UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~June 30, 2023

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number: ~~000-55660~~814-01215

Goldman Sachs Private Middle Market Credit LLC

(Exact Name of Registrant as Specified in Its Charter)


Delaware	81-3233378
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)

200 West Street, New York, New York	10282
(Address of Principal Executive Offices)	(Zip Code)

Registrant’s Telephone Number, Including Area Code: (312) 655-4419

Not Applicable

Former Name, Former Address and Former Fiscal Year, If Changed Since Last Report.

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange

on which registered

None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES ☒ NO ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). YES ☒ NO ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer:	☐	Accelerated filer:	☐	Non-accelerated filer:	☒	Smaller reporting company:	☐
Emerging growth company:	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). YES ☐ NO ☒

As of ~~May 9,~~August 8, 2023, there were 10,687,877 units of the limited liability company’s common units outstanding.

Table of Contents

GOLDMAN SACHS PRIVATE MIDDLE MARKET CREDIT LLC

QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED ~~MARCH 31,~~JUNE 30, 2023


	INDEX	PAGE
	Cautionary Statement Regarding Forward-Looking Statements	3
PART I.	FINANCIAL INFORMATION	4
ITEM 1.	Financial Statements (Unaudited)	4
	Consolidated Statements of Financial Condition	4
	Consolidated Statements of Operations	5
	Consolidated Statements of Changes in Members' Capital	6
	Consolidated Statements of Cash Flows	7
	Consolidated Schedules of Investments	8
	Notes to the Consolidated Financial Statements	16
ITEM 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	32
ITEM 3.	Quantitative and Qualitative Disclosures About Market Risk	43
ITEM 4.	Controls and Procedures	44

PART II.	OTHER INFORMATION	44
ITEM 1.	Legal Proceedings	44
ITEM 1A.	Risk Factors	44
ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds	44
ITEM 3.	Defaults Upon Senior Securities	44
ITEM 4.	Mine Safety Disclosures	44
ITEM 5.	Other Information	44
ITEM 6.	Exhibits	45

SIGNATURES		46

Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements that involve substantial risks and uncertainties. You can identify these statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expect,” “anticipate,” “project,” “target,” “estimate,” “intend,” “continue” or “believe” or the negatives of, or other variations on, these terms or comparable terminology. You should read statements that contain these words carefully because they discuss our plans, strategies, prospects and expectations concerning our business, operating results, financial condition and other similar matters. We believe that it is important to communicate our future expectations to our investors. Our forward-looking statements include information in this report regarding general domestic and global economic conditions, our future financing plans, our ability to operate as a business development company (“BDC”) and the expected performance of, and the yield on, our portfolio companies. There may be events in the future, however, that we are not able to predict accurately or control. The factors listed under “Risk Factors” in this report, ~~and~~ in our annual report on Form 10-K for the year ended December 31, 2022 and in our quarterly report on Form 10-Q for the quarter ended March 31, 2023, as well as any cautionary language in this report, provide examples of risks, uncertainties and events that may cause our actual results to differ materially from the expectations we describe in our forward-looking statements. The occurrence of the events described in these risk factors and elsewhere in this report could have a material adverse effect on our business, results of operations and financial position. Any forward-looking statement made by us in this report speaks only as of the date of this report. Factors or events that could cause our actual results to differ from our forward-looking statements may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. You are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the U.S. Securities and Exchange Commission (the “SEC”), including annual reports on Form 10-K, registration statements on Form N-2, quarterly reports on Form 10-Q and current reports on Form 8-K. The safe harbor provisions of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), which preclude civil liability for certain forward-looking statements, do not apply to the forward-looking statements in this quarterly report because we are an investment company. The following factors are among those that may cause actual results to differ materially from our forward-looking statements:

•

our future operating results;

•

disruptions in the capital markets, market conditions, and general economic uncertainty;

•

changes in political, economic, social or industry conditions, the interest rate environment or conditions affecting the financial and capital markets, including the effect of any pandemic or epidemic;

•

uncertainty surrounding the financial and political stability of the United States, the United Kingdom, the European Union and China, and the war between Russia and Ukraine;

•

our business prospects and the prospects of our portfolio companies;

•

the impact of investments that we expect to make;

•

the impact of increased competition;

•

our contractual arrangements and relationships with third parties;

•

the dependence of our future success on the general economy and its impact on the industries in which we invest;

•

the ability of our current and prospective portfolio companies to achieve their objectives;

•

the relative and absolute performance of Goldman Sachs Asset Management, L.P. (the "Investment Adviser"), the investment adviser of the Company;

•

the use of borrowed money to finance a portion of our investments;

•

our ability to make distributions;

•

the adequacy of our cash resources and working capital;

•

changes in interest rates, including the decommissioning of London InterBank Offered Rate (“LIBOR”);

•

the timing of cash flows, if any, from the operations of our portfolio companies;

•

the impact of future acquisitions and divestitures;

•

the effect of changes in tax laws and regulations and interpretations thereof;

•

our ability to maintain our status as a BDC;

•

our ability to maintain our status under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”) as a regulated investment company (“RIC”) and our qualification for tax treatment as a RIC;

•

actual and potential conflicts of interest with the Investment Adviser and its affiliates;

•

the ability of the Investment Adviser to attract and retain highly talented professionals;

•

the impact on our business from new or amended legislation or regulations, including the Inflation Reduction Act of 2022;

•

the availability of credit and/or our ability to access the equity and capital markets;

•

currency fluctuations, particularly to the extent that we receive payments denominated in foreign currency rather than U.S. dollars;

•

the impact of elevated inflation and rising ~~inflation~~interest rates and the risk of recession on our portfolio companies;

•

the effect of global climate change on our portfolio companies;

•

the impact of interruptions in the supply chain on our portfolio companies; and

•

the increased public scrutiny of and regulation related to corporate social responsibility.

Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Goldman Sachs Private Middle Market Credit LLC

Consolidated Statements of Financial Condition

(in thousands, except unit and per unit amounts)


	March 31, 2023 (Unaudited)			December 31, 2022			June 30, 2023 (Unaudited)			December 31, 2022
Assets
Investments, at fair value
Non-controlled/non-affiliated investments (cost of $574,926 and $605,919)	$	509,148		$	514,640
Non-controlled/non-affiliated investments (cost of $576,978 and $605,919)							$	512,458		$	514,640
Non-controlled affiliated investments (cost of $5,254 and $5,254)		5,954			6,372			6,045			6,372
Total investments, at fair value (amortized cost of $580,180 and $611,173)	$	515,102		$	521,012
Investments in affiliated money market fund (cost of $59,846 and $62,374)		59,846			62,374
Total investments, at fair value (amortized cost of $582,232 and $611,173)							$	518,503		$	521,012
Investments in affiliated money market fund (cost of $58,649 and $62,374)								58,649			62,374
Cash		12,246			10,001			14,409			10,001
Receivable for investments sold		119			105
Interest and dividends receivable		7,572			7,879			6,856			7,879
Deferred financing costs		866			1,197			940			1,197
Other assets		121			—			219			105
Total assets	$	595,872		$	602,568		$	599,576		$	602,568
Liabilities
Debt	$	131,597		$	146,247		$	120,764		$	146,247
Interest and other debt expenses payable		2,431			2,411			2,406			2,411
Management fees payable		1,511			1,529			1,550			1,529
Incentive fees payable		48,820			47,606			50,976			47,606
Unrealized depreciation on foreign currency forward contracts		158			150			173			150
Accrued expenses and other liabilities		863			1,014			1,000			1,014
Total liabilities	$	185,380		$	198,957		$	176,869		$	198,957
Commitments and contingencies (Note 8)
Members’ capital
Preferred units (0 units issued and outstanding)	$	—		$	—		$	—		$	—
Common units (10,687,877 and 10,687,877 units issued and outstanding as of March 31, 2023 and December 31, 2022, respectively)		548,714			548,714
Distributable earnings		(138,222	)		(145,103	)
Common units (10,687,877 and 10,687,877 units issued and outstanding as of June 30, 2023 and December 31, 2022, respectively)								548,714			548,714
Distributable earnings (loss)								(126,007	)		(145,103	)
Total members’ capital	$	410,492		$	403,611		$	422,707		$	403,611
Total liabilities and members’ capital	$	595,872		$	602,568		$	599,576		$	602,568
Net asset value per unit	$	38.41		$	37.76		$	39.55		$	37.76

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Statements of Operations

(in thousands, except unit and per unit amounts)

(Unaudited)


	For the Three Months Ended						For the Three Months Ended						For the Six Months Ended
	March 31, 2023			March 31, 2022			June 30, 2023			June 30, 2022			June 30, 2023			June 30, 2022
Investment income:
From non-controlled/non-affiliated investments:
Interest income	$	15,700		$	16,756		$	16,273		$	14,503		$	31,973		$	31,259
Payment-in-kind income		973			970			914			1,048			1,887			2,018
Other income		79			200			37			52			116			252
From non-controlled affiliated investments:
Dividend income		677			57			707			128			1,384			185
Total investment income	$	17,429		$	17,983		$	17,931		$	15,731		$	35,360		$	33,714
Expenses:
Interest and other debt expenses	$	2,912		$	2,842		$	2,802		$	2,869		$	5,714		$	5,711
Management fees		1,511			2,015			1,550			1,721			3,061			3,736
Incentive fees		1,214			1,206			2,156			(470	)		3,370			736
Professional fees		268			169			181			157			449			326
Directors’ fees		50			49			51			51			101			100
Other general and administrative expenses		262			296			228			314			490			610
Total expenses	$	6,217		$	6,577		$	6,968		$	4,642		$	13,185		$	11,219
Net investment income	$	11,212		$	11,406		$	10,963		$	11,089		$	22,175		$	22,495
Net realized and unrealized gains (losses):
Net realized gain (loss) from:
Non-controlled/non-affiliated investments	$	(29,090	)	$	(13,098	)	$	(4	)	$	307		$	(29,094	)	$	(12,791	)
Foreign currency forward contracts		—			14			—			24			—			38
Foreign currency transactions		57			(112	)		9			(46	)		66			(158	)
Net change in unrealized appreciation (depreciation) from:
Non-controlled/non-affiliated investments		25,501			7,780			1,258			(15,319	)		26,759			(7,539	)
Non-controlled affiliated investments		(418	)		35			91			(107	)		(327	)		(72	)
Foreign currency forward contracts		(8	)		12			(15	)		10			(23	)		22
Foreign currency translations		(391	)		843			(176	)		1,370			(567	)		2,213
Net realized and unrealized gains (losses)	$	(4,349	)	$	(4,526	)	$	1,163		$	(13,761	)	$	(3,186	)	$	(18,287	)
(Provision) benefit for taxes on unrealized appreciation/depreciation on investments	$	18		$	(49	)	$	89		$	14		$	107		$	(35	)
Net increase in members’ capital from operations	$	6,881		$	6,831
Net increase (decrease) in members’ capital from operations							$	12,215		$	(2,658	)	$	19,096		$	4,173
Weighted average units outstanding		10,687,877			10,687,877			10,687,877			10,687,877			10,687,877			10,687,877
Net investment income per unit (basic and diluted)	$	1.05		$	1.07		$	1.03		$	1.04		$	2.07		$	2.10
Earnings per unit (basic and diluted)	$	0.64		$	0.64
Earnings (loss) per unit (basic and diluted)							$	1.14		$	(0.25	)	$	1.79		$	0.39

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Statements of Changes in Members’ Capital

(in thousands, except unit and per unit amounts)

(Unaudited)


	For the Three Months Ended						For the Three Months Ended					For the Six Months Ended
	March 31, 2023			March 31, 2022			June 30, 2023		June 30, 2022			June 30, 2023			June 30, 2022

Members’ capital at beginning of period	$	403,611		$	585,604		$	410,492	$	497,435		$	403,611		$	585,604
Increase in members’ capital from operations:
Increase (decrease) in members’ capital from operations:
Net investment income	$	11,212		$	11,406		$	10,963	$	11,089		$	22,175		$	22,495
Net realized gain (loss)		(29,033	)		(13,196	)		5		285			(29,028	)		(12,911	)
Net change in unrealized appreciation (depreciation)		24,684			8,670			1,158		(14,046	)		25,842			(5,376	)
(Provision) benefit for unrealized appreciation/depreciation on investments		18			(49	)		89		14			107			(35	)
Net increase in members’ capital from operations	$	6,881		$	6,831
Net increase (decrease) in members’ capital from operations							$	12,215	$	(2,658	)	$	19,096		$	4,173
Distributions to unitholders from:
Return of capital	$	—		$	(49,699	)	$	—	$	(65,000	)	$	—		$	(114,654	)
Distributable earnings		—			(45,301	)		—		—			—			(45,346	)
Total distributions to unitholders	$	—		$	(95,000	)	$	—	$	(65,000	)	$	—		$	(160,000	)
Total increase (decrease) in members’ capital	$	6,881		$	(88,169	)	$	12,215	$	(67,658	)	$	19,096		$	(155,827	)
Members’ capital at end of period	$	410,492		$	497,435		$	422,707	$	429,777		$	422,707		$	429,777
Distributions per unit	$	—		$	8.89		$	—	$	6.08		$	—		$	14.97

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Statements of Cash Flows

(in thousands, except unit and per unit amounts)

(Unaudited)


	For the Three Months Ended						For the Six Months Ended
	March 31, 2023			March 31, 2022			June 30, 2023			June 30, 2022

Cash flows from operating activities:
Net increase in members’ capital from operations:	$	6,881		$	6,831		$	19,096		$	4,173
Adjustments to reconcile net increase in members’ capital from operations to net cash provided by (used for) operating activities:
Purchases of investments		(3,279	)		(164	)		(4,637	)		(3,116	)
Payment-in-kind interest capitalized		(819	)		(908	)		(1,484	)		(1,609	)
Investments in affiliated money market fund, net		2,528			45,568			3,725			81,888
Proceeds from sales of investments and principal repayments		6,639			100,371			7,190			132,936
Net realized (gain) loss		29,090			13,101			29,094			12,801
Net change in unrealized (appreciation) depreciation on investments		(25,083	)		(7,815	)		(26,432	)		7,611
Net change in unrealized (appreciation) depreciation on foreign currency forward contracts and transactions		59			(50	)		80			23
Amortization of premium and accretion of discount, net		(638	)		(1,455	)		(1,222	)		(2,881	)
Amortization of deferred financing costs		331			330			571			665
Change in operating assets and liabilities:
(Increase) decrease in receivable for investments sold		(14	)		1
(Increase) decrease in interest and dividends receivable		307			963			1,023			949
(Increase) decrease in other assets		(121	)		(120	)		(114	)		(1,302	)
Increase (decrease) in interest and other debt expenses payable		20			(588	)		(5	)		(221	)
Increase (decrease) in management fees payable		(18	)		(145	)		21			(439	)
Increase (decrease) in incentive fees payable		1,214			1,206			3,370			737
Increase (decrease) in directors’ fees payable		—			44
Increase (decrease) in accrued expenses and other liabilities		(151	)		(3	)		(14	)		(176	)
Net cash provided by (used for) operating activities	$	16,946		$	157,167		$	30,262		$	232,039
Cash flows from financing activities:
Distributions paid	$	—		$	(95,000	)	$	—		$	(160,000	)
Financing costs paid		—			(34	)		(314	)		(34	)
Repayments of debt		(14,650	)		(59,803	)		(25,483	)		(73,555	)
Net cash provided by (used for) financing activities	$	(14,650	)	$	(154,837	)	$	(25,797	)	$	(233,589	)
Net increase (decrease) in cash		2,296			2,330			4,465			(1,550	)
Effect of foreign exchange rate changes on cash and cash equivalents		(51	)		38			(57	)		(45	)
Cash, beginning of period		10,001			15,130			10,001			15,130
Cash, end of period	$	12,246		$	17,498		$	14,409		$	13,535
Supplemental and non-cash activities
Interest expense paid	$	2,528		$	3,063		$	5,098		$	5,203

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Schedule of Investments as of ~~March 31,~~June 30, 2023

(in thousands, except unit and per unit amounts)

(Unaudited)


Investment (1)	Industry	Interest Rate (2)	Reference Rate and Spread (2)	Maturity	Par/Shares (3)		Cost			Fair Value			Footnotes	Industry	Interest Rate (2)	Reference Rate and Spread (2)	Maturity	Par/Shares (3)		Cost			Fair Value			Footnotes
1st Lien/Senior Secured Debt - 75.24%
1st Lien/Senior Secured Debt - 73.28%
CorePower Yoga LLC	Diversified Consumer Services	12.16%	L + 7.00% (incl. 5.00% PIK)	05/14/25	$	16,876	$	16,768		$	13,796		(4) (5) (6)	Diversified Consumer Services	12.54%	L + 7.00% (incl. 5.00% PIK)	05/14/25	$	17,094	$	16,998		$	14,359		(4) (5) (6)
CorePower Yoga LLC	Diversified Consumer Services		L + 7.00% (incl. 5.00% PIK)	05/14/25		1,070		(7	)		(195	)	(4) (5) (6) (7)	Diversified Consumer Services		L + 7.00% (incl. 5.00% PIK)	05/14/25		1,070		(6	)		(171	)	(4) (6) (7)
Diligent Corporation	Professional Services	9.15%	E + 6.25%	08/04/25	€	23,416		26,918			25,332		(4) (5) (6)	Professional Services	9.66%	E + 6.25%	08/04/25	€	23,356		26,869			25,423		(4) (5) (6)
Diligent Corporation	Professional Services	11.09%	L + 6.25%	08/04/25		15,129		15,019			15,091		(4) (5) (6)	Professional Services	11.45%	S + 6.25%	08/04/25		15,090		14,991			15,052		(4) (5) (6)
Diligent Corporation	Professional Services	11.08%	L + 6.25%	08/04/25		1,900		552			565		(4) (5) (6) (7)	Professional Services	11.48%	S + 6.25%	08/04/25		1,900		896			907		(4) (6) (7)
Hollander Intermediate LLC (dba Bedding Acquisition, LLC	Household Products	13.67%	S + 8.75%	09/21/26		25,660		25,039			23,415		(4) (5) (6)
Hollander Intermediate LLC (dba Bedding Acquisition, LLC)														Household Products	13.97%	S + 8.75%	09/21/26		25,498		24,913			22,948		(4) (5) (6)
Internet Truckstop Group, LLC (dba Truckstop)	Transportation Infrastructure	10.16%	L + 5.00%	04/02/25		31,853		31,505			31,455		(4) (5) (6)	Transportation Infrastructure	10.89%	S + 5.00%	04/02/25		31,853		31,545			31,534		(4) (5) (6)
Internet Truckstop Group, LLC (dba Truckstop)	Transportation Infrastructure		L + 5.00%	04/02/25		2,800		(27	)		(35	)	(4) (5) (6) (7)	Transportation Infrastructure		S + 5.50%	04/02/25		2,800		(24	)		(28	)	(4) (6) (7)
Lithium Technologies, Inc.	Interactive Media & Services	12.67%	S + 8.00%	01/03/24		58,727		58,598			56,965		(4) (5) (6)	Interactive Media & Services	13.08%	S + 8.00%	01/03/24		58,727		58,640			56,965		(4) (5) (6)
Lithium Technologies, Inc.	Interactive Media & Services	12.67%	S + 8.00%	01/03/24		3,371		1,341			1,247		(4) (5) (6) (7)	Interactive Media & Services	13.01%	S + 8.00%	01/03/24		3,371		2,355			2,259		(4) (6) (7)
Picture Head Midco LLC	Entertainment	11.69%	S + 6.75%	08/31/23		28,667		28,592			28,165		(4) (5) (6)	Entertainment	12.06%	S + 6.75%	08/31/23		28,594		28,564			28,022		(4) (5) (6)
SPay, Inc. (dba Stack Sports)	Interactive Media & Services	14.08%	S + 9.25% (incl. 3.50% PIK)	03/15/25		18,928		18,876			17,982		(4) (5) (6) (8)	Interactive Media & Services	14.45%	S + 9.25% (incl. 3.50% PIK)	03/14/25		19,330		19,365			18,364		(4) (5) (6) (8)
SPay, Inc. (dba Stack Sports)	Interactive Media & Services	14.12%	S + 9.25% (incl. 3.50% PIK)	03/15/25		1,381		1,373			1,312		(4) (5) (6)	Interactive Media & Services	14.46%	S + 9.25% (incl. 3.50% PIK)	03/14/25		1,410		1,403			1,340		(4) (5) (6)
SPay, Inc. (dba Stack Sports)	Interactive Media & Services	14.15%	S + 9.25% (incl. 3.50% PIK)	03/15/25		691		691			656		(4) (5) (6) (8)	Interactive Media & Services	14.49%	S + 9.25% (incl. 3.50% PIK)	03/14/25		706		709			671		(4) (5) (6) (8)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		L + 3.50% PIK	03/21/24		7,019		1,703			1,106		(6) (9)	Health Care Equipment & Supplies		L + 3.50% PIK	03/21/24		7,260		1,703			—		(6) (9)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		L + 3.50% PIK	03/21/24		901		901			315		(6) (9)	Health Care Equipment & Supplies		L + 3.50% PIK	03/21/24		932		901			—		(6) (9)
Viant Medical Holdings, Inc.	Health Care Equipment & Supplies	11.09%	L + 6.25%	07/02/25		18,969		18,823			18,447		(4) (5)	Health Care Equipment & Supplies	11.44%	L + 6.25%	07/02/25		18,920		18,789			18,731		(4) (5)
VRC Companies, LLC (dba Vital Records Control)	Commercial Services & Supplies	10.65%	L + 5.50%	06/29/27		15,258		15,086			14,762		(4) (5) (6)	Commercial Services & Supplies	10.72%	S + 5.50%	06/29/27		15,219		15,056			14,763		(4) (5) (6)
VRC Companies, LLC (dba Vital Records Control)	Commercial Services & Supplies		P + 4.50%	06/29/27		443		(5	)		(14	)	(4) (5) (6) (7)	Commercial Services & Supplies		S + 5.50%	06/29/27		443		(5	)		(13	)	(4) (6) (7)
Wine.com, LLC	Beverages	12.04%	S + 7.00%	11/14/24		9,600		9,607			9,600		(4) (5) (6)	Beverages	12.35%	S + 7.00%	11/14/24		9,600		9,607			9,600		(4) (5) (6)
Wine.com, LLC	Beverages	12.00%	12.00% PIK	11/14/24		3,450		4,810			5,715		(4) (6) (8)	Beverages		12.00% PIK	11/14/24		3,556		4,810			5,890		(4) (6) (8) (9)
Wine.com, LLC	Beverages	12.04%	S + 7.00%	11/14/24		2,300		2,302			2,300		(4) (6)	Beverages	12.35%	S + 7.00%	11/14/24		2,300		2,302			2,300		(4) (6)
Wine.com, LLC	Beverages	12.00%	12.00% PIK	11/14/24		960		419			630		(4) (6) (7) (8)	Beverages		12.00% PIK	11/14/24		960		574			630		(4) (6) (7) (8) (9)
Xactly Corporation	IT Services	12.14%	S + 7.25%	07/31/25		40,879		40,504			40,266		(4) (5) (6)	IT Services	12.61%	S + 7.25%	07/31/25		40,879		40,439			40,266		(4) (5) (6)
Xactly Corporation	IT Services		S + 7.25%	07/31/25		2,554		(23	)		(38	)	(4) (5) (6) (7)	IT Services		S + 7.25%	07/31/25		2,554		(26	)		(38	)	(4) (6) (7)
Total 1st Lien/Senior Secured Debt								319,365			308,840										321,368			309,774

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Schedule of Investments as of ~~March 31,~~June 30, 2023 (continued)

