UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

Form 10-Q

(Mark One)



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

For the quarterly period ended ~~December 31, 2017~~June 30, 2018



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

COMMISSION FILE NUMBER: 1-35999

Oaktree Strategic Income Corporation

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



DELAWARE (State or jurisdiction of incorporation or organization)		61-1713295 (I.R.S. Employer Identification No.)

333 South Grand Avenue, 28th Floor Los Angeles, CA (Address of principal executive office)		90071 (Zip Code)

REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:

(213) 830-6300

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 periods as the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES þ NO ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post 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. (Check one):

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

The registrant had 29,466,768 shares of common stock outstanding as of ~~February 8,~~August 7, 2018.

OAKTREE STRATEGIC INCOME CORPORATION

FORM 10-Q FOR THE QUARTER ENDED ~~DECEMBER 31, 2017~~JUNE 30, 2018

TABLE OF CONTENTS




		PART I — FINANCIAL INFORMATION

Item 1.	Consolidated Financial Statements:
		Consolidated Statements of Assets and Liabilities as of ~~December 31, 2017~~June 30, 2018 (unaudited) and September 30, 2017	1
		Consolidated Statements of Operations (unaudited) for the three and nine months ended ~~December 31,~~June 30, 2018 and 2017 ~~and 2016~~	2
		Consolidated Statements of Changes in Net Assets (unaudited) for the ~~three~~nine months ended ~~December 31,~~June 30, 2018 and 2017 ~~and 2016~~	3
		Consolidated Statements of Cash Flows (unaudited) for the ~~three~~nine months ended ~~December 31,~~June 30, 2018 and 2017 ~~and 2016~~	4
		Consolidated Schedule of Investments as of ~~December 31, 2017~~June 30, 2018 (unaudited)	5
		Consolidated Schedule of Investments as of September 30, 2017	13
		Notes to Consolidated Financial Statements (unaudited)	21
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations		5658
Item 3.	Quantitative and Qualitative Disclosures about Market Risk		7879
Item 4.	Controls and Procedures		7980
		PART II — OTHER INFORMATION
Item 1.	Legal Proceedings		7980
Item 1A.	Risk Factors		7980
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		80
Item 3.	Defaults Upon Senior Securities		80
Item 4.	Mine Safety Disclosures		8081
Item 5.	Other Information		8081
Item 6.	Exhibits		8081
Signatures			81

PART I — FINANCIAL INFORMATION



Item 1.	Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Statements of Assets and Liabilities


		December 31, 2017 (unaudited)			September 30, 2017				June 30, 2018 (unaudited)			September 30, 2017
ASSETS	ASSETS							ASSETS
Investments at fair value:
Control investments (cost December 31, 2017: $71,635,783; cost September 30, 2017: $71,340,632)		$	57,180,650		$	57,606,674
Affiliate investments (cost December 31, 2017: $17,477,733; cost September 30, 2017: $17,479,053)		1,010,509			935,913
Non-control/Non-affiliate investments (cost December 31, 2017: $495,206,582; cost September 30, 2017: $516,270,639)		483,217,174			501,894,073
Total investments at fair value (cost December 31, 2017: $584,320,098; cost September 30, 2017: $605,090,324)		541,408,333			560,436,660
Control investments (cost June 30, 2018: $72,973,228; cost September 30, 2017: $71,340,632)									$	57,707,953		$	57,606,674
Affiliate investments (cost June 30, 2018: $0; cost September 30, 2017: $17,479,053)									—			935,913
Non-control/Non-affiliate investments (cost June 30, 2018: $516,498,332; cost September 30, 2017: $516,270,639)									513,086,230			501,894,073
Total investments at fair value (cost June 30, 2018: $589,471,560; cost September 30, 2017: $605,090,324)									570,794,183			560,436,660
Cash and cash equivalents		39,975,500			35,604,127				13,296,085			35,604,127
Restricted cash		6,196,671			7,408,260				10,982,637			7,408,260
Interest, dividends and fees receivable		2,679,014			3,014,075				2,678,368			3,014,075
Due from portfolio companies		59,606			286,260				8,951			286,260
Receivables from unsettled transactions		17,806,666			505,000				4,620,469			505,000
Deferred financing costs		1,097,060			1,222,933				2,101,795			1,222,933
Other assets		1,036,645			185,336				968,876			185,336
Total assets		$	610,259,495		$	608,662,651			$	605,451,364		$	608,662,651
LIABILITIES AND NET ASSETS	LIABILITIES AND NET ASSETS							LIABILITIES AND NET ASSETS
Liabilities:
Accounts payable, accrued expenses and other liabilities		$	1,000,417		$	482,877			$	867,845		$	482,877
Base management fee and incentive fee payable		1,630,588			2,236,187				1,711,290			2,236,187
Due to affiliate		724,894			450,517				2,491,450			450,517
Interest payable		2,004,249			1,996,171				2,510,079			1,996,171
Payables from unsettled transactions		62,920,436			49,029,789				47,366,994			49,029,789
Director fees payable		130,000			98,008				—			98,008
Credit facilities payable		74,056,800			82,956,800				80,556,800			82,956,800
Notes payable (net of $2,151,605 and $2,224,132 of unamortized financing costs as of December 31, 2017 and September 30, 2017, respectively)		177,848,395			177,775,868
Notes payable (net of $2,006,553 and $2,224,132 of unamortized financing costs as of June 30, 2018 and September 30, 2017, respectively)									177,993,447			177,775,868
Total liabilities		320,315,779			315,026,217				313,497,905			315,026,217
Commitments and contingencies (Note 13)
Net assets:
Common stock, $0.01 par value, 150,000,000 shares authorized; 29,466,768 shares issued and outstanding as of December 31, 2017 and September 30, 2017		294,668			294,668
Common stock, $0.01 par value, 150,000,000 shares authorized; 29,466,768 shares issued and outstanding as of June 30, 2018 and September 30, 2017									294,668			294,668
Additional paid-in-capital		373,995,934			373,995,934				373,995,934			373,995,934
Net unrealized depreciation on investments and secured borrowings		(42,911,765		)	(44,653,664		)
Net realized loss on investments		(28,737,328		)	(24,354,622		)
Net unrealized depreciation on investments, secured borrowings and foreign currency									(18,578,126		)	(44,653,664		)
Net realized loss on investments and secured borrowings									(52,324,441		)	(24,354,622		)
Accumulated overdistributed net investment income		(12,697,793		)	(11,645,882		)		(11,434,576		)	(11,645,882		)
Total net assets (equivalent to $9.84 and $9.97 per common share as of December 31, 2017 and September 30, 2017, respectively) (Note 12)		289,943,716			293,636,434
Total net assets (equivalent to $9.91 and $9.97 per common share as of June 30, 2018 and September 30, 2017, respectively) (Note 12)									291,953,459			293,636,434
Total liabilities and net assets		$	610,259,495		$	608,662,651			$	605,451,364		$	608,662,651

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Statements of Operations

(unaudited)


	Three months ended December 31, 2017			Three months ended December 31, 2016			Three months ended June 30, 2018			Three months ended June 30, 2017			Nine months ended June 30, 2018			Nine months ended June 30, 2017
Interest income:
Control investments	$	1,198,697		$	1,395,436		$	1,074,611		$	1,452,148		$	3,041,858		$	4,250,910
Affiliate investments	—			97,936			—			130,217			—			331,804
Non-control/Non-affiliate investments	8,764,475			9,384,005			9,642,088			10,406,975			26,696,591			28,930,631
Interest on cash and cash equivalents	71,095			30,542			74,887			36,094			208,861			98,590
Total interest income	10,034,267			10,907,919			10,791,586			12,025,434			29,947,310			33,611,935
PIK interest income:
Control investments	295,151			—			562,883			—			1,632,596			—
Affiliate investments	—			48,972			—			63,551			—			164,331
Non-control/Non-affiliate investments	3,263			10,432			7,669			—			18,425			20,965
Total PIK interest income	298,414			59,404			570,552			63,551			1,651,021			185,296
Fee income:
Affiliate investments	—			3,148			14,822			3,351			14,822			9,647
Non-control/Non-affiliate investments	398,049			403,296			283,864			498,497			1,333,172			1,177,271
Total fee income	398,049			406,444			298,686			501,848			1,347,994			1,186,918
Dividend and other income:
Control investments	—			187,420			—			—			—			187,420
Allowance for control investments							—			(420,192		)	—			(420,192		)
Total dividend and other income	—			187,420			—			(420,192		)	—			(232,772		)
Total investment income	10,730,730			11,561,187			11,660,824			12,170,641			32,946,325			34,751,377
Expenses:
Base management fee	1,412,172			1,425,216			1,414,815			1,419,603			4,220,445			4,234,003
Part I incentive fee	259,722			990,377			1,002,145			1,143,101			1,742,251			2,420,829
Professional fees	1,020,183			258,528			618,423			280,008			2,383,716			972,310
Board of Directors fees	130,000			123,650			114,093			127,464			374,093			385,064
Interest expense	2,764,477			2,456,128			3,235,080			2,661,975			8,897,722			8,124,752
Administrator expense	279,684			146,459			326,998			127,533			888,613			456,018
General and administrative expenses	435,210			533,011			225,132			480,490			936,910			1,513,902
Total expenses	6,301,448			5,933,369			6,936,686			6,240,174			19,443,750			18,106,878
Fees waived	(117,493		)	(6,232		)	(347,760		)	—			(705,445		)	(6,232		)
Insurance recoveries	—			(250,000		)	—			—			—			(250,000		)
Net expenses	6,183,955			5,677,137			6,588,926			6,240,174			18,738,305			17,850,646
Net investment income	4,546,775			5,884,050			5,071,898			5,930,467			14,208,020			16,900,731
Unrealized appreciation (depreciation) on investments:
Unrealized appreciation (depreciation) on investments and foreign currency:
Control investments	(721,175		)	(1,571,194		)	(750,211		)	103,555			(1,531,317		)	(1,702,261		)
Affiliate investments	75,916			(1,187,404		)	16,333,131			(1,633,615		)	16,543,140			(3,281,200		)
Non-control/Non-affiliate investments	2,387,158			(2,468,842		)	5,630,684			(4,272,744		)	11,063,715			7,195,580
Net unrealized appreciation (depreciation) on investments	1,741,899			(5,227,440		)
Net unrealized appreciation (depreciation) on investments and foreign currency							21,213,604			(5,802,804		)	26,075,538			2,212,119
Net unrealized appreciation on secured borrowings	—			(14,575		)	—			—			—			(14,575		)
Realized gain (loss) on investments and secured borrowings:
Affiliate investments	28			—			(15,914,944		)	—			(15,914,916		)	—
Non-control/Non-affiliate investments	(4,382,734		)	82,762			(8,645,426		)	11,535			(12,054,903		)	(13,401,975		)
Net realized gain (loss) on investments and secured borrowings	(4,382,706		)	82,762			(24,560,370		)	11,535			(27,969,819		)	(13,401,975		)
Net increase in net assets resulting from operations	$	1,905,968		$	724,797		$	1,725,132		$	139,198		$	12,313,739		$	5,696,300
Net investment income per common share — basic and diluted	$	0.15		$	0.20		$	0.17		$	0.20		$	0.48		$	0.57
Earnings per common share — basic and diluted (Note 5)	$	0.06		$	0.02		$	0.06		$	—		$	0.42		$	0.19
Weighted average common shares outstanding — basic and diluted	29,466,768			29,466,768			29,466,768			29,466,768			29,466,768			29,466,768
Distributions per common share	$	0.19		$	0.23		$	0.145		$	0.19		$	0.475		$	0.605

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Statements of Changes in Net Assets

(unaudited)


	Three months ended December 31, 2017			Three months ended December 31, 2016			Nine months ended June 30, 2018			Nine months ended June 30, 2017
Operations:
Net investment income	$	4,546,775		$	5,884,050		$	14,208,020		$	16,900,731
Net unrealized appreciation (depreciation) on investments	1,741,899			(5,227,440		)
Net unrealized appreciation on investments							26,075,538			2,212,119
Net unrealized appreciation on secured borrowings	—			(14,575		)	—			(14,575		)
Net realized gain (loss) on investments and secured borrowings	(4,382,706		)	82,762
Net realized loss on investments and secured borrowings							(27,969,819		)	(13,401,975		)
Net increase in net assets resulting from operations	1,905,968			724,797			12,313,739			5,696,300
Stockholder transactions:
Distributions to stockholders	(5,598,686		)	(6,630,023		)	(13,996,714		)	(17,827,395		)
Net decrease in net assets from stockholder transactions	(5,598,686		)	(6,630,023		)	(13,996,714		)	(17,827,395		)
Capital share transactions:
Issuance of common stock under dividend reinvestment plan	159,167			84,479			233,065			208,742
Repurchases of common stock under dividend reinvestment plan	(159,167		)	(84,479		)	(233,065		)	(208,742		)
Net change in net assets from capital share transactions	—			—			—			—
Total decrease in net assets	(3,692,718		)	(5,905,226		)	(1,682,975		)	(12,131,095		)
Net assets at beginning of period	293,636,434			325,829,394			293,636,434			325,829,394
Net assets at end of period	$	289,943,716		$	319,924,168		$	291,953,459		$	313,698,299
Net asset value per common share	$	9.84		$	10.86		$	9.91		$	10.65
Common shares outstanding at end of period	29,466,768			29,466,768			29,466,768			29,466,768

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Statements of Cash Flows

(unaudited)


	Three months ended December 31, 2017			Three months ended December 31, 2016			Nine months ended June 30, 2018			Nine months ended June 30, 2017
Operating activities:
Net increase in net assets resulting from operations	$	1,905,968		$	724,797		$	12,313,739		$	5,696,300
Adjustments to reconcile net increase in net assets resulting from operations to net cash provided by operating activities:
Net unrealized (appreciation) depreciation on investments	(1,741,899		)	5,227,440
Adjustments to reconcile net increase in net assets resulting from operations to net cash provided (used) by operating activities:
Net unrealized appreciation on investments							(26,075,538		)	(2,212,119		)
Net unrealized appreciation on secured borrowings	—			14,575			—			14,575
Net realized (gain) loss on investments and secured borrowings	4,382,706			(82,762		)
Net realized losses on investments and secured borrowings							27,969,819			13,401,975
PIK interest income	(298,414		)	(59,404		)	(1,651,021		)	(185,296		)
Recognition of fee income	(398,049		)	(406,444		)
Deferred fee income							182,004			(50,302		)
Accretion of original issue discount on investments	(885,752		)	(692,196		)	(1,545,398		)	(2,835,312		)
Amortization of deferred financing costs	198,400			224,300			594,692			1,056,905
Purchases of investments and net revolver activity							(371,844,651		)	(182,183,437		)
Principal payments received on investments (scheduled payments)							7,779,830			11,667,577
Principal payments received on investments (payoffs)							161,333,566			143,971,302
Proceeds from the sale of investments							193,493,866			26,851,740
Changes in operating assets and liabilities:
Fee income received	425,622			435,251
Decrease in restricted cash	1,211,589			1,571,349
(Increase) decrease in restricted cash							(3,574,377		)	1,384,960
Decrease in interest, dividends and fees receivable	335,061			808,211			335,707			1,696,526
(Increase) decrease in due from portfolio companies	226,654			(435,668		)
Decrease in due from portfolio companies							277,309			30,928
(Increase) decrease in receivables from unsettled transactions	(17,301,666		)	12,869,092			(4,115,469		)	12,023,027
(Increase) decrease in other assets	(851,309		)	135,034
Increase in other assets							(783,540		)	(195,704		)
Increase (decrease) in accounts payable, accrued expenses and other liabilities	517,540			(144,199		)	384,968			(779,365		)
Decrease in base management fee and incentive fee payable	(605,599		)	(578,360		)	(524,897		)	(824,017		)
Increase in due to affiliate	274,377			138,975			2,040,933			25,573
Increase in interest payable	8,078			43,743			513,908			147,575
Increase in payables from unsettled transactions	13,890,647			14,490,000
Increase (decrease) in payables from unsettled transactions							(1,662,795		)	12,831,700
Decrease in amounts payable to syndication partners	—			(18,750		)	—			(18,750		)
Increase (decrease) in director fees payable	31,992			(112,625		)
Purchases of investments and net revolver activity	(143,897,574		)	(37,633,299		)
Principal payments received on investments (scheduled payments)	1,861,286			2,828,443
Principal payments received on investments (payoffs)	73,171,499			58,761,164
Proceeds from the sale of investments	86,408,902			5,123,460
Net cash provided by operating activities	18,870,059			63,232,127
Decrease in director fees payable							(98,008		)	(113,825		)
Net cash (used) provided by operating activities							(4,655,353		)	41,402,536
Financing activities:
Distributions paid in cash	(5,439,519		)	(6,545,544		)	(13,763,649		)	(17,618,653		)
Borrowings under credit facilities	15,500,000			4,200,000			59,500,000			39,700,000
Repayments of borrowings under credit facilities	(24,400,000		)	(39,370,000		)	(61,900,000		)	(60,470,000		)
Repayments of secured borrowings	—			(5,000,000		)	—			(5,000,000		)
Proceeds from issuance of notes payable	3,000,000			—			3,000,000			7,500,000
Repayments of notes payable	(3,000,000		)	—			(3,000,000		)	(5,700,000		)
Repurchases of common stock under dividend reinvestment plan	(159,167		)	(84,479		)	(233,065		)	(208,742		)
Deferred financing costs paid							(1,255,975		)	(125,000		)
Net cash used by financing activities	(14,498,686		)	(46,800,023		)	(17,652,689		)	(41,922,395		)
Net increase in cash and cash equivalents	4,371,373			16,432,104
Net decrease in cash and cash equivalents							(22,308,042		)	(519,859		)
Cash and cash equivalents, beginning of period	35,604,127			19,778,841			35,604,127			19,778,841
Cash and cash equivalents, end of period	$	39,975,500		$	36,210,945		$	13,296,085		$	19,258,982
Supplemental information:
Cash paid for interest	$	2,557,999		$	2,188,085		$	7,789,122		$	6,920,272
Non-cash financing activities:
Issuance of shares of common stock under dividend reinvestment plan	$	159,167		$	84,479		$	233,065		$	208,742