(in thousands, except unit and per unit amounts)

(Unaudited)


Investment (1)	Industry	Interest Rate (2)	Reference Rate and Spread (2)	Maturity	Par/Shares (3)		Cost		Fair Value		Footnotes	Industry	Interest Rate (2)	Reference Rate and Spread (2)	Maturity	Par/Shares (3)		Cost		Fair Value		Footnotes
1st Lien/Last-Out Unitranche (10) - 15.46%
1st Lien/Last-Out Unitranche (10) - 15.17%												1st Lien/Last-Out Unitranche (10) - 15.17%
Doxim, Inc.	Diversified Financial Services	11.24%	S + 6.40%	08/31/24	$	30,617	$	30,353	$	28,474	(4) (5) (6)	Diversified Financial Services	11.59%	S + 6.40%	08/31/24	$	30,617	$	30,397	$	28,780	(4) (5) (6)
Doxim, Inc.	Diversified Financial Services	11.24%	S + 6.40%	08/31/24		23,681		23,480		22,023	(4) (5) (6)	Diversified Financial Services	11.59%	S + 6.40%	08/31/24		23,681		23,514		22,260	(4) (5) (6)
Doxim, Inc.	Diversified Financial Services	11.84%	S + 7.00%	08/31/24		5,843		5,778		5,449	(4) (6)	Diversified Financial Services	12.19%	S + 7.00%	08/31/24		5,828		5,774		5,493	(4) (6)
Doxim, Inc.	Diversified Financial Services	12.84%	S + 8.00%	08/31/24		4,578		4,523		4,326	(4) (5) (6)	Diversified Financial Services	13.19%	S + 8.00%	08/31/24		4,566		4,520		4,349	(4) (5) (6)
Doxim, Inc.	Diversified Financial Services	12.84%	S + 8.00%	08/31/24		3,400		3,364		3,213	(4) (6)	Diversified Financial Services	13.19%	S + 8.00%	08/31/24		3,391		3,361		3,230	(4) (6)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		L + 3.50% PIK	03/21/24		19,143		13,617		—	(5) (6) (9)	Health Care Equipment & Supplies		L + 3.50% PIK	03/21/24		19,768		13,617		—	(5) (6) (9)
Total 1st Lien/Last-Out Unitranche								81,115		63,485									81,183		64,112
2nd Lien/Senior Secured Debt - 29.60%
2nd Lien/Senior Secured Debt - 29.10%												2nd Lien/Senior Secured Debt - 29.10%
Chase Industries, Inc. (dba Senneca Holdings)	Building Products		10.00% PIK	11/11/25	$	12,850	$	11,531	$	1,799	(4) (5) (6) (9)	Building Products		10.00% PIK	11/11/25	$	12,850	$	11,531	$	1,799	(4) (5) (6) (9)
Chase Industries, Inc. (dba Senneca Holdings)	Building Products			05/11/26		16,405		—		—	(4) (5) (6) (11)	Building Products			05/11/26		16,405		—		—	(4) (5) (6) (11)
Genesis Acquisition Co. (dba ProCare Software)	Diversified Financial Services	12.25%	L + 7.50%	07/31/25		10,500		10,394		10,159	(4) (5) (6)	Diversified Financial Services	14.27%	S + 9.00%	07/31/26		10,500		10,378		10,369	(4) (5) (6)
Genesis Acquisition Co. (dba ProCare Software)	Diversified Financial Services	12.25%	L + 7.50%	07/31/25		8,610		8,495		8,330	(4) (6)	Diversified Financial Services	14.27%	S + 9.00%	07/31/26		8,610		8,484		8,502	(4) (6)
Genesis Acquisition Co. (dba ProCare Software)	Diversified Financial Services	12.25%	L + 7.50%	07/31/25		3,061		2,996		2,961	(4) (5) (6)	Diversified Financial Services	14.27%	S + 9.00%	07/31/26		3,061		2,994		3,023	(4) (5) (6)
Genesis Acquisition Co. (dba ProCare Software)	Diversified Financial Services	12.25%	L + 7.50%	07/31/25		2,700		2,670		2,612	(4) (5) (6)	Diversified Financial Services	14.27%	S + 9.00%	07/31/26		2,700		2,666		2,666	(4) (5) (6)
Odyssey Logistics & Technology Corporation	Road & Rail	12.84%	L + 8.00%	10/12/25		28,152		27,893		26,041	(4) (5)	Road & Rail	13.19%	L + 8.00%	10/12/25		28,152		27,916		26,076	(4) (5)
Recipe Acquisition Corp. (dba Roland Foods)	Food Products	13.88%	S + 9.00%	12/22/23		20,000		19,916		19,750	(5) (6)	Food Products	14.39%	S + 9.00%	12/22/23		20,000		19,846		19,800	(5) (6)
Spectrum Plastics Group, Inc.	Containers & Packaging	11.84%	L + 7.00%	01/31/26		9,975		9,954		8,968	(4) (5)	Containers & Packaging	12.58%	L + 7.00%	01/31/26		9,975		9,955		9,900	(4) (5)
YI, LLC (dba Young Innovations)	Health Care Equipment & Supplies	12.59%	L + 7.75%	11/07/25		22,903		22,621		21,700	(4) (5) (6)	Health Care Equipment & Supplies	12.95%	S + 7.75%	11/07/25		22,903		22,645		21,700	(4) (5) (6)
Zep Inc.	Chemicals	13.41%	L + 8.25%	08/11/25		34,878		34,543		19,183	(4) (5)	Chemicals	13.79%	L + 8.25%	08/11/25		34,878		34,575		19,183	(4) (5)
Total 2nd Lien/Senior Secured Debt								151,013		121,503									150,990		123,018
Unsecured Debt - 1.70%
Unsecured Debt - 1.66%												Unsecured Debt - 1.66%
Recipe Acquisition Corp. (dba Roland Foods)	Food Products	13.25%	13.25% PIK	12/22/23	$	7,175	$	7,164	$	6,978	(6)	Food Products	13.25%	13.25% PIK	12/21/23	$	7,175	$	7,168	$	6,996	(6)
Total Unsecured Debt								7,164		6,978									7,168		6,996

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Schedule of Investments as of ~~March 31,~~June 30, 2023 (continued)

(in thousands, except unit and per unit amounts)

(Unaudited)


Investment (1)	Industry	Interest Rate	Initial Acquisition Date(12)	Par/Shares (3)		Cost		Fair Value		Footnotes	Industry	Interest Rate	Initial Acquisition Date(12)	Par/Shares (3)		Cost		Fair Value		Footnotes
Preferred Stock - 1.31%
Preferred Stock - 0.95%
Recipe Acquisition Corp. (dba Roland Foods)	Food Products	11.00% PIK	12/22/16		1,600	$	1,496	$	2,845	(6) (11)	Food Products	11.00% PIK	12/22/16		1,600	$	1,496	$	2,923	(6) (11)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		05/23/19		15,025,203		6,010		—	(5) (6) (11)	Health Care Equipment & Supplies		05/23/19		15,025,203		6,010		—	(5) (6) (11)
Wine.com, LLC	Beverages		11/14/18		337,425		2,900		216	(4) (6) (11)	Beverages		11/14/18		337,425		2,900		455	(4) (6) (11)
Wine.com, LLC	Beverages		03/03/21		78,199		1,933		2,320	(4) (6) (11)	Beverages		03/03/21		78,199		1,933		640	(4) (6) (11)
Total Preferred Stock							12,339		5,381								12,339		4,018
Common Stock - 2.16%
Common Stock - 2.49%
Collaborative Imaging Holdco, LLC (dba Texas Radiology Associates) - Class B	Health Care Providers & Services		03/30/18		12,370	$	1,668	$	2,066	(4) (6) (13)	Health Care Providers & Services		03/30/18		12,370	$	1,668	$	2,108	(4) (6) (13)
Collaborative Imaging Holdco, LLC (dba Texas Radiology Associates) - Performance Units	Health Care Providers & Services		03/30/18		11,675		232		534	(4) (6) (13) (14)	Health Care Providers & Services		03/30/18		11,675		232		584	(4) (6) (13) (14)
Country Fresh Holding Company Inc.	Food Products		04/29/19		986		1,232		—	(4) (5) (6) (11)	Food Products		04/29/19		986		1,232		—	(4) (5) (6) (11)
Elah Holdings, Inc.	Capital Markets		05/09/18		69,386		3,354		3,354	(4) (6) (11) (13)	Capital Markets		05/09/18		69,386		3,354		3,353	(4) (6) (11) (13)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		05/23/19		7,026,420		—		—	(5) (6) (11)	Health Care Equipment & Supplies		05/23/19		7,026,420		—		—	(5) (6) (11)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		10/15/21		426,294		—		—	(6) (11)	Health Care Equipment & Supplies		10/15/21		426,294		—		—	(6) (11)
Yasso, Inc.	Food Products		03/23/17		1,360		1,360		2,904	(4) (6) (11)	Food Products		03/23/17		1,360		1,360		4,491	(4) (6) (11)
Total Common Stock							7,846		8,858								7,846		10,536
Warrants - 0.01%	Warrants - 0.01%
KDOR Holdings Inc. (dba Senneca Holdings)	Building Products		05/29/20		2,974	$	1,096	$	—	(4) (6) (11)	Building Products		05/29/20		2,974	$	1,096	$	—	(4) (6) (11)
KDOR Holdings Inc. (dba Senneca Holdings)	Building Products		05/29/20		311		115		—	(4) (6) (11)	Building Products		05/29/20		311		115		—	(4) (6) (11)
KDOR Holdings Inc. (dba Senneca Holdings)	Building Products		06/22/20		62		23		—	(4) (6) (11)	Building Products		06/22/20		62		23		—	(4) (6) (11)
Recipe Acquisition Corp. (dba Roland Foods)	Food Products		12/22/16		44		104		57	(6) (11)	Food Products		12/22/16		44		104		49	(6) (11)
Total Warrants							1,338		57								1,338		49
Investments in Affiliated Money Market Fund - 14.58%
Total Investments -122.66%																$	582,232	$	518,503
Investments in Affiliated Money Market Fund - 13.88%
Goldman Sachs Financial Square Government Fund - Institutional Shares					59,845,837	$	59,846	$	59,846	(5) (15) (16)					58,649,437	$	58,649	$	58,649	(5) (15) (16)
Total Investments in Affiliated Money Market Fund							59,846		59,846								58,649		58,649
Total Investments - 140.06%						$	640,026	$	574,948
Total Investments and Investments in Affiliated Money Market Fund - 136.54%																$	640,881	$	577,152

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Schedule of Investments as of ~~March 31,~~June 30, 2023 (continued)

(in thousands, except unit and per unit amounts)

(Unaudited)


~~(1)~~	~~Percentages are based on net assets.~~

(1)

Percentages are based on net assets.

(2)

Represents the actual interest rate for partially or fully funded debt in effect as of the reporting date. Certain investments are subject to an interest rate floor. Variable rate loans bear interest at a rate that may be determined by the larger of the floor or the reference to either LIBOR ("L"), Euribor ("E"), SOFR including SOFR adjustment, if any, ("S"), or alternate base rate (commonly based on the U.S. Prime Rate ("P"), unless otherwise noted) at the borrower's option, which reset periodically based on the terms of the credit agreement. L and S loans are typically indexed to 12 month, 6 month, 3 month or 1 month L or S rates. As of June 30, 2023, rates for the 12 month, 6 month, 3 month and 1 month L are 6.04%, 5.76%, 5.55% and 5.22%, respectively. As of June 30, 2023, 1 month E was 3.40%, 1 month S was 5.14%, 3 month S was 5.27%, P was 8.25%. For investments with multiple reference rates or alternate base rates, the interest rate shown is the weighted average interest rate in effect at June 30, 2023.

(3)

Par amount is presented for debt investments, while the number of shares or units owned is presented for equity investments. Par amount is denominated in U.S. Dollars ("$") unless otherwise noted, or Euro ("€").

(4)

Represents co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief received from the U.S. Securities and Exchange Commission. See Note 3 “Significant Agreements and Related Party Transactions”.

(5)

All, or a portion of, the assets are pledged as collateral for the revolving credit facility with JPMorgan Chase Bank, National Association (as amended, restated, supplemented or otherwise modified from time to time, the “JPM Revolving Credit Facility”). See Note 6 “Debt”.

(6)

The fair value of the investment was determined using significant unobservable inputs. See Note 5 “Fair Value Measurement”.

(7)

Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The unfunded loan commitment may be subject to a commitment termination date that may expire prior to the maturity date stated. The negative cost, if applicable, is the result of the capitalized discount being greater than the principal amount outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount on the loan. See Note 8 "Commitments and Contingencies".

(8)

The investment includes an exit fee that is receivable upon repayment of the loan. See Note 2 "Significant Accounting Policies".

(9)

The investment is on non-accrual status. See Note 2 "Significant Accounting Policies".

(10)

In exchange for the greater risk of loss, the “last-out” portion of the Company's unitranche loan investment generally earns a higher interest rate than the “first-out” portions. The “first-out” portion would generally receive priority with respect to payment of principal, interest and any other amounts due thereunder over the “last-out” portion.

(11)

Non-income producing security.

(12)

Securities exempt from registration under the Securities Act of 1933, as amended, and may be deemed to be “restricted securities”. As of June 30, 2023, the aggregate fair value of these securities is $14,603 or 3.45% of the Company's net assets. The initial acquisition dates have been included for such securities.

(13)

As defined in the Investment Company Act of 1940, as amended (the “Investment Company Act”), the investment is deemed to be an “affiliated person” of the Company because the Company owns, either directly or indirectly, 5% or more of the portfolio company’s outstanding voting securities. See Note 3 “Significant Agreements and Related Party Transactions”.

(14)

The investment is not a qualifying asset under Section 55(a) of the Investment Company Act. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of June 30, 2023, the aggregate fair value of these securities is $584 or 0.10% of the Company’s total assets.

(15)

The investment is otherwise deemed to be an “affiliated person” of the Company. See Note 3 “Significant Agreements and Related Party Transactions”.

(16)

The annualized seven-day yield as of June 30, 2023 is 5.02%.

PIK Payment-In-Kind

Represents the actual interest rate for partially or fully funded debt in effect as of the reporting date. Certain investments are subject to an interest rate floor. Variable rate loans bear interest at a rate that may be determined by the larger of the floor or the reference to either LIBOR ("L"), Euribor ("E"), SOFR including SOFR adjustment, if any, ("S"), or alternate base rate (commonly based on the U.S. Prime Rate ("P"), unless otherwise noted) at the borrower's option, which reset periodically based on the terms of the credit agreement. L and S loans are typically indexed to 12 month, 6 month, 3 month or 1 month L or S rates. As of March 31, 2023, rates for the 12 month, 6 month, 3 month and 1 month L are 5.31%, 5.31%, 5.19% and 4.86%, respectively. As of March 31, 2023, 1 month E was 2.91%, 1 month S was 4.80%, 3 month S was 4.91%, P was 8.00%. For investments with multiple reference rates or alternate base rates, the interest rate shown is the weighted average interest rate in effect at March 31, 2023.


~~(3)~~	Par amount is presented for debt investments, while the number of shares or units owned is presented for equity investments. Par amount is denominated in U.S. Dollars ("$") unless otherwise noted, or Euro ("€").


~~(4)~~	Represents co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief received from the U.S. Securities and Exchange Commission. See Note 3 “Significant Agreements and Related Party Transactions”.


~~(5)~~	All, or a portion of, the assets are pledged as collateral for the revolving credit facility with JPMorgan Chase Bank, National Association (the “JPM Revolving Credit Facility”). See Note 6 “Debt”.


~~(6)~~	~~The fair value of the investment was determined using significant unobservable inputs. See Note 5 “Fair Value Measurement”.~~

~~(7)~~


~~(8)~~	~~The investment includes an exit fee that is receivable upon repayment of the loan. See Note 2 "Significant Accounting Policies".~~


~~(9)~~	~~The investment is on non-accrual status. See Note 2 "Significant Accounting Policies".~~


~~(10)~~	In exchange for the greater risk of loss, the “last-out” portion of the Company's unitranche loan investment generally earns a higher interest rate than the “first-out” portions. The “first-out” portion would generally receive priority with respect to payment of principal, interest and any other amounts due thereunder over the “last-out” portion.


~~(11)~~	~~Non-income producing security.~~


~~(12)~~	Securities exempt from registration under the Securities Act of 1933, as amended, and may be deemed to be “restricted securities”. As of March 31, 2023, the aggregate fair value of these securities is $14,296 or 3.48% of the Company's net assets. The initial acquisition dates have been included for such securities.


~~(13)~~	As defined in the Investment Company Act of 1940, as amended (the “Investment Company Act”), the investment is deemed to be an “affiliated person” of the Company because the Company owns, either directly or indirectly, 5% or more of the portfolio company’s outstanding voting securities. See Note 3 “Significant Agreements and Related Party Transactions”.


~~(14)~~	The investment is not a qualifying asset under Section 55(a) of the Investment Company Act. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of March 31, 2023, the aggregate fair value of these securities is $534 or 0.09% of the Company’s total assets.


~~(15)~~	~~The investment is otherwise deemed to be an “affiliated person” of the Company. See Note 3 “Significant Agreements and Related Party Transactions”.~~


~~(16)~~	~~The annualized seven-day yield as of March 31, 2023 is 4.72%.~~


~~PIK~~	~~Payment-In-Kind~~


ADDITIONAL INFORMATION
Foreign currency forward contracts
Counterparty	Currency Purchased	Currency Sold	Settlement	Unrealized Appreciation (Depreciation)
Bank of America, N.A.	U.S. Dollar 1,712	Euro 1,692	10/04/24	$	(~~158~~173	)
				$	(~~158~~173	)

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Schedule of Investments as of December 31, 2022

(in thousands, except unit and per unit amounts)


Investment #	Industry	Interest Rate (+)	Reference Rate and Spread (+)	Maturity	Par/Shares (++)		Cost			Fair Value			Footnotes
1st Lien/Senior Secured Debt - 77.39%
CorePower Yoga LLC	Diversified Consumer Services	11.73%	L + 7.00% (incl. 5.00% PIK)	05/14/25	$	16,665	$	16,546		$	13,624		(1) (2) (3)
CorePower Yoga LLC	Diversified Consumer Services	11.72%	L + 7.00% (incl. 5.00% PIK)	05/14/25		1,070		349			162		(1) (2) (3) (4)
Diligent Corporation	Professional Services	8.15%	L + 6.25%	08/04/25	€	23,477		26,968			25,068		(1) (2) (3)
Diligent Corporation	Professional Services	10.63%	L + 6.25%	08/04/25		15,168		15,047			15,130		(1) (2) (3)
Diligent Corporation	Professional Services	10.63%	L + 6.25%	08/04/25		1,900		550			565		(1) (2) (3) (4)
Hollander Intermediate LLC (dba Bedding Acquisition, LLC	Household Products	13.19%	S + 8.75%	09/21/26		25,823		25,167			24,209		(1) (2) (3)
Internet Truckstop Group, LLC (dba Truckstop)	Transportation Infrastructure	10.23%	L + 5.50%	04/02/25		32,439		32,045			32,033		(1) (2) (3)
Internet Truckstop Group, LLC (dba Truckstop)	Transportation Infrastructure		L + 5.50%	04/02/25		2,800		(31	)		(35	)	(1) (2) (3) (4)
Lithium Technologies, Inc.	Interactive Media & Services	12.06%	S + 8.00%	01/03/24		58,727		58,557			56,965		(1) (2) (3)
Lithium Technologies, Inc.	Interactive Media & Services	12.06%	S + 8.00%	01/03/24		3,371		1,339			1,247		(1) (2) (3) (4)
Picture Head Midco LLC	Entertainment	11.11%	S + 6.75%	08/31/23		28,740		28,620			28,165		(1) (2) (3)
SPay, Inc. (dba Stack Sports)	Interactive Media & Services	13.66%	L + 9.25% (incl. 3.50% PIK)	06/17/24		18,445		18,357			17,523		(1) (2) (3)
SPay, Inc. (dba Stack Sports)	Interactive Media & Services	13.66%	L + 9.25% (incl. 3.50% PIK)	06/17/24		1,347		1,341			1,280		(1) (2) (3)
SPay, Inc. (dba Stack Sports)	Interactive Media & Services	13.68%	L + 9.25% (incl. 3.50% PIK)	06/17/24		669		667			635		(1) (2) (3)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		L + 3.50% PIK	03/21/24		6,970		1,703			871		(3) (5)
Vantage Mobility International, LLC	Health Care Equipment & Supplies	7.63%	L + 3.50% PIK	03/21/24		895		895			866		(3)
Viant Medical Holdings, Inc.	Health Care Equipment & Supplies	10.63%	L + 6.25%	07/02/25		19,018		18,857			18,305		(1) (2)
VRC Companies, LLC (dba Vital Records Control)	Commercial Services & Supplies	10.65%	L + 5.50%	06/29/27		15,297		15,116			14,800		(1) (2) (3)
VRC Companies, LLC (dba Vital Records Control)	Commercial Services & Supplies		P + 4.50%	06/29/27		443		(5	)		(14	)	(1) (2) (3) (4)
Wine.com, LLC	Beverages	11.65%	L + 7.00%	11/14/24		9,600		9,607			9,600		(1) (2) (3)
Wine.com, LLC	Beverages	12.00%	12.00% PIK	11/14/24		3,348		3,914			5,545		(1) (3) (6)
Wine.com, LLC	Beverages	11.65%	L + 7.00%	11/14/24		2,300		2,302			2,300		(1) (3)
Wine.com, LLC	Beverages	12.00%	12.00% PIK	11/14/24		960		192			630		(1) (3) (4) (6)
Xactly Corporation	IT Services	11.99%	L + 7.25%	07/31/23		40,879		40,751			40,368		(1) (2) (3)
Xactly Corporation	IT Services	11.70%	L + 7.25%	07/31/23		2,554		2,548			2,522		(1) (2) (3)
Total 1st Lien/Senior Secured Debt								321,402			312,364

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Schedule of Investments as of December 31, 2022 (continued)

(in thousands, except unit and per unit amounts)


Investment #	Industry	Interest Rate (+)	Reference Rate and Spread (+)	Maturity	Par/Shares (++)		Cost		Fair Value		Footnotes
1st Lien/Last-Out Unitranche (7) - 15.94%
Doxim, Inc.	Diversified Financial Services	10.84%	S + 6.00%	08/31/24	$	30,617	$	30,312	$	28,856	(1) (2) (3)
Doxim, Inc.	Diversified Financial Services	10.84%	S + 6.00%	08/31/24		23,681		23,450		22,319	(1) (2) (3)
Doxim, Inc.	Diversified Financial Services	11.39%	L + 7.00%	08/31/24		5,858		5,782		5,507	(1) (3)
Doxim, Inc.	Diversified Financial Services	12.44%	L + 8.00%	08/31/24		4,590		4,527		4,383	(1) (2) (3)
Doxim, Inc.	Diversified Financial Services	12.44%	L + 8.00%	08/31/24		3,408		3,366		3,255	(1) (3)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		L + 6.00% PIK	03/21/24		18,637		13,617		—	(2) (3) (5)
Total 1st Lien/Last-Out Unitranche								81,054		64,320
2nd Lien/Senior Secured Debt - 30.50%
Chase Industries, Inc. (dba Senneca Holdings)	Building Products		10.00% PIK	11/11/25	$	12,850	$	11,531	$	1,799	(1) (2) (3) (5)
Chase Industries, Inc. (dba Senneca Holdings)	Building Products			05/11/26		16,405		—		—	(1) (2) (3) (8)
Genesis Acquisition Co. (dba ProCare Software)	Diversified Financial Services	11.24%	L + 7.50%	07/31/25		10,500		10,384		10,159	(1) (2) (3)
Genesis Acquisition Co. (dba ProCare Software)	Diversified Financial Services	11.24%	L + 7.50%	07/31/25		8,610		8,485		8,330	(1) (3)
Genesis Acquisition Co. (dba ProCare Software)	Diversified Financial Services	11.24%	L + 7.50%	07/31/25		3,061		2,990		2,961	(1) (2) (3)
Genesis Acquisition Co. (dba ProCare Software)	Diversified Financial Services	11.24%	L + 7.50%	07/31/25		2,700		2,667		2,612	(1) (2) (3)
National Spine and Pain Centers, LLC	Health Care Providers & Services		L + 8.25%	12/02/24		28,570		28,255		—	(1) (2) (3) (5)
Odyssey Logistics & Technology Corporation	Road & Rail	12.38%	L + 8.00%	10/12/25		28,152		27,871		25,865	(1) (2)
Recipe Acquisition Corp. (dba Roland Foods)	Food Products	13.73%	S + 9.00%	12/22/23		20,000		19,889		19,800	(2) (3)
Spectrum Plastics Group, Inc.	Containers & Packaging	11.38%	L + 7.00%	01/31/26		9,975		9,952		8,968	(1) (2)
YI, LLC (dba Young Innovations)	Health Care Equipment & Supplies	12.13%	L + 7.75%	11/07/25		22,903		22,598		21,700	(1) (2) (3)
Zep Inc.	Chemicals	12.98%	L + 8.25%	08/11/25		34,878		34,513		20,927	(1) (2)
Total 2nd Lien/Senior Secured Debt								179,135		123,121
Unsecured Debt - 1.73%
Recipe Acquisition Corp. (dba Roland Foods)	Food Products	13.25%	13.25% PIK	12/22/23	$	7,175	$	7,160	$	6,996	(3)
Total Unsecured Debt								7,160		6,996

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Schedule of Investments as of December 31, 2022 (continued)

(in thousands, except unit and per unit amounts)


Investment #	Industry	Interest Rate	Initial Acquisition Date(9)	Par/Shares (++)		Cost		Fair Value		Footnotes
Preferred Stock - 1.31%
Recipe Acquisition Corp. (dba Roland Foods)	Food Products	11.00% PIK	12/22/16		1,600	$	1,496	$	2,769	(3) (8)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		05/23/19		15,025,203		6,010		—	(2) (3) (8)
Wine.com, LLC	Beverages		03/03/21		78,199		1,933		2,320	(1) (3) (8)
Wine.com, LLC	Beverages		11/14/18		337,425		2,900		216	(1) (3) (8)
Total Preferred Stock							12,339		5,305
Common Stock - 2.18%
Collaborative Imaging Holdco, LLC (dba Texas Radiology Associates) - Class B	Health Care Providers & Services		03/30/18		12,370	$	1,668	$	2,305	^ (1) (3)
Collaborative Imaging Holdco, LLC (dba Texas Radiology Associates) - Performance Units	Health Care Providers & Services		03/30/18		11,675		232		714	^ (1) (3) (10)
Country Fresh Holding Company Inc.	Food Products		04/29/19		986		1,232		—	(1) (2) (3) (8)
Elah Holdings, Inc.	Capital Markets		05/09/18		69,386		3,354		3,353	^ (1) (3) (8)
National Spine and Pain Centers, LLC	Health Care Providers & Services		06/02/17		900		900		—	(1) (3) (8)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		05/23/19		7,026,420		—		—	(3) (8)
Vantage Mobility International, LLC	Health Care Equipment & Supplies		10/15/21		426,294		—		—	(3) (8)
Yasso, Inc.	Food Products		03/23/17		1,360		1,360		2,444	(1) (3) (8)
Total Common Stock							8,746		8,816
Warrants - 0.02%
KDOR Holdings Inc. (dba Senneca Holdings)	Building Products		05/29/20		2,974	$	1,096	$	—	(1) (3) (8)
KDOR Holdings Inc. (dba Senneca Holdings)	Building Products		05/29/20		311		114		—	(1) (3) (8)
KDOR Holdings Inc. (dba Senneca Holdings)	Building Products		06/22/20		62		23		—	(1) (3) (8)
Recipe Acquisition Corp. (dba Roland Foods)	Food Products		12/22/16		44		104		90	(3) (8)
Total Warrants							1,337		90
Investments in Affiliated Money Market Fund - 15.45%
Goldman Sachs Financial Square Government Fund - Institutional Shares					62,373,744	$	62,374	$	62,374	^^^ (2) (11)
Total Investments in Affiliated Money Market Fund							62,374		62,374
Total Investments - 144.52%						$	673,547	$	583,386

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Consolidated Schedule of Investments as of December 31, 2022 (continued)

(in thousands, except unit and per unit amounts)

(+)Represents the actual interest rate for partially or fully funded debt in effect as of the reporting date. Certain investments are subject to an interest rate floor. Variable rate loans bear interest at a rate that may be determined by the larger of the floor or the reference to either LIBOR ("L"), SOFR including SOFR adjustment, if any, ("S"), or alternate base rate (commonly based on the U.S. Prime Rate ("P"), unless otherwise noted) at the borrower's option, which reset periodically based on the terms of the credit agreement. L and S loans are typically indexed to 12 month, 6 month, 3 month or 1 month L or S rates. As of December 31, 2022, rates for the 12 month, 6 month, 3 month and 1 month L are 5.48%, 5.14%, 4.77% and 4.39%, respectively. As of December 31, 2022, 1 month S was 4.06%, 3 month S was 3.62%, P was 7.50%. For investments with multiple reference rates or alternate base rates, the interest rate shown is the weighted average interest rate in effect at December 31, 2022.

(++) Par amount is presented for debt investments, while the number of shares or units owned is presented for equity investments. Par amount is denominated in U.S. Dollars ("$") unless otherwise noted, or Euro ("€").

# Percentages are based on net assets.

^ As defined in the Investment Company Act of 1940, as amended (the “Investment Company Act”), the investment is deemed to be an “affiliated person” of the Company because the Company owns, either directly or indirectly, 5% or more of the portfolio company’s outstanding voting securities. See Note 3 “Significant Agreements and Related Party Transactions.”

^^^ The investment is otherwise deemed to be an “affiliated person” of the Company. See Note 3 “Significant Agreements and Related Party Transactions.”

(1) Represents co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief received from the U.S. Securities and Exchange Commission. See Note 3 “Significant Agreements and Related Party Transactions.”

(2) All, or a portion of, the assets are pledged as collateral for the JPM Revolving Credit Facility. See Note 6 “Debt.”

(3) The fair value of the investment was determined using significant unobservable inputs. See Note 5 “Fair Value Measurement.”

(4) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The unfunded loan commitment may be subject to a commitment termination date that may expire prior to the maturity date stated. The negative cost, if applicable, is the result of the capitalized discount being greater than the principal amount outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount on the loan. See Note 8 “Commitments and Contingencies.”

(5) The investment is on non-accrual status. See Note 2 "Significant Accounting Policies".

(6) The investment includes an exit fee that is receivable upon repayment of the loan. See Note 2 "Significant Accounting Policies".

(7) In exchange for the greater risk of loss, the “last-out” portion of the Company's unitranche loan investment generally earns a higher interest rate than the “first-out” portions. The “first-out” portion would generally receive priority with respect to payment of principal, interest and any other amounts due thereunder over the “last-out” portion.

(8) Non-income producing security.

(9) Securities exempt from registration under the Securities Act of 1933, as amended, and may be deemed to be “restricted securities”. As of December 31, 2022, the aggregate fair value of these securities is $14,211 or 3.52% of the Company's net assets. The initial acquisition dates have been included for such securities.

(10) The investment is not a qualifying asset under Section 55(a) of the Investment Company Act. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of December 31, 2022, the aggregate fair value of these securities is $714 or 0.12% of the Company’s total assets.

(11) The annualized seven-day yield as of December 31, 2022 is 4.14%.

PIK Payment-In-Kind

Represents the actual interest rate for partially or fully funded debt in effect as of the reporting date. Certain investments are subject to an interest rate floor. Variable rate loans bear interest at a rate that may be determined by the larger of the floor or the reference to either LIBOR ("L"), SOFR including SOFR adjustment, if any, ("S"), or alternate base rate (commonly based on the U.S. Prime Rate ("P"), unless otherwise noted) at the borrower's option, which reset periodically based on the terms of the credit agreement. L and S loans are typically indexed to 12 month, 6 month, 3 month or 1 month L or S rates. As of December 31, 2022, rates for the 12 month, 6 month, 3 month and 1 month L are ~~5.48~~%, ~~5.14~~%, ~~4.77% and~~ ~~4.39%, respectively. As of December 31, 2022, 1 month S was~~ ~~4.06%, 3 month S was~~ ~~3.62%, P was~~ ~~7.50%. For investments with multiple reference rates or alternate base rates, the interest rate shown is the weighted average interest rate in effect at December 31, 2022.~~


~~(++)~~	Par amount is presented for debt investments, while the number of shares or units owned is presented for equity investments. Par amount is denominated in U.S. Dollars ("$") unless otherwise noted, or Euro ("€").


#	~~Percentages are based on net assets.~~


^	As defined in the Investment Company Act of 1940, as amended (the “Investment Company Act”), the investment is deemed to be an “affiliated person” of the Company because the Company owns, either directly or indirectly, 5~~% or more of the portfolio company’s outstanding voting securities. See Note 3 “Significant Agreements and Related Party Transactions.”~~


~~^^^~~	~~The investment is otherwise deemed to be an “affiliated person” of the Company. See Note 3 “Significant Agreements and Related Party Transactions.”~~


~~(1)~~	Represents co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief received from the U.S. Securities and Exchange Commission. See Note 3 “Significant Agreements and Related Party Transactions.”


~~(2)~~	All, or a portion of, the assets are pledged as collateral for the revolving credit facility with JPMorgan Chase Bank, National Association (the “JPM Revolving Credit Facility”). See Note 6 “Debt.”


~~(3)~~	~~The fair value of the investment was determined using significant unobservable inputs. See Note 5 “Fair Value Measurement.”~~

~~(4)~~


~~(5)~~	~~The investment is on non-accrual status. See Note 2 "Significant Accounting Policies".~~


~~(6)~~	~~The investment includes an exit fee that is receivable upon repayment of the loan. See Note 2 "Significant Accounting Policies".~~


~~(7)~~	In exchange for the greater risk of loss, the “last-out” portion of the Company's unitranche loan investment generally earns a higher interest rate than the “first-out” portions. The “first-out” portion would generally receive priority with respect to payment of principal, interest and any other amounts due thereunder over the “last-out” portion.


~~(8)~~	~~Non-income producing security.~~


~~(9)~~	Securities exempt from registration under the Securities Act of 1933, as amended, and may be deemed to be “restricted securities”. As of December 31, 2022, the aggregate fair value of these securities is $~~14,211~~ or ~~3.52% of the Company's net assets. The initial acquisition dates have been included for such securities.~~


~~(10)~~	The investment is not a qualifying asset under Section 55(a) of the Investment Company Act. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70~~% of the Company’s total assets. As of December 31, 2022, the aggregate fair value of these securities is $714~~ or ~~0.12% of the Company’s total assets.~~


~~(11)~~	~~The annualized seven-day yield as of December 31, 2022 is~~ ~~4.14~~%.

~~PIK Payment-In-Kind~~


ADDITIONAL INFORMATION
Foreign currency forward contracts
Counterparty	Currency Purchased	Currency Sold	Settlement	Unrealized Appreciation (Depreciation)
Bank of America, N.A.	U.S. Dollar 1,712	Euro 1,692	10/04/24	$	(150	)
				$	(150	)

The accompanying notes are part of these unaudited consolidated financial statements.

Table of Contents

Goldman Sachs Private Middle Market Credit LLC

Notes to the Consolidated Financial Statements

(in thousands, except unit and per unit amounts)

(Unaudited)

1. ORGANIZATION

Goldman Sachs Private Middle Market Credit LLC (the “Company”, which term refers to either Goldman Sachs Private Middle Market Credit LLC or Goldman Sachs Private Middle Market Credit LLC together with its consolidated subsidiaries, as the context may require), was initially established on December 23, 2015 as Private Middle Market Credit LP, a Delaware limited partnership, converted to a Delaware limited liability company on April 4, 2016 and commenced investment operations on July 1, 2016. The Company has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “Investment Company Act”). In addition, the Company has elected to be treated as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”), commencing with its taxable year ended December 31, 2016.

The Company’s investment objective is to generate current income and, to a lesser extent, capital appreciation primarily through direct originations of secured debt, including first lien debt, unitranche debt, including last-out portions of such loans, and second lien debt, and unsecured debt, including mezzanine debt, as well as through select equity investments.

Goldman Sachs Asset Management, L.P. (“GSAM”), a Delaware limited partnership and an affiliate of Goldman Sachs & Co. LLC (including its predecessors, “GS & Co.”), is the investment adviser (the “Investment Adviser”) of the Company. The term “Goldman Sachs” refers to The Goldman Sachs Group, Inc. (“GS Group Inc.”), together with GS & Co., GSAM and its other subsidiaries.

On May 6, 2016 (the “Initial Closing Date”), the Company began accepting subscription agreements ~~(“Subscription~~(the “Subscription Agreements”) from investors acquiring common units of the Company’s limited liability company interests ~~(“Units”~~(the “Units”) in the Company’s private offering. Under the terms of the Subscription Agreements, investors are required to make capital contributions up to the undrawn amount of their capital commitment to purchase Units each time the Company delivers a drawdown notice. On November 1, 2016, the Company’s board of directors (the “Board of Directors” or the “Board”) approved an amended and restated limited liability company agreement and approved an extension of the final date on which the Company would accept Subscription Agreements to May 5, 2017.

The investment period commenced on the Initial Closing Date and continued through May 5, 2019. Following the end of the investment period, the Company has the right to issue drawdowns only (i) to pay, and/or establish reserves for, actual or anticipated Company expenses, liabilities, including the payment or repayment of indebtedness for borrowed money (including through the issuance of notes and other evidence of indebtedness), other indebtedness, financings or extensions of credit, or other obligations, contingent or otherwise, including the Management Fee (as defined below), whether incurred before or after the end of the investment period, (ii) to fulfill investment commitments made or approved by the BDC investment committee of Goldman Sachs Asset Management’s Private Credit Team (the “BDC Investment Committee”) prior to the expiration of the investment period, (iii) to engage in hedging transactions or (iv) to make additional investments in existing portfolio companies (including transactions to hedge interest rate or currency risks related to such additional investment).

On May 3, 2023, the Board of Directors approved and authorized an extension of the Company's term from May 5, 2024 (the "Initial Expiration Date") to May 5, 2025. The term of the Company is ~~until May 5, 2024,~~ subject to the Board of Directors’ right to liquidate the Company at any time and to extend the term of the Company for up to two additional successive one-year ~~periods.~~periods from the Initial Expiration Date. Upon the request of the Board of Directors and the approval of a majority-in-interest of the ~~Unitholders,~~unitholders of the Company (the "Unitholders"), the term of the Company may be further extended.

The Company has formed certain wholly owned subsidiaries, which are structured as Delaware limited liability companies, to hold certain investments, including equity or equity-like investments in portfolio companies and corporate debt of portfolio companies.

Table of Contents

2. SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The Company’s functional currency is U.S. dollars (“USD”) and these consolidated financial statements have been prepared in that currency. The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to Regulation S-X. This requires the Company to make certain estimates and assumptions that may affect the amounts reported in the consolidated financial statements and accompanying notes. These consolidated financial statements reflect normal and recurring adjustments that in the opinion of the Company are necessary for the fair statement of the results for the periods presented. Actual results may differ from the estimates and assumptions included in the consolidated financial statements.

Certain financial information that is included in annual consolidated financial statements, including certain financial statement disclosures, prepared in accordance with GAAP, is not required for interim reporting purposes and has been condensed or omitted herein. These consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes related thereto for the year ended December 31, 2022, included in the Company’s annual report on Form 10-K, which was filed with the ~~U.S~~U.S. Securities and Exchange Commission (the "SEC") on March 2, 2023. The results for the three and six months ended ~~March 31,~~June 30, 2023 are not necessarily indicative of the results to be expected for the full fiscal year, any other interim period or any future year or period.

Certain prior period information has been reclassified to conform to the current period presentation. The reclassification has no effect on the Company’s consolidated financial position or the consolidated results of operations as previously reported.

As an investment company, the Company applies the accounting and reporting guidance in Accounting Standards Codification (“ASC”) Topic 946, Financial Services – Investment Companies (“ASC 946”) issued by the Financial Accounting Standards Board (“FASB”).

Basis of Consolidation

As provided under ASC 946, the Company will not consolidate its investment in a company other than an investment company subsidiary or a controlled operating company whose business consists of providing services to the Company. Accordingly, the Company consolidated the financial position and results of operations of its wholly owned subsidiaries, PMMC Blocker I, LLC (formerly known as My-On PMMC Blocker, LLC), PMMC Blocker II, LLC, PMMC Blocker III, LLC, PMMC Wine I, LLC and Goldman Sachs Private Middle Market Credit SPV LLC (“SPV”). All significant intercompany transactions and balances have been eliminated in consolidation.

Revenue Recognition

The Company records its investment transactions on a trade date basis, which is the date when the Company assumes the risks for gains and losses related to that instrument. Realized gains and losses are based on the specific identification method.

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis. Discounts and premiums to par value on investments purchased are accreted and amortized, respectively, into interest income over the life of the respective investment using the effective interest method. Loan origination fees, original issue discount (“OID”) and market discounts or premiums are capitalized and amortized into interest income using the effective interest method or straight-line method, as applicable. Exit fees that are receivable upon repayment of a loan or debt security are amortized into interest income over the life of the respective investment. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income, for which the Company has earned the following:


	For the Three Months Ended				For the Three Months Ended				For the Six Months Ended
	March 31, 2023		March 31, 2022		June 30, 2023		June 30, 2022		June 30, 2023		June 30, 2022
Prepayment premiums	$	—	$	552	$	—	$	—	$	—	$	552
Accelerated amortization of upfront loan origination fees and unamortized discounts	$	9	$	441	$	1	$	349	$	10	$	790

Table of Contents

Fees received from portfolio companies (directors’ fees, consulting fees, administrative fees, tax advisory fees and other similar compensation) are paid to the Company, unless, to the extent required by applicable law or exemptive relief, if any, therefrom, the Company only receives its allocable portion of such fees when invested in the same portfolio company as another ~~account~~Account (as defined below) managed by the Investment Adviser.

Dividend income on preferred equity investments is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity investments is recorded on the record date for private portfolio companies and on the ex-dividend date for publicly traded portfolio companies. Interest and dividend income are presented net of withholding tax, if any.

Certain investments may have contractual payment-in-kind (“PIK”) interest or dividends. PIK represents accrued interest or accumulated dividends that are added to the principal amount or shares (if equity) of the investment on the respective interest or dividend payment dates rather than being paid in cash and generally becomes due at maturity or upon the investment being called by the issuer. PIK is recorded as interest or dividend income, as applicable. If at any point the Company believes PIK is not expected to be realized, the investment generating PIK will be placed on non-accrual status. When a PIK investment is placed on non-accrual status, the accrued, uncapitalized interest or dividends are generally reversed through interest or dividend income, respectively.

Certain structuring fees, amendment fees, syndication fees and commitment fees are recorded as other income when earned. Administrative agent fees received by the Company are recorded as other income when the services are rendered over time.

Non-Accrual Investments

Investments are placed on non-accrual status when it is probable that principal, interest or dividends will not be collected according to contractual terms. Accrued interest or dividends generally are reversed when an investment is placed on non-accrual status. Interest or dividend payments received on non-accrual investments may be recognized as income or applied to principal depending upon management’s judgment. Non-accrual investments are restored to accrual status when past due principal and interest or dividends are paid and, in management’s judgment, principal and interest or dividend payments are likely to remain current. The Company may make exceptions to this treatment if an investment has sufficient collateral value and is in the process of collection. As of ~~March 31,~~June 30, 2023, the Company had certain investments held in 2three portfolio companies on non-accrual status, which represented ~~4.8~~5.7% and ~~0.6~~1.6% of ~~the~~ total investments (excluding investments in money market funds, if any) at amortized cost and at fair value, respectively. As of December 31, 2022, the Company had certain investments held in 3three portfolio companies on non-accrual status, which represented 9.0% and 0.5% of ~~the~~ total investments (excluding investments in money market funds, if any) at amortized cost and at fair value, respectively.

Investments

The Company carries its investments in accordance with ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”), issued by the FASB, which defines fair value, establishes a framework for measuring fair value and requires disclosures about fair value measurements. Fair value is generally based on quoted market prices provided by independent price sources. In the absence of quoted market prices, investments are measured at fair value as determined by the Investment Adviser, as the valuation designee ("Valuation Designee") designated by the Board of Directors, pursuant to Rule 2a-5 under the Investment Company Act.

Due to the inherent uncertainties of valuation, certain estimated fair values may differ significantly from the values that would have been realized had a ready market for these investments existed, and these differences could be material. See Note 5 “Fair Value Measurement”.

The Company generally invests in illiquid securities, including debt and equity investments, of middle-market companies. The Board of Directors has designated to the Investment Adviser day-to-day responsibilities for implementing and maintaining internal controls and procedures related to the valuation of the Company’s portfolio investments. Under valuation procedures approved by the Board of Directors and adopted by the Valuation Designee, market quotations are generally used to assess the value of the investments for which market quotations are readily available (as defined in Rule 2a-5). The Investment Adviser obtains these market quotations from independent pricing sources. If market quotations are not readily available, the Investment Adviser prices securities at the bid prices obtained from at least two brokers or dealers, if available; otherwise, the Investment Adviser obtains prices from a principal market maker or a primary market dealer. To assess the continuing appropriateness of pricing sources and methodologies, the Investment Adviser regularly performs price verification procedures and issues challenges as necessary to independent pricing sources or brokers, and any differences are reviewed in accordance with the valuation procedures. If the Valuation Designee believes any such market quotation does not reflect the fair value of an investment, it may independently value such investment in accordance with valuation procedures for investments for which market quotations are not readily available.