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

~~December 31, 2017~~June 30, 2018

(unaudited)

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Control Investments (3)
FSFR Glick JV LLC (7)(12)(15) Multi-sector holdings
Subordinated Note, LIBOR+8% cash due 10/20/2021 (8) 9.23% $ 64,524,032
$ 64,524,032
$ 57,180,650
87.5% equity interest (18) 7,111,751
—
71,635,783
57,180,650
Total Control Investments (19.7% of net assets) $ 71,635,783
$ 57,180,650
Affiliate Investments (4)
Ameritox Ltd. Healthcare services
First Lien Term Loan, LIBOR+5% (1% floor) cash 3% PIK due 4/11/2021 (8)(13)(17) 6.69% 8,302,941
$ 7,904,767
$ 1,010,509
3,309,873.6 Class A Preferred Units in Ameritox Holdings II, LLC 3,309,874
—
327,393.6 Class B Preferred Units in Ameritox Holdings II, LLC 327,394
—
1,007.36 Class A Units in Ameritox Holdings II, LLC 5,935,698
—
17,477,733
1,010,509
Total Affiliate Investments (0.3% of net assets) $ 17,477,733
$ 1,010,509

Non-Control/Non-Affiliate Investments (6)
Triple Point Group Holdings, Inc. Application software
First Lien Revolver, LIBOR+4.25% (1% floor) cash due 7/10/2018 (8)(11) 4.25% $ —
$ (402,966 )
—
(402,966 )
New Trident Holdcorp, Inc. Healthcare services
Second Lien Term Loan, LIBOR+9.5% (1.25% floor) cash due 7/31/2020 (8)(17) 11.19% 1,000,000
893,824
50,000
893,824
50,000
NextCare, Inc. Healthcare services
Senior Term Loan, LIBOR+6% (1% floor) cash due 7/31/2018 (8)(13) 7.57% 6,926,108
6,926,108
6,749,376
Delayed Draw Term Loan, LIBOR+6% (1% floor) cash due 7/31/2018 (8) 7.57% 1,387,506
1,387,506
1,343,082
8,313,614
8,092,458
Aptean, Inc. Internet software & services
First Lien Term Loan, LIBOR+4.25% (1% floor) cash due 12/20/2022 (8)(13)(16) 5.95% 8,222,788
8,172,012
8,301,603
8,172,012
8,301,603
TravelCLICK, Inc. Internet software & services
Second Lien Term Loan, LIBOR+7.75% (1% floor) cash due 11/6/2021 (8)(13)(16) 9.32% 2,048,485
2,011,896
2,058,727
2,011,896
2,058,727
TV Borrower US, LLC (7) Integrated telecommunication services
First Lien Dollar Term B-1 Loan, LIBOR+4.75% (1% floor) cash due 2/22/2024 (8)(16) 6.44% 1,921,161
1,912,724
1,931,967
1,912,724
1,931,967
BeyondTrust Software, Inc. Application software
500,000 Class A membership interests in BeyondTrust Holdings LLC 500,000
642,057
500,000
642,057



Portfolio Company/Type of Investment (1)(2)(8)(9)(13)	Cash Interest Rate (7)	Industry	Principal (4)		Cost			Fair Value
Control Investments (3)
OCSI Glick JV LLC (6)(11)(14)		Multi-sector holdings
Subordinated Note, LIBOR+6.5% cash due 10/20/2021 (7)	8.38%		$	65,861,477	$	65,861,477		$	57,707,953
87.5% equity interest (17)					7,111,751			—
					72,973,228			57,707,953
Total Control Investments (19.8% of net assets)					$	72,973,228		$	57,707,953

Non-Control/Non-Affiliate Investments (5)
4 Over International, LLC		Commercial printing
First Lien Term Loan, LIBOR+6% (1% floor) cash due 6/7/2022 (7)(12)	7.98%		5,761,030		$	5,689,558		$	5,760,379
First Lien Revolver, LIBOR+6% (1% floor) cash due 6/7/2021 (7)(10)	7.98%				(502		)	(8		)
					5,689,056			5,760,371
99 Cents Only Stores, LLC		General merchandise stores
First Lien Term Loan, LIBOR+5% (1% floor) cash 1.5% PIK due 1/13/2022 (7)(15)	7.32%		2,003,426		1,853,003			1,904,928
					1,853,003			1,904,928
Airxcel, Inc.		Household appliances
First Lien Term Loan, LIBOR+4.5% cash due 4/28/2025 (7)(15)	6.59%		7,000,000		6,931,484			6,991,250
					6,931,484			6,991,250
AI Ladder Luxembourg Subco Sarl (6)		Electrical components & equipment
First Lien Term Loan B, LIBOR+4.5% cash due 5/4/2025 (7)(15)	6.82%		12,000,000		11,640,000			11,979,960
					11,640,000			11,979,960
AL Midcoast Holdings LLC		Oil & gas equipment & services
First Lien Term Loan B, LIBOR+5.5% cash due 6/28/2025 (7)(15)	7.84%		10,000,000		9,900,000			10,000,000
					9,900,000			10,000,000
All Web Leads, Inc.		Advertising
First Lien Term Loan, LIBOR+7.5% (1% floor) cash due 12/29/2020 (7)(12)	9.31%		24,974,247		24,974,247			22,810,426
					24,974,247			22,810,426
Allen Media LLC		Movies & entertainment
First Lien Term Loan, LIBOR+9.25% (1% floor) cash due 3/22/2025 (7)(12)	11.34%		23,531,055		22,966,015			23,060,434
					22,966,015			23,060,434
Ancile Solutions, Inc.		Internet software & services
First Lien Term Loan, LIBOR+7% (1% floor) cash due 6/30/2021 (7)(12)	9.33%		9,292,520		9,117,726			9,227,472
					9,117,726			9,227,472
Aptean, Inc.		Internet software & services
First Lien Term Loan, LIBOR+4.25% (1% floor) cash due 12/20/2022 (7)(12)(15)	6.59%		1,078,772		1,072,743			1,079,953
					1,072,743			1,079,953
Aptos, Inc.		Data processing & outsourced services
First Lien Term Loan, LIBOR+6.75% (1% floor) cash due 9/1/2022 (7)(12)	8.84%		5,827,500		5,738,363			5,769,225
					5,738,363			5,769,225

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

~~December 31, 2017~~June 30, 2018

(unaudited)

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Dynatect Group Holdings, Inc. Industrial machinery
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 9/30/2020 (8) 5.83% $ 3,776,203
$ 3,776,203
$ 3,662,917
3,776,203
3,662,917
Central Security Group, Inc. Specialized consumer services
First Lien Term Loan, LIBOR+5.625% (1% floor) cash due 10/6/2021 (8)(16) 7.19% 1,661,458
1,657,341
1,669,765
1,657,341
1,669,765
Kellermeyer Bergensons Services, LLC Diversified support services
First Lien Term Loan, LIBOR+5% (1% floor) cash due 10/29/2021 (8)(13)(16) 6.48% 5,238,000
5,196,971
5,257,642
Second Lien Term Loan, LIBOR+8.5% (1% floor) cash due 4/29/2022 (8)(13) 9.88% 280,000
280,000
271,250
5,476,971
5,528,892
GOBP Holdings Inc. Food retail
Second Lien Term Loan, LIBOR+8.25% (1% floor) cash due 10/21/2022 (8)(13)(16) 9.94% 3,685,714
3,645,523
3,700,697
3,645,523
3,700,697
Executive Consulting Group, LLC Healthcare services
First Lien Term Loan, LIBOR+4.75% (1% floor) cash due 11/21/2019 (8)(13) 6.44% 7,000,000
7,000,000
6,999,693
Delayed Draw Term Loan, LIBOR+4.75% (1% floor) cash due 11/21/2019 (8) 6.44% 3,749,980
3,749,980
3,749,815
10,749,980
10,749,508
Metamorph US 3, LLC Internet software & services
First Lien Term Loan, LIBOR+5.5% (1% floor) cash 2% PIK due 12/1/2020 (8)(13)(17) 7.07% 14,031,118
13,136,533
5,327,616
First Lien Revolver, LIBOR+6.5% (1% floor) cash due 12/1/2020 (8)(11)(13)(17) 8.07% 1,080,000
1,014,310
(36,540 )
14,150,843
5,291,076
Compuware Corporation Internet software & services
First Lien Term Loan B3, LIBOR+4.25% (1% floor) cash due 12/15/2021 (8)(13)(16) 5.63% 8,402,243
8,328,268
8,467,906
8,328,268
8,467,906
Motion Recruitment Partners LLC Human resources & employment services
First Lien Term Loan, LIBOR+6% (1% floor) cash due 2/13/2020 (8)(13) 7.57% 13,411,554
13,401,393
13,424,731
First Lien Revolver, LIBOR+6% (1% floor) cash due 2/13/2020 (8)(11) 7.57% (960 ) 2,849
13,400,433
13,427,580
PowerPlan, Inc. Internet software & services
First Lien Term Loan, LIBOR+5.25% (1% floor) cash due 2/23/2022 (8)(13) 6.82% 17,834,390
17,796,463
17,834,415
First Lien Revolver, LIBOR+5.25% (1% floor) cash due 2/23/2021 (8) 6.82% —
3
17,796,463
17,834,418
Digital River, Inc. Internet software & services
First Lien Term Loan, LIBOR+6.5% (1% floor) cash due 2/12/2021 (8)(13)(16) 8.08% 2,897,412
2,876,032
2,904,655
2,876,032
2,904,655



Portfolio Company/Type of Investment (1)(2)(8)(9)(13)	Cash Interest Rate (7)	Industry	Principal (4)		Cost		Fair Value
Aretec Group, Inc.		Investment banking & brokerage
First Lien Term Loan B1, LIBOR+4.25% (1% floor) cash due 11/23/2020 (7)(15)	6.34%		$	5,504,010	$	5,543,487	$	5,534,970
					5,543,487		5,534,970
Asset International, Inc.		Research & consulting services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 12/29/2024 (7)(12)	6.83%		13,930,000		13,671,440		13,867,148
First Lien Revolver, LIBOR+4.5% (1% floor) cash due 12/29/2022 (7)	6.83%		625,000		568,798		610,900
					14,240,238		14,478,048
Avantor, Inc.		Commodity chemicals
First Lien Term Loan, LIBOR+4% (1% floor) cash due 11/21/2024 (7)(12)(15)	6.09%		4,975,000		4,970,972		5,006,094
					4,970,972		5,006,094
Avaya, Inc.		Communications equipment
Exit Term Loan B, LIBOR+4.75% (1% floor) cash due 12/15/2024 (7)(12)(15)	6.32%		9,950,000		9,843,932		9,977,213
					9,843,932		9,977,213
Barracuda Networks, Inc.		Systems software
Second Lien Term Loan, LIBOR+7.25% (1% floor) cash due 1/11/2026 (7)(15)	9.31%		6,000,000		5,971,339		6,022,500
					5,971,339		6,022,500
BeyondTrust Holdings LLC		Application software
0.33% Class A membership interests					500,000		664,350
					500,000		664,350
Blackhawk Network Holdings, Inc.		Data processing & outsourced services
Second Lien Term Loan, LIBOR+7% (1% floor) cash due 6/30/2026 (7)(15)	9.13%		4,375,000		4,328,222		4,420,588
					4,328,222		4,420,588
Cadence Aerospace LLC		Aerospace & defense
First Lien Term Loan, LIBOR+6.5% cash due 10/27/2023 (7)	8.86%		9,042,794		8,961,743		8,952,366
					8,961,743		8,952,366
Chloe Ox Parent LLC		Healthcare services
First Lien Term Loan, LIBOR+5% (1% floor) cash due 12/14/2024 (7)(12)(15)	6.83%		10,972,500		10,868,578		10,999,931
					10,868,578		10,999,931
CircusTrix Holdings LLC		Leisure facilities
First Lien Term Loan B, LIBOR+5.5% (1% floor) cash due 12/16/2021 (7)(12)	7.87%		8,175,333		8,101,627		8,103,120
First Lien Delayed Draw Term Loan B, LIBOR+5.5% (1% floor) cash due 12/16/2021 (7)	7.87%		713,370		697,292		697,617
					8,798,919		8,800,737
Compuware Corporation		Internet software & services
First Lien Term Loan B3, LIBOR+3.5% (1% floor) cash due 12/15/2021 (7)(12)(15)	5.59%		5,471,064		5,427,955		5,490,213
					5,427,955		5,490,213

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

~~December 31, 2017~~June 30, 2018

(unaudited)

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Staples, Inc. Distributors
First Lien Term Loan, LIBOR+4% (1% floor) cash due 9/12/2024 (8)(16) 5.49% $ 8,623,000
$ 8,602,200
$ 8,471,020
8,602,200
8,471,020
Aptos, Inc. Data processing & outsourced services
First Lien Term Loan, LIBOR+6.75% (1% floor) cash due 9/1/2022 (8)(13) 8.44% 5,902,500
5,807,585
5,843,475
5,807,585
5,843,475
Zep Inc. Housewares & specialties
First Lien Term Loan, LIBOR+4% (1% floor) cash due 8/12/2024 (8)(16) 5.38% 4,738,125
4,781,391
4,783,540
4,781,391
4,783,540
All Web Leads, Inc. Advertising
First Lien Term Loan, LIBOR+7.5% (1% floor) cash due 12/29/2020 (8)(13) 8.02% 25,662,846
25,662,845
23,301,864
25,662,845
23,301,864
Allied Universal Holdco, LLC (f/k/a USAGM Holdco, LLC) Security & alarm services
First Lien Term Loan, LIBOR+3.75% (1% floor) cash due 7/28/2022 (8)(16) 5.44% 7,959,494
7,995,399
7,908,513
7,995,399
7,908,513
Internet Pipeline, Inc. Internet software & services
First Lien Term Loan, LIBOR+7.25% (1% floor) cash due 8/4/2022 (8)(13) 8.82% 13,081,433
13,068,600
13,225,798
First Lien Revolver, LIBOR+7.25% (1% floor) cash due 8/4/2021 (8) 8.82% —
8,000
13,068,600
13,233,798
Valet Merger Sub, Inc. Environmental & facilities services
First Lien Term Loan, LIBOR+7% (1% floor) cash due 9/24/2021 (8)(13) 8.57% 5,865,000
5,838,310
5,864,905
First Lien Revolver, LIBOR+7% (1% floor) cash due 9/24/2021 (8)(11) 8.57% —
(10,697 ) (13 )
Incremental Term Loan , LIBOR+7% (1% floor) cash due 9/24/2021 (8) 8.57% 8,386,611
8,312,611
8,386,476
14,140,224
14,251,368
DigiCert, Inc. Internet software & services
First Lien Term Loan, LIBOR+4.75% (1% floor) cash due 10/21/2021 (8)(16) 6.13% 11,000,000
10,945,000
11,154,660
10,945,000
11,154,660
Lytx, Inc. Research & consulting services
500 Class B Units in Lytx Holdings, LLC —
227,980
500 Class A Units in Lytx Holdings, LLC 292,456
358,382
292,456
586,362
4 Over International, LLC Commercial printing
First Lien Term Loan, LIBOR+6.0% (1% floor) cash due 6/7/2022 (8)(13) 7.57% 5,850,412
5,775,859
5,850,412
First Lien Revolver, LIBOR+6.0% (1% floor) cash due 6/7/2021 (8)(11) 7.57% (502 ) —
5,775,357
5,850,412