Table of Contents

With respect to investments for which market quotations are not readily available, or for which market quotations are deemed not reflective of the fair value, the valuation procedures approved by the Board of Directors and adopted by the Valuation Designee, contemplate a multi-step valuation process conducted by the Investment Adviser each quarter and more frequently as needed. As the ~~valuation designee,~~Valuation Designee, the Investment Adviser is primarily responsible for the valuation of the Company's assets, subject to the oversight of the Board of Directors, as described below:

(1)

The quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals of the Investment Adviser responsible for the valuation of the portfolio investment;

(2)

The Valuation Designee also engages independent valuation firms (the “Independent Valuation Advisors”) to provide independent valuations of the investments for which market quotations are not readily available or are readily available but deemed not reflective of the fair value of an investment. The Independent Valuation Advisors independently value such investments using quantitative and qualitative information. The Independent Valuation Advisors also provide analyses to support their valuation methodology and calculations. The Independent Valuation Advisors provide an opinion on a final range of values on such investments to the Valuation Designee. The Independent Valuation Advisors define fair value in accordance with ASC 820 and utilize valuation approaches including the market approach, the income approach or both. A portion of the portfolio is reviewed on a quarterly basis, and all investments in the portfolio for which market quotations are not readily available, or are readily available, but deemed not reflective of the fair value of an investment, are reviewed at least annually by an Independent Valuation Advisor;

(3)

The Independent Valuation Advisors' preliminary valuations are reviewed by the Investment Adviser and the Valuation Oversight Group (“VOG”), a team that is part of the controllers group of Goldman Sachs. The Independent Valuation Advisors’ valuation ranges are compared to the Investment Adviser’s valuations to ensure the Investment Adviser’s valuations are reasonable. VOG presents the valuations to the Asset Management Private Investment Valuation and Side Pocket Working Group of the Asset Management Valuation Committee (the “Asset Management Private Investment Valuation and Side Pocket Working Group”), which is comprised of a number of representatives from different functions and areas of expertise related to GSAM’s business and controls who are independent of the investment decision making process;

(4)

The Asset Management Private Investment Valuation and Side Pocket Working Group reviews and preliminarily approves the fair valuations and makes fair valuation recommendations to the Asset Management Valuation Committee;

(5)

The Asset Management Valuation Committee reviews the valuation information provided by the Asset Management Private Investment Valuation and Side Pocket Working Group, the VOG, the investment professionals of the Investment Adviser responsible for valuations, and the Independent Valuation Advisors. The Asset Management Valuation Committee then assesses such valuation recommendations; and

(6)

Through the Asset Management Valuation Committee, the Valuation Designee discusses the valuations, provides written reports to the Board of Directors on at least a quarterly basis, and, within the meaning of the Investment Company Act, determines the fair value of the investments in good faith, based on the inputs of the Asset Management Valuation Committee, the Asset Management Private Investment Valuation and Side Pocket Working Group, the VOG, the investment professionals of the Investment Adviser responsible for valuations, and the Independent Valuation Advisors.

Money Market Funds

Investments in money market funds are valued at net asset value (“NAV”) per share. See Note 3 “Significant Agreements and Related Party Transactions.”

Cash

Cash consists of deposits held at a custodian bank. As of ~~March 31,~~June 30, 2023 and December 31, 2022, the Company held an aggregate cash balance of $~~12,246~~14,409 and $10,001. Foreign currency of $~~1,555~~2,157 and $964 (acquisition cost of $~~1,541~~2,149 and $899) is included in cash as of ~~March 31,~~June 30, 2023 and December 31, 2022.

Foreign Currency Translation

Amounts denominated in foreign currencies are translated into USD on the following basis: (i) investments and other assets and liabilities denominated in foreign currencies are translated into USD based upon currency exchange rates effective on the last business day of the period; and (ii) purchases and sales of investments, borrowings and repayments of such borrowings, income, and expenses denominated in foreign currencies are translated into USD based upon currency exchange rates prevailing on the transaction dates.

Table of Contents

The Company does not isolate the portion of the results of operations resulting from changes in foreign exchange rates on investments from fluctuations arising from changes in market prices of securities held. Such fluctuations are included within the net realized and unrealized gains or losses on investments. Fluctuations arising from the translation of non-investment assets and liabilities, if any, are included with the net change in unrealized gains (losses) on foreign currency translations in the Consolidated Statements of Operations.

Foreign securities and currency translations may involve certain considerations and risks not typically associated with investing in U.S. companies and U.S. government securities. These risks include, but are not limited to, currency fluctuations and revaluations and future adverse political, social and economic developments, which could cause investments in foreign markets to be less liquid and prices to be more volatile than those of comparable U.S. companies or U.S. government securities.

Derivatives

The Company may enter into foreign currency forward contracts to reduce the Company’s exposure to foreign currency exchange rate fluctuations in the value of foreign currencies. In a foreign currency forward contract, the Company agrees to receive or deliver a fixed quantity of one currency for another, at a pre-determined price at a future date. Forward foreign currency contracts are marked-to-market at the applicable forward rate. Unrealized appreciation (depreciation) on foreign currency forward contracts is recorded on the Consolidated Statements of Financial Condition by counterparty on a net basis, not taking into account collateral posted which is recorded separately, if applicable. Notional amounts of foreign currency forward contract assets and liabilities are presented separately on the Consolidated Schedules of Investments. Purchases and settlements of foreign currency forward contracts having the same settlement date and counterparty are generally settled net and any realized gains or losses are recognized on the settlement date. The Company does not utilize hedge accounting and, as such, the Company recognizes its derivatives at fair value, and records changes in the net unrealized appreciation (depreciation) on foreign currency forward contracts recorded in the Consolidated Statements of Operations.

Income Taxes

The Company recognizes tax positions in its consolidated financial statements only when it is more likely than not that the position will be sustained upon examination by the relevant taxing authority based on the technical merits of the position. A position that meets this standard is measured at the largest amount of benefit that will more likely than not be realized upon settlement. The Company reports any interest expense related to income tax matters in income tax expense and any income tax penalties under expenses in the Consolidated Statements of Operations.

The Company’s tax positions have been reviewed based on applicable statutes of limitation for tax assessments, which may vary by jurisdiction, and based on such review, the Company has concluded that no additional provision for income tax is required in the consolidated financial statements. The Company is subject to potential examination by certain taxing authorities in various jurisdictions. The Company’s tax positions are subject to ongoing interpretation of laws and regulations by taxing authorities.

The Company has elected to be treated as a RIC commencing with its taxable year ended December 31, 2016. So long as the Company maintains its qualification for tax treatment as a RIC, it will generally not be required to pay corporate-level U.S. federal income tax on any ordinary income or capital gains that it distributes at least annually to its Unitholders as dividends. As a result, any U.S. federal income tax liability related to income earned and distributed by the Company represents obligations of the Company’s Unitholders and will not be reflected in the consolidated financial statements of the Company.

To maintain its tax treatment as a RIC, the Company must meet specified source-of-income and asset diversification requirements and timely distribute to its Unitholders for each taxable year at least 90% of its investment company taxable income (generally, its net ordinary income plus the excess of its realized net short-term capital gains over realized net long-term capital losses, determined without regard to the dividends paid deduction). In order for the Company not to be subject to U.S. federal excise taxes, it must distribute annually an amount at least equal to the sum of (i) 98% of its net ordinary income (taking into account certain deferrals and elections) for the calendar year, (ii) 98.2% of its capital gains in excess of capital losses for the one-year period ending on October 31 of the calendar year and (iii) any net ordinary income and capital gains in excess of capital losses for preceding years that were not distributed during such years. The Company, at its discretion, may carry forward taxable income in excess of calendar year dividends and pay a 4% nondeductible U.S. federal excise tax on this income. If the Company chooses to do so, this generally would increase expenses and reduce the amount available to be distributed to Unitholders. The Company will accrue excise tax on estimated undistributed taxable income as required.

Certain of the Company’s consolidated subsidiaries are subject to U.S. federal and state corporate level income taxes. Income tax expense, if any, is included under the income category for which it applies in the Consolidated Statements of Operations.

Table of Contents

Distributions

Distributions from net investment income and net realized capital gains are determined in accordance with U.S. federal income tax regulations, which may differ from those amounts determined in accordance with GAAP. The Company may pay distributions in excess of its taxable net investment income. This excess would be a tax-free return of capital in the period and reduce the Unitholder’s tax basis in its Units. These book/tax differences are either temporary or permanent in nature. To the extent these differences are permanent, they are charged or credited to common Units or distributable earnings, as appropriate, in the period that the differences arise. Temporary and permanent differences are primarily attributable to differences in the tax treatment of certain loans and the tax characterization of income and non-deductible expenses. These differences are generally determined in conjunction with the preparation of the Company’s annual RIC tax return. Distributions to common Unitholders are recorded on the record date. The amount to be paid out as a distribution is determined by the Board of Directors each quarter and is generally based upon the earnings estimated by the Investment Adviser. The Company may pay distributions to its Unitholders in a year in excess of its net ordinary income and capital gains for that year and, accordingly, a portion of such distributions may constitute a return of capital for U.S. federal income tax purposes. The Company intends to timely distribute to its Unitholders substantially all of its annual taxable income for each year, except that the Company may retain certain net capital gains for reinvestment and, depending upon the level of the Company’s taxable income earned in a year, the Company may choose to carry forward taxable income for distribution in the following year and pay any applicable tax. As described in Note 1 – “Organization,” the Company’s investment period ended on May 5, 2019. The Company has, and currently intends to continue to, make distributions of the net proceeds attributable to the repayment or disposition of investments (together with any interest, dividends and other net cash flow in respect of such investments) until the Company’s term ends and the Company is dissolved. The specific tax characteristics of the Company’s distributions will be reported to Unitholders after the end of the calendar year. All distributions will be subject to available funds, and no assurance can be given that the Company will be able to declare such distributions in future periods.

Deferred Financing Costs

Deferred financing costs consist of fees and expenses paid in connection with the closing of, and amendments to, the ~~revolving credit facility with JPMorgan Chase Bank, National Association (the “JPM~~JPM Revolving Credit ~~Facility”).~~Facility. These costs are amortized using the straight-line method over the term of the JPM Revolving Credit Facility. Deferred financing costs related to the JPM Revolving Credit Facility are presented separately as an asset on the Company’s Consolidated Statements of Financial Condition.

3. SIGNIFICANT AGREEMENTS AND RELATED PARTY TRANSACTIONS

Investment Advisory Agreement

The Company entered into an investment advisory agreement effective as of April 11, 2016 (the “Investment Advisory Agreement”) with the Investment Adviser, pursuant to which the Investment Adviser manages the Company’s investment program and related activities.

Management Fee

The Company pays the Investment Adviser a management fee (the “Management Fee”), payable quarterly in arrears, equal to 0.375% (i.e., an annual rate of 1.50%) of the average of the NAV of the Company (including un-invested cash and cash equivalents) at the end of the then-current quarter and the prior calendar quarter (and, in the case of the Company’s first quarter, the Company's NAV as of such quarter-end). The Management Fee for any partial quarter will be appropriately prorated. The Investment Adviser waives a portion of its management fee payable by the Company in an amount equal to the management fees it earns as an investment adviser for any affiliated money market funds in which the Company invests.

For the three and six months ended ~~March 31,~~June 30, 2023, Management Fees amounted to $1,550and $3,061. As of June 30, 2023, $1,550 remained payable. For the three and six months ended June 30, 2022, Management Fees amounted to $~~1,511~~1,721 and $~~2,015~~3,736. ~~As of March 31, 2023, $1,511~~ ~~remained payable.~~

Incentive Fee

Pursuant to the Investment Advisory Agreement, the Company pays to the Investment Adviser an incentive fee (the “Incentive Fee”) as follows:

First, no Incentive Fee is payable to the Investment Adviser until the Company has made cumulative distributions pursuant to this clause (a) equal to aggregate Contributed Capital (as defined below);

Second, no Incentive Fee is payable to the Investment Adviser until the Company has made cumulative distributions pursuant to this clause (b) equal to a 7% return per annum, compounded annually, on aggregate unreturned Contributed Capital, from the date each capital contribution is made through the date such capital has been returned;

Third, subject to clauses (a) and (b), the Investment Adviser is entitled to an Incentive Fee equal to 100% of all amounts designated by the Company as proceeds intended for distribution and Incentive Fee payments, until such time as the cumulative Incentive Fee paid to the Investment Adviser pursuant to this clause (c) is equal to 15% of the amount by which the sum of (i) cumulative distributions to Unitholders pursuant to clauses (a) and (b) above and (ii) the cumulative Incentive Fee previously paid to the Investment Adviser pursuant to this clause exceeds Contributed Capital; and

Table of Contents

Fourth, at any time that clause (c) has been satisfied, the Investment Adviser is entitled to an Incentive Fee equal to 15% of all amounts designated by the Company as proceeds intended for distribution and Incentive Fee payments.

The Incentive Fee is calculated on a cumulative basis and the amount of the Incentive Fee payable prior to a proposed distribution will be determined and, if applicable, paid in accordance with the foregoing formula each time amounts are to be distributed to the Unitholders. The Incentive Fee is a fee owed by the Company to the Investment Adviser and is not paid out of distributions made to Unitholders.

In no event will an amount be paid with respect to the Incentive Fee to the extent it would cause the aggregate amount of the Company’s capital gains paid in respect of the Incentive Fee to exceed 20% of the Company’s realized capital gains computed net of all realized capital losses and unrealized capital depreciation, in each case determined on a cumulative basis from inception of the Company through the date of the proposed payment (the “Incentive Fee Cap”).

“Contributed Capital” is the aggregate amount of capital contributions that have been made by all Unitholders in respect of their Units to the Company. All distributions (or deemed distributions), including investment income (i.e. proceeds received in respect of interest payments, dividends and fees) and proceeds attributable to the repayment or disposition of any Investment, to Unitholders will be considered a return of Contributed Capital. Unreturned Contributed Capital equals aggregate Contributed Capital minus cumulative distributions but is never less than zero.

The term “proceeds intended for distribution and Incentive Fee payments” includes proceeds from the full or partial realization of the Company’s investments and income from investing activities and may include return of capital, ordinary income and capital gains.

If, at the termination of the Company, the Investment Adviser has received aggregate payments of Incentive Fees in excess of the amount the Investment Adviser would have received had the Incentive Fees been determined upon such termination, then the Investment Adviser will reimburse the Company for the difference between the amount of Incentive Fees actually received and the amount determined at termination (the “Investment Adviser Reimbursement Obligation”). However, the Investment Adviser will not be required to reimburse the Company an amount greater than the aggregate Incentive Fees paid to the Investment Adviser, reduced by the excess (if any) of (a) the aggregate federal, state and local income tax liability the Investment Adviser incurred in connection with the payment of such Incentive Fees (assuming the highest marginal applicable federal and New York city and state income tax rates applied to such payments), over (b) an amount equal to the U.S. federal and state tax benefits available to the Investment Adviser by virtue of the payment made by the Investment Adviser pursuant to its Investment Adviser Reimbursement Obligation (assuming that, to the extent such payments are deductible by the Investment Adviser, the benefit of such deductions will be computed using the then highest marginal applicable federal and New York city and state income tax rates).

If the Investment Advisory Agreement is terminated prior to the termination of the Company (other than the Investment Adviser voluntarily terminating the agreement), the Company will pay to the Investment Adviser a final Incentive Fee payment (the “Final Incentive Fee Payment”). The Final Incentive Fee Payment will be calculated as of the date the Investment Advisory Agreement is terminated and will equal the amount of Incentive Fee that would be payable to the Investment Adviser if (a) all investments were liquidated for their current value (but without taking into account any unrealized appreciation of any Investment), and any unamortized deferred Investment-related fees would be deemed accelerated, (b) the proceeds from such liquidation were used to pay all of the Company’s outstanding liabilities, and (c) the remainder was distributed to Unitholders and paid as Incentive Fee in accordance with the Incentive Fee waterfall described above for determining the amount of the Incentive Fee, subject to the Incentive Fee Cap. The Company will make the Final Incentive Fee Payment in cash on or immediately following the date the Investment Advisory Agreement is so terminated. The Investment Adviser Reimbursement Obligation will be determined as of the date of the termination of the Investment Advisory Agreement for purposes of the Final Incentive Fee Payment.

For the three and six months ended ~~March 31,~~June 30, 2023, ~~and 2022,~~ the Company accrued unvested Incentive Fees of $~~1,214~~2,156 and $~~1,206~~3,370. As of ~~March 31,~~June 30, 2023, $~~48,820~~50,976 was payable in accordance with the terms of the Investment Advisory Agreement. For the three and six months ended June 30, 2022, the Company accrued unvested Incentive Fees of $(470) and $736.

Expense Limitation

Pursuant to the Investment Advisory Agreement, Company expenses borne by the Company in the ordinary course on an annual basis (excluding Management Fee, Incentive Fee, organizational and start-up expenses and leverage-related expenses) will not exceed an amount equal to 0.5% of the aggregate amount of commitments to the Company by holders of its common Units; provided, however, that expenses incurred outside of the ordinary course, including litigation and similar expenses, are not subject to such cap. For the three and six months ended ~~March 31,~~June 30, 2023 and 2022, there have been no reimbursements from the Investment Adviser pursuant to this provision.

Table of Contents

Administration and Custodian Fees

The Company has entered into an administration agreement with State Street Bank and Trust Company (the “Administrator”) under which the Administrator provides various accounting and administrative services to the Company. The Company pays the Administrator fees for its services as it determines to be commercially reasonable in its sole discretion. The Company also reimburses the Administrator for all reasonable expenses. To the extent that the Administrator outsources any of its functions, the Administrator pays any compensation associated with such functions. The Administrator also serves as the Company’s custodian (the “Custodian”).

For the three and six months ended ~~March 31,~~June 30, 2023, the Company incurred expenses for services provided by the Administrator and the Custodian of $137 and $291. As of June 30, 2023, $158 remained payable. For the three and six months ended June 30, 2022, the Company incurred expenses for services provided by the Administrator and the Custodian of $154 and $~~174~~328. ~~As of March 31, 2023, $164~~ ~~remained payable.~~

Transfer Agent Fees

State Street Bank and Trust Company serves as the Company’s transfer agent (“Transfer Agent”), registrar and disbursing agent. For the three and six months ended ~~March 31,~~June 30, 2023, the Company incurred expenses for services provided by the Transfer Agent of $19and $37. As of June 30, 2023, $13 remained payable. For the three and six months ended June 30, 2022, the Company incurred expenses for services provided by the Transfer Agent of $1822 and $1941. ~~As of March 31, 2023, $~~14 ~~remained payable.~~

Affiliates

The table below presents the Company’s affiliated investments:


		Beginning Fair Value Balance		Gross Additions(1)		Gross Reductions(2)			Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)			Ending Fair Value Balance		Dividend, Interest and Other Income			Beginning Fair Value Balance		Gross Additions(1)		Gross Reductions(2)			Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)			Ending Fair Value Balance		Dividend, Interest and Other Income
For the Three Months Ended March 31, 2023
For the Six Months Ended June 30, 2023																		For the Six Months Ended June 30, 2023
Non-Controlled Affiliates
Goldman Sachs Financial Square Government Fund		$	62,374	$	34,311	$	(36,839	)	$	—	$	—		$	59,846	$	644		$	62,374	$	122,503	$	(126,228	)	$	—	$	—		$	58,649	$	1,322
Collaborative Imaging, LLC (dba Texas Radiology Associates)			3,019		—		—			—		(419	)		2,600		33			3,019		—		—			—		(327	)		2,692		62
Elah Holdings, Inc.			3,353		—		—			—		1			3,354		—			3,353		—		—			—		—			3,353		—
Total Non-Controlled Affiliates		$	68,746	$	34,311	$	(36,839	)	$	—	$	(418	)	$	65,800	$	677		$	68,746	$	122,503	$	(126,228	)	$	—	$	(327	)	$	64,694	$	1,384
For the Year Ended December 31, 2022	For the Year Ended December 31, 2022																	For the Year Ended December 31, 2022
Non-Controlled Affiliates
Goldman Sachs Financial Square Government Fund		$	125,127	$	498,241	$	(560,994	)	$	—	$	—		$	62,374	$	1,026		$	125,127	$	498,241	$	(560,994	)	$	—	$	—		$	62,374	$	1,026
Collaborative Imaging, LLC (dba Texas Radiology Associates)			3,366		—		—			—		(347	)		3,019		177			3,366		—		—			—		(347	)		3,019		177
Elah Holdings, Inc.			3,354		—		—			—		(1	)		3,353		—			3,354		—		—			—		(1	)		3,353		—
Total Non-Controlled Affiliates		$	131,847	$	498,241	$	(560,994	)	$	—	$	(348	)	$	68,746	$	1,203		$	131,847	$	498,241	$	(560,994	)	$	—	$	(348	)	$	68,746	$	1,203

(1)

Gross additions may include increases in the cost basis of investments resulting from new portfolio investments, PIK, the accretion of discounts, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company into this category from a different category.

(2)

Gross reductions may include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.

~~Co-investment~~Co-Investment Activity

In certain circumstances, the Company can make negotiated co-investments pursuant to an order from the SEC permitting it to do so. On November 16, 2022, the SEC granted to the Investment Adviser, the BDCs advised by the Investment Adviser and certain other affiliated applicants exemptive relief on which the Company expects to rely to co-invest alongside certain other client accounts managed by the Investment Adviser (collectively with the Company, the “Accounts”), which may include proprietary accounts of Goldman Sachs, in a manner consistent with the Company's investment objectives and strategies, certain Board-established criteria, the conditions of such exemptive relief and other pertinent factors (the “Relief”). Additionally, if the Investment Adviser forms other funds in the future, the Company may co-invest alongside such other affiliates, subject to compliance with the Relief, applicable regulations and regulatory guidance, as well as applicable allocation procedures. As a result of the Relief, there could be significant overlap in the Company’s investment portfolio and the investment portfolios of other Accounts, including, in some cases, proprietary accounts of Goldman Sachs. The Goldman Sachs Asset Management Private Credit Team is composed of investment professionals dedicated to the Company’s investment strategy and to other funds that share a similar investment strategy with the Company. The Goldman Sachs Asset Management Private Credit Team is responsible for identifying investment opportunities, conducting research and due diligence on prospective investments, negotiating and structuring the Company’s investments and monitoring and servicing the Company’s investments. The team works together with investment professionals who are primarily focused on investment strategies in syndicated, liquid credit. Under the terms of the Relief, a “required majority” (as defined in Section 57(o) of the Investment Company Act) of the Company’s independent directors must make certain conclusions in connection with a co-investment transaction, including that (1) the terms of the proposed transaction are reasonable and fair to the Company and the Company’s Unitholders and do not involve

~~Table of Contents~~

overreaching in respect of the Company or its Unitholders on the part of any person concerned, and (2) the transaction is consistent with the interests of the Company’s Unitholders and is consistent with the then-current investment objectives and strategies of the Company.

Table of Contents

In addition, the Company has filed an application to amend the Relief to permit the Company to participate in follow-on investments in the Company's existing portfolio companies with certain affiliates covered by the Relief if such affiliates, that are not BDCs or registered investment companies, did not have an investment in such existing portfolio company. There can be no assurance if and when the Company will receive the amended exemptive order.

4. INVESTMENTS

The Company’s investments (excluding investments in money market funds, if any) consisted of the following:


	March 31, 2023				December 31, 2022				June 30, 2023				December 31, 2022
Investment Type	Cost		Fair Value		Cost		Fair Value		Cost		Fair Value		Cost		Fair Value
1st Lien/Senior Secured Debt	$	319,365	$	308,840	$	321,402	$	312,364	$	321,368	$	309,774	$	321,402	$	312,364
1st Lien/Last-Out Unitranche		81,115		63,485		81,054		64,320		81,183		64,112		81,054		64,320
2nd Lien/Senior Secured Debt		151,013		121,503		179,135		123,121		150,990		123,018		179,135		123,121
Unsecured Debt		7,164		6,978		7,160		6,996		7,168		6,996		7,160		6,996
Preferred Stock		12,339		5,381		12,339		5,305		12,339		4,018		12,339		5,305
Common Stock		7,846		8,858		8,746		8,816		7,846		10,536		8,746		8,816
Warrants		1,338		57		1,337		90		1,338		49		1,337		90
Total	$	580,180	$	515,102	$	611,173	$	521,012	$	582,232	$	518,503	$	611,173	$	521,012

The industry composition of the Company’s investments at fair value and net assets was as follows:


	March 31, 2023						December 31, 2022						June 30, 2023						December 31, 2022
Industry	Fair Value			Net Assets			Fair Value			Net Assets			Fair Value			Net Assets			Fair Value			Net Assets
Diversified Financial Services		17.0	%		21.3	%		17.0	%		21.9	%		17.1	%		21.0	%		17.0	%		21.9	%
Interactive Media & Services		15.2			19.0			14.9			19.2			15.4			18.8			14.9			19.2
Professional Services														8.0			9.8			7.8			10.1
Health Care Equipment & Supplies		8.1			10.1			8.0			10.3			7.8			9.6			8.0			10.3
Professional Services		8.0			10.0			7.8			10.1
IT Services		7.8			9.8			8.2			10.6			7.8			9.5			8.2			10.6
Food Products		6.3			7.9			6.2			8.0			6.6			8.1			6.2			8.0
Transportation Infrastructure		6.1			7.7			6.1			7.9			6.1			7.5			6.1			7.9
Entertainment		5.5			6.9			5.4			7.1			5.4			6.6			5.4			7.1
Road & Rail		5.1			6.4			5.0			6.4			5.0			6.3			5.0			6.4
Household Products		4.5			5.7			4.7			6.0			4.4			5.4			4.7			6.0
Beverages		4.0			5.1			4.0			5.1			3.8			4.6			4.0			5.1
Chemicals		3.7			4.7			4.0			5.2			3.7			4.5			4.0			5.2
Commercial Services & Supplies		2.9			3.6			2.8			3.7			2.8			3.5			2.8			3.7
Diversified Consumer Services		2.6			3.3			2.7			3.5			2.7			3.4			2.7			3.5
Containers & Packaging		1.7			2.2			1.7			2.2			1.9			2.3			1.7			2.2
Capital Markets		0.7			0.8			0.6			0.8			0.6			0.8			0.6			0.8
Health Care Providers & Services		0.5			0.6			0.6			0.7			0.5			0.6			0.6			0.7
Building Products		0.3			0.4			0.3			0.4			0.4			0.4			0.3			0.4
Total		100.0	%		125.5	%		100.0	%		129.1	%		100.0	%		122.7	%		100.0	%		129.1	%

The geographic composition of the Company’s investments at fair value was as follows:


Geographic	March 31, 2023			December 31, 2022			June 30, 2023			December 31, 2022
United States		97.5	%		97.5	%		97.5	%		97.5	%
Canada		2.5			2.5			2.5			2.5
Total		100.0	%		100.0	%		100.0	%		100.0	%

5. FAIR VALUE MEASUREMENT

The fair value of a financial instrument is the amount that would be received to sell an asset or would be paid to transfer a liability in an orderly transaction between market participants at the measurement date (i.e., the exit price).

The fair value hierarchy under ASC 820 prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The levels used for classifying investments are not necessarily an indication of the risk associated with investing in these securities. The three levels of the fair value hierarchy are as follows:

~~Table of Contents~~

Basis of Fair Value Measurement

Level 1 – Inputs to the valuation methodology are quoted prices available in active markets for identical instruments as of the reporting date. The types of financial instruments included in Level 1 include unrestricted securities, including equities and derivatives, listed in active markets.

Table of Contents

Level 2 – Inputs to the valuation methodology are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date. The types of financial instruments in this category include less liquid and restricted securities listed in active markets, securities traded in other than active markets, government and agency securities and certain over-the-counter derivatives where the fair value is based on observable inputs.

Level 3 – Inputs to the valuation methodology are unobservable and significant to overall fair value measurement. The inputs into the determination of fair value require significant management judgment or estimation. Financial instruments that are included in this category include investments in privately held entities and certain over-the-counter derivatives where the fair value is based on unobservable inputs.

A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Note 2 “Significant Accounting Policies” should be read in conjunction with the information outlined below.

The table below presents the valuation techniques and the nature of significant inputs generally used in determining the fair value of Level 2 and Level 3 Instruments.


Level 2 Instruments	Valuation Techniques and Significant Inputs
Equity and Fixed Income	The types of instruments that trade in markets that are not considered to be active but are valued based on quoted market prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency include commercial paper, most government agency obligations, most corporate debt securities, certain mortgage-backed securities, certain bank loans, less liquid publicly listed equities, certain state and municipal obligations, certain money market instruments and certain loan commitments. Valuations of Level 2 Equity and Fixed Income instruments can be verified to quoted prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency. Consideration is given to the nature of the quotations (e.g. indicative or firm) and the relationship of recent market activity to the prices provided from alternative pricing sources.
Derivative Contracts	Over-the-counter ("OTC") derivatives (both centrally cleared and bilateral) are valued using market transactions and other market evidence whenever possible, including market-based inputs to models, calibration to market-clearing transactions, broker or dealer quotations, or other alternative pricing sources with reasonable levels of price transparency. Where models are used, the selection of a particular model to value an OTC derivative depends upon the contractual terms of, and specific risks inherent in, the instrument, as well as the availability of pricing information in the market. The Company generally uses similar models to value similar instruments. Valuation models require a variety of inputs, including contractual terms, market prices, yield curves, credit curves, measures of volatility, voluntary and involuntary prepayment rates, loss severity rates and correlations of such inputs. For OTC derivatives that trade in liquid markets, model inputs can generally be verified and model selection does not involve significant management judgment. OTC derivatives are classified within Level 2 of the fair value hierarchy when significant inputs are corroborated by market evidence.


Level 3 Instruments	Valuation Techniques and Significant Inputs
Bank Loans, Corporate Debt, and Other Debt Obligations	Valuations are generally based on discounted cash flow techniques, for which the significant inputs are the amount and timing of expected future cash flows, market yields and recovery assumptions. The significant inputs are generally determined based on relative value analyses, which incorporate comparisons both to credit default swaps that reference the same underlying credit risk and to other debt instruments for the same issuer for which observable prices or broker quotes are available. Other valuation methodologies are used as appropriate including market comparables, transactions in similar instruments and recovery/liquidation analysis.
Equity	Recent third-party investments or pending transactions are considered to be the best evidence for any change in fair value. When these are not available, the following valuation methodologies are used, as appropriate and available: (i) Transactions in similar instruments; (ii) Discounted cash flow techniques; (iii) Third party appraisals; and (iv) Industry multiples and public comparables.

~~Table of Contents~~


	Evidence includes recent or pending reorganizations (for example, merger proposals, tender offers and debt restructurings) and significant changes in financial metrics, including: (i) Current financial performance as compared to projected performance; (ii) Capitalization rates and multiples; and (iii) Market yields implied by transactions of similar or related assets.

Table of Contents

The tables below present the ranges of significant unobservable inputs used to value the Company’s Level 3 assets as of ~~March 31,~~June 30, 2023 and December 31, 2022. These ranges represent the significant unobservable inputs that were used in the valuation of each type of instrument, but they do not represent a range of values for any one instrument. For example, the lowest discount rate in 1st Lien/Senior Secured Debt is appropriate for valuing that specific debt investment, but may not be appropriate for valuing any other debt investments in this asset class. Accordingly, the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Company’s Level 3 assets.


Level 3 Instruments		Fair Value(1)(2)		Valuation Techniques(3)	Significant Unobservable Inputs	Range(4) of Significant Unobservable Inputs	Weighted Average(5)		Fair Value(1)(2)		Valuation Techniques(3)	Significant Unobservable Inputs	Range(4) of Significant Unobservable Inputs	Weighted Average(5)
As of March 31, 2023
As of June 30, 2023
Bank Loans, Corporate Debt, and Other Debt Obligations	Bank Loans, Corporate Debt, and Other Debt Obligations							Bank Loans, Corporate Debt, and Other Debt Obligations
1st Lien/Senior Secured Debt	$		288,972	Discounted cash flows	Discount Rate	9.2% - 38.6%	13.9%	$		291,043	Discounted cash flows	Discount Rate	9.8% — 43.7%	15.7%
			1,421	Collateral analysis	Recovery Rate	15.8% - 35.0%	20.0%
1st Lien/Last-Out Unitranche			63,485	Discounted cash flows	Discount Rate	—	16.0%			64,112	Discounted cash flows	Discount Rate	—	16.6%
2nd Lien/Senior Secured Debt			65,512	Discounted cash flows	Discount Rate	12.5% - 15.1%	13.6%			66,060	Discounted cash flows	Discount Rate	12.9% — 16.1%	14.2%
			1,799	Comparable multiples	EV/EBITDA(6)	—	10.1x			1,799	Comparable multiples	EV/EBITDA(6)	—	9.6x
Unsecured Debt			6,978	Discounted cash flows	Discount Rate	—	17.4%			6,996	Discounted cash flows	Discount Rate	—	18.6%
Equity	Equity							Equity
Preferred Stock			2,845	Comparable multiples	EV/EBITDA(6)	—	12.0x	$		2,923	Comparable multiples	EV/EBITDA(6)	—	11.0x
			2,536	Comparable multiples	EV/Revenue	—	0.8x			1,095	Comparable multiples	EV/Revenue	—	0.6x
Common Stock			5,954	Discounted cash flows	Discount Rate	16.4% - 29.7%	24.8%			6,045	Discounted cash flows	Discount Rate	16.3% — 29.7%	24.7%
			2,178	Comparable multiples	EV/EBITDA(6)	—	9.0x			4,491	Comparable multiples	EV/EBITDA(6)	—	16.8x
			726	Comparable multiples	EV/Revenue	—	1.8x
Warrants			57	Comparable multiples	EV/EBITDA(6)	—	12.0x			49	Comparable multiples	EV/EBITDA(6)	—	11.0x


As of December 31, 2022
Bank Loans, Corporate Debt, and Other Debt Obligations	Bank Loans, Corporate Debt, and Other Debt Obligations						Bank Loans, Corporate Debt, and Other Debt Obligations
1st Lien/Senior Secured Debt	$	293,188	Discounted cash flows	Discount Rate	9.9% - 35.2%	14.1%	$	293,188	Discounted cash flows	Discount Rate	9.9% - 35.2%	14.1%
		871	Comparable multiples	EV/EBITDA(6)	—	3.5x		871	Comparable multiples	EV/EBITDA(6)	—	3.5x
1st Lien/Last-Out Unitranche		64,320	Discounted cash flows	Discount Rate	14.6% - 15.0%	14.7%		64,320	Discounted cash flows	Discount Rate	14.6% — 15.0%	14.7%
2nd Lien/Senior Secured Debt		65,562	Discounted cash flows	Discount Rate	12.7% - 14.8%	13.7%		65,562	Discounted cash flows	Discount Rate	12.7% — 14.8%	13.7%
		1,799	Comparable multiples	EV/EBITDA(6)	—	9.9x		1,799	Comparable multiples	EV/EBITDA(6)	—	9.9x
Unsecured Debt		6,996	Discounted cash flows	Discount Rate	—	16.1%		6,996	Discounted cash flows	Discount Rate	—	16.1%
Equity	Equity						Equity
Preferred Stock	$	2,769	Comparable multiples	EV/EBITDA(6)	—	13.0x	$	2,769	Comparable multiples	EV/EBITDA(6)	—	13.0x
		2,536	Comparable multiples	EV/Revenue	—	0.8x		2,536	Comparable multiples	EV/Revenue	—	0.8x
Common Stock		6,372	Discounted cash flows	Discount Rate	16.3% - 30.0%	24.7%		6,372	Discounted cash flows	Discount Rate	16.3% — 30.0%	24.7%
		1,833	Comparable multiples	EV/EBITDA(6)	—	10.1x		1,833	Comparable multiples	EV/EBITDA(6)	—	10.1x
		611	Comparable multiples	EV/Revenue	—	1.8x		611	Comparable multiples	EV/Revenue	—	1.8x
Warrants		90	Comparable multiples	EV/EBITDA(6)	—	13.0x		90	Comparable multiples	EV/EBITDA(6)	—	13.0x

(1)

As of ~~March 31,~~June 30, 2023, included within Level 3 assets of $~~442,463~~444,613 is an amount of $0 for which the Investment Adviser did not develop the unobservable inputs (examples include single source broker quotations, third party pricing, and prior transactions). The income approach was used in the determination of fair value for $~~424,947~~428,211 or ~~99.2~~99.6% of Level 3 bank loans, corporate debt, and other debt obligations.

(2)

As of December 31, 2022, included within Level 3 assets of $446,947 is an amount of $0 for which the Investment Adviser did not develop the unobservable inputs (examples include single source broker quotations, third party pricing, and prior transactions). The income approach was used in the determination of fair value for $430,066 or 99.4% of Level 3 bank loans, corporate debt, and other debt obligations.

(3)

The fair value of any one instrument may be determined using multiple valuation techniques. For example, market comparable and discounted cash flows may be used together to determine fair value. Therefore, the Level 3 balance encompasses both of these techniques.

(4)

The range for an asset category consisting of a single investment, if any, is not meaningful and therefore has been excluded.

(5)

Weighted average for an asset category consisting of multiple investments is calculated by weighting the significant unobservable input by the relative fair value of the investment. Weighted average for an asset category consisting of a single investment represents the significant unobservable input used in the fair value of the investment.

(6)

Enterprise value of portfolio company as a multiple of earnings before interest, taxes, depreciation and amortization (“EBITDA”).

As noted above, the income and market approaches were used in the determination of fair value of certain Level 3 assets as of ~~March 31,~~June 30, 2023 and December 31, 2022. The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments. An increase in the discount rate or market yield would result in a decrease in the fair value. Included in the consideration and selection of discount rates or market yields is risk of default, rating of the investment, call provisions and comparable company investments. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies. Increases or decreases in market comparable transactions or market multiples would result in an increase or decrease, in the fair value.

Table of Contents

The following is a summary of the Company’s assets categorized within the fair value hierarchy:


	March 31, 2023										December 31, 2022										June 30, 2023										December 31, 2022
Assets	Level 1		Level 2			Level 3		Total			Level 1		Level 2			Level 3		Total			Level 1		Level 2			Level 3		Total			Level 1		Level 2			Level 3		Total
1st Lien/Senior Secured Debt	$	—	$	18,447		$	290,393	$	308,840		$	—	$	18,305		$	294,059	$	312,364		$	—	$	18,731		$	291,043	$	309,774		$	—	$	18,305		$	294,059	$	312,364
1st Lien/Last-Out Unitranche		—		—			63,485		63,485			—		—			64,320		64,320			—		—			64,112		64,112			—		—			64,320		64,320
2nd Lien/Senior Secured Debt		—		54,192			67,311		121,503			—		55,760			67,361		123,121			—		55,159			67,859		123,018			—		55,760			67,361		123,121
Unsecured Debt		—		—			6,978		6,978			—		—			6,996		6,996			—		—			6,996		6,996			—		—			6,996		6,996
Preferred Stock		—		—			5,381		5,381			—		—			5,305		5,305			—		—			4,018		4,018			—		—			5,305		5,305
Common Stock		—		—			8,858		8,858			—		—			8,816		8,816			—		—			10,536		10,536			—		—			8,816		8,816
Warrants		—		—			57		57			—		—			90		90			—		—			49		49			—		—			90		90
Affiliated Money Market Fund		59,846		—			—		59,846			62,374		—			—		62,374			58,649		—			—		58,649			62,374		—			—		62,374
Total assets	$	59,846	$	72,639		$	442,463	$	574,948		$	62,374	$	74,065		$	446,947	$	583,386		$	58,649	$	73,890		$	444,613	$	577,152		$	62,374	$	74,065		$	446,947	$	583,386
Unrealized appreciation (depreciation) on foreign currency forward contracts	$	—	$	(158	)	$	—	$	(158	)	$	—	$	(150	)	$	—	$	(150	)	$	—	$	(173	)	$	—	$	(173	)	$	—	$	(150	)	$	—	$	(150	)

The below table presents a summary of changes in fair value of Level 3 assets by investment type:


	Beginning Balance		Purchases(1)		Net Realized Gain (Loss)			Net Change in Unrealized Appreciation (Depreciation)			Sales and Settlements(1)			Net Amortization of Premium/ Discount		Transfers In(2)		Transfers Out(2)		Ending Balance		Net Change in Unrealized Appreciation (Depreciation) for assets still held			Beginning Balance		Purchases(1)			Net Realized Gain (Loss)			Net Change in Unrealized Appreciation (Depreciation)			Sales and Settlements(1)			Net Amortization of Premium/ Discount		Transfers In(2)		Transfers Out(2)		Ending Balance		Net Change in Unrealized Appreciation (Depreciation) for assets still held
For the Three Months Ended March 31, 2023
For the Six Months Ended June 30, 2023																									For the Six Months Ended June 30, 2023
1st Lien/Senior Secured Debt	$	294,059	$	4,098	$	(4	)	$	(1,665	)	$	(6,484	)	$	389	$	—	$	—	$	290,393	$	(1,664	)	$	294,059	$	6,283		$	(8	)	$	(3,051	)	$	(6,951	)	$	711	$	—	$	—	$	291,043	$	(3,050	)
1st Lien/Last-Out Unitranche		64,320		—		—			(897	)		(35	)		97		—		—		63,485		(896	)		64,320		—			—			(337	)		(71	)		200		—		—		64,112		(337	)
2nd Lien/Senior Secured Debt		67,361		—		(28,186	)		28,126			(70	)		80		—		—		67,311		(130	)		67,361		(162	)		(28,186	)		28,752			(70	)		164		—		—		67,859		496
Unsecured Debt		6,996		—		—			(22	)		—			4		—		—		6,978		(22	)		6,996		—			—			(8	)		—			8		—		—		6,996		(8	)
Preferred Stock		5,305		—		—			76			—			—		—		—		5,381		76			5,305		—			—			(1,287	)		—			—		—		—		4,018		(1,287	)
Common Stock		8,816		—		(900	)		942			—			—		—		—		8,858		42			8,816		—			(900	)		2,620			—			—		—		—		10,536		1,720
Warrants		90		—		—			(33	)		—			—		—		—		57		(33	)		90		—			—			(41	)		—			—		—		—		49		(41	)
Total assets	$	446,947	$	4,098	$	(29,090	)	$	26,527		$	(6,589	)	$	570	$	—	$	—	$	442,463	$	(2,627	)	$	446,947	$	6,121		$	(29,094	)	$	26,648		$	(7,092	)	$	1,083	$	—	$	—	$	444,613	$	(2,507	)
For the Three Months Ended March 31, 2022
For the Six Months Ended June 30, 2022																									For the Six Months Ended June 30, 2022
1st Lien/Senior Secured Debt	$	414,364	$	729	$	(572	)	$	(753	)	$	(33,917	)	$	686	$	—	$	—	$	380,537	$	(762	)	$	414,364	$	4,260		$	(579	)	$	(3,989	)	$	(35,290	)	$	1,467	$	—	$	—	$	380,233	$	(4,000	)
1st Lien/Last-Out Unitranche		132,708		343		—			(1,214	)		(55,250	)		547		—		—		77,134		(1,200	)		132,708		465			—			(8,321	)		(55,285	)		657		—		—		70,224		(8,306	)
2nd Lien/Senior Secured Debt		126,555		—		(12,529	)		11,995			—			141		—		—		126,162		(536	)		126,555		—			(12,529	)		7,751			(30,800	)		660		33,018		—		124,655		(4,714	)
Unsecured Debt		6,019		—		—			75			—			4		—		—		6,098		75			6,019		—			—			151			—			8		—		—		6,178		151
Preferred Stock		12,048		—		—			(599	)		—			—		—		—		11,449		(599	)		12,048		—			—			(2,466	)		—			—		—		—		9,582		(2,466	)
Common Stock		9,095		—		—			221			—			—		—		—		9,316		221			9,095		—			307			(238	)		(307	)		—		—		—		8,857		(238	)
Warrants		19		—		—			12			—			—		—		—		31		12			19		—			—			2			—			—		—		—		21		2
Total assets	$	700,808	$	1,072	$	(13,101	)	$	9,737		$	(89,167	)	$	1,378	$	—	$	—	$	610,727	$	(2,789	)	$	700,808	$	4,725		$	(12,801	)	$	(7,110	)	$	(121,682	)	$	2,792	$	33,018	$	—	$	599,750	$	(19,571	)

(1)

Purchases may include PIK, capitalized fees, securities received in corporate actions and restructurings. Sales and Settlements may include securities delivered in corporate actions and restructuring of investments.

(2)

Transfers in (out) of Level 3 are due to a decrease (increase) in the quantity and reliability of broker quotes obtained by the Investment Adviser.

Debt Not Carried at Fair Value

The fair value of the Company’s debt, which would have been categorized as Level 3 within the fair value hierarchy as of ~~March 31,~~June 30, 2023 and December 31, 2022, approximates its carrying value because the JPM Revolving Credit Facility has variable interest based on selected short-term rates.

Table of Contents

6. DEBT

In accordance with the Investment Company Act, with certain exceptions, the Company is currently allowed to borrow amounts such that its asset coverage ratio, as defined in the Investment Company Act, is at least 200% after such borrowing (or 150% if certain requirements are met). As of ~~March 31,~~June 30, 2023 and December 31, 2022, the Company’s asset coverage ratio based on the aggregate amount outstanding of senior securities (which includes the JPM Revolving Credit Facility) was ~~408~~445% and 373%.

The Company’s outstanding debt was as follows:

March 31, 2023

December 31, 2022

Aggregate
Borrowing
Amount
Committed

Amount
Available

Carrying
Value

Aggregate
Borrowing
Amount
Committed

Amount
Available

Carrying
Value

JPM Revolving Credit Facility(1)

$
133,630

$
—

$
131,597

$
148,630

$
—

$
146,247


	June 30, 2023						December 31, 2022
	Aggregate Borrowing Amount Committed		Amount Available		Carrying Value		Aggregate Borrowing Amount Committed		Amount Available		Carrying Value
JPM Revolving Credit Facility(1)	$	122,630	$	—	$	120,764	$	148,630	$	—	$	146,247

(1)

The Company may borrow amounts in USD or certain other permitted currencies. Debt outstanding denominated in currencies other than USD has been converted to USD using the applicable foreign currency exchange rate as of the applicable reporting date. As of ~~March 31,~~June 30, 2023, the Company had outstanding borrowings denominated in USD of $~~104,593~~93,593 and in Euros (EUR) of 24,900. As of December 31, 2022, the Company had outstanding borrowings denominated in USD of $119,593 and in EUR of 24,900.

The weighted average interest rates of the aggregate borrowings outstanding for the ~~three~~six months ended ~~March 31,~~June 30, 2023 and for the year ended December 31, 2022 were ~~7.58~~7.83% and ~~3.46~~4.71%. The weighted average debt of the aggregate borrowings outstanding for the ~~three~~six months ended ~~March 31,~~June 30, 2023 and for the year ended December 31, 2022 ~~was~~were $~~136,808~~131,362 and $232,041.

JPM Revolving Credit Facility

On November 21, 2017, SPV entered into the JPM Revolving Credit Facility. JPMorgan Chase Bank, National Association (“JPM”) serves as administrative agent, State Street Bank and Trust Company serves as collateral agent, collateral administrator, bank and securities intermediary and the Company serves as portfolio manager under the JPM Revolving Credit Facility. State Street Bank and Trust Company also acts as the Company’s transfer agent, disbursing agent, custodian and administrator as well as SPV’s custodian. The Company amended the JPM Revolving Credit Facility on numerous occasions between August 17, 2018 and ~~January 28, 2022.~~May 10, 2023.

Borrowings under the JPM Revolving Credit Facility bear interest (at SPV's election) at a per annum rate equal to either (x) the three-month ~~LIBOR~~Term SOFR (or other listed offered rate, depending upon the currency of borrowing) in effect and (y) ~~to the extent LIBOR is unavailable,~~ a rate per annum equal to the greater of (i) the prime rate of JPM in effect on such day and (ii) the Federal Funds Effective Rate in effect on such day plus 0.50%; and, with respect to advances denominated in a currency other than USD, the annual rate of interest announced by JPM as being the reference rate then in effect for determining interest rates on commercial loans made in the applicable jurisdiction of such currency, in all cases, plus the applicable margin. The applicable margin is ~~3.25~~3.50% per annum. SPV initially paid a commitment fee of 1.00% per annum (or 0.50% per annum during the first nine months from the date the JPM Revolving Credit Facility was entered into) on the average daily unused amount of the financing commitments until the third anniversary of the JPM Revolving Credit Facility.