Portfolio Company/Type of Investment (1)(2)(8)(9)(13)	Cash Interest Rate (7)	Industry	Principal (4)		Cost		Fair Value
Curvature, Inc.		IT consulting & other services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 10/30/2023 (7)(12)(15)	7.09%		$	9,850,000	$	9,797,627	$	7,945,700
					9,797,627		7,945,700
DFT Intermediate LLC		Specialized finance
First Lien Term Loan, LIBOR+5.5% (1% floor) cash due 3/1/2023 (7)	7.83%		14,812,500		14,524,368		14,812,500
First Lien Revolver, LIBOR+5.5% (1% floor) cash due 3/1/2022 (7)	7.81%		750,000		733,438		750,000
					15,257,806		15,562,500
DigiCert, Inc.		Internet software & services
First Lien Term Loan, LIBOR+4.75% (1% floor) cash due 10/31/2024 (7)(12)(15)	6.84%		10,972,500		10,922,143		10,979,358
					10,922,143		10,979,358
Dynatect Group Holdings, Inc.		Industrial machinery
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 9/30/2020 (7)	6.84%		3,692,754		3,692,754		3,582,717
					3,692,754		3,582,717
Empower Payments Acquisition, Inc.		Commercial printing
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 11/30/2023 (7)(12)	6.83%		6,107,000		6,011,363		6,122,268
					6,011,363		6,122,268
EnergySolutions LLC		Environmental & facilities services
First Lien Term Loan B, LIBOR+3.75% (1% floor) cash due 5/7/2025 (7)(15)	6.08%		7,000,000		6,965,442		7,021,875
					6,965,442		7,021,875
Eton		Research & consulting services
Second Lien Term Loan, LIBOR+7.5% cash due 3/16/2026 (7)(15)	9.48%		5,000,000		4,975,353		5,031,250
					4,975,353		5,031,250
Flight Bidco Inc.		Alternative carriers
First Lien Term Loan, LIBOR+3.5% cash due 6/19/2025 (7)(15)	5.83%		8,000,000		7,959,981		7,990,000
					7,959,981		7,990,000
GKD Index Partners, LLC		Specialized finance
First Lien Term Loan, LIBOR+7.25% (1% floor) cash due 6/29/2023 (7)(12)	9.58%		9,555,556		9,460,105		9,460,000
First Lien Revolver, LIBOR+7.25% (1% floor) cash due 6/29/2023 (7)	9.58%		222,222		217,783		217,778
					9,677,888		9,677,778
GOBP Holdings Inc.		Food retail
Second Lien Term Loan, LIBOR+8.25% (1% floor) cash due 10/21/2022 (7)(12)(15)	10.34%		3,685,714		3,648,410		3,722,571
					3,648,410		3,722,571
IBC Capital Ltd. (6)		Metal & glass containers
First Lien Term Loan B, LIBOR+3.75% cash due 9/11/2023 (7)(15)	6.08%		3,990,000		3,980,025		3,998,319
					3,980,025		3,998,319
Imagine! Print Solutions, LLC		Advertising
First Lien Term Loan B, LIBOR+4.75% (1% floor) cash due 6/21/2022 (7)	6.85%		4,927,575		4,888,282		4,607,283
					4,888,282		4,607,283
Indivior Finance Sarl (6)		Pharmaceuticals
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 12/19/2022 (7)(12)(15)	6.86%		10,447,500		10,409,371		10,427,911
					10,409,371		10,427,911

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

~~December 31, 2017~~June 30, 2018

(unaudited)

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Ancile Solutions, Inc. Internet software & services
First Lien Term Loan, LIBOR+7% (1% floor) cash due 6/30/2021 (8)(13) 8.69% $ 9,754,628
$ 9,551,186
$ 9,666,837
9,551,186
9,666,837
Curvature, Inc. IT consulting & other services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 10/30/2023 (8)(13)(16) 6.57% 9,900,000
9,848,644
8,514,000
9,848,644
8,514,000
Ministry Brands, LLC Internet software & services
First Lien Term Loan, LIBOR+5% (1% floor) cash due 12/2/2022 (8)(13) 6.38% 9,648,871
9,569,908
9,734,153
First Lien Delayed Draw Term Loan, LIBOR+5% (1% floor) cash due 12/2/2022 (8)(13) 6.38% 4,185,178
4,142,520
4,230,369
Second Lien Term Loan, LIBOR+9.25% (1% floor) cash due 6/2/2023 (8)(13) 10.63% 1,568,067
1,548,483
1,575,472
Second Lien Delayed Draw Term Loan, LIBOR+9.25% (1% floor) cash due 6/2/2023 (8) 10.63% 431,933
426,538
433,973
First Lien Revolver, LIBOR+5% (1% floor) cash due 12/2/2022 (8) 6.57% 100,000
99,139
100,884
15,786,588
16,074,851
Impact Sales, LLC Advertising
First Lien Term Loan B, LIBOR+7% (1% floor) cash due 12/30/2021 (8) 8.33% 3,712,500
3,625,400
3,701,363
First Lien Delayed Draw Term Loan, LIBOR+7% (1% floor) cash due 12/30/2021 (8) 8.33% 170,586
170,586
166,839
3,795,986
3,868,202
Empower Payments Acquisition, Inc. Commercial printing
First Lien Term Loan B, LIBOR+5.5% (1% floor) cash due 11/30/2023 (8)(13) 7.19% 6,138,000
6,033,112
6,138,000
6,033,112
6,138,000
First American Payment Systems, L.P. Diversified support services
First Lien Term Loan B, LIBOR+5.75% (1% floor) cash due 1/8/2024 (8)(13)(16) 7.14% 4,106,250
4,071,204
4,131,914
4,071,204
4,131,914
DFT Intermediate LLC Specialized finance
First Lien Term Loan, LIBOR+5.5% (1% floor) cash due 3/1/2023 (8)(13) 6.85% 14,887,500
14,567,332
14,779,383
First Lien Revolver, LIBOR+5.5% (1% floor) cash due 3/1/2022 (8) 7.07% 750,000
733,438
744,553
15,300,770
15,523,936
Onvoy, LLC Integrated telecommunication services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 2/10/2024 (8)(13) 6.19% 7,940,000
7,905,112
6,828,400
7,905,112
6,828,400
Salient CRGT, Inc. IT consulting & other services
First Lien Term Loan, LIBOR+5.75% (1% floor) cash due 2/28/2022 (8)(13)(16) 7.32% 6,254,315
6,150,338
6,309,041
6,150,338
6,309,041
MHE Intermediate Holdings, LLC Diversified support services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 3/11/2024 (8)(13) 6.69% 11,745,186
11,535,652
11,745,187
First Lien Revolver, LIBOR+5% (1% floor) cash due 3/10/2023 (8) 6.67% 1,353,038
1,255,454
1,353,038
Delayed Draw Term Loan, LIBOR+5% (1% floor) cash due 3/11/2024 (8) 6.69% 1,868,736
1,792,617
1,868,736
14,583,723
14,966,961



Portfolio Company/Type of Investment (1)(2)(8)(9)(13)	Cash Interest Rate (7)	Industry	Principal (4)		Cost		Fair Value
International Textile Group, Inc.		Textiles
First Lien Term Loan LIBOR+5% cash due 5/1/2024 (7)(15)	6.98%		$	10,000,000	$	9,951,034	$	10,075,050
					9,951,034		10,075,050
Internet Pipeline, Inc.		Internet software & services
First Lien Term Loan, LIBOR+7.25% (1% floor) cash due 8/4/2022 (7)(12)	9.35%		12,979,069		12,966,899		12,982,939
First Lien Revolver, LIBOR+7.25% (1% floor) cash due 8/4/2021 (7)(10)	9.35%		—		—		(19		)
					12,966,899		12,982,920
Jo-Ann Stores LLC		Specialty stores
First Lien Term Loan B, LIBOR+5.0% (1% floor) cash due 10/20/2023 (7)(12)(15)	7.51%		3,913,423		3,913,423		3,892,231
					3,913,423		3,892,231
Kellermeyer Bergensons Services, LLC		Diversified support services
First Lien Term Loan, LIBOR+5% (1% floor) cash due 10/31/2021 (7)(12)	7.32%		5,211,000		5,173,846		5,230,541
Second Lien Term Loan, LIBOR+8.5% (1% floor) cash due 4/29/2022 (7)(12)	10.86%		280,000		280,000		283,850
					5,453,846		5,514,391
KIK Custom Products Inc. (6)		Household products
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 8/26/2022 (7)(12)(15)	6.09%		5,000,000		5,034,656		4,978,750
					5,034,656		4,978,750
Lannett Company, Inc. (6)		Pharmaceuticals
First Lien Term Loan B, LIBOR+5.375% (1% floor) cash due 11/25/2022 (7)(12)(15)	7.47%		7,884,254		7,903,416		7,867,026
					7,903,416		7,867,026
Lytx Holdings, LLC		Research & consulting services
500 Class A Units					—		—
500 Class B Units					—		203,293
					—		203,293
McAfee, LLC		Internet software & services
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 9/30/2024 (7)(15)	6.59%		6,947,500		6,885,226		6,993,423
					6,885,226		6,993,423
McDermott Technology Americas Inc. (6)		Oil & gas equipment & services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 5/12/2025 (7)(12)(15)	7.09%		8,977,500		8,801,116		9,034,103
					8,801,116		9,034,103
MHE Intermediate Holdings, LLC		Diversified support services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 3/8/2024 (7)(12)	7.33%		11,686,016		11,494,001		11,658,613
First Lien Revolver, LIBOR+5% (1% floor) cash due 3/10/2023 (7)	7.22%		1,353,038		1,124,091		1,340,716
Delayed Draw Term Loan, LIBOR+5% (1% floor) cash due 3/8/2024 (7)	7.33%		2,379,470		2,434,593		2,368,126
					15,052,685		15,367,455
MHVC Acquisition Corp.		Aerospace & defense
First Lien Term Loan B, LIBOR+5.25% (1% floor) cash due 4/29/2024 (7)(12)(15)	7.59%		6,435,000		6,408,224		6,473,224
					6,408,224		6,473,224

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

~~December 31, 2017~~June 30, 2018

(unaudited)

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Paris Presents Incorporated Personal Products
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 12/31/2020 (8)(13) 6.57% $ 3,126,008
$ 3,101,186
$ 3,126,009
Second Lien Term Loan, LIBOR+8.75% (1% floor) cash due 12/31/2021 (8)(13) 10.32% 3,500,000
3,441,311
3,482,500
6,542,497
6,608,509
PSI Services LLC Human Resource & Employment Services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 1/20/2023 (8)(13) 6.33% 6,736,979
6,649,112
6,676,347
6,649,112
6,676,347
MHVC Acquisition Corp. Aerospace & Defense
First Lien Term Loan B, LIBOR+5.25% (1% floor) cash due 4/25/2024 (8)(13)(16) 6.95% 6,467,500
6,438,297
6,548,376
6,438,297
6,548,376
Imagine! Print Solutions, LLC Advertising
First Lien Term Loan B, LIBOR+4.75% (1% floor) cash due 6/21/2022 (8)(16) 6.45% 4,952,525
4,908,085
4,853,475
4,908,085
4,853,475
Veritas US Inc. Internet software & services
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 1/27/2023 (8)(16) 6.19% 13,041,836
13,181,069
13,089,438
13,181,069
13,089,438
UOS, LLC Trucking
First Lien Term Loan B, LIBOR+5.5% (1% floor) cash due 4/18/2023 (8)(16) 7.07% 7,969,975
8,152,865
8,159,262
8,152,865
8,159,262
Accudyne Industries, LLC Oil & gas equipment & services
First Lien Term Loan, LIBOR+3.75% (1% floor) cash due 8/18/2024 (8)(16) 5.14% 13,965,000
14,019,903
14,085,029
14,019,903
14,085,029
Truck Hero, Inc. Auto parts & equipment
First Lien Term Loan, LIBOR+4% (1% floor) cash due 4/22/2024 (8)(16) 5.64% 5,842,640
5,856,506
5,850,878
5,856,506
5,850,878
Alphabet Holding Company, Inc. Healthcare distributors
First Lien Term Loan, LIBOR+3.5% (1% floor) cash due 9/26/2024 (8)(16) 5.07% 4,987,500
4,963,329
4,837,875
4,963,329
4,837,875
McAfee, LLC Internet software & services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 9/30/2024 (8)(16) 6.07% 6,982,500
6,914,978
6,970,036
Second Lien Term Loan, LIBOR+8.5% (1% floor) cash due 9/29/2025 (8)(16) 10.07% 2,000,000
2,012,500
2,010,010
8,927,478
8,980,046
99 Cents Only Stores General merchandise stores
First Lien Term Loan, LIBOR+5.0% (1% floor) cash 1.5% PIK due 01/13/2022 (8)(16) 6.48% 1,998,263
1,820,550
1,945,809
1,820,550
1,945,809



Portfolio Company/Type of Investment (1)(2)(8)(9)(13)	Cash Interest Rate (7)	Industry	Principal (4)		Cost		Fair Value
Ministry Brands, LLC		Internet software & services
Second Lien Term Loan, LIBOR+9.25% (1% floor) cash due 6/2/2023 (7)	11.75%		$	1,568,067	$	1,550,267	$	1,577,635
Second Lien Delayed Draw Term Loan, LIBOR+9.25% (1% floor) cash due 6/2/2023 (7)	11.75%		431,933		427,030		434,569
First Lien Revolver, PRIME+5% (1% floor) cash due 12/2/2022 (7)	9.00%		30,000		29,139		30,000
					2,006,436		2,042,204
Monitronics International, Inc.		Specialized consumer services
First Lien Term Loan B2, LIBOR+5.5% (1% floor) cash due 9/30/2022 (7)(12)(15)	7.83%		5,504,812		5,507,149		5,270,004
					5,507,149		5,270,004
Morphe Holdings LLC		Personal products
First Lien Term Loan LIBOR+6% (1% floor) cash due 2/10/2023 (7)(12)	8.33%		11,850,000		11,738,576		11,850,000
					11,738,576		11,850,000
New Trident Holdcorp, Inc.		Healthcare services
Second Lien Term Loan, LIBOR+9.5% (1.25% floor) cash due 7/31/2020 (7)(16)	11.19%		1,000,000		835,666		50,000
					835,666		50,000
OCI Beaumont LLC (6)		Commodity chemicals
First Lien Term Loan B, LIBOR+4.25% cash due 3/13/2025 (7)(12)(15)	6.33%		4,987,500		4,981,480		5,036,602
					4,981,480		5,036,602
Onvoy, LLC		Integrated telecommunication services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 2/10/2024 (7)(12)	6.83%		3,910,101		3,894,326		3,787,910
					3,894,326		3,787,910
PSI Services LLC		Human resource & employment services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 1/20/2023 (7)	7.09%		6,686,205		6,607,627		6,694,423
					6,607,627		6,694,423
R1 RCM Inc. (6)		Health care services
First Lien Term Loan, LIBOR+5.25% cash due 5/8/2025 (7)(12)	7.62%		4,000,000		3,881,888		4,000,000
					3,881,888		4,000,000
Salient CRGT, Inc.		IT consulting & other services
First Lien Term Loan, LIBOR+5.75% (1% floor) cash due 2/28/2022 (7)(12)(15)	7.84%		6,058,929		5,970,216		6,149,813
					5,970,216		6,149,813
Sandvine Corporation (6)		Communications equipment
First Lien Term Loan B, LIBOR+5.75% (1% floor) cash due 8/23/2022 (7)(12)(15)	7.84%		3,979,950		3,984,597		4,014,774
					3,984,597		4,014,774

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

~~December 31, 2017~~June 30, 2018

(unaudited)

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Windstream Services LLC (7) Integrated telecommunication services
First Lien Term Loan B6, LIBOR+4.0% (0.75% floor) cash due 03/29/2021 (8)(13)(16) 5.50% $ 7,460,376
$ 7,116,628
$ 7,029,875
7,116,628
7,029,875
Vine Oil & Gas LP Oil & gas exploration & production
First Lien Term Loan B, LIBOR+6.875% (1% floor) cash due 11/25/2021 (8)(13)(16) 8.44% 10,000,000
9,913,159
9,925,000
9,913,159
9,925,000
Uniti Group LP (7) Specialized REITs
First Lien Term Loan B, LIBOR+3.0% (1% floor) cash due 10/24/2022 (8)(13)(16) 4.57% 4,987,406
4,841,845
4,830,003
4,841,845
4,830,003
Cadence Aerospace LLC (7) Aerospace & defense
First Lien Term Loan, LIBOR+6.5% cash due 10/27/2023 (8) 7.37% 9,088,235
8,999,320
8,997,353
8,999,320
8,997,353
Avantor Inc. Commodity chemicals
First Lien Term Loan, LIBOR+4.0% (1% floor) cash due 11/21/2024 (8)(13)(16) 5.51% 10,000,000
9,991,297
10,059,400
9,991,297
10,059,400
CenturyLink, Inc. (7) Alternative carriers
First Lien Term Loan B, LIBOR+2.75% cash due 1/31/2025 (8)(13)(16) 4.32% 5,000,000
4,806,250
4,831,250
4,806,250
4,831,250
Intelsat Jackson Holding (7) Alternative carriers
First Lien Term Loan B3, LIBOR+3.75% (1% floor) cash due 11/27/2023 (8)(16) 5.13% 5,000,000
4,937,500
4,906,250
4,937,500
4,906,250
Michaels Stores, Inc. (7) Specialty stores
First Lien Term Loan B1, LIBOR+2.75% (1% floor) cash due 1/30/2023 (8)(13)(16) 4.21% 3,000,000
2,977,500
3,004,020
2,977,500
3,004,020
Rite Aid Corporation (7) Drug retail
Second Lien Term Loan 1, LIBOR+4.75% (1% floor) cash due 8/21/2020 (8)(13)(16) 6.24% 2,000,000
2,017,500
2,010,840
Second Lien Term Loan 2, LIBOR+3.88% (1% floor) cash due 6/21/2021 (8)(13)(16) 5.37% 2,000,000
2,012,500
2,007,500
4,030,000
4,018,340
Avaya Inc. (7) Communications equipment
First Lien Term Loan B, LIBOR+4.75% (1% floor) cash due 11/09/2024 (8)(13)(16) 6.23% 15,000,000
14,812,970
14,789,100
14,812,970
14,789,100
Asset International, Inc. Research & consulting services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 12/29/2024 (8)(13) 6.19% 14,000,000
13,720,438
13,720,000
First Lien Revolver, LIBOR+4.5% (1% floor) cash due 12/29/2022 (8) 6.19% 625,000
562,637
562,500
14,283,075
14,282,500
KIK Custom Products Inc. (7) Household products
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 8/26/2022 (8)(13)(16) 6.17% 5,000,000
5,037,500
5,040,000
5,037,500
5,040,000



Portfolio Company/Type of Investment (1)(2)(8)(9)(13)	Cash Interest Rate (7)	Industry	Principal (4)		Cost		Fair Value
Standard Media Group LLC		Broadcasting
First Lien Term Loan, LIBOR+4% (1% floor) cash due 6/22/2025 (7)(15)	6.31%		$	7,000,000	$	6,965,000	$	7,008,750
					6,965,000		7,008,750
TravelCLICK, Inc.		Internet software & services
Second Lien Term Loan, LIBOR+7.75% (1% floor) cash due 11/6/2021 (7)(12)(15)	9.84%		1,147,152		1,123,901		1,147,869
					1,123,901		1,147,869
Tribe Buyer LLC		Human resources & employment services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 2/16/2024 (7)(12)(15)	6.59%		2,977,387		2,970,459		2,992,274
					2,970,459		2,992,274
Triple Point Group Holdings, Inc.		Application software
First Lien Revolver, LIBOR+4.25% cash due 7/10/2018 (7)(10)(15)	4.25%				—		(437,341		)
					—		(437,341		)
Truck Hero, Inc.		Auto parts & equipment
First Lien Term Loan, LIBOR+4% (1% floor) cash due 4/22/2024 (7)(12)(15)	5.84%		5,813,280		5,826,009		5,820,547
					5,826,009		5,820,547
TV Borrower US, LLC (6)		Integrated telecommunication services
First Lien Term Loan, LIBOR+4.75% (1% floor) cash due 2/22/2024 (7)(12)(15)	7.08%		1,911,483		1,903,774		1,916,261
					1,903,774		1,916,261
Ultra Resources, Inc. (6)		Oil & gas exploration & production
First Lien EXIT Term Loan, LIBOR+3% cash due 4/12/2024 (7)(12)(15)	5.09%		5,000,000		4,696,333		4,618,775
					4,696,333		4,618,775
Uniti Group LP (6)		Specialized REITs
First Lien Term Loan B, LIBOR+3% (1% floor) cash due 10/24/2022 (7)(12)(15)	5.09%		4,962,217		4,832,237		4,750,280
					4,832,237		4,750,280
UOS, LLC		Trucking
First Lien Term Loan B, LIBOR+5.5% (1% floor) cash due 4/18/2023 (7)(12)(15)	7.59%		7,929,925		8,095,128		8,138,085
					8,095,128		8,138,085
Valet Merger Sub, Inc.		Environmental & facilities services
First Lien Term Loan, LIBOR+6.25% (1% floor) cash due 9/24/2021 (7)(12)	8.34%		5,835,000		5,810,698		5,835,000
First Lien Revolver, LIBOR+7% (1% floor) cash due 9/24/2021 (7)	9.08%		300,000		289,303		300,000
Incremental Term Loan , LIBOR+6.25% (1% floor) cash due 9/24/2021 (7)(12)	8.34%		8,344,467		8,280,122		8,344,467
					14,380,123		14,479,467
Veritas US Inc.		Internet software & services
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 1/27/2023 (7)(12)(15)	6.65%		12,976,134		13,102,638		11,921,823
					13,102,638		11,921,823
Vine Oil & Gas LP		Oil & gas exploration & production
First Lien Term Loan B, LIBOR+6.875% (1% floor) cash due 11/25/2021 (7)(12)(15)	8.97%		10,000,000		9,924,144		10,050,000
					9,924,144		10,050,000

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

~~December 31, 2017~~June 30, 2018

(unaudited)

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Indivior Finance Sarl (7) Pharmaceuticals
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 12/19/2022 (8)(13)(16) 6.11% $ 8,500,000
$ 8,457,500
$ 8,542,500
8,457,500
8,542,500
SUPERVALU Inc. (7) Food retail
First Lien Term Loan B, LIBOR+3.5% (1% floor) cash due 6/08/2024 (8)(16) 5.07% 4,000,000
3,920,000
3,920,000
3,920,000
3,920,000
Tribe Buyer LLC Human resource & employment services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 2/16/2024 (8)(13)(16) 5.68% 3,000,000
2,992,500
3,039,375
2,992,500
3,039,375
Chloe Ox Parent LLC Health care services
First Lien Term Loan B, LIBOR+5.0% (1% floor) cash due 12/14/2024 (8)(13)(16) 6.64% 13,000,000
12,870,000
13,048,750
12,870,000
13,048,750
Total Non-Control/Non-Affiliate Investments (166.7% of net assets) 495,206,582
483,217,174
Total Portfolio Investments (186.7% of net assets) 584,320,098
541,408,333
Cash and Cash Equivalents
Wells Fargo Bank Institutional Money Market Fund
34,173,201
34,173,201
Other cash accounts 5,802,299
5,802,299
Total Cash and Cash Equivalents (13.8% of net assets) 39,975,500
39,975,500
Total Portfolio Investments, Cash and Cash Equivalents (200.5% of net assets) $ 624,295,598
$ 581,383,833



Portfolio Company/Type of Investment (1)(2)(8)(9)(13)	Cash Interest Rate (7)	Industry	Principal (4)		Cost		Fair Value
Windstream Services LLC (6)		Integrated telecommunication services
First Lien Term Loan B6, LIBOR+4% (0.75% floor) cash due 3/29/2021 (7)(12)(15)	6.09%		$	7,422,602	$	7,132,676	$	7,070,028
					7,132,676		7,070,028
Woodford Express LLC		Oil & gas exploration & production
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 1/27/2025 (7)(12)(15)	7.09%		14,962,500		14,821,227		14,524,847
					14,821,227		14,524,847
Zep Inc.		Housewares & specialties
First Lien Term Loan, LIBOR+4% (1% floor) cash due 8/12/2024 (7)(12)(15)	6.33%		4,714,375		4,754,235		4,616,151
					4,754,235		4,616,151
Zephyr Bidco Ltd. (6)		Specialized finance
First Lien Term Loan B, UK LIBOR+4.75% cash due 6/8/2025 (7)(15)	5.43%		£	5,000,000	6,667,495		6,590,259
					6,667,495		6,590,259

Total Non-Control/Non-Affiliate Investments (175.7% of net assets)					$	516,498,332	$	513,086,230
Total Portfolio Investments (195.5% of net assets)					$	589,471,560	$	570,794,183
Cash and Cash Equivalents
Wells Fargo Bank Institutional Money Market Fund					$	9,697,010	$	9,697,010
Other cash accounts					3,599,075		3,599,075
Total Cash and Cash Equivalents (4.6% of net assets)					$	13,296,085	$	13,296,085
Total Portfolio Investments, Cash and Cash Equivalents (200.1% of net assets)					$	602,767,645	$	584,090,268

See notes to Consolidated Financial Statements.

~~Oaktree Strategic Income Corporation~~

~~Consolidated Schedule of Investments~~

~~December 31, 2017~~

~~(unaudited)~~


(1)	All debt investments are income producing unless otherwise noted. All equity investments are non-income producing unless otherwise noted.


(2)	See Note 3 in the accompanying notes to the Consolidated Financial Statements for portfolio composition by geographic region.


(3)	Control Investments generally are defined by the Investment Company Act of 1940, as amended ("1940 Act"), as investments in companies in which the Company owns more than 25% of the voting securities or maintains greater than 50% of the board representation.


(4)	Principal includes accumulated payment in kind ("PIK") interest and is net of repayments, if any. “£” signifies the investment is denominated in British Pounds. All other investments are denominated in U.S. dollars.


(5)	Non-Control/Non-Affiliate Investments are investments that are neither Control Investments nor Affiliate Investments. Affiliate Investments generally are defined by the 1940 Act as investments in companies in which the Company owns between 5% and 25% of the voting ~~securities.~~


~~(5)~~	~~Principal includes accumulated payment in kind ("PIK") interest and is net of repayments, if any.~~securities


(6)	~~Non-Control/Non-Affiliate Investments are investments that are neither Control Investments nor Affiliate Investments.~~

~~(7)~~

Investment is not a qualifying asset as defined under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company's total assets. As of ~~December 31, 2017,~~June 30, 2018, qualifying assets represented ~~75.6%~~74.9% of the Company's total assets and non-qualifying assets represented ~~24.4%~~25.1% of the Company's total assets.

~~(8)~~(7)

The interest rate on the principal balance outstanding for all floating rate loans is indexed to the London Interbank Offered Rate ("LIBOR") and/or an alternate base rate (e.g., prime rate), which typically resets semi-annually, quarterly, or monthly at the borrower's option. The borrower may also elect to have multiple interest reset periods for each loan. For each of these loans, the Company has provided the applicable margin over LIBOR or the alternate base rate based on each respective credit agreement and the cash interest rate as of period end. All LIBOR shown above is in U.S. dollars unless otherwise noted.


~~(9)~~(8)	Interest rates may be adjusted from period to period on certain term loans and revolvers. These rate adjustments may be either temporary in nature due to tier pricing arrangements or financial or payment covenant violations in the original credit agreements or permanent in nature per loan amendment or waiver documents.


~~(10)~~(9)	Each of the Company's investments is pledged as collateral under one or more of its credit facilities or its debt securitization. A single investment may be divided into parts that are individually pledged as collateral to separate credit facilities.


~~(11)~~(10)	Investment has undrawn commitments. Unamortized fees are classified as unearned income which reduces cost basis, which may result in a negative cost basis. A negative fair value may result from the unfunded commitment being valued below par.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

June 30, 2018

(unaudited)

~~(12)~~(11)

As defined in the 1940 Act, the Company is deemed to be both an "Affiliated Person" of and to "Control" this portfolio company as the Company owns more than 25% of the portfolio company's outstanding voting securities or has the power to exercise control over management or policies of such portfolio company (including through a management agreement). See Schedule 12-14 in the accompanying notes to the Consolidated Financial Statements for transactions during the ~~three~~nine months ended ~~December 31, 2017~~June 30, 2018 in which the issuer was both an Affiliated Person and a portfolio company that the Company is deemed to control.


~~(13)~~(12)	Investment pledged as collateral under the Company's 2015 Debt Securitization (as defined in Note 6 - Borrowings), in whole or in part.


~~(14)~~(13)	Equity ownership may be held in shares or units of companies related to the portfolio companies.


~~(15)~~(14)	See Note 3 to the Consolidated Financial Statements for portfolio composition.

~~(16)~~(15)

As of ~~December 31, 2017,~~June 30, 2018, these investments are categorized as Level 2 within the fair value hierarchy established by Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 820, Fair Value Measurements and Disclosures ("ASC 820"). All other investments, with the exception of investments valued using net asset value as a practical expedient, are categorized as Level 3 as of ~~December 31, 2017~~June 30, 2018 and were valued using significant unobservable inputs.


~~(17)~~(16)	This investment was on cash non-accrual status as of ~~December 31, 2017.~~June 30, 2018. Cash non-accrual status is inclusive of PIK and other non-cash income, where applicable.


~~(18)~~(17)	This investment was valued using net asset value as a practical expedient for fair value. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels.