The JPM Revolving Credit Facility is a multicurrency facility. As of ~~March 31,~~June 30, 2023, the total commitments under the JPM Revolving Credit Facility were $~~133,630~~122,630. All amounts outstanding under the JPM Revolving Credit Facility must be repaid by ~~the sixth anniversary of the JPM Revolving Credit Facility, subject to a six-month extension of the maturity date with the consent of the administrative agent at such time.~~November 21, 2024.

SPV’s obligations to the lenders under the JPM Revolving Credit Facility are secured by a first priority security interest in all of SPV’s portfolio of investments and cash. The obligations of SPV under the JPM Revolving Credit Facility are non-recourse to the Company, and the Company’s exposure under the JPM Revolving Credit Facility is limited to the value of the Company’s investment in SPV.

In connection with the JPM Revolving Credit Facility, SPV has made certain customary representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. The JPM Revolving Credit Facility contains customary events of default for similar financing transactions, including if a change of control of SPV occurs or if the Company is no longer the portfolio manager of SPV. Upon the occurrence and during the continuation of an event of default, JPM may declare the outstanding advances and all other obligations under the JPM Revolving Credit Facility immediately due and payable. As of June 30, 2023, SPV was in compliance with these covenants.

Costs of $~~8,212~~8,526 were incurred in connection with obtaining and amending the JPM Revolving Credit Facility, which have been recorded as deferred financing costs on the Consolidated Statements of Financial Condition and are being amortized over the life of the JPM Revolving Credit Facility using the straight-line method. As of ~~March 31,~~June 30, 2023 and December 31, 2022, outstanding deferred financing costs were $~~866~~940 and $1,197.

Table of Contents

The below table presents the summary information of the JPM Revolving Credit Facility:


	For the Three Months Ended						For the Three Months Ended						For the Six Months Ended
	March 31, 2023			March 31, 2022			June 30, 2023			June 30, 2022			June 30, 2023			June 30, 2022
Borrowing interest expense	$	2,558		$	2,477		$	2,543		$	2,511		$	5,101		$	4,988
Facility fees		23			35			19			23			42			58
Amortization of financing costs		331			330			240			335			571			665
Total	$	2,912		$	2,842		$	2,802		$	2,869		$	5,714		$	5,711
Weighted average interest rate		7.58	%		3.49	%		8.10	%		4.17	%		7.83	%		3.80	%
Average outstanding balance	$	136,808		$	287,953		$	125,976		$	241,685		$	131,362		$	264,691

7. DERIVATIVES

The Company enters into foreign currency forward contracts from time to time to help mitigate the impact that an adverse change in foreign exchange rates would have on the value of the Company’s investments denominated in foreign currencies.

In order to better define its contractual rights and to secure rights that will help the Company mitigate its counterparty risk, the Company may enter into an International Swaps and Derivatives Association, Inc. Master Agreement (“ISDA Master Agreement”) or a similar agreement with its derivative counterparties. An ISDA Master Agreement is a bilateral agreement between the Company and a counterparty that governs OTC derivatives, including foreign currency forward contracts, and typically contains, among other things, collateral posting terms and netting provisions in the event of a default and/or termination event. The provisions of the ISDA Master Agreement typically permit a single net payment in the event of a default (close-out netting) or similar event, including the bankruptcy or insolvency of the counterparty.

For financial reporting purposes, cash collateral that has been pledged to cover obligations of the Company and cash collateral received from the counterparty, if any, is included in the Consolidated Statements of Financial Condition as due to/due from broker. The Company minimizes counterparty credit risk by only entering into agreements with counterparties that they believe to be in good standing and by monitoring the financial stability of those counterparties.

For the three and six months ended ~~March 31,~~June 30, 2023, ~~and 2022,~~ the Company’s average USD notional exposure to foreign currency forward contracts was $1,712 and $~~934~~1,712. For the three and six months ended June 30, 2022, the Company's average USD notional exposure to foreign currency forward contracts was $649 and $781.

The Company’s net exposure to foreign currency forward contracts that are subject to ISDA Master Agreements or similar agreements presented on the Consolidated Statements of Financial Condition, all of which are with Bank of America, N.A., was as follows:


	March 31, 2023			December 31, 2022			June 30, 2023			December 31, 2022
Gross Amount of Assets	$	—		$	—		$	—		$	—
Gross Amount of Liabilities		(158	)	$	(150	)		(173	)		(150	)
Net Amount of Assets or (Liabilities)	$	(158	)	$	(150	)	$	(173	)	$	(150	)
Collateral (Received) Pledged (1)		—			—			—			—
Net Amounts (2)	$	(158	)	$	(150	)	$	(173	)	$	(150	)

(1)

Amount excludes excess cash collateral paid, if ~~any~~any.

(2)

Net amount represents the net amount due (to) from counterparty in the event of a default based on the contractual setoff rights under the agreement. Net amount excludes any over-collateralized amounts.

The effect of transactions in derivative instruments on the Consolidated Statements of Operations was as follows:


	For the Three Months Ended					For the Three Months Ended					For the Six Months Ended
	March 31, 2023			March 31, 2022		June 30, 2023			June 30, 2022		June 30, 2023			June 30, 2022
Net realized gain (loss) on foreign currency forward contracts	$	—		$	14	$	—		$	24	$	—		$	38
Net change in unrealized appreciation (depreciation) on foreign currency forward contracts		(8	)		12		(15	)		10		(23	)		22
Total net realized and unrealized gains (losses) on foreign currency forward contracts	$	(8	)	$	26	$	(15	)	$	34	$	(23	)	$	60

Table of Contents

8. COMMITMENTS AND CONTINGENCIES

Capital Commitments

The Company had aggregate capital commitments and undrawn capital commitments from investors as follows:

March 31, 2023

December 31, 2022

Capital
Commitments

Unfunded
Capital
Commitments

% of Capital
Commitments
Funded

Capital
Commitments

Unfunded
Capital
Commitments

% of Capital
Commitments
Funded

Common Units

$
1,097,430

$
60,359

95
%

$
1,097,430

$
60,359

95
%


	June 30, 2023							December 31, 2022
	Capital Commitments		Unfunded Capital Commitments		% of Capital Commitments Funded			Capital Commitments		Unfunded Capital Commitments		% of Capital Commitments Funded
Common Units	$	1,097,430	$	60,359		95	%	$	1,097,430	$	60,359		95	%

Portfolio Company Commitments

The Company may enter into investment commitments to fund investments through signed commitment letters. In many circumstances, borrower acceptance and final terms are subject to transaction-related contingencies. These are disclosed as commitments upon execution of a final agreement. As of ~~March 31,~~June 30, 2023, the Company believed that it had adequate financial resources to satisfy its unfunded commitments. The Company had the following unfunded commitments by investment types:


		Unfunded Commitment Balances						Unfunded Commitment Balances
		March 31, 2023			December 31, 2022			June 30, 2023			December 31, 2022
1st Lien/Senior Secured Debt
CorePower Yoga LLC	$		1,071	$		714	$		1,070	$		714
Diligent Corporation			1,330			1,330			988			1,330
Internet Truckstop Group, LLC (dba Truckstop)			2,800			2,800			2,800			2,800
Lithium Technologies, Inc.			2,023			2,023			1,012			2,023
VRC Companies, LLC (dba Vital Records Control)			443			443			443			443
Wine.com, LLC			960			960			960			960
Xactly Corporation			2,554			—			2,554			—
Total	$		11,181	$		8,270	$		9,827	$		8,270

Contingencies

In the normal course of business, the Company enters into contracts that provide a variety of general indemnifications. Any exposure to the Company under these arrangements could involve future claims that may be made against the Company. Currently, no such claims exist or are expected to arise and, accordingly, the Company has not accrued any liability in connection with such indemnifications.

9. MEMBERS’ CAPITAL

Capital Drawdowns

The Company did not issue a capital drawdown for the three and six months ended June 30, 2023 and 2022.

Distributions

The Company did not ~~make a distribution~~declare distributions for the three and six months ended ~~March 31,~~June 30, 2023.

The following table reflects the distributions declared on the Company’s common Units:


Date Declared		Record Date		Payment Date		Amount Per Unit


For the Three Months Ended March 31, 2022
For the Six Months Ended June 30, 2022						For the Six Months Ended June 30, 2022
February 3, 2022	February 3, 2022	February 17, 2022	$	8.89	(1)		February 3, 2022	February 17, 2022	$	8.89	(1)
May 11, 2022							May 11, 2022	May 31, 2022	$	6.08	(2)

(1)

$4.65 is considered return of capital distribution.

(2)

Return of capital distribution.

Table of Contents

10. EARNINGS (LOSS) PER UNIT

The following information sets forth the computation of basic and diluted earnings (loss) per unit:

For the Three Months Ended

March 31,
2023

March 31,
2022

Net increase in Members’ Capital from operations

$
6,881

$
6,831

Weighted average Units outstanding

10,687,877

10,687,877

Basic and diluted earnings per unit

$
0.64

$
0.64


	For the Three Months Ended					For the Six Months Ended
	June 30, 2023		June 30, 2022			June 30, 2023		June 30, 2022

Net increase (decrease) in Members’ Capital from operations	$	12,215	$	(2,658	)	$	19,096	$	4,173
Weighted average Units outstanding		10,687,877		10,687,877			10,687,877		10,687,877
Basic and diluted earnings (loss) per unit	$	1.14	$	(0.25	)	$	1.79	$	0.39

Diluted earnings (loss) per unit equal basic earnings (loss) per unit because there were no common unit equivalents outstanding during the period presented.

11. FINANCIAL HIGHLIGHTS

The below table presents the schedule of financial highlights of the Company:


	For the Three Months Ended							For the Six Months Ended
	March 31, 2023			March 31, 2022				June 30, 2023			June 30, 2022
Per Unit Data:(1)
NAV, beginning of period	$	37.76		$	54.79			$	37.76		$	54.79
Net investment income		1.05			1.07				2.07			2.10
Net realized and unrealized gains (losses)(2)		(0.40	)		(0.43	)			(0.29	)		(1.71	)
Income tax provision, realized and unrealized gains									0.01			—		(3)
Net increase in Members' Capital from operations(2)		0.65			0.64				1.79			0.39
Distributions declared:
From return of capital		—			(4.65	)			—			(10.73	)
From net investment income		—			(4.24	)			—			(4.24	)
Total distributions declared		—			(8.89	)			—			(14.97	)
Total increase in Members' Capital		0.65			(8.25	)			1.79			(14.58	)
NAV, end of period	$	38.41		$	46.54			$	39.55		$	40.21
Units outstanding, end of period		10,687,877			10,687,877				10,687,877			10,687,877
Weighted average units outstanding		10,687,877			10,687,877				10,687,877			10,687,877
Total return based on NAV(3)		1.72	%		1.17	%
Supplemental Data/Ratio(4):
Total return based on NAV(4)									4.74	%		0.71	%
Supplemental Data/Ratio(5):
Members’ Capital, end of period	$	410,492		$	497,435			$	422,707		$	429,777
Ratio of expenses (without incentive fees and interest and other debt expenses) to Members’ Capital		2.08	%		1.90	%			2.00	%		1.92	%
Ratio of interest and other debt expenses to average Members’ Capital		2.90	%		2.13	%			2.80	%		2.29	%
Ratio of incentive fees to average Members’ Capital		0.30	%		0.22	%			0.82	%		0.15	%
Ratio of total expenses to average Members’ Capital		5.28	%		4.25	%			5.62	%		4.36	%
Ratio of net investment income (loss) to average Members’ Capital		12.08	%		9.22	%			11.69	%		9.18	%
Portfolio turnover		1	%		—		(5)		1	%		—		(6)

(1)

The per unit data was derived by using the weighted average units outstanding during the applicable period, except for distributions declared, which reflects the actual amount of distributions declared per unit for the applicable period.

(2)

The amount shown may not correspond with the aggregate amount for the period as it includes the effect of the timing of the distribution.

(3)

Amount rounds to less than $0.01.

(4)

Calculated as the change in NAV per unit during the period plus dividends declared per unit, divided by the beginning NAV per unit.

~~(4)~~(5)

Annualized, except for, as applicable, unvested Incentive Fees.

~~(5)~~(6)

Amount rounds to less than 1%.

12. SUBSEQUENT EVENTS

Subsequent events after the date of the Consolidated Statements of Financial Condition have been evaluated through the date the unaudited consolidated financial statements were issued. Other than the ~~items~~item discussed below, the Company has concluded that there is no impact requiring adjustment or disclosure in the consolidated financial statements.

~~On May 3,~~The Company will pay a $22,000 distribution to Unitholders of record as of August 1, 2023 ~~the Board of Directors approved and authorized an extension of the term of the Company from May 5, 2024 to May 5, 2025.~~ payable on or around August 15, 2023.

Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and other parts of this report contain forward-looking information that involves risks and uncertainties. References to “we,” “us,” “our,” and the “Company,” mean Goldman Sachs Private Middle Market Credit LLC or Goldman Sachs Private Middle Market Credit LLC, together with its consolidated subsidiaries, as the context may require. The terms “GSAM,” “Goldman Sachs Asset Management,” our “Adviser” or our “Investment Adviser” refer to Goldman Sachs Asset Management, L.P., a Delaware limited partnership. The term “GS Group Inc.” refers to The Goldman Sachs Group, Inc. “GS & Co.” refers to Goldman Sachs & Co. LLC and its predecessors. The term “Goldman Sachs” refers to GS Group Inc., together with GS & Co., GSAM and its other subsidiaries and affiliates. The discussion and analysis contained in this section refers to our financial condition, results of operations and cash flows. The information contained in this section should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this report. Please see “Cautionary Statement Regarding Forward-Looking Statements” for a discussion of the uncertainties, risks and assumptions associated with this discussion and analysis. Our actual results could differ materially from those anticipated by such forward-looking information due to factors discussed under “Cautionary Statement Regarding Forward-Looking Statements” appearing elsewhere in this report.

OVERVIEW

We are a specialty finance company that has been focused on lending to middle-market companies. We are a closed-end management investment company that has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “Investment Company Act”). In addition, we have elected to be treated as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”), and we expect to qualify annually for tax treatment as a RIC, commencing with our taxable year ended December 31, 2016. From our commencement of investment operations on July 1, 2016 through ~~March 31,~~June 30, 2023, we have originated $2.30 billion in aggregate principal amount of debt and equity investments prior to any subsequent exits and repayments. We have sought to generate current income and, to a lesser extent, capital appreciation primarily through direct originations of secured debt, including first lien, unitranche debt, including last-out portions of such loans, and second lien debt, and unsecured debt, including mezzanine debt, as well as through select equity investments.

“Unitranche” loans are first lien loans that extend deeper in a borrower’s capital structure than traditional first lien debt and may provide for a waterfall of cash flow priority between different lenders in such loan. In a number of instances, we may find another lender to provide the “first-out” portion of a unitranche loan while we retain the “last-out” portion of such loan, in which case, the “first-out” portion of the loan would generally receive priority with respect to the payment of principal, interest and any other amounts due thereunder as compared to the “last-out” portion that we would continue to hold. In exchange for taking greater risk of loss, the “last-out” portion generally earns a higher interest rate than the “first-out” portion of the loan. We use the term “mezzanine” to refer to debt that ranks senior in right of payment only to a borrower’s equity securities and ranks junior in right of payment to all of such borrower’s other indebtedness. We may make multiple investments in the same portfolio company.

During our investment period, we sought to invest, under normal circumstances, at least 80% of our net assets (plus any borrowings for investment purposes), directly or indirectly in private middle-market credit obligations and related instruments. We define “credit obligations and related instruments” for this purpose as any fixed-income instrument, including loans to, and bonds and preferred stock of, portfolio companies and other instruments that provide exposure to such fixed-income instruments. “Middle market” is used to refer to companies with between $5 million and $200 million of annual earnings before interest expense, income tax expense, depreciation and amortization (“EBITDA”), excluding certain one-time and non-recurring items that are outside the operations of these companies. While, as a result of fluctuations in the net asset value (“NAV”) of one asset relative to other assets, private middle-market credit obligations and related instruments may represent less than 80% of our net assets (plus any borrowings for investment purposes) at any time, we could not invest, under normal circumstances, more than 20% of our net assets (plus any borrowings for investment purposes) in securities and other instruments that were not private middle-market credit obligations and related instruments. To the extent we determined to invest indirectly in private middle-market credit obligations and related instruments, we would invest through certain synthetic instruments, including derivatives that had similar economic characteristics to private middle-market credit obligations. For purposes of determining compliance with our 80% policy, each applicable derivative instrument will be valued based upon its market value. We will notify our ~~Unitholders~~unitholders (the "Unitholders") at least 60 days prior to any change to the 80% investment policy described above.

We have also originated “covenant-lite” loans, which are loans with fewer financial maintenance covenants than other obligations, or no financial maintenance covenants. Such covenant-lite loans may not include terms that allow the lender to monitor the performance of the borrower or to declare a default if certain criteria are breached. These flexible covenants (or the absence of covenants) could permit borrowers to experience a significant downturn in their results of operations without triggering any default that would permit holders of their debt (such as us) to accelerate indebtedness or negotiate terms and pricing. In the event of default, covenant-lite loans may recover less value than traditional loans as the lender may not have an opportunity to negotiate with the borrower prior to such default.

Table of Contents

We expect that at least 70% of our total assets will be invested, directly or indirectly, in middle-market companies domiciled in the United States. However, we may from time to time invest opportunistically in large U.S. companies, non-U.S. companies, stressed or distressed debt, structured products, private equity or other opportunities, subject to limits imposed by the Investment Company Act.

While our investment program has been focused primarily on debt investments, our investments may include equity features, such as a direct investment in the equity or convertible securities of a portfolio company or warrants or options to buy a minority interest in a portfolio company. Any warrants we may receive with debt securities will generally require only a nominal cost to exercise, so as a portfolio company appreciates in value, we may achieve additional investment return from these equity investments. We may structure the warrants to provide provisions protecting our rights as a minority-interest holder, as well as puts, or rights to sell such securities back to the portfolio company, upon the occurrence of specified events. In many cases, we may also obtain registration rights in connection with these equity investments, which may include demand and “piggyback” registration rights.

For a discussion of the competitive landscape we face, please see “Item 1A. Risk Factors—Competition—We operate in a highly competitive market for investment opportunities” and “Item 1. Business—Competitive ~~Advantages.”~~Advantages” in our annual report on Form 10-K for the year ended December 31, 2022.

KEY COMPONENTS OF OPERATIONS

Investments

Our level of investment activity can and does vary substantially from period to period depending on many factors, including the amount of debt and equity capital available to middle-market companies, the level of merger and acquisition activity for such companies, the general economic environment, the amount of capital we have available to us and the competitive environment for the type of investments we make.

As a BDC, we may not acquire any assets other than “qualifying assets” specified in the Investment Company Act, unless, at the time the acquisition is made, at least 70% of our total assets are qualifying assets (with certain limited exceptions). Qualifying assets include investments in “eligible portfolio companies.” Pursuant to rules adopted by the Securities and Exchange Commission (the “SEC”), “eligible portfolio companies” include certain companies that do not have any securities listed on a national securities exchange and public companies whose securities are listed on a national securities exchange but whose market capitalization is less than $250 million.

Revenues

We generate revenues in the form of interest income on debt investments and, to a lesser extent, capital gains and distributions, if any, on equity securities that we may acquire in portfolio companies. Some of our investments may provide for deferred interest payments or payment-in-kind (“PIK”) income. The principal amount of the debt investments and any accrued but unpaid interest generally becomes due at the maturity date.

We generate revenues primarily through receipt of interest income from the investments we hold. In addition, we may generate revenue in the form of commitment, origination, structuring, syndication, exit fees or diligence fees, fees for providing managerial assistance and consulting fees. Portfolio company fees (directors’ fees, consulting fees, administrative fees, tax advisory fees and other similar compensation) will be paid to us, unless, to the extent required by applicable law or exemptive relief, if any, therefrom, we receive our allocable portion of such fees when invested in the same portfolio company as other client accounts managed by our Investment Adviser (collectively with the Company, the “Accounts”), which other Accounts could receive their allocable portion of such fee. We do not expect to receive material fee income as it is not our principal investment strategy. We record contractual prepayment premiums on loans and debt securities as interest income.

Table of Contents

Expenses

Our primary operating expenses include the payment of the management fee (the “Management Fee”) and the incentive fee (the “Incentive Fee”) to our Investment Adviser, legal and professional fees, interest and other debt expenses and other operating and overhead related expenses. The Management Fee and Incentive Fee compensate our Investment Adviser for its work in identifying, evaluating, negotiating, closing and monitoring our investments. Pursuant to an investment advisory agreement with the Investment Adviser (the “Investment Advisory Agreement”), Company expenses borne by us in the ordinary course on an annual basis (excluding Management Fees, Incentive Fees, organizational and start-up expenses and leverage-related expenses) will not exceed an amount equal to 0.5% of the aggregate amount of commitments to us by holders of common units of our limited liability company interests (“Units”); provided, however, that expenses incurred outside of the ordinary course, including litigation and similar expenses, are not subject to such cap. We bear all other expenses of our operations and transactions in accordance with our Investment Advisory Agreement and administration agreement (the “Administration Agreement”), including:

•

our operational and organizational expenses;

•

fees and expenses, including travel expenses, incurred by our Investment Adviser or payable to third parties related to our investments, including, among others, professional fees (including the fees and expenses of consultants and experts) and fees and expenses from evaluating, monitoring, researching and performing due diligence on investments and prospective investments;

•

interest, fees and other expenses payable on indebtedness for borrowed money (including through the issuance of notes and other evidence of indebtedness), other indebtedness, financings or extensions of credit, if any, incurred by us;

•

fees and expenses incurred by us in connection with membership in investment company organizations;

•

brokers’ commissions;

•

fees and expenses associated with calculating our ~~net asset value (“NAV”)~~NAV (including expenses of any independent valuation firm);

•

legal, auditing or accounting expenses;

•

taxes or governmental fees;

•

the fees and expenses of our administrator, transfer agent or sub-transfer agent;

•

the cost of preparing unit certificates or any other expenses, including clerical expenses of issue or repurchase of our Units;

•

the expenses of and fees for registering or qualifying our Units for sale and of maintaining our registration or qualifying and registering us as a broker or a dealer;

•

the fees and expenses of our directors who are not affiliated with our Investment Adviser;

•

the cost of preparing and distributing reports, proxy statements and notices to our Unitholders, the SEC and other regulatory authorities;

•

costs of holding Unitholder meetings;

•

the fees or disbursements of custodians of our assets, including expenses incurred in the performance of any obligations enumerated by limited liability company agreement or other organizational documents insofar as they govern agreements with any such custodian;

•

insurance premiums; and

•

costs incurred in connection with any claim, litigation, arbitration, mediation, government investigation or dispute in connection with our business and the amount of any judgment or settlement paid in connection therewith, or the enforcement of our rights against any person and indemnification or contribution expenses payable by us to any person and other extraordinary expenses not incurred in the ordinary course of our business.

Our Investment Adviser will not be required to pay expenses of activities which are primarily intended to result in sales of Units.

We expect our general and administrative expenses to be relatively stable or to decline as a percentage of total assets during periods of asset growth and to increase during periods of asset declines.