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

September 30, 2017

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Control Investments (3)
FSFR Glick JV LLC (7)(12)(15) Multi-sector holdings
Subordinated Note, LIBOR+8% cash due 10/20/2021 (8) 9.23% $ 64,228,881
$ 64,228,881
$ 57,606,674
87.5% equity interest (17) 7,111,751
—
71,340,632
57,606,674
Total Control Investments (19.6% of net assets) $ 71,340,632
$ 57,606,674
Affiliate Investments (4)
Ameritox Ltd. Healthcare services
First Lien Term Loan, LIBOR+5% (1% floor) cash 3% PIK due 4/11/2021 (8)(13)(18) 6.33% 8,071,313
$ 7,906,087
$ 935,913
3,309,873.6 Class A Preferred Units in Ameritox Holdings II, LLC 3,309,874
—
327,393.6 Class B Preferred Units in Ameritox Holdings II, LLC 327,394
—
1,007.36 Class A Units in Ameritox Holdings II, LLC 5,935,698
—
17,479,053
935,913
Total Affiliate Investments (0.3% of net assets) $ 17,479,053
$ 935,913

Non-Control/Non-Affiliate Investments (6)
Triple Point Group Holdings, Inc. Application software
First Lien Revolver, LIBOR+4.25% (1% floor) cash due 7/10/2018 (8)(11) 5.25% $ —
$ (437,932 )
—
(437,932 )
New Trident Holdcorp, Inc. Healthcare services
First Lien Term Loan B, LIBOR+5.75% (1.25% floor) cash due 7/31/2019 (8)(13)(16) 7.08% 13,552,077
13,285,041
9,757,495
Second Lien Term Loan, LIBOR+9.5% (1.25% floor) cash due 7/31/2020 (8)(16)(18) 10.83% 1,000,000
950,590
50,000
14,235,631
9,807,495
Survey Sampling International, LLC Research & consulting services
First Lien Term Loan, LIBOR+5% (1% floor) cash due 12/16/2020 (8)(13) 6.27% 5,668,523
5,642,223
5,583,495
Second Lien Term Loan, LIBOR+9% (1% floor) cash due 12/16/2021 (8) 10.27% 1,000,000
988,095
990,000
6,630,318
6,573,495
Maxor National Pharmacy Services, LLC Pharmaceuticals
First Lien Term Loan, LIBOR+4.75% (1.25% floor) cash due 1/31/2020 (8)(13) 6.08% 9,068,650
9,068,650
9,038,634
9,068,650
9,038,634
NextCare, Inc. Healthcare services
Senior Term Loan, LIBOR+6% (1% floor) cash due 7/31/2018 (8)(13) 7.24% 6,957,971
6,957,970
6,667,987
Delayed Draw Term Loan, LIBOR+6% (1% floor) cash due 7/31/2018 (8) 7.24% 1,393,853
1,393,853
1,322,900
8,351,823
7,990,887
Aptean, Inc. Application software
First Lien Term Loan, LIBOR+4.25% (1% floor) cash due 12/20/2022 (8)(13) 5.59% 11,243,500
11,170,440
11,323,161
Second Lien Term Loan, LIBOR+9.5% (1% floor) cash due 12/20/2023 (8) 10.84% 200,000
197,320
201,750
11,367,760
11,524,911
Stratus Technologies, Inc. Computer hardware
First Lien Term Loan, LIBOR+5% (1% floor) cash due 4/28/2021 (8)(13) 6.24% 1,315,119
1,279,988
1,324,983
1,279,988
1,324,983

~~See notes to Consolidated Financial Statements.~~

~~Oaktree Strategic Income Corporation~~

~~Consolidated Schedule of Investments~~

~~September 30, 2017~~

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
TravelCLICK, Inc. Internet software & services
Second Lien Term Loan, LIBOR+7.75% (1% floor) cash due 11/6/2021 (8)(13) 8.99% $ 2,048,485
$ 2,010,607
$ 2,058,727
2,010,607
2,058,727
Verdesian Life Sciences, LLC Fertilizers & agricultural chemicals
First Lien Term Loan, LIBOR+5% (1% floor) cash due 7/1/2020 (8)(13) 6.31% 3,295,860
3,273,753
2,801,481
3,273,753
2,801,481
TV Borrower US, LLC (7) Integrated telecommunication services
First Lien Dollar Term B-1 Loan, LIBOR+4.75% (1% floor) cash due 2/22/2024 (8) 6.08% 3,383,000
3,367,510
3,406,258
3,367,510
3,406,258
BeyondTrust Software, Inc. Application software
First Lien Term Loan, LIBOR+7% (1% floor) cash due 9/25/2019 (8)(13) 8.33% 16,384,644
16,255,828
16,384,050
First Lien Revolver, LIBOR+7% (1% floor) cash due 9/25/2019 (8)(11) 8.33% (21,305 ) (130 )
500,000 Class A membership interests in BeyondTrust Holdings LLC 500,000
628,846
16,734,523
17,012,766
Dynatect Group Holdings, Inc. Industrial machinery
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 9/30/2020 (8) 5.83% 3,786,203
3,786,203
3,672,617
3,786,203
3,672,617
Idera, Inc. Internet software & services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 6/27/2024 (8) 6.24% 3,457,698
3,424,359
3,483,630
3,424,359
3,483,630
Central Security Group, Inc. Specialized consumer services
First Lien Term Loan, LIBOR+5.625% (1% floor) cash due 10/6/2021 (8) 6.86% 1,665,740
1,660,679
1,672,677
1,660,679
1,672,677
Kellermeyer Bergensons Services, LLC Diversified support services
First Lien Term Loan, LIBOR+5% (1% floor) cash due 10/29/2021 (8)(13) 6.32% 5,251,500
5,208,454
5,248,218
Second Lien Term Loan, LIBOR+8.5% (1% floor) cash due 4/29/2022 (8)(13) 9.81% 280,000
280,000
274,400
5,488,454
5,522,618
GOBP Holdings Inc. Food retail
Second Lien Term Loan, LIBOR+8.25% (1% floor) cash due 10/21/2022 (8)(13) 9.58% 3,685,714
3,644,031
3,717,983
3,644,031
3,717,983
Executive Consulting Group, LLC Healthcare services
First Lien Term Loan, LIBOR+4.75% (1% floor) cash due 11/21/2019 (8)(13) 5.99% 7,000,000
7,000,000
6,999,745
Delayed Draw Term Loan, LIBOR+4.75% (1% floor) cash due 11/21/2019 (8) 5.99% 3,791,650
3,791,650
3,791,657
10,791,650
10,791,402
Metamorph US 3, LLC Internet software & services
First Lien Term Loan, LIBOR+5.5% (1% floor) cash 2% PIK due 12/1/2020 (8)(13)(18) 6.74% 14,070,138
13,488,111
5,343,093
First Lien Revolver, LIBOR+6.5% (1% floor) cash due 12/1/2020 (8)(11)(13)(18) 7.74% 1,080,000
1,037,075
(36,455 )
14,525,186
5,306,638

~~See notes to Consolidated Financial Statements.~~

~~Oaktree Strategic Income Corporation~~

~~Consolidated Schedule of Investments~~

~~September 30, 2017~~

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Compuware Corporation Internet software & services
First Lien Term Loan B3, LIBOR+4.25% (1% floor) cash due 12/15/2021 (8)(13) 5.49% $ 8,423,623
$ 8,345,374
$ 8,528,918
8,345,374
8,528,918
Motion Recruitment Partners LLC Diversified support services
First Lien Term Loan, LIBOR+6% (1% floor) cash due 2/13/2020 (8)(13) 7.24% 13,509,054
13,498,295
13,508,389
First Lien Revolver, LIBOR+6% (1% floor) cash due 2/13/2020 (8)(11) 7.24% —
(960 ) (143 )
13,497,335
13,508,246
PowerPlan, Inc. Internet software & services
First Lien Term Loan, LIBOR+5.25% (1% floor) cash due 2/23/2022 (8)(13) 6.49% 17,839,352
17,800,018
17,839,013
First Lien Revolver, LIBOR+5.25% (1% floor) cash due 2/23/2021 (8)(11) 6.49% —
(40 )
17,800,018
17,838,973
Digital River, Inc. Internet software & services
First Lien Term Loan, LIBOR+6.5% (1% floor) cash due 2/12/2021 (8)(13) 7.82% 4,723,868
4,681,840
4,747,488
4,681,840
4,747,488
Research Now Group, Inc. Data processing & outsourced services
Second Lien Term Loan, LIBOR+8.75% (1% floor) cash due 3/18/2022 (8) 10.08% 4,000,000
3,962,143
3,960,000
3,962,143
3,960,000
Staples, Inc. Distributors
First Lien Term Loan, LIBOR+4% (1% floor) cash due 9/12/2024 (8)(16) 5.31% 13,000,000
12,967,500
12,957,035
12,967,500
12,957,035
Raley's Food retail
First Lien Term Loan, LIBOR+5.25% (1% floor) cash due 5/18/2022 (8)(13) 6.49% 3,209,821
3,164,432
3,209,821
3,164,432
3,209,821
Aptos, Inc. Data processing & outsourced services
First Lien Term Loan, LIBOR+6.75% (1% floor) cash due 9/1/2022 (8)(13) 8.08% 5,940,000
5,842,031
5,880,600
5,842,031
5,880,600
Zep Inc. Housewares & specialties
First Lien Term Loan, LIBOR+4% (1% floor) cash due 8/12/2024 (8) 5.24% 4,750,000
4,795,075
4,771,779
4,795,075
4,771,779
All Web Leads, Inc. Advertising
First Lien Term Loan, LIBOR+7.5% (1% floor) cash due 12/29/2020 (8)(13) 8.77% 25,839,538
25,839,538
23,192,266
25,839,538
23,192,266
Allied Universal Holdco, LLC (f/k/a USAGM Holdco, LLC) Security & alarm services
First Lien Term Loan, LIBOR+3.75% (1% floor) cash due 7/28/2022 (8)(16) 5.08% 7,979,747
8,018,318
7,972,286
8,018,318
7,972,286
Internet Pipeline, Inc. Internet software & services
First Lien Term Loan, LIBOR+7.25% (1% floor) cash due 8/4/2022 (8)(13) 8.49% 13,081,433
13,068,115
13,212,714
First Lien Revolver, LIBOR+7.25% (1% floor) cash due 8/4/2021 (8) 8.49% —
8,029
13,068,115
13,220,743



Portfolio Company/Type of Investment (1)(2)(9)(10)(14)	Cash Interest Rate (8)	Industry	Principal (5)		Cost			Fair Value
Control Investments (3)
OCSI Glick JV LLC (7)(12)(15)		Multi-sector holdings
Subordinated Note, LIBOR+8% cash due 10/20/2021 (8)	9.23%		$	64,228,881	$	64,228,881		$	57,606,674
87.5% equity interest (17)					7,111,751			—
					71,340,632			57,606,674
Total Control Investments (19.6% of net assets)					$	71,340,632		$	57,606,674
Affiliate Investments (4)
Ameritox Ltd.		Healthcare services
First Lien Term Loan, LIBOR+5% (1% floor) cash 3% PIK due 4/11/2021 (8)(13)(18)	6.33%		8,071,313		7,906,087			935,913
3,309,873.6 Class A Preferred Units in Ameritox Holdings II, LLC					3,309,874			—
327,393.6 Class B Preferred Units in Ameritox Holdings II, LLC					327,394			—
1,007.36 Class A Units in Ameritox Holdings II, LLC					5,935,698			—
					17,479,053			935,913
Total Affiliate Investments (0.3% of net assets)					$	17,479,053		$	935,913

Non-Control/Non-Affiliate Investments (6)
4 Over International, LLC		Commercial printing
First Lien Term Loan, LIBOR+6% (1% floor) cash due 6/7/2022 (8)(13)	7.24%		5,850,412		5,804,485			5,850,463
First Lien Revolver, LIBOR+6% (1% floor) cash due 6/7/2021 (8)(11)	7.24%				(502		)	—
					5,803,983			5,850,463
Accudyne Industries, LLC		Oil & gas equipment & services
First Lien Term Loan, LIBOR+3.75% (1% floor) cash due 8/18/2024 (8)(16)	5.01%		14,000,000		14,057,018			14,052,500
					14,057,018			14,052,500
Allied Universal Holdco, LLC (f/k/a USAGM Holdco, LLC)		Security & alarm services
First Lien Term Loan, LIBOR+3.75% (1% floor) cash due 7/28/2022 (8)(16)	5.08%		7,979,747		8,018,318			7,972,286
					8,018,318			7,972,286
All Web Leads, Inc.		Advertising
First Lien Term Loan, LIBOR+7.5% (1% floor) cash due 12/29/2020 (8)(13)	8.77%		25,839,538		25,839,538			23,192,266
					25,839,538			23,192,266
Alphabet Holding Company, Inc.		Healthcare distributors
First Lien Term Loan, LIBOR+3.5% (1% floor) cash due 9/26/2024 (8)	4.83%		5,000,000		4,975,000			4,948,950
					4,975,000			4,948,950
Ancile Solutions, Inc.		Internet software & services
First Lien Term Loan, LIBOR+7% (1% floor) cash due 6/30/2021 (8)(13)	8.33%		9,881,312		9,664,392			9,802,707
					9,664,392			9,802,707
Aptean, Inc.		Application software
First Lien Term Loan, LIBOR+4.25% (1% floor) cash due 12/20/2022 (8)(13)	5.59%		11,243,500		11,170,440			11,323,161
Second Lien Term Loan, LIBOR+9.5% (1% floor) cash due 12/20/2023 (8)	10.84%		200,000		197,320			201,750
					11,367,760			11,524,911
Aptos, Inc.		Data processing & outsourced services
First Lien Term Loan, LIBOR+6.75% (1% floor) cash due 9/1/2022 (8)(13)	8.08%		5,940,000		5,842,031			5,880,600
					5,842,031			5,880,600

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

September 30, 2017

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Poseidon Merger Sub, Inc. Advertising
Second Lien Term Loan, LIBOR+8.5% (1% floor) cash due 8/15/2023 (8) 9.81% $ 7,000,000
$ 6,980,121
$ 7,070,000
6,980,121
7,070,000
Valet Merger Sub, Inc. Environmental & facilities services
First Lien Term Loan, LIBOR+7% (1% floor) cash due 9/24/2021 (8)(13) 8.24% 5,880,000
5,852,065
5,879,798
First Lien Revolver, LIBOR+7% (1% floor) cash due 9/24/2021 (8)(11) 8.24% —
(10,697 ) (29 )
Incremental Term Loan , LIBOR+7% (1% floor) cash due 9/24/2021 (8) 8.24% 8,407,683
8,328,663
8,407,394
14,170,031
14,287,163
DigiCert, Inc. Internet software & services
Second Lien Term Loan, LIBOR+9% (1% floor) cash due 10/21/2022 (8)(13) 10.24% 2,000,000
1,984,880
2,000,000
First Lien Term Loan, LIBOR+4.75% (1% floor) cash due 10/21/2021 (8) 5.99% 11,000,000
10,945,000
11,000,000
12,929,880
13,000,000
Lytx, Inc. Research & consulting services
500 Class B Units in Lytx Holdings, LLC —
79,788
500 Class A Units in Lytx Holdings, LLC 292,459
351,355
292,459
431,143
4 Over International, LLC Commercial printing
First Lien Term Loan, LIBOR+6.0% (1% floor) cash due 6/7/2022 (8)(13) 7.24% 5,850,412
5,804,485
5,850,463
First Lien Revolver, LIBOR+6.0% (1% floor) cash due 6/7/2021 (8)(11) 7.24% (502 ) —
5,803,983
5,850,463
Ancile Solutions, Inc. Internet software & services
First Lien Term Loan, LIBOR+7% (1% floor) cash due 6/30/2021 (8)(13) 8.33% 9,881,312
9,664,392
9,802,707
9,664,392
9,802,707
Pomeroy Group Holdings, Inc. IT consulting & other services
First Lien Term Loan, LIBOR+6% (1% floor) cash due 11/30/2021 (8)(13) 7.59% 4,443,467
4,339,309
4,443,467
4,339,309
4,443,467
Sailpoint Technologies, Inc. Application software
First Lien Term Loan, LIBOR+7% (1% floor) cash due 8/16/2021 (8) 8.33% 17,391,304
17,070,160
17,391,307
First Lien Revolver, LIBOR+7% (1% floor) cash due 8/16/2021 (8)(11) 8.33% (3,067 ) —
17,067,093
17,391,307
Curvature, Inc. IT consulting & other services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 10/30/2023 (8)(13) 6.24% 9,925,000
9,871,624
9,701,688
9,871,624
9,701,688
Cardenas Markets LLC Food retail
First Lien Term Loan, LIBOR+5.75% (1% floor) cash due 11/29/2023 (8)(13) 7.08% 3,275,250
3,246,405
3,254,780
3,246,405
3,254,780



Portfolio Company/Type of Investment (1)(2)(9)(10)(14)	Cash Interest Rate (8)	Industry	Principal (5)		Cost			Fair Value
Bass Pro Group, LLC		Specialty Stores
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 12/15/2023 (8)	6.24%		$	6,000,000	$	5,877,353		$	5,667,480
					5,877,353			5,667,480
BeyondTrust Software, Inc.		Application software
First Lien Term Loan, LIBOR+7% (1% floor) cash due 9/25/2019 (8)(13)	8.33%		16,384,644		16,255,828			16,384,050
First Lien Revolver, LIBOR+7% (1% floor) cash due 9/25/2019 (8)(11)	8.33%				(21,305		)	(130		)
0.33% Class A membership interests in BeyondTrust Holdings LLC					500,000			628,846
					16,734,523			17,012,766
BJ's Wholesale Club, Inc.		Hypermarkets & super centers
First Lien Term Loan B, LIBOR+3.75% (1% floor) cash due 1/26/2024 (8)(16)	4.98%		2,992,500		2,996,051			2,876,002
					2,996,051			2,876,002
Cardenas Markets LLC		Food retail
First Lien Term Loan, LIBOR+5.75% (1% floor) cash due 11/29/2023 (8)(13)	7.08%		3,275,250		3,246,405			3,254,780
					3,246,405			3,254,780
Central Security Group, Inc.		Specialized consumer services
First Lien Term Loan, LIBOR+5.625% (1% floor) cash due 10/6/2021 (8)	6.86%		1,665,740		1,660,679			1,672,677
					1,660,679			1,672,677
Compuware Corporation		Internet software & services
First Lien Term Loan B3, LIBOR+4.25% (1% floor) cash due 12/15/2021 (8)(13)	5.49%		8,423,623		8,345,374			8,528,918
					8,345,374			8,528,918
Curvature, Inc.		IT consulting & other services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 10/30/2023 (8)(13)	6.24%		9,925,000		9,871,624			9,701,688
					9,871,624			9,701,688
DFT Intermediate LLC		Specialized finance
First Lien Term Loan, LIBOR+5.5% (1% floor) cash due 3/1/2023 (8)(13)	6.74%		14,962,500		14,624,842			14,864,020
First Lien Revolver, LIBOR+5.5% (1% floor) cash due 3/1/2022 (8)	6.74%		750,000		733,438			745,064
					15,358,280			15,609,084
DigiCert, Inc.		Internet software & services
Second Lien Term Loan, LIBOR+9% (1% floor) cash due 10/21/2022 (8)(13)	10.24%		2,000,000		1,984,880			2,000,000
First Lien Term Loan, LIBOR+4.75% (1% floor) cash due 10/21/2021 (8)	5.99%		11,000,000		10,945,000			11,000,000
					12,929,880			13,000,000
Digital River, Inc.		Internet software & services
First Lien Term Loan, LIBOR+6.5% (1% floor) cash due 2/12/2021 (8)(13)	7.82%		4,723,868		4,681,840			4,747,488
					4,681,840			4,747,488
DTZ U.S. Borrower, LLC		Real Estate Services
First Lien Term Loan, LIBOR+3.25% (1% floor) cash due 11/4/2021 (8)(16)	4.57%		12,211,343		12,247,424			12,256,098
					12,247,424			12,256,098

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

September 30, 2017



Portfolio Company/Type of Investment (1)(2)(9)(10)(14)	Cash Interest Rate (8)	Industry	Principal (5)		Cost		Fair Value
Dynatect Group Holdings, Inc.		Industrial machinery
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 9/30/2020 (8)	5.83%		$	3,786,203	$	3,786,203	$	3,672,617
					3,786,203		3,672,617
Empower Payments Acquisition, Inc.		Commercial printing
First Lien Term Loan B, LIBOR+5.5% (1% floor) cash due 11/30/2023 (8)(13)	6.83%		6,153,500		6,043,807		6,091,669
					6,043,807		6,091,669
Everi Payments Inc.		Casinos & gaming
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 5/9/2024 (8)(13)(16)	5.74%		4,987,500		4,963,767		5,038,622
					4,963,767		5,038,622
Executive Consulting Group, LLC		Healthcare services
First Lien Term Loan, LIBOR+4.75% (1% floor) cash due 11/21/2019 (8)(13)	5.99%		7,000,000		7,000,000		6,999,745
Delayed Draw Term Loan, LIBOR+4.75% (1% floor) cash due 11/21/2019 (8)	5.99%		3,791,650		3,791,650		3,791,657
					10,791,650		10,791,402
First American Payment Systems, L.P.		Diversified support services
First Lien Term Loan B, LIBOR+5.75% (1% floor) cash due 1/8/2024 (8)(13)	6.98%		4,143,750		4,106,872		4,131,319
					4,106,872		4,131,319
GOBP Holdings Inc.		Food retail
Second Lien Term Loan, LIBOR+8.25% (1% floor) cash due 10/21/2022 (8)(13)	9.58%		3,685,714		3,644,031		3,717,983
					3,644,031		3,717,983
Idera, Inc.		Internet software & services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 6/27/2024 (8)	6.24%		3,457,698		3,424,359		3,483,630
					3,424,359		3,483,630
Imagine! Print Solutions, LLC		Advertising
First Lien Term Loan B, LIBOR+4.75% (1% floor) cash due 6/21/2022 (8)	6.09%		6,965,000		6,898,900		6,999,825
					6,898,900		6,999,825
Impact Sales, LLC		Advertising
First Lien Term Loan B, LIBOR+7% (1% floor) cash due 12/30/2021 (8)	8.30%		3,721,875		3,628,868		3,715,131
First Lien Delayed Draw Term Loan, LIBOR+7% (1% floor) cash due 12/30/2021 (8)	8.30%		171,016		171,016		168,751
					3,799,884		3,883,882
Internet Pipeline, Inc.		Internet software & services
First Lien Term Loan, LIBOR+7.25% (1% floor) cash due 8/4/2022 (8)(13)	8.49%		13,081,433		13,068,115		13,212,714
First Lien Revolver, LIBOR+7.25% (1% floor) cash due 8/4/2021 (8)	8.49%				—		8,029
					13,068,115		13,220,743
Kellermeyer Bergensons Services, LLC		Diversified support services
First Lien Term Loan, LIBOR+5% (1% floor) cash due 10/29/2021 (8)(13)	6.32%		5,251,500		5,208,454		5,248,218
Second Lien Term Loan, LIBOR+8.5% (1% floor) cash due 4/29/2022 (8)(13)	9.81%		280,000		280,000		274,400
					5,488,454		5,522,618

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

September 30, 2017



Portfolio Company/Type of Investment (1)(2)(9)(10)(14)	Cash Interest Rate (8)	Industry	Principal (5)		Cost			Fair Value
LSF9 Atlantis Holdings, LLC		Computer & Electronics Retail
First Lien Term Loan B, LIBOR+6% (1% floor) cash due 5/1/2023 (8)(13)	7.24%		$	7,453,125	$	7,383,862		$	7,498,142
					7,383,862			7,498,142
Lytx Holdings, LLC		Research & consulting services
500 Class A Units					292,459			351,355
500 Class B Units					—			79,788
					292,459			431,143
Maxor National Pharmacy Services, LLC		Pharmaceuticals
First Lien Term Loan, LIBOR+4.75% (1.25% floor) cash due 1/31/2020 (8)(13)	6.08%		9,068,650		9,068,650			9,038,634
					9,068,650			9,038,634
McAfee, LLC		Internet software & services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 9/30/2024 (8)	5.83%		7,000,000		6,930,000			7,072,905
					6,930,000			7,072,905
Metamorph US 3, LLC		Internet software & services
First Lien Term Loan, LIBOR+5.5% (1% floor) cash 2% PIK due 12/1/2020 (8)(13)(18)	6.74%		14,070,138		13,488,111			5,343,093
First Lien Revolver, LIBOR+6.5% (1% floor) cash due 12/1/2020 (8)(11)(13)(18)	7.74%		1,080,000		1,037,075			(36,455		)
					14,525,186			5,306,638
MHE Intermediate Holdings, LLC		Diversified support services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 3/8/2024 (8)(13)	6.33%		11,774,771		11,556,138			11,774,776
First Lien Revolver, LIBOR+5% (1% floor) cash due 3/10/2023 (8)	6.33%		1,353,038		1,255,454			1,353,038
Delayed Draw Term Loan, LIBOR+5% (1% floor) cash due 3/8/2024 (8)	6.33%		1,873,430		1,782,689			1,873,430
					14,594,281			15,001,244
MHVC Acquisition Corp.		Aerospace & Defense
First Lien Term Loan B, LIBOR+5.25% (1% floor) cash due 4/25/2024 (8)(13)	6.49%		6,483,750		6,453,287			6,556,692
					6,453,287			6,556,692
Ministry Brands, LLC		Internet software & services
First Lien Term Loan, LIBOR+5% (1% floor) cash due 12/2/2022 (8)(13)	6.24%		9,648,871		9,565,812			9,648,874
First Lien Delayed Draw Term Loan, LIBOR+5% (1% floor) cash due 12/2/2022 (8)(13)	6.24%		3,354,904		3,314,185			3,354,905
Second Lien Term Loan, LIBOR+9.25% (1% floor) cash due 6/2/2023 (8)(13)	10.49%		1,568,067		1,547,561			1,568,067
Second Lien Delayed Draw Term Loan, LIBOR+9.25% (1% floor) cash due 6/2/2023 (8)	10.49%		431,933		426,285			431,933
First Lien Revolver, LIBOR+5% (1% floor) cash due 12/2/2022 (8)(11)	6.24%				(861		)	—
					14,852,982			15,003,779
MND Holdings III Corp.		Specialty Stores
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 6/19/2024 (8)(13)	5.83%		2,493,750		2,481,733			2,526,480
					2,481,733			2,526,480

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

September 30, 2017

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Ministry Brands, LLC Internet software & services
First Lien Term Loan, LIBOR+5% (1% floor) cash due 12/2/2022 (8)(13) 6.24% $ 9,648,871
$ 9,565,812
$ 9,648,874
First Lien Delayed Draw Term Loan, LIBOR+5% (1% floor) cash due 12/2/2022 (8)(13) 6.24% 3,354,904
3,314,185
3,354,905
Second Lien Term Loan, LIBOR+9.25% (1% floor) cash due 6/2/2023 (8)(13) 10.49% 1,568,067
1,547,561
1,568,067
Second Lien Delayed Draw Term Loan, LIBOR+9.25% (1% floor) cash due 6/2/2023 (8) 10.49% 431,933
426,285
431,933
First Lien Revolver, LIBOR+5% (1% floor) cash due 12/2/2022 (8)(11) 6.24% (861 ) —
14,852,982
15,003,779
Impact Sales, LLC Advertising
First Lien Term Loan B, LIBOR+7% (1% floor) cash due 12/30/2021 (8) 8.30% 3,721,875
3,628,868
3,715,131
First Lien Delayed Draw Term Loan, LIBOR+7% (1% floor) cash due 12/30/2021 (8) 8.30% 171,016
171,016
168,751
3,799,884
3,883,882
Empower Payments Acquisition, Inc. Commercial printing
First Lien Term Loan B, LIBOR+5.5% (1% floor) cash due 11/30/2023 (8)(13) 6.83% 6,153,500
6,043,807
6,091,669
6,043,807
6,091,669
First American Payment Systems, L.P. Diversified support services
First Lien Term Loan B, LIBOR+5.75% (1% floor) cash due 1/8/2024 (8)(13) 6.98% 4,143,750
4,106,872
4,131,319
4,106,872
4,131,319
DFT Intermediate LLC Specialized finance
First Lien Term Loan, LIBOR+5.5% (1% floor) cash due 3/1/2023 (8)(13) 6.74% 14,962,500
14,624,842
14,864,020
First Lien Revolver, LIBOR+5.5% (1% floor) cash due 3/1/2022 (8) 6.74% 750,000
733,438
745,064
15,358,280
15,609,084
Systems, Inc. Industrial machinery
First Lien Term Loan, LIBOR+5.25% (1% floor) cash due 3/3/2022 (8)(13) 6.57% 8,831,921
8,715,152
8,787,762
First Lien Revolver, LIBOR+5.5% (1% floor) cash due 3/3/2022 (8)(11) 6.57% (7,950 ) (7,920 )
8,707,202
8,779,842
Onvoy, LLC Integrated telecommunication services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 2/10/2024 (8)(13) 5.83% 7,960,000
7,923,563
7,962,507
7,923,563
7,962,507
Salient CRGT, Inc. IT consulting & other services
First Lien Term Loan, LIBOR+5.75% (1% floor) cash due 2/28/2022 (8)(13) 6.99% 6,387,798
6,275,056
6,343,083
6,275,056
6,343,083
MHE Intermediate Holdings, LLC Diversified support services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 3/11/2024 (8)(13) 6.33% 11,774,771
11,556,138
11,774,776
First Lien Revolver, LIBOR+5% (1% floor) cash due 3/10/2023 (8) 6.33% 1,353,038
1,255,454
1,353,038
Delayed Draw Term Loan, LIBOR+5% (1% floor) cash due 3/11/2024 (8) 6.33% 1,873,430
1,782,689
1,873,430
14,594,281
15,001,244



Portfolio Company/Type of Investment (1)(2)(9)(10)(14)	Cash Interest Rate (8)	Industry	Principal (5)		Cost			Fair Value
Motion Recruitment Partners LLC		Diversified support services
First Lien Term Loan, LIBOR+6% (1% floor) cash due 2/13/2020 (8)(13)	7.24%		$	13,509,054	$	13,498,295		$	13,508,389
First Lien Revolver, LIBOR+6% (1% floor) cash due 2/13/2020 (8)(11)	7.24%				(960		)	(143		)
					13,497,335			13,508,246
New Trident Holdcorp, Inc.		Healthcare services
First Lien Term Loan B, LIBOR+5.75% (1.25% floor) cash due 7/31/2019 (8)(13)(16)	7.08%		13,552,077		13,285,041			9,757,495
Second Lien Term Loan, LIBOR+9.5% (1.25% floor) cash due 7/31/2020 (8)(16)(18)	10.83%		1,000,000		950,590			50,000
					14,235,631			9,807,495
NextCare, Inc.		Healthcare services
Senior Term Loan, LIBOR+6% (1% floor) cash due 7/31/2018 (8)(13)	7.24%		6,957,971		6,957,970			6,667,987
Delayed Draw Term Loan, LIBOR+6% (1% floor) cash due 7/31/2018 (8)	7.24%		1,393,853		1,393,853			1,322,900
					8,351,823			7,990,887
Onvoy, LLC		Integrated telecommunication services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 2/10/2024 (8)(13)	5.83%		7,960,000		7,923,563			7,962,507
					7,923,563			7,962,507
Paris Presents Incorporated		Personal Products
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 12/31/2020 (8)(13)	6.24%		3,134,006		3,106,950			3,134,006
Second Lien Term Loan, LIBOR+8.75% (1% floor) cash due 12/31/2021 (8)(13)	9.99%		3,500,000		3,437,500			3,465,000
					6,544,450			6,599,006
Pomeroy Group Holdings, Inc.		IT consulting & other services
First Lien Term Loan, LIBOR+6% (1% floor) cash due 11/30/2021 (8)(13)	7.59%		4,443,467		4,339,309			4,443,467
					4,339,309			4,443,467
Poseidon Merger Sub, Inc.		Advertising
Second Lien Term Loan, LIBOR+8.5% (1% floor) cash due 8/15/2023 (8)	9.81%		7,000,000		6,980,121			7,070,000
					6,980,121			7,070,000
PowerPlan, Inc.		Internet software & services
First Lien Term Loan, LIBOR+5.25% (1% floor) cash due 2/23/2022 (8)(13)	6.49%		17,839,352		17,800,018			17,839,013
First Lien Revolver, LIBOR+5.25% (1% floor) cash due 2/23/2021 (8)(11)	6.49%				—			(40		)
					17,800,018			17,838,973
PSI Services LLC		Human Resource & Employment Services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 1/20/2023 (8)(13)	6.24%		6,736,979		6,644,622			6,616,844
					6,644,622			6,616,844
Raley's		Food retail
First Lien Term Loan, LIBOR+5.25% (1% floor) cash due 5/18/2022 (8)(13)	6.49%		3,209,821		3,164,432			3,209,821
					3,164,432			3,209,821