Table of Contents

Leverage

The revolving credit facility with JPMorgan Chase Bank, National Association ~~(the~~(as amended, restated, supplemented or otherwise modified from time to time, the "JPM Revolving Credit Facility"), allows us to borrow money and lever our investment portfolio, subject to the limitations of the Investment Company Act, with the objective of increasing our yield. This is known as “leverage” and could increase or decrease returns to our Unitholders. The use of leverage involves significant risks. As a BDC, with certain limited exceptions, we are only permitted to borrow amounts such that our asset coverage ratio, as defined in the Investment Company Act, equals at least 200% after such borrowing (or 150% if certain requirements are met). As of ~~March 31,~~June 30, 2023 and December 31, 2022, our asset coverage ratio based on the aggregate amount outstanding of our senior securities (which includes the JPM Revolving Credit Facility) was ~~408%~~445% and 373%. The Small Business Credit Availability Act modified the applicable provisions of the Investment Company Act to reduce the required asset coverage ratio applicable to BDCs to 150%, subject to certain approval and disclosure requirements and, in the case of BDCs without common equity listed on a national securities exchange, such as the Company, an offer to repurchase shares held by the BDC’s stockholders as of the date the requisite approval is obtained. As a result, BDCs are able to increase their leverage capacity if shareholders approve a proposal to do so. If a BDC receives shareholder approval, it would be allowed to increase its leverage capacity on the first day after such approval. Alternatively, the legislation allows the majority of the directors who are not “interested persons,” as defined in the Investment Company Act, of the BDC to approve an increase in its leverage capacity, and such approval would become effective after one year. Certain trading practices and investments, such as reverse repurchase agreements, may be considered borrowings or involve leverage and thus may be subject to Investment Company Act restrictions. In accordance with applicable SEC staff guidance and interpretations, when we engage in such transactions, instead of maintaining an asset coverage ratio of at least 200% (or 150% if the above referenced requirements are met), we may segregate or earmark liquid assets, or enter into an offsetting position, in an amount at least equal to our exposure, on a mark-to-market basis, to such transactions (as calculated pursuant to requirements of the SEC). Short-term credits necessary for the settlement of securities transactions and arrangements with respect to securities lending will not be considered borrowings for these purposes. Practices and investments that may involve leverage but are not considered borrowings are not subject to the Investment Company Act’s asset coverage requirement, and we will not otherwise segregate or earmark liquid assets or enter into offsetting positions for such transactions. The amount of leverage that we employ will depend on the assessment by our Investment Adviser and our board of directors (the "Board of Directors" or the "Board") of market conditions and other factors at the time of any proposed borrowing.

PORTFOLIO AND INVESTMENT ACTIVITY

Our portfolio (excluding investments in money market funds, if any) consisted of the following:


	As of								As of
	March 31, 2023				December 31, 2022				June 30, 2023				December 31, 2022
	Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value
	($ in millions)								($ in millions)
First Lien/Senior Secured Debt	$	319.37	$	308.84	$	321.40	$	312.36	$	321.37	$	309.77	$	321.40	$	312.36
First Lien/Last-Out Unitranche		81.11		63.48		81.05		64.32		81.18		64.11		81.05		64.32
Second Lien/Senior Secured Debt		151.01		121.50		179.13		123.12		150.99		123.02		179.13		123.12
Unsecured Debt		7.16		6.98		7.16		7.00		7.17		7.00		7.16		7.00
Preferred Stock		12.34		5.38		12.34		5.30		12.34		4.02		12.34		5.30
Common Stock		7.85		8.86		8.75		8.82		7.84		10.53		8.75		8.82
Warrants		1.34		0.06		1.34		0.09		1.34		0.05		1.34		0.09
Total investments	$	580.18	$	515.10	$	611.17	$	521.01	$	582.23	$	518.50	$	611.17	$	521.01

The weighted average yield of our portfolio by asset type (excluding investments in money market funds, if any), at amortized cost and fair value, was as follows:


	As of												As of
	March 31, 2023						December 31, 2022						June 30, 2023						December 31, 2022
	Amortized Cost			Fair Value			Amortized Cost			Fair Value			Amortized Cost			Fair Value			Amortized Cost			Fair Value
Weighted Average Yield(1)
First Lien/Senior Secured Debt(2)		11.8	%		13.6	%		11.6	%		13.1	%		12.4	%		15.6	%		11.6	%		13.1	%
First Lien/Last-Out Unitranche(2)(3)		10.6			17.6			10.3			15.6			10.9			18.1			10.3			15.6
Second Lien/Senior Secured Debt(2)		12.4			19.9			10.0			18.3			13.2			20.7			10.0			18.3
Unsecured Debt(2)		13.5			17.5			13.4			16.1			13.5			19.0			13.4			16.1
Preferred Stock(4)		—			—			—			—			—			—			—			—
Common Stock(4)		—			—			—			—			—			—			—			—
Warrants(4)		—			—			—			—			—			—			—			—
Total Portfolio		11.4	%		15.3	%		10.6	%		14.3	%		11.9	%		16.7	%		10.6	%		14.3	%

(1)

The weighted average yield of our portfolio does not represent the total return to our Unitholders.

Table of Contents

(2)

Computed based on (a) the annual actual interest rate or yield earned plus amortization of fees and discounts on the performing debt and other income producing investments as of the reporting date, divided by (b) the total investments (including investments on non-accrual and non-income producing investments) at amortized cost or fair value.

~~Table of Contents~~

(3)

The calculation includes incremental yield earned on the “last-out” portion of the unitranche loan investments.

(4)

Computed based on (a) the stated coupon rate, if any, for each income-producing investment, divided by (b) the total investments (including investments on non-accrual and non-income producing investments) at amortized cost or fair value.

As of ~~March 31,~~June 30, 2023, the total portfolio weighted average yield measured at amortized cost and fair value was ~~11.4%~~11.9% and ~~15.3%~~16.7%, as compared to 10.6% and 14.3%, as of December 31, 2022. The increase in the weighted average yield at amortized cost and fair value was primarily driven by rising interest rates and an increase in market ~~volatility~~volatility. Within First Lien/Senior Secured Debt, the increase in weighted average yield at fair value was primarily driven by the near-term maturity of Lithium Technologies, Inc. and ~~widening of credit spreads.~~ Picture Head Midco LLC. Within ~~the~~ First Lien/Last-Out Unitranche, the increase in weighted average yield at fair value was primarily driven by the financial underperformance of Doxim, Inc. Within Second Lien/Senior Secured Debt, the increase in weighted average yield at amortized cost was primarily driven by the exit of a non-accrual position, National Spine and Pain Centers, LLC. The increase in weighted average yield at fair value was primarily driven by the financial underperformance of Zep, Inc. Within Unsecured Debt, the increase in weighted average yield at fair value was primarily driven by the near-term maturity of Recipe Acquisition Corp.

The following table presents certain selected information regarding our investment portfolio (excluding investments in money market funds, if any):


	As of								As of
	March 31, 2023				December 31, 2022				June 30, 2023				December 31, 2022
Number of portfolio companies			24				25				24				25
Percentage of performing debt bearing a floating rate(1)			97.3	%			97.4	%			98.6	%			97.4	%
Percentage of performing debt bearing a fixed rate(1)(2)			2.7	%			2.6	%			1.4	%			2.6	%
Weighted average leverage (net debt/EBITDA)(3)		6.5x				6.3x				6.1x				6.3x
Weighted average interest coverage(3)		1.4x				1.5x				1.4x				1.5x
Median EBITDA(3)	$	67.1 million			$	63.9 million			$	64.28 million			$	63.88 million

(1)

Measured on a fair value basis. Excludes investments, if any, placed on non-accrual.

(2)

Includes income producing preferred stock investments, if applicable.

(3)

For a particular portfolio company, we calculate the level of contractual indebtedness net of cash (“net debt”) owed by the portfolio company and compare that amount to measures of cash flow available to service the net debt. To calculate net debt, we include debt that is both senior and pari passu to the tranche of debt owned by us but exclude debt that is legally and contractually subordinated in ranking to the debt owned by us. We believe this calculation method assists in describing the risk of our portfolio investments, as it takes into consideration contractual rights of repayment of the tranche of debt owned by us relative to other senior and junior creditors of a portfolio company. We typically calculate cash flow available for debt service at a portfolio company by taking EBITDA for the trailing twelve-month period. Weighted average net debt to EBITDA is weighted based on the fair value of our debt investments, excluding investments where net debt to EBITDA may not be the appropriate measure of credit risk, such as cash collateralized loans and investments that are underwritten and covenanted based on recurring revenue.

For a particular portfolio company, we also calculate the level of contractual interest expense owed by the portfolio company and compare that amount to EBITDA (“interest coverage ratio”). We believe this calculation method assists in describing the risk of our portfolio investments, as it takes into consideration contractual interest obligations of the portfolio company. Weighted average interest coverage is weighted based on the fair value of our performing debt investments, excluding investments where interest coverage may not be the appropriate measure of credit risk, such as cash collateralized loans and investments that are underwritten and covenanted based on recurring revenue.

Median EBITDA is based on our debt investments, excluding investments where net debt to EBITDA may not be the appropriate measure of credit risk, such as cash collateralized loans and investments that are underwritten and covenanted based on recurring revenue.

Portfolio company statistics are derived from the most recently available financial statements of each portfolio company as of the reported end date. Statistics of the portfolio companies have not been independently verified by us and may reflect a normalized or adjusted amount. As of ~~March 31,~~June 30, 2023 and December 31, 2022, investments where net debt to EBITDA may not be the appropriate measure of credit risk represented ~~26.0%~~26.2% and 26.2%, of total debt investments at fair value.

Our Investment Adviser monitors on an ongoing basis, the financial trends of each portfolio company to determine if it is meeting its respective business plan and to assess the appropriate course of action for each company. Our Investment Adviser has several methods of evaluating and monitoring the performance and fair value of our investments, which may include the following: (i) assessment of success in adhering to the portfolio company’s business plan and compliance with covenants; (ii) periodic or regular contact with portfolio company management and, if appropriate, the financial or strategic sponsor to discuss financial position, requirements and accomplishments; (iii) comparisons to our other portfolio companies in the industry, if any; (iv) attendance at and participation in Board meetings or presentations by portfolio companies; and (v) review of monthly and quarterly financial statements and financial projections of portfolio companies.

As part of the monitoring process, our Investment Adviser also employs an investment rating system to categorize our investments. In addition to various risk management and monitoring tools, our Investment Adviser grades the credit risk of all investments on a scale of 1 to 4 no less frequently than quarterly. This system is intended primarily to reflect the underlying risk of a portfolio investment relative to our initial cost basis in respect of such portfolio investment (i.e., at the time of origination or acquisition), although it may also take into account in certain circumstances the performance of the portfolio company’s business, the collateral coverage of the investment and other relevant factors. The grading system for our investments is as follows:

Table of Contents

•

Grade 1 investments involve the least amount of risk to our initial cost basis. The trends and risk factors for this investment since origination or acquisition are generally favorable, which may include the performance of the portfolio company or a potential exit;

~~Table of Contents~~

•

Grade 2 investments involve a level of risk to our initial cost basis that is similar to the risk to our initial cost basis at the time of origination or acquisition. This portfolio company is generally performing as expected and the risk factors to our ability to ultimately recoup the cost of our investment are neutral to favorable. All investments or acquired investments in new portfolio companies are initially assessed a grade of 2;

•

Grade 3 investments indicate that the risk to our ability to recoup the initial cost basis of such investment has increased materially since origination or acquisition, including as a result of factors such as declining performance and non-compliance with debt covenants; however, payments are generally not more than 120 days past due; and

•

Grade 4 investments indicate that the risk to our ability to recoup the initial cost basis of such investment has substantially increased since origination or acquisition, and the portfolio company likely has materially declining performance. For debt investments with an investment grade of 4, in most cases, most or all of the debt covenants are out of compliance and payments are substantially delinquent. For investments graded 4, it is anticipated that we will not recoup our initial cost basis and may realize a substantial loss of our initial cost basis upon exit.

Our Investment Adviser grades the investments in our portfolio at least each quarter and it is possible that the grade of a portfolio investment may be reduced or increased over time. For investments with a grade of 3 or 4, our Investment Adviser enhances its level of scrutiny over the monitoring of such portfolio company. The following table shows the composition of our portfolio (excluding investments in money market funds, if any) on the 1 to 4 grading scale:


	As of										As of
	March 31, 2023					December 31, 2022					June 30, 2023					December 31, 2022
Investment Performance Rating	Fair Value		Percentage of Total			Fair Value		Percentage of Total			Fair Value		Percentage of Total			Fair Value		Percentage of Total
	(in millions)					(in millions)					(in millions)					(in millions)
Grade 1	$	—		—	%	$	—		—	%	$	14.39		2.8	%	$	—		—	%
Grade 2		456.61		88.7			481.71		92.5			369.83		71.3			481.71		92.5
Grade 3		55.27		10.7			36.63		7.0			124.87		24.1			36.63		7.0
Grade 4		3.22		0.6			2.67		0.5			9.41		1.8			2.67		0.5
Total Investments	$	515.10		100.0	%	$	521.01		100.0	%	$	518.50		100.0	%	$	521.01		100.0	%

The increase in investments with a grade 1 investment performance rating was driven by investments with an aggregate fair value of $14.39 million being upgraded from a grade 2 investment performance rating due to a potential exit. The increase in investments with a grade 3 investment performance rating was primarily driven by an investment with a fair value of $90.31 million being downgraded from a grade 2 investment performance rating due to financial underperformance.

The following table shows the amortized cost of our performing and non-accrual investments (excluding investments in money market funds, if any):


	As of										As of
	March 31, 2023					December 31, 2022					June 30, 2023					December 31, 2022
	Amortized Cost		Percentage of Total			Amortized Cost		Percentage of Total			Amortized Cost		Percentage of Total			Amortized Cost		Percentage of Total
	(in millions)					(in millions)					(in millions)					(in millions)
Performing	$	552.43		95.2	%	$	556.06		91.0	%	$	549.10		94.3	%	$	556.06		91.0	%
Non-accrual		27.75		4.8			55.11		9.0			33.13		5.7			55.11		9.0
Total Investments	$	580.18		100.0	%	$	611.17		100.0	%	$	582.23		100.0	%	$	611.17		100.0	%

Investments are placed on non-accrual status when it is probable that principal, interest or dividends will not be collected according to the contractual terms. Accrued interest or dividends generally are reversed when an investment is placed on non-accrual status. Interest or dividend payments received on non-accrual investments may be recognized as income or applied to principal depending upon management’s judgment. Non-accrual investments are restored to accrual status when past due principal and interest or dividends are paid and, in management’s judgment, principal and interest or dividend payments are likely to remain current. We may make exceptions to this treatment if the loan has sufficient collateral value and is in the process of collection.

Table of Contents

The following table shows our investment activity by investment type(1):

For the Three Months Ended

March 31,
2023

March 31,
2022

($ in millions)

Proceeds from investments sold or repaid:

First Lien/Senior Secured Debt

$
1.01

$
44.78

First Lien/Last-Out Unitranche

0.04

55.25

Total

$
1.05

$
100.03

Net (decrease) in portfolio

$
(1.05
)

$
(100.03
)

Number of new portfolio companies with new investment commitments

—

—

Total new investment commitment amount in new portfolio companies

$
—

$
—

Average new investment commitment amount in new portfolio companies

$
—

$
—

Number of existing portfolio companies with new investment commitments

—

—

Total new investment commitment amount in existing portfolio companies

$
—

$
—

Weighted average remaining term for new investment commitments (in years)(2)

—

—

Percentage of new debt investment commitments at cost for floating interest rates

N/A

N/A

Percentage of new debt investment commitments at cost for fixed interest rates

N/A

N/A

Weighted average yield on new debt and income producing investment commitments(3)

N/A

N/A

Weighted average yield on new investment commitments(4)

N/A

N/A

Weighted average yield on debt and income producing investments sold or repaid(5)

10.9
%

7.9
%

Weighted average yield on investments sold or repaid(6)

10.9
%

7.9
%


	For the Three Months Ended
	June 30, 2023			June 30, 2022
	($ in millions)
Proceeds from investments sold or repaid:
First Lien/Senior Secured Debt	$	0.43		$	1.29
First Lien/Last-Out Unitranche		0.04			0.04
Second Lien/Senior Secured Debt		—			30.80
Total	$	0.47		$	32.13
Net (decrease) in portfolio	$	(0.47	)	$	(32.13	)
Weighted average yield on debt and income producing investments sold or repaid(2)		12.2	%		9.5	%
Weighted average yield on investments sold or repaid(3)		12.2	%		9.5	%

(1)

Figures for new investment commitments are shown net of capitalized fees, expenses and original issue discount (“OID”) that occurred at the initial close. Figures for new investment commitments may also include positions originated during the period but not held at the reporting date. Figures for investments sold or repaid, excludes unfunded commitments that may have expired or otherwise been terminated without receipt of cash proceeds or other consideration.

(2)

~~Calculated as of the end of the relevant period and the maturity date of the individual investments.~~

~~(3)~~

Computed based on (a) the annual actual interest rate on new debt and income producing investment commitments, divided by (b) the total new debt and income producing investment commitments. The calculation includes incremental yield earned on the “last-out” portion of the unitranche loan investments and excludes investments that are non-accrual. The annual actual interest rate used is as of the respective quarter end date when the investment activity occurred.

~~(4)~~

Computed based on (a) the annual actual interest rate on new investment commitments, divided by (b) the total new investment commitments (including investments on non-accrual and non-income producing investments). The calculation includes incremental yield earned on the “last-out” portion of the unitranche loan investments. The annual actual interest rate used is as of the respective quarter end date when the investment activity occurred.

~~(5)~~

Computed based on (a) the annual actual interest rate on debt and income producing investments sold or paid down, divided by (b) the total debt and income producing investments sold or paid down. The calculation includes incremental yield earned on the “last-out” portion of the unitranche loan investments and excludes prepayment premiums earned on exited investments and investments that are non-accrual.

~~(6)~~(3)

Computed based on (a) the annual actual interest rate on investments sold or paid down, divided by (b) the total investments sold or paid down (including investments on non-accrual and non-income producing investments). The calculation includes incremental yield earned on the “last-out” portion of the unitranche loan investments and excludes prepayment premiums earned on exited investments.

RESULTS OF OPERATIONS

Our operating results were as follows:


	For the Three Months Ended						For the Three Months Ended						For the Six Months Ended
	March 31, 2023			March 31, 2022			June 30, 2023			June 30, 2022			June 30, 2023			June 30, 2022
	($ in millions)						($ in millions)
Total investment income	$	17.43		$	17.98		$	17.93		$	15.73		$	35.36		$	33.71
Net expenses		6.22			6.58			6.97			4.64			13.19			11.22
Net investment income		11.21			11.40			10.96			11.09			22.17			22.49
Net realized gain (loss) on investments		(29.09	)		(13.10	)		—			0.31			(29.09	)		(12.79	)
Net unrealized appreciation (depreciation) on investments		25.08			7.82			1.35			(15.43	)		26.43			(7.61	)
Net realized and unrealized gain (losses) on forward contracts, translations and transactions		(0.34	)		0.76			(0.18	)		1.36			(0.52	)		2.12
Income tax (provision) benefit, realized and unrealized gain/loss		0.02			(0.05	)		0.09			0.01			0.11			(0.04	)
Net increase (decrease) in Members’ Capital from operations	$	6.88		$	6.83		$	12.22		$	(2.66	)	$	19.10		$	4.17

Net increase (decrease) in members’ capital from operations can vary from period to period as a result of various factors, including acquisitions, the level of new investment commitments, the recognition of realized gains and losses and changes in unrealized appreciation and depreciation in the investment portfolio.

~~Table of Contents~~

Investment Income

Our investment income was as follows:


	For the Three Months Ended				For the Three Months Ended				For the Six Months Ended
	March 31, 2023		March 31, 2022		June 30, 2023		June 30, 2022		June 30, 2023		June 30, 2022
	($ in millions)				($ in millions)
Interest income	$	15.70	$	16.75
Payment-in-kind income		0.97		0.97
Interest					$	16.27	$	14.50	$	31.97	$	31.26
Payment-in-kind						0.91		1.05		1.89		2.02
Dividend income		0.68		0.06		0.71		0.13		1.38		0.18
Other income		0.08		0.20		0.04		0.05		0.12		0.25
Total investment income	$	17.43	$	17.98	$	17.93	$	15.73	$	35.36	$	33.71

In the table above:

•

Interest income from investments, which includes prepayment premiums and accelerated accretion of upfront loan origination fees and unamortized discounts, ~~decreased~~increased from ~~$16.75~~$14.50 million and $31.26 million for the three and six months ended ~~March 31,~~June 30, 2022 to ~~$15.70~~$16.27 million and $31.97 million for the three and six months ended ~~March 31,~~June 30, 2023, primarily due to ~~a decrease~~an increase in ~~the size~~rising base interest rates on our variable rate investments.

Table of ~~our portfolio as the Company continues to winddown.~~Contents

Expenses

Our expenses were as follows:


	For the Three Months Ended				For the Three Months Ended					For the Six Months Ended
	March 31, 2023		March 31, 2022		June 30, 2023		June 30, 2022			June 30, 2023		June 30, 2022
	($ in millions)				($ in millions)
Interest and other debt expenses	$	2.91	$	2.84	$	2.80	$	2.87		$	5.72	$	5.71
Management fees		1.51		2.01		1.55		1.72			3.06		3.74
Incentive fees		1.21		1.21		2.16		(0.47	)		3.37		0.74
Professional fees		0.27		0.17		0.18		0.16			0.45		0.33
Directors’ fees		0.05		0.05		0.05		0.05			0.10		0.10
Other general and administrative expenses		0.27		0.30		0.23		0.31			0.49		0.60
Total expenses	$	6.22	$	6.58	$	6.97	$	4.64		$	13.19	$	11.22

In the table above:

•

Incentive Fees increased from $(0.47) million and $0.74 million for the three and six months ended June 30, 2022 to $2.16 million and $3.37 million for the three and six months ended June 30, 2023. These increases were primarily driven by the increase in results of operations from $(2.66) million and $4.17 million for the three and six months ended June 30, 2022 to $12.22 million and $19.10 million for the three and six months ended June 30, 2023.

Net Realized Gains (Losses) and Net Change in Unrealized Appreciation (Depreciation) on Investments

The realized gains and losses on fully exited and partially exited investments in portfolio companies consisted of the following:

For the Three Months Ended

March 31,
2023

March 31,
2022

(in millions)

National Spine and Pain Centers, LLC

(29.09
)

$
—

Chase Industries, Inc. (dba Senneca Holdings)

—

(12.53
)
Other, net

—

(1)

(0.57
)
Net realized gain (loss)

$
(29.09
)

$
(13.10
)

~~(1)Amount rounds to less than $0.01.~~


	For the Three Months Ended				For the Six Months Ended
	June 30, 2023		June 30, 2022		June 30, 2023			June 30, 2022
	(in millions)
National Spine and Pain Centers, LLC	$	—	$	—	$	(29.09	)	$	—
Chase Industries, Inc. (dba Senneca Holdings)		—		—		—			(12.53	)
Wrike, Inc.		—		0.31		—			0.31
Other, net		—		—		—			(0.57	)
Net realized gain (loss)	$	—	$	0.31	$	(29.09	)	$	(12.79	)

For the ~~three~~six months ended ~~March 31,~~June 30, 2023, net realized losses were driven by the exit of our investments in one portfolio company. In February 2023, we fully exited our second lien debt investment and common stock investment in National Spine and Pain Centers, ~~LLC.,~~LLC, which resulted in a realized loss of $29.09 million.

For the ~~three~~six months ended ~~March 31,~~June 30, 2022, net realized losses were primarily driven by the amendment of one of our second lien debt investments in Chase Industries, Inc. (dba Senneca Holdings) to a non-income producing debt resulting in realized loss of $12.53 million.