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

September 30, 2017

Portfolio Company/Type of Investment (1)(2)(9)(10)(14) Cash Interest Rate (8) Industry Principal (5)
Cost Fair Value
Paris Presents Incorporated Personal Products
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 12/31/2020 (8)(13) 6.24% $ 3,134,006
$ 3,106,950
$ 3,134,006
Second Lien Term Loan, LIBOR+8.75% (1% floor) cash due 12/31/2021 (8)(13) 9.99% 3,500,000
3,437,500
3,465,000
6,544,450
6,599,006
PSI Services LLC Human Resource & Employment Services
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 1/20/2023 (8)(13) 6.24% 6,736,979
6,644,622
6,616,844
6,644,622
6,616,844
MHVC Acquisition Corp. Aerospace & Defense
First Lien Term Loan B, LIBOR+5.25% (1% floor) cash due 4/25/2024 (8)(13) 6.49% 6,483,750
6,453,287
6,556,692
6,453,287
6,556,692
LSF9 Atlantis Holdings, LLC Computer & Electronics Retail
First Lien Term Loan B, LIBOR+6% (1% floor) cash due 5/1/2023 (8)(13) 7.24% 7,453,125
7,383,862
7,498,142
7,383,862
7,498,142
Everi Payments Inc. Casinos & gaming
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 5/9/2024 (8)(13)(16) 5.74% 4,987,500
4,963,767
5,038,622
4,963,767
5,038,622
BJ's Wholesale Club, Inc. Hypermarkets & super centers
First Lien Term Loan B, LIBOR+3.75% (1% floor) cash due 1/26/2024 (8)(16) 4.98% 2,992,500
2,996,051
2,876,002
2,996,051
2,876,002
Bass Pro Group, LLC Specialty Stores
First Lien Term Loan B, LIBOR+5% (1% floor) cash due 12/15/2023 (8) 6.24% 6,000,000
5,877,353
5,667,480
5,877,353
5,667,480
Imagine! Print Solutions, LLC Advertising
First Lien Term Loan B, LIBOR+4.75% (1% floor) cash due 6/21/2022 (8) 6.09% 6,965,000
6,898,900
6,999,825
6,898,900
6,999,825
MND Holdings III Corp. Specialty Stores
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 6/19/2024 (8)(13) 5.83% 2,493,750
2,481,733
2,526,480
2,481,733
2,526,480
Veritas US Inc. Internet software & services
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 1/27/2023 (8)(16) 5.83% 10,077,193
10,215,779
10,189,503
10,215,779
10,189,503
UOS, LLC Trucking
First Lien Term Loan B, LIBOR+5.5% (1% floor) cash due 4/18/2023 (8) 6.74% 3,990,000
4,079,548
4,099,725
4,079,548
4,099,725
Accudyne Industries, LLC Oil & gas equipment & services
First Lien Term Loan, LIBOR+3.75% (1% floor) cash due 8/18/2024 (8)(16) 5.01% 14,000,000
14,057,018
14,052,500
14,057,018
14,052,500



Portfolio Company/Type of Investment (1)(2)(9)(10)(14)	Cash Interest Rate (8)	Industry	Principal (5)		Cost			Fair Value
Research Now Group, Inc.		Data processing & outsourced services
Second Lien Term Loan, LIBOR+8.75% (1% floor) cash due 3/18/2022 (8)	10.08%		$	4,000,000	$	3,962,143		$	3,960,000
					3,962,143			3,960,000
Sailpoint Technologies, Inc.		Application software
First Lien Term Loan, LIBOR+7% (1% floor) cash due 8/16/2021 (8)	8.33%		17,391,304		17,070,160			17,391,307
First Lien Revolver, LIBOR+7% (1% floor) cash due 8/16/2021 (8)(11)	8.33%				(3,067		)	—
					17,067,093			17,391,307
Salient CRGT, Inc.		IT consulting & other services
First Lien Term Loan, LIBOR+5.75% (1% floor) cash due 2/28/2022 (8)(13)	6.99%		6,387,798		6,275,056			6,343,083
					6,275,056			6,343,083
Staples, Inc.		Distributors
First Lien Term Loan, LIBOR+4% (1% floor) cash due 9/12/2024 (8)(16)	5.31%		13,000,000		12,967,500			12,957,035
					12,967,500			12,957,035
Stratus Technologies, Inc.		Computer hardware
First Lien Term Loan, LIBOR+5% (1% floor) cash due 4/28/2021 (8)(13)	6.24%		1,315,119		1,279,988			1,324,983
					1,279,988			1,324,983
Survey Sampling International, LLC		Research & consulting services
First Lien Term Loan, LIBOR+5% (1% floor) cash due 12/16/2020 (8)(13)	6.27%		5,668,523		5,642,223			5,583,495
Second Lien Term Loan, LIBOR+9% (1% floor) cash due 12/16/2021 (8)	10.27%		1,000,000		988,095			990,000
					6,630,318			6,573,495
Systems, Inc.		Industrial machinery
First Lien Term Loan, LIBOR+5.25% (1% floor) cash due 3/3/2022 (8)(13)	6.57%		8,831,921		8,715,152			8,787,762
First Lien Revolver, LIBOR+5.5% (1% floor) cash due 3/3/2022 (8)(11)	6.57%				(7,950		)	(7,920		)
					8,707,202			8,779,842
TravelCLICK, Inc.		Internet software & services
Second Lien Term Loan, LIBOR+7.75% (1% floor) cash due 11/6/2021 (8)(13)	8.99%		2,048,485		2,010,607			2,058,727
					2,010,607			2,058,727
Triple Point Group Holdings, Inc.		Application software
First Lien Revolver, LIBOR+4.25% (1% floor) cash due 7/10/2018 (8)(11)	5.25%				—			(437,932		)
					—			(437,932		)
Truck Hero, Inc.		Auto parts & equipment
First Lien Term Loan, LIBOR+4% (1% floor) cash due 4/22/2024 (8)	5.33%		5,857,320		5,871,777			5,798,747
					5,871,777			5,798,747
TV Borrower US, LLC (7)		Integrated telecommunication services
First Lien Dollar Term B-1 Loan, LIBOR+4.75% (1% floor) cash due 2/22/2024 (8)	6.08%		3,383,000		3,367,510			3,406,258
					3,367,510			3,406,258

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

September 30, 2017


Portfolio Company/Type of Investment (1)(2)(9)(10)(14)	Cash Interest Rate (8)	Industry	Principal (5)		Cost		Fair Value		Cash Interest Rate (8)	Industry	Principal (5)		Cost			Fair Value
DTZ U.S. Borrower, LLC		Real Estate Services
First Lien Term Loan, LIBOR+3.25% (1% floor) cash due 11/4/2021 (8)(16)	4.57%		$	12,211,343	$	12,247,424	$	12,256,098
UOS, LLC										Trucking
First Lien Term Loan B, LIBOR+5.5% (1% floor) cash due 4/18/2023 (8)									6.74%		$	3,990,000	$	4,079,548		$	4,099,725
					12,247,424		12,256,098						4,079,548			4,099,725
Truck Hero, Inc.		Auto parts & equipment
First Lien Term Loan, LIBOR+4% (1% floor) cash due 4/22/2024 (8)	5.33%		5,857,320		5,871,777		5,798,747
Valet Merger Sub, Inc.										Environmental & facilities services
First Lien Term Loan, LIBOR+7% (1% floor) cash due 9/24/2021 (8)(13)									8.24%		5,880,000		5,852,065			5,879,798
First Lien Revolver, LIBOR+7% (1% floor) cash due 9/24/2021 (8)(11)									8.24%				(10,697		)	(29		)
Incremental Term Loan , LIBOR+7% (1% floor) cash due 9/24/2021 (8)									8.24%		8,407,683		8,328,663			8,407,394
					5,871,777		5,798,747						14,170,031			14,287,163
Alphabet Holding Company, Inc.		Healthcare distributors
First Lien Term Loan, LIBOR+3.5% (1% floor) cash due 9/26/2024 (8)	4.83%		5,000,000		4,975,000		4,948,950
Verdesian Life Sciences, LLC										Fertilizers & agricultural chemicals
First Lien Term Loan, LIBOR+5% (1% floor) cash due 7/1/2020 (8)(13)									6.31%		3,295,860		3,273,753			2,801,481
					4,975,000		4,948,950						3,273,753			2,801,481
McAfee, LLC		Internet software & services
First Lien Term Loan, LIBOR+4.5% (1% floor) cash due 9/30/2024 (8)	5.83%		7,000,000		6,930,000		7,072,905
Veritas US Inc.										Internet software & services
First Lien Term Loan B, LIBOR+4.5% (1% floor) cash due 1/27/2023 (8)(16)									5.83%		10,077,193		10,215,779			10,189,503
													10,215,779			10,189,503
Zep Inc.										Housewares & specialties
First Lien Term Loan, LIBOR+4% (1% floor) cash due 8/12/2024 (8)									5.24%		4,750,000		4,795,075			4,771,779
					6,930,000		7,072,905						4,795,075			4,771,779
Total Non-Control/Non-Affiliate Investments (170.9% of net assets)					$	516,270,639	$	501,894,073					$	516,270,639		$	501,894,073
Total Portfolio Investments (190.9% of net assets)					$	605,090,324	$	560,436,660					$	605,090,324		$	560,436,660
Cash and Cash Equivalents
Wells Fargo Bank Institutional Money Market Fund					$	32,214,184	$	32,214,184					$	32,214,184		$	32,214,184
JP Morgan Prime Money Market Fund					3,118,675		3,118,675						3,118,675			3,118,675
Other cash accounts					271,268		271,268						271,268			271,268
Total Cash and Cash Equivalents (12.1% of net assets)					$	35,604,127	$	35,604,127					$	35,604,127		$	35,604,127
Total Portfolio Investments, Cash and Cash Equivalents (203.0% of net assets)					$	640,694,451	$	596,040,787					$	640,694,451		$	596,040,787

See notes to Consolidated Financial Statements.

Oaktree Strategic Income Corporation

Consolidated Schedule of Investments

September 30, 2017


(1)	All debt investments are income producing unless otherwise noted. All equity investments are non-income producing unless otherwise noted.


(2)	See Note 3 in the accompanying notes to the Consolidated Financial Statements for portfolio composition by geographic region.


(3)	Control Investments generally are defined by the 1940 Act as investments in companies in which the Company owns more than 25% of the voting securities or maintains greater than 50% of the board representation.


(4)	Affiliate Investments generally are defined by the 1940 Act as investments in companies in which the Company owns between 5% and 25% of the voting securities.


(5)	Principal includes accumulated PIK interest and is net of repayments, if any.


(6)	Non-Control/Non-Affiliate Investments are investments that are neither Control Investments nor Affiliate Investments.

(7)

Investment is not a qualifying asset as defined under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company's total assets. As of ~~June~~September 30, 2017, qualifying assets represented 89.6% of the Company's total assets and non-qualifying assets represented 10.4% of the Company's total assets.

(8)

The interest rate on the principal balance outstanding for all floating rate loans is indexed to LIBOR and/or an alternate base rate (e.g., prime rate), which typically resets semi-annually, quarterly, or monthly at the borrower's option. The borrower may also elect to have multiple interest reset periods for each loan. For each of these loans, the Company has provided the applicable margin over LIBOR or the alternate base rate based on each respective credit agreement and the cash interest rate as of period end.


(9)	Interest rates may be adjusted from period to period on certain term loans and revolvers. These rate adjustments may be either temporary in nature due to tier pricing arrangements or financial or payment covenant violations in the original credit agreements or permanent in nature per loan amendment or waiver documents.


(10)	Each of the Company's investments is pledged as collateral under one or more of its credit facilities or its debt securitization. A single investment may be divided into parts that are individually pledged as collateral to separate credit facilities.


(11)	Investment has undrawn commitments. Unamortized fees are classified as unearned income which reduces cost basis, which may result in a negative cost basis. A negative fair value may result from the unfunded commitment being valued below par.

(12)

As defined in the 1940 Act, the Company is deemed to be both an "Affiliated Person" of and to "Control" this portfolio company as the Company owns more than 25% of the portfolio company's outstanding voting securities or has the power to exercise control over management or policies of such portfolio company (including through a management agreement). See Schedule 12-14 in the accompanying notes to the Consolidated Financial Statements for transactions during the ~~three~~nine months ended ~~December 31, 2016~~June 30, 2017 in which the issuer was both an Affiliated Person and a portfolio company that the Company is deemed to control.


(13)	Investment pledged as collateral under the Company's 2015 Debt Securitization (as defined in Note 6 - Borrowings), in whole or in part.


(14)	Equity ownership may be held in shares or units of companies related to the portfolio companies.


(15)	See Note 3 to the Consolidated Financial Statements for portfolio composition.


(16)	As of September 30, 2017, these investments are categorized as Level 2 within the fair value hierarchy established by ASC 820. All other investments, with the exception of investments valued using net asset value as a practical expedient, are categorized as Level 3 as of September 30, 2017 and were valued using significant unobservable inputs.


(17)	This investment was valued using net asset value as a practical expedient for fair value. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels.


(18)	This investment was on cash non-accrual status as of September 30, 2017. Cash non-accrual status is inclusive of PIK and other non-cash income, where applicable.

See notes to Consolidated Financial Statements.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Organization

Oaktree Strategic Income Corporation (formerly known as Fifth Street Senior Floating Rate Corp. through October 17, 2017) (together with its consolidated subsidiaries, the "Company") is a specialty finance company that is a closed-end, externally managed, non-diversified management investment company that has elected to be regulated as a business development company under the 1940 Act. The Company has qualified and elected to be treated as a regulated investment company ("RIC") under the Internal Revenue Code of 1986, as amended (the "Code"), for tax purposes.

The Company seeks to generate a stable source of current income while minimizing the risk of principal loss and, to a lesser extent, capital appreciation by providing middle-market companies with primarily first lien secured debt financings that pay interest at rates which are determined periodically on the basis of a floating base lending rate. The Company also has an investment in a joint venture that invests in similar types of loans. The Company may also invest in senior unsecured loans issued by private middle-market companies and, to a lesser extent, subordinated loans issued by private ~~middle market~~middle-market companies, senior and subordinated loans issued by public companies and equity investments.

As of October 17, 2017, the Company is externally managed by Oaktree Capital Management, L.P. (“Oaktree” ~~or the “Investment Adviser”~~), a subsidiary of Oaktree Capital Group, LLC (“OCG”), a global investment manager specializing in alternative investments, pursuant to an investment advisory agreement between the Company and ~~the Investment Adviser~~Oaktree (the “New Investment Advisory Agreement”). Oaktree Fund Administration, LLC (“Oaktree Administrator” ~~or “OFA”~~), a subsidiary of ~~the Investment Adviser,~~Oaktree, provides certain administrative and other services necessary for the Company to operate pursuant to an administration agreement between the Company and ~~OFA~~Oaktree Administrator (the “New Administration Agreement”). See Note 11.

Prior to October 17, 2017, the Company was externally managed by Fifth Street Management LLC ~~(“FSM”~~(the “Former Adviser”), an indirect, partially-owned subsidiary of Fifth Street Asset Management Inc. (“FSAM”), and FSC CT LLC ~~("FSC CT" or the~~(the "Former Administrator"), a subsidiary of ~~FSM,~~the Former Adviser, also provided certain administrative and other services necessary for the Company to operate pursuant to an administration agreement (the “Former Administration Agreement”).

On September 7, 2017, stockholders of the Company approved the New Investment Advisory Agreement to take effect upon the closing of the transactions contemplated by the Asset Purchase Agreement (the “Purchase Agreement”) by and among ~~FSM,~~the Former Adviser, and, for certain limited purposes, FSAM, and Fifth Street Holdings L.P., the direct, partial owner of ~~FSM~~the Former Adviser (the “Transaction”). Upon the closing of the Transaction on October 17, 2017, Oaktree became the investment adviser to each of Oaktree Specialty Lending Corporation (formerly known as Fifth Street Finance Corp.) (“OCSL”) and the Company. The closing of the Transaction resulted in an assignment for purposes of the 1940 Act of the investment advisory agreement between ~~FSM~~the Former Adviser and the Company (the "Former Investment Advisory Agreement") and, as a result, its immediate termination.

Note 2. Significant Accounting Policies

Basis of Presentation:

The Consolidated Financial Statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") and pursuant to the requirements for reporting on Form 10-Q and Regulation S-X. In the opinion of management, all adjustments of a normal recurring nature considered necessary for the fair presentation of the Consolidated Financial Statements have been made. All intercompany balances and transactions have been eliminated. The Company is an investment company following the accounting and reporting guidance in FASB ASC Topic 946, Financial Services - Investment Companies ("ASC 946").

Use of Estimates:

The preparation of the financial statements in conformity with GAAP requires management to make certain estimates and assumptions affecting amounts reported in the financial statements and accompanying notes. These estimates are based on the information that is currently available to the Company and on various other assumptions that the Company believes to be reasonable under the circumstances. Changes in the economic and political environments, financial markets and any other parameters used in determining these estimates could cause actual results to differ and such differences could be material. Significant estimates include the valuation of investments and revenue recognition.

Consolidation:

The accompanying Consolidated Financial Statements include the accounts of Oaktree Strategic Income Corporation and its consolidated subsidiaries. Each consolidated subsidiary is wholly-owned and, as such, consolidated into the Consolidated Financial Statements. Certain subsidiaries that hold investments are treated as pass through entities for tax purposes. The assets of certain of the consolidated subsidiaries are not directly available to satisfy the claims of the creditors of Oaktree Strategic Income Corporation or any

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

of its other subsidiaries. As of ~~December 31, 2017,~~June 30, 2018, the consolidated subsidiaries were FS Senior Funding CLO LLC, FSOCSI Senior Funding II LLC and FS Senior Funding Ltd. (“2015 Issuer”).

~~Since the Company is~~As an investment company, portfolio investments held by the Company are not consolidated into the Consolidated Financial ~~Statements. The portfolio investments held by the Company~~Statements but rather are included on the Statements of Assets and Liabilities as investments at fair value.

Fair Value Measurements:

The Company is required to report its investments for which current market values are not readily available at fair value. The Company values its investments in accordance with ASC 820, which defines fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A liability's fair value is defined as the amount that would be paid to transfer the liability to a new obligor, not the amount that would be paid to settle the liability with the creditor. ASC 820 prioritizes the use of observable market prices derived from such prices over entity-specific inputs. Where observable prices or inputs are not available or reliable, valuation techniques are applied. These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the investments or market and the investments' complexity.

Hierarchical levels, defined by ASC 820 and directly related to the amount of subjectivity associated with the inputs to fair valuation of these assets and liabilities, are as follows:

Level 1 — Unadjusted, quoted prices in active markets for identical assets or liabilities as of the measurement date.

Level 2 — Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data at the measurement date for substantially the full term of the assets or liabilities.

Level 3 — Unobservable inputs that reflect management's best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.

If inputs used to measure fair value fall into different levels of the fair value hierarchy, an investment's level is based on the lowest level of input that is significant to the fair value measurement. The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the investment. This includes investment securities that are valued using "bid" and "ask" prices obtained from independent third party pricing services or directly from brokers. These investments may be classified as Level 3 because the quoted prices may be indicative in nature for securities that are in an inactive market, may be for similar securities or may require adjustments for investment-specific factors or restrictions.

Financial instruments with readily available quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment inherent in measuring fair value. As such, ~~the Investment Adviser~~Oaktree obtains and analyzes readily available market quotations provided by independent pricing services for all of the Company's first lien and second lien ("senior secured") debt investments for which quotations are available. In determining the fair value of a particular investment, pricing services use observable market information, including both binding and non-binding indicative quotations.

~~The Investment Adviser~~Oaktree evaluates quotations provided by independent pricing services and company specific data that could affect the credit quality and/or fair value of the investment. Investments for which market quotations are readily available may be valued at such market quotations. In order to validate market quotations, ~~the Investment Adviser~~Oaktree looks at a number of factors to determine if the quotations are representative of fair value, including the source and nature of the quotations. ~~The Investment Adviser~~Oaktree does not adjust the prices unless it has a reason to believe market quotations are not reflective of the fair value of an investment. Examples of events that would cause market quotations to not reflect fair value could include cases when a security trades infrequently causing a quoted purchase or sale price to become stale or in the event of a "fire sale" by a distressed seller. In these instances, the Company values such investments by using the valuation procedure that it uses with respect to assets for which market quotations are not readily available (as discussed below).

If the quotation provided by the pricing service is based on only one or two market sources, the Company performs additional procedures to corroborate such information, which may include the market yield technique discussed below and a quantitative and qualitative assessment of the credit quality and market trends affecting the portfolio company.

The Company performs detailed valuations of its debt and equity investments for which market quotations are not readily available or are deemed not to represent fair value of the investments. The Company typically uses three different valuation techniques. The first valuation technique is the transaction precedent technique, which utilizes recent or expected future transactions of the investment to determine fair value, to the extent applicable. The second valuation technique is an analysis of the enterprise value

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

("EV") of the portfolio company. EV means the entire value of the portfolio company to a market participant, including the sum of the values of debt and equity securities used to capitalize the enterprise at a point in time. The EV analysis is typically performed to

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

determine (i) the value of equity investments, (ii) whether there is credit impairment for debt investments and (iii) the value for debt investments that the Company is deemed to control under the 1940 Act. To estimate the EV of a portfolio company, ~~the Investment Adviser~~Oaktree analyzes various factors, including the portfolio company’s historical and projected financial results, macroeconomic impacts on the company and competitive dynamics in the company’s industry. ~~The Investment Adviser~~Oaktree also utilizes some or all of the following information based on the individual circumstances of the portfolio company: (i) valuations of comparable public companies, (ii) recent sales of private and public comparable companies in similar industries or having similar business or earnings characteristics, (iii) purchase price multiples as a multiple of their earnings or cash flow, (iv) the portfolio company’s ability to meet its forecasts and its business prospects, (v) a discounted cash flow analysis, (vi) estimated liquidation or collateral value of the portfolio company's assets and (vii) offers from third parties to buy the portfolio company. The Company may probability weight potential sale outcomes with respect to a portfolio company when uncertainty exists as of the valuation date. The third valuation technique is a market yield technique, which is typically performed for non-credit impaired debt investments. In the market yield technique, a current price is imputed for the investment based upon an assessment of the expected market yield for a similarly structured investment with a similar level of risk, and the Company considers the current contractual interest rate, the capital structure and other terms of the investment relative to risk of the company and the specific investment. A key determinant of risk, among other things, is the leverage through the investment relative to the EV of the portfolio company. As debt investments held by the Company are substantially illiquid with no active transaction market, the Company depends on primary market data, including newly funded transactions and industry specific market movements, as well as secondary market data with respect to high yield debt instruments and syndicated loans, as inputs in determining the appropriate market yield, as applicable.

In accordance with ASC 820-10, certain investments that qualify as investment companies in accordance with ASC 946 may be valued using net asset value as a practical expedient for fair value. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels.

The Company estimates the fair value of privately held warrants using a Black Scholes pricing model, which includes an analysis of various factors and subjective assumptions, including the current stock price (by using an EV analysis as described above), the expected period until exercise, expected volatility of the underlying stock price, expected dividends and the risk free rate. Changes in the subjective input assumptions can materially affect the fair value estimates.

The Company's Board of Directors undertakes a multi-step valuation process each quarter in connection with determining the fair value of the Company's investments:

The quarterly valuation process begins with each portfolio company or investment being initially valued by ~~the Investment Adviser's~~Oaktree's valuation team in conjunction with ~~the Investment Adviser's~~Oaktree's portfolio management team and investment professionals responsible for each portfolio investment;

•Preliminary valuations are then reviewed and discussed with management of ~~the Investment Adviser;~~Oaktree;

Separately, independent valuation firms engaged by the Board of Directors prepare valuations of the Company's investments, on a selected basis, for which market quotations are not readily available or are readily available but deemed not reflective of the fair value of the investment, and submit the reports to the Company and provide such reports to ~~the Investment Adviser~~Oaktree and the Audit Committee of the Board of Directors;

~~The Investment Adviser~~Oaktree compares and contrasts its preliminary valuations to the valuations of the independent valuation firms and prepares a valuation report for the Audit Committee;

The Audit Committee reviews the preliminary valuations with ~~the Investment Adviser,~~Oaktree, and ~~the Investment Adviser~~Oaktree responds and supplements the preliminary valuations to reflect any discussions between ~~the Investment Adviser~~Oaktree and the Audit Committee;

The Audit Committee makes a recommendation to the full Board of Directors regarding the fair value of the investments in the Company's portfolio; and

The Board of Directors discusses valuations and determines the fair value of each investment in the Company's portfolio.

The fair value of the Company's investments as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017 was determined in good faith by the Board of Directors. The Board of Directors has and will continue to engage independent valuation firms to provide assistance regarding the determination of the fair value of a portion of the Company's portfolio securities for which market quotations are not readily available or are readily available but deemed not reflective of the fair value of the investment each quarter, and the Board of Directors may reasonably rely on that assistance. However, the Board of Directors is responsible for the ultimate valuation of the

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

portfolio investments at fair value as determined in good faith pursuant to the Company's valuation policy and a consistently applied valuation process.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

With the exception of the line items entitled "deferred financing costs," "other assets," "credit facilities payable" and "notes payable," which are reported at amortized cost, all assets and liabilities approximate fair value on the Consolidated Statements of Assets and Liabilities. The carrying value of the line items titled "interest, dividends, and fees receivable," "due from portfolio companies," "receivables from unsettled transactions," "accounts payable, accrued expenses and other liabilities," "base management fee and incentive fee payable," "due to affiliate," "interest payable," "director fees payable" and "payables from unsettled transactions" approximate fair value due to their short maturities.

Foreign Currency Translation

The accounting records of the Company are maintained in U.S. dollars. All assets and liabilities denominated in foreign currencies are translated into U.S. dollars based on the prevailing foreign exchange rate on the reporting date. The Company does not isolate that portion of the results of operations resulting from changes in foreign exchange rates on investments and investment related assets and liabilities from the fluctuations arising from changes in market prices of securities held. The Company’s investments in foreign securities may involve certain risks, including foreign exchange restrictions, expropriation, taxation or other political, social or economic risks, all of which could affect the market and/or credit risk of the investment. In addition, changes in the relationship of foreign currencies to the U.S. dollar can significantly affect the value of these investments and therefore the earnings of the Company.

Investment Income:

Interest Income

Interest income, adjusted for accretion of original issue discount ("OID"), is recorded on an accrual basis to the extent that such amounts are expected to be collected. The Company stops accruing interest on investments when it is determined that interest is no longer collectible. Investments that are expected to pay regularly scheduled interest in cash are generally placed on non-accrual status when there is reasonable doubt that principal or interest cash payments will be collected. Cash interest payments received on investments may be recognized as income or a return of capital depending upon management’s judgment. A non-accrual investment is restored to accrual status if past due principal and interest are paid in cash, and the portfolio company, in management's judgment, is likely to continue timely payment of its remaining obligations.

In connection with its investment in a portfolio company, the Company sometimes receives nominal cost equity that is valued as part of the negotiation process with the portfolio company. When the Company receives nominal cost equity, the Company allocates its cost basis in the investment between debt securities and the nominal cost equity at the time of origination. Any resulting discount from recording the loan, or otherwise purchasing a security at a discount, is accreted into interest income over the life of the loan.

PIK Interest Income

The Company's investments in debt securities may contain PIK interest provisions. PIK interest, which represents contractually deferred interest added to the loan balance that is generally due at the end of the loan term, is generally recorded on the accrual basis to the extent such amounts are expected to be collected. The Company generally ceases accruing PIK interest if there is insufficient value to support the accrual or if the Company does not expect the portfolio company to be able to pay all principal and interest due. The Company's decision to cease accruing PIK interest involves subjective judgments and determinations based on available information about a particular portfolio company, including whether the portfolio company is current with respect to its payment of principal and interest on its loans and debt securities; financial statements and financial projections for the portfolio company; the Company's assessment of the portfolio company's business development success; information obtained by the Company in connection with periodic formal update interviews with the portfolio company's management and, if appropriate, the private equity sponsor; and information about the general economic and market conditions in which the portfolio company operates. Based on this and other information, the Company determines whether to cease accruing PIK interest on a loan or debt security. The Company's determination to cease accruing PIK interest is generally made well before the Company's full write-down of a loan or debt security. In addition, if it is subsequently determined that the Company will not be able to collect any previously accrued PIK interest, the fair value of the loans or debt securities would be reduced by the amount of such previously accrued, but uncollectible, PIK interest. The accrual of PIK interest on the Company’s debt investments increases the recorded cost bases of these investments in the Consolidated Financial Statements and, as a result, increases the cost bases of these investments for purposes of computing the capital gain incentive fee payable by the Company to ~~the Investment Adviser~~Oaktree beginning in the fiscal year ending September 30, 2019. To maintain its status as a RIC, certain income from PIK interest may be required to be distributed to the Company’s stockholders, even though the Company has not yet collected the cash and may never do so.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Fee Income

The Company receives a variety of fees in the ordinary course of business, including servicing, advisory, amendment, structuring and prepayment fees, which are classified as fee income and recognized as they are earned.

Dividend Income

The Company generally recognizes dividend income on the ex-dividend date. Distributions received from equity investments are evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, the Company will not

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

record distributions from equity investments as dividend income unless there are sufficient earnings at the portfolio company prior to the distribution. Distributions that are classified as a return of capital are recorded as a reduction in the cost basis of the investment.

Cash and Cash Equivalents and Restricted Cash:

Cash and cash equivalents and restricted cash consist of demand deposits and highly liquid investments with maturities of three months or less when acquired. The Company places its cash and cash equivalents and restricted cash with financial institutions and, at times, cash held in bank accounts may exceed the Federal Deposit Insurance Corporation ("FDIC") insurance limit. Cash and cash equivalents are classified as Level 1 assets and are included on the Company's Consolidated Schedule of Investments.

As of ~~December 31, 2017,~~June 30, 2018, included in restricted cash was ~~$6.2~~$10.2 million that was held at Wells Fargo Bank, N.A. in connection with the Company's Citibank ~~facility~~Facility and 2015 Debt Securitization (each as defined in Note 6— Borrowings) and $0.8 million held at East West Bank in connection with the Company's East West Bank Facility (as defined in Note 6 — Borrowings). Pursuant to the terms of the Citibank ~~facility,~~Facility, the Company was restricted in terms of access to ~~$1.9~~$2.9 million of that amount until the occurrence of the periodic distribution dates and, in connection therewith, the Company’s submission of its required periodic reporting schedules and verifications of the Company’s compliance with the terms of the credit agreement. As of ~~December 31, 2017, $4.3~~June 30, 2018, $7.3 million of cash held in connection with the 2015 Debt Securitization was restricted due to the obligation to pay interest on the notes under the terms of the 2015 Debt Securitization. As of June 30, 2018, $0.8 million was restricted due to minimum balance requirements under the East West Bank Facility.

As of September 30, 2017, included in restricted cash was $7.4 million that was held at Wells Fargo Bank, N.A. in connection with the Company's Citibank ~~facility~~Facility and 2015 Debt Securitization (as defined in Note 6 — Borrowings). Pursuant to the terms of the Citibank ~~facility,~~Facility, the Company was restricted in terms of access to $2.0 million of that amount until the occurrence of the periodic distribution dates and, in connection therewith, the Company’s submission of its required periodic reporting schedules and verifications of the Company’s compliance with the terms of the credit agreement. As of September 30, 2017, $5.4 million of cash held in connection with the 2015 Debt Securitization was restricted due to the obligation to pay interest on the notes under the terms of the 2015 Debt Securitization.

Due from Portfolio Companies:

Due from portfolio companies consists of amounts payable to the Company from its portfolio companies, excluding those amounts attributable to interest, dividends or fees receivable. These amounts are recognized as they become payable to the Company (e.g., principal payments on the scheduled amortization payment date).

Receivables/Payables From Unsettled Transactions:

Receivables/payables from unsettled transactions consists of amounts receivable to or payable by the Company for transactions that have not settled at the reporting date.

Deferred Financing Costs:

Deferred financing costs consist of fees and expenses paid in connection with the closing or amending of credit facilities and debt offerings. Deferred financing costs in connection with credit facilities are capitalized as an asset at the time of payment. Deferred financing costs in connection with all other debt arrangements are a direct deduction from the related debt liability at the time of payment. Deferred financing costs are amortized using the effective interest method over the terms of the respective debt arrangement. This amortization expense is included in interest expense in the Company's Consolidated Statements of Operations. Upon early termination or modification of a credit facility, all or a portion of unamortized fees related to such facility may be accelerated into interest expense.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Income Taxes:

The Company has elected to be subject to tax as a RIC under Subchapter M of the Code and operates in a manner so as to qualify for the tax treatment applicable to RICs. In order to be subject to tax as a RIC, among other things, the Company is required to meet certain source of income and asset diversification requirements and timely distribute dividends to its stockholders of an amount generally at least equal to 90% of investment company taxable income, as defined by the Code and determined without regard to any deduction for dividends paid, for each taxable year. As a RIC, the Company is not subject to federal income tax on the portion of its taxable income and gains distributed currently to stockholders as a dividend. Depending on the level of taxable income earned during a taxable year, the Company may choose to retain taxable income in excess of current year dividend distributions and would distribute such taxable income in the next taxable year. The Company would then incur a 4% excise tax on such income, as required. To the extent that the Company determines that its estimated current year annual taxable income, determined on a calendar year basis, could exceed estimated current calendar year dividend distributions, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned. The Company anticipates timely distribution of its taxable income within the tax rules under

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

Subchapter M of the Code. The Company did not incur a U.S. federal excise tax for calendar years ~~2015~~2016 and ~~2016~~2017 and does not expect to incur a U.S. federal excise tax for calendar