~~Table of Contents~~

Any changes in fair value are recorded as a change in unrealized appreciation (depreciation) on investments. For further details on the valuation process, refer to Note 2 “Significant Accounting Policies—Investments” in our consolidated financial statements. Net change in unrealized appreciation (depreciation) on investments consisted of the following:


	For the Three Months Ended						For the Three Months Ended						For the Six Months Ended
	March 31, 2023			March 31, 2022			June 30, 2023			June 30, 2022			June 30, 2023			June 30, 2022
	($ in millions)						($ in millions)
Unrealized appreciation	$	30.43		$	13.98		$	4.86		$	0.35		$	34.42		$	13.19
Unrealized depreciation		(5.35	)		(6.16	)		(3.51	)		(15.78	)		(7.99	)		(20.80	)
Net change in unrealized appreciation (depreciation) on investments	$	25.08		$	7.82		$	1.35		$	(15.43	)	$	26.43		$	(7.61	)

Table of Contents

The net change in unrealized appreciation (depreciation) on investments consisted of the following:


	For the Three Months Ended March 31, 2023			For the Three Months Ended June 30, 2023			For the Six Months Ended June 30, 2023
	($ in millions)			($ in millions)
Portfolio Company:
Yasso, Inc.				$	1.59		$	2.05
Spectrum Plastics Group, Inc.					0.93			0.93
Doxim, Inc.					0.56			(0.34	)
Genesis Acquisition Co. (dba ProCare Software)					0.53			0.50
Other, net(1)					0.51			0.53
CorePower Yoga LLC					0.35			0.31
Viant Medical Holdings, Inc.					0.32			0.49
National Spine and Pain Centers, LLC	$	29.15			—			29.16
Yasso, Inc.		0.46
Diligent Corporation		0.30
Viant Medical Holdings, Inc.		0.18
Xactly Corporation		0.16
Zep Inc.					(0.03	)		(1.81	)
SPay, Inc. (dba Stack Sports)					(0.11	)		(0.18	)
Picture Head Midco LLC					(0.12	)		(0.09	)
Hollander Intermediate LLC (dba Bedding Acquisition, LLC					(0.34	)		(1.01	)
Vantage Mobility International, LLC		(0.32	)		(1.42	)		(1.74	)
Other, net(1)		(0.56	)
Hollander Intermediate LLC (dba Bedding Acquisition, LLC		(0.67	)
Doxim, Inc.		(0.90	)
Wine.com, LLC		(0.95	)		(1.42	)		(2.37	)
Zep Inc.		(1.77	)
Total	$	25.08		$	1.35		$	26.43

(1)

~~Includes~~For the three and six months ended June 30, 2023, Other, net includes gross unrealized appreciation of ~~$0.18~~$0.58 million and $0.99 million, respectively, and gross unrealized depreciation of ~~($0.74) million.~~$(0.07) million and $(0.46) million, respectively.

Net change in unrealized appreciation (depreciation) in our investments for the ~~three~~six months ended ~~March 31,~~June 30, 2023 was primarily driven by the reversal of unrealized depreciation in connection with the aforementioned exit of our second lien investment and common stock investment in National Spine and Pain Centers, LLC.


	For the Three Months Ended March 31, 2022			For the Three Months Ended June 30, 2022			For the Six Months Ended June 30, 2022
	($ in millions)			($ in millions)
Portfolio Company:
Recipe Acquisition Corp. (dba Roland Foods)				$	0.17		$	0.40
Viant Medical Holdings, Inc.					0.08			(0.22	)
SPay, Inc. (dba Stack Sports)					0.06			0.03
Intelligent Medical Objects, Inc.					0.04			(0.06	)
Power Stop, LLC					—			0.07
Chase Industries, Inc. (dba Senneca Holdings)	$	12.53			—			12.53
Recipe Acquisition Corp. (dba Roland Foods)		0.40
Picture Head Midco LLC		0.32			(0.19	)		0.14
Yasso, Inc.		0.28
Lithium Technologies, Inc.		0.19
Doxim, Inc.					(1.15	)		(2.06	)
Diligent Corporation					(1.41	)		(2.32	)
Zep Inc.					(1.77	)		(3.43	)
Wine.com, LLC					(1.91	)		(2.61	)
Other, net(1)					(2.97	)		(3.20	)
Vantage Mobility International, LLC		(0.51	)		(6.38	)		(6.88	)
Wine.com, LLC		(0.69	)
Diligent Corporation		(0.91	)
Doxim, Inc.		(0.91	)
Other, net(1)		(1.22	)
Zep Inc.		(1.66	)
Total	$	7.82		$	(15.43	)	$	(7.61	)

(1)

~~Includes~~For the three and six months ended June 30, 2022, Other, net includes gross unrealized appreciation of ~~$0.27~~$0.00 million and $0.02 million, respectively, and gross unrealized depreciation of ~~$(1.49) million.~~$(2.97) million and $(3.22) million, respectively.

Net change in unrealized appreciation (depreciation) in our investments for the ~~three~~six months ended ~~March 31,~~June 30, 2022 was primarily driven by increased market volatility and widening credit spreads and the financial underperformance of Vantage Mobility International, LLC, partially offset by the reversal of unrealized depreciation in connection with the aforementioned amendment of Chase Industries, Inc. (dba Senneca Holdings).

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

The primary use of existing funds and any funds raised in the future is expected to be for our investments in portfolio companies, cash distributions to our Unitholders or for other general corporate purposes, including paying for operating expenses or debt service to the extent we borrow or issue senior securities.

Table of Contents

We expect to generate cash primarily from the net proceeds of any future offerings of securities, drawdowns of capital commitments, future borrowings and cash flows from operations. To the extent we determine that additional capital would allow us to take advantage of additional investment opportunities, if the market for debt financing presents attractively priced debt financing opportunities, or if our Board of Directors otherwise determines that leveraging our portfolio would be in our best interest and the best interests of our Unitholders, we may enter into credit facilities in addition to the JPM Revolving Credit Facility, or issue other senior securities. We would expect any such credit facilities may be secured by certain of our assets and may contain advance rates based upon pledged collateral. The pricing and other terms of any such facilities would depend upon market conditions when we enter into any such facilities as well as the performance of our business, among other factors. As a BDC, with certain limited exceptions, we are only permitted to borrow amounts such that our asset coverage ratio, as defined in the Investment Company Act, is at least 200% after such borrowing (or 150% if certain requirements are met). See “—Key Components of Operations—Leverage.” As of ~~March 31,~~June 30, 2023 and December 31, 2022, our asset coverage ratio based on the aggregate amount outstanding of our senior securities (which includes the JPM Revolving Credit Facility) was ~~408%~~445% and 373%. We may also refinance or repay any of our indebtedness at any time based on our financial condition and market conditions.

We may enter into investment commitments through signed commitment letters that may ultimately become investment transactions in the future. We regularly evaluate and carefully consider our unfunded commitments using GSAM’s proprietary risk management framework for the purpose of planning our capital resources and ongoing liquidity, including our financial leverage.

We had aggregate capital commitments and undrawn capital commitments from investors as follows:

March 31, 2023

December 31, 2022

Capital
Commitments
($ in millions)

Unfunded
Capital
Commitments
($ in millions)

% of Capital
Commitments
Funded

Capital
Commitments
($ in millions)

Unfunded
Capital
Commitments
($ in millions)

% of Capital
Commitments
Funded

Common Units

$
1,097.43

$
60.36

95
%

$
1,097.43

$
60.36

95
%


	June 30, 2023							December 31, 2022
	Capital Commitments ($ in millions)		Unfunded Capital Commitments ($ in millions)		% of Capital Commitments Funded			Capital Commitments ($ in millions)		Unfunded Capital Commitments ($ in millions)		% of Capital Commitments Funded
Common Units	$	1,097.43	$	60.36		95	%	$	1,097.43	$	60.36		95	%

We did not issue a capital drawdown for the six months ended June 30, 2023.

Contractual Obligations

We have entered into certain contracts under which we have future commitments. Payments under the Investment Advisory Agreement, pursuant to which GSAM has agreed to serve as our Investment Adviser, are equal to (1) a percentage of our average NAV and (2) an Incentive Fee based on investment performance. Under the Administration Agreement, pursuant to which State Street Bank and Trust Company (the “Administrator”) has agreed to furnish us with the administrative services necessary to conduct our day-to-day operations, we pay our Administrator such fees as may be agreed between us and our Administrator that we determine are commercially reasonable in our sole discretion. Generally, either party may terminate the Investment Advisory Agreement without penalty on at least 60 days’ written notice to the other party. Either party may terminate the Administration Agreement without penalty upon at least 30 days’ written notice to the other party. The following table shows our contractual obligations as of ~~March 31,~~June 30, 2023:

Payments Due by Period ($ in millions)

Total

Less Than
1 Year

1 – 3
Years

3 – 5
Years

More Than
5 Years

JPM Revolving Credit Facility(1)

$
131.60

$
131.60

$
—

$
—

$
—


	Payments Due by Period ($ in millions)
	Total		Less Than 1 Year		1 – 3 Years		3 – 5 Years		More Than 5 Years
JPM Revolving Credit Facility(1)	$	120.76	$	—	$	120.76	$	—	$	—

(1)

The Company may borrow amounts in USD or certain other permitted currencies. Debt outstanding denominated in currencies other than USD has been converted to USD using the applicable foreign currency exchange rate as of the applicable reporting date. As of ~~March 31,~~June 30, 2023, the Company had outstanding borrowings denominated in USD of ~~$104.59~~$93.59 million and in Euros (EUR) of 24.90 million. As of December 31, 2022, the Company had outstanding borrowings denominated in USD of $119.59 million and in EUR of ~~EUR~~ 24.90 million.

JPM Revolving Credit Facility

On November 21, 2017, Goldman Sachs Private Middle Market Credit SPV LLC (“SPV”), our wholly owned subsidiary, entered into the JPM Revolving Credit Facility. JPMorgan Chase Bank, National Association (“JPM”) serves as administrative agent, State Street Bank and Trust Company serves as collateral agent, collateral administrator, bank and securities intermediary and we serve as portfolio manager under the JPM Revolving Credit Facility. State Street Bank and Trust Company also acts as our transfer agent, disbursing agent, custodian and administrator as well as SPV’s custodian. The Company amended the JPM Revolving Credit Facility on numerous occasions between August 17, 2018 and ~~January 28, 2022.~~May 10, 2023.

Borrowings under the JPM Revolving Credit Facility bear interest (at SPV's election) at a per annum rate equal to either (x) the three-month ~~LIBOR~~Term SOFR (or other listed offered rate, depending upon the currency of borrowing) in effect and, (y) ~~to the extent LIBOR is unavailable,~~ a rate per annum equal to the greater of (i) the prime rate of JPM in effect on such day and (ii) the Federal Funds Effective Rate in effect on such day plus 0.50%; and, with respect to advances denominated in a currency other than USD, the annual rate of interest announced by JPM as being the reference rate then in effect for determining interest rates on commercial loans made in the applicable jurisdiction of such currency, in ~~all cases, plus the applicable margin. The applicable margin is 3.25% per annum. SPV initially paid a commitment fee of 1.00% per~~

Table of Contents

all cases, plus the applicable margin. The applicable margin is 3.50% per annum. SPV initially paid a commitment fee of 1.00% per annum (or 0.50% per annum during the first nine months from the date the JPM Revolving Credit Facility was entered into) on the average daily unused amount of the financing commitments until the third anniversary of the JPM Revolving Credit Facility.

The JPM Revolving Credit Facility is a multicurrency facility. As of ~~March 31,~~June 30, 2023, the total commitments under the JPM Revolving Credit Facility were ~~$133.63~~$122.63 million. All amounts outstanding under the JPM Revolving Credit Facility must be repaid by ~~the sixth anniversary of the JPM Revolving Credit Facility, subject to a six-month extension of the maturity date with the consent of the administrative agent at such time.~~November 21, 2024.

SPV’s obligations to the lenders under the JPM Revolving Credit Facility are secured by a first priority security interest in all of SPV’s portfolio of investments and cash. The obligations of SPV under the JPM Revolving Credit Facility are non-recourse to us, and our exposure under the JPM Revolving Credit Facility is limited to the value of our investment in SPV.

In connection with the JPM Revolving Credit Facility, SPV has made certain customary representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. The JPM Revolving Credit Facility contains customary events of default for similar financing transactions, including if a change of control of SPV occurs or if we are no longer the portfolio manager of SPV. Upon the occurrence and during the continuation of an event of default, JPM may declare the outstanding advances and all other obligations under the JPM Revolving Credit Facility immediately due and payable.

For further details, see Note 6 “Debt—JPM Revolving Credit Facility” to our consolidated financial statements included in this report.

Off-Balance Sheet Arrangements

We may become a party to investment commitments and to financial instruments with off-balance sheet risk in the normal course of our business to fund investments and to meet the financial needs of our portfolio companies. These instruments may include commitments to extend credit and involve, to varying degrees, elements of liquidity and credit risk in excess of the amount recognized in the balance sheet. As of ~~March 31,~~June 30, 2023, we believed that we had adequate financial resources to satisfy our unfunded commitments. Our unfunded commitments to provide funds to portfolio companies were as follows:


	As of				As of
	March 31, 2023		December 31, 2022		June 30, 2023		December 31, 2022
	(in millions)				(in millions)
Unfunded Commitments
First Lien/Senior Secured Debt	$	11.18	$	8.27	$	9.83	$	8.27
Total	$	11.18	$	8.27	$	9.83	$	8.27

HEDGING

Subject to applicable provisions of the Investment Company Act and applicable Commodity Futures Trading Commission (“CFTC”) regulations, we may enter into hedging transactions in a manner consistent with SEC guidance. To the extent that any of our loans are denominated in a currency other than U.S. dollars, we may enter into currency hedging contracts to reduce our exposure to fluctuations in currency exchange rates. We may also enter into interest rate hedging agreements. Such hedging activities, which will be subject to compliance with applicable legal requirements, may include the use of futures, options, swaps and forward contracts. Costs incurred in entering into such contracts or in settling them, if any, will be borne by us. Our Investment Adviser has claimed no-action relief from CFTC registration and regulation as a commodity pool operator pursuant to a CFTC Rule 4.5 with respect to our operations, with the result that we will be limited in our ability to use futures contracts or options on futures contracts or engage in swap transactions. Specifically, CFTC Rule 4.5 imposes strict limitations on using such derivatives other than for hedging purposes, whereby the use of derivatives not used solely for hedging purposes is generally limited to situations where (i) the aggregate initial margin and premiums required to establish such positions does not exceed five percent of the liquidation value of our portfolio, after taking into account unrealized profits and unrealized losses on any such contracts it has entered into; or (ii) the aggregate net notional value of such derivatives does not exceed 100% of the liquidation value of our portfolio. Moreover, we anticipate entering into transactions involving such derivatives to a very limited extent solely for hedging purposes or otherwise within the limitations of CFTC Rule 4.5.

In August 2022, Rule 18f-4 under the Investment Company Act, regarding the ability of a BDC (or a RIC) to use derivatives and other transactions that create future payment or delivery obligations (including reverse repurchase agreements and similar financing transactions), became effective. Under the newly adopted rule, BDCs that make significant use of derivatives are subject to a value-at-risk leverage limit, a derivatives risk management program, testing requirements and requirements related to board reporting. These new requirements will apply unless the BDC qualifies as a “limited derivatives user,” as defined under the adopted rules. Under the new rule, a BDC may enter into an unfunded commitment agreement that is not a derivatives transaction, such as an agreement to provide financing to a portfolio company, if the BDC has, among other things, a reasonable belief, at the time it enters into such an agreement, that it will have sufficient cash and cash equivalents to meet its obligations with respect to all of its unfunded commitment agreements, in each case as it becomes due. Under the final rule, when we trade reverse repurchase agreements or similar financing transactions, including certain tender option bonds, we need to aggregate the amount of any other senior securities representing indebtedness (e.g.,

Table of Contents

bank borrowings, if applicable) when calculating our asset coverage ratio. We currently operate as a “limited derivatives user” and these requirements may limit our ability to use derivatives and/or enter into certain other financial contracts.

CRITICAL ACCOUNTING POLICIES

Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of these consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the economic environment, financial markets and any other parameters used in determining such estimates could cause actual results to differ materially.

For a description of our critical accounting policies, see Note 2 “Significant Accounting Policies” to our consolidated financial statements included in this report. We consider the most significant accounting policies to be those related to our Valuation of Portfolio Investments, Revenue Recognition, Non-Accrual Investments, Distribution Policy and Income Taxes.

RECENT DEVELOPMENTS

~~On May 3,~~We will pay a $22.00 million distribution to Unitholders of record as of August 1, 2023 ~~our Board of Directors approved and authorized an extension of our term from May 5, 2024 to May 5, 2025.~~payable on or around August 15, 2023.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are subject to financial market risks, most significantly changes in interest rates. Interest rate sensitivity refers to the change in our earnings that may result from changes in the level of interest rates. Because we expect to fund a portion of our investments with borrowings, our net investment income is expected to be affected by the difference between the rate at which we invest and the rate at which we borrow. As a result, we can offer no assurance that a significant change in market interest rates will not have a material adverse effect on our net investment income.

As of ~~March 31,~~June 30, 2023 and December 31, 2022, on a fair value basis, approximately ~~2.7%~~1.4% and 2.6%, of our performing debt investments bore interest at a fixed rate (including income producing preferred stock investments), and approximately ~~97.3%~~98.6% and 97.4%, of our performing debt investments bore interest at a floating rate. Our borrowings under the JPM Revolving Credit Facility bear interest at a floating rate.

We regularly measure our exposure to interest rate risk. We assess interest rate risk and manage our interest rate exposure on an ongoing basis by comparing our interest rate sensitive assets to our interest rate sensitive liabilities.

Based on our ~~March 31,~~June 30, 2023 Consolidated ~~Statement~~Statements of Financial Condition, the following table shows the annual impact on net income of base rate changes in interest rates (considering interest rate floors for variable rate instruments) assuming no changes in our investment and borrowing structure:


As of March 31, 2023 Basis Point Change	Interest Income			Interest Expense			Net Income
As of June 30, 2023 Basis Point Change										Interest Income			Interest Expense			Net Income
($ in millions)
Up 300 basis points		13.11			(2.99	)		10.12		$	12.97		$	(2.73	)	$	10.24
Up 200 basis points		8.74			(2.00	)		6.74			8.65			(1.82	)		6.83
Up 100 basis points		4.37			(1.00	)		3.37			4.32			(0.91	)		3.41
Up 75 basis points		3.28			(0.75	)		2.53			3.24			(0.68	)		2.56
Up 50 basis points		2.18			(0.50	)		1.68			2.16			(0.46	)		1.70
Up 25 basis points		1.09			(0.25	)		0.84			1.08			(0.23	)		0.85
Down 25 basis points		(1.09	)		0.25			(0.84	)		(1.08	)		0.23			(0.85	)
Down 50 basis points		(2.18	)		0.50			(1.68	)		(2.16	)		0.46			(1.70	)
Down 75 basis points		(3.28	)		0.75			(2.53	)		(3.24	)		0.68			(2.56	)
Down 100 basis points		(4.37	)		1.00			(3.37	)		(4.32	)		0.91			(3.41	)
Down 200 basis points		(8.74	)		2.00			(6.74	)		(8.65	)		1.82			(6.83	)
Down 300 basis points		(13.06	)		2.99			(10.07	)		(12.97	)		2.73			(10.24	)

Table of Contents

We may, in the future, hedge against interest rate fluctuations by using standard hedging instruments such as futures, options and forward contracts subject to the requirements of the Investment Company Act, applicable CFTC regulations and in a manner consistent with SEC guidance. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in benefits of lower interest rates with respect to our portfolio of investments with fixed interest rates.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures. As of the end of the period covered by this report, our management carried out an evaluation, under the supervision and with the participation of our Co-Chief Executive Officers and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on that evaluation, our Co-Chief Executive Officers and Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of ~~March 31,~~June 30, 2023. In designing and evaluating our disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives, and management necessarily applies its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Changes in Internal Control over Financial Reporting. There have been no changes in our internal control over financial reporting that occurred during our most recently completed fiscal quarter ended ~~March 31,~~June 30, 2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

From time to time, we may be a party to certain legal proceedings, including proceedings relating to the enforcement of our rights under loans to or other contracts with our portfolio companies. We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us.

ITEM 1A. RISK ~~FACTORS~~FACTORS.

An investment in our securities involves a high degree of risk. Except as set forth below, there have been no material changes to the risk factors previously reported under Item 1A. “Risk Factors” of our annual report on Form 10-K for the year ended December 31, 2022, which was filed with the SEC on March 2, 2023. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial may materially affect our business, financial condition and/or operating results.

Our business and the businesses of our portfolio companies are dependent on bank relationships and recent concerns associated with the banking system may adversely impact us.

The financial markets ~~have~~ recently experienced volatility in connection with concerns that some banks, especially small and regional banks, may have significant investment-related losses that might make it difficult to fund demands to withdraw deposits and other liquidity needs. Although the federal government ~~has~~ announced measures to assist certain banks and protect depositors, some banks ~~have~~had already been impacted and others may be adversely impacted, by such volatility. Our business and the businesses of our portfolio companies are dependent on bank ~~relationships and we are proactively monitoring~~relationships. We continue to monitor the financial health of these relationships. ~~Continued~~Any further strain on the banking system may adversely impact the business, financial condition and results of operations of us and our portfolio companies.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

Not applicable.

ITEM 4. MINE SAFETY DISCLOSURES.

Not applicable.

ITEM 5. OTHER INFORMATION.

None.

Table of Contents

ITEM 6. EXHIBITS.

The exhibits filed as part of this Quarterly Report on Form 10-Q are set forth on the Index to Exhibits, which is incorporated herein by reference.

INDEX TO EXHIBITS


EXHIBIT NO.		EXHIBIT

3.1		Certificate of Formation (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form 10 (File No. 000-55660), filed on July 13, 2016).

3.2		Third Amended and Restated Limited Liability Company Agreement dated December 16, 2021 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (File No. 814-01215), filed on December 20, 2021).
10.1		Second Amendment to Amended and Restated Loan and Security Agreement, dated as of May 10, 2023, among Goldman Sachs Private Middle Market Credit SPV LLC, as borrower, Goldman Sachs Private Middle Market Credit LLC, as portfolio manager, State Street Bank and Trust Company, in its capacity as collateral agent, collateral administrator, securities intermediary, and bank, and JPMorgan Chase Bank, National Association, as administrative agent and lender (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 814-01215), filed on May 16, 2023).


31.1*		Certification of Co-Chief Executive Officer pursuant to Securities Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*		Certification of Co-Chief Executive Officer pursuant to Securities Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.3*		Certification of Chief Financial Officer pursuant to Securities Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*		Certification of Co-Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*		Certification of Co-Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.3*		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS*		Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document

101.SCH*		Inline XBRL Taxonomy Extension Schema Document

101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*		Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document

104*		Cover Page Interactive Data File (embedded within the Inline XBRL document)

* Filed herewith.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


						GOLDMAN SACHS PRIVATE MIDDLE MARKET CREDIT LLC

Date: ~~May 9,~~August 8, 2023						/s/ Alex Chi
						Name: Alex Chi
						Title: Co-Chief Executive Officer and Co-President (Co-Principal Executive Officer)

Date: ~~May 9,~~August 8, 2023						/s/ David Miller
						Name: David Miller
						Title: Co-Chief Executive Officer and Co-President (Co-Principal Executive Officer)

Date: ~~May 9,~~August 8, 2023						/s/ David Pessah
						Name: David Pessah
						Title: Chief Financial Officer and Treasurer (Principal Financial Officer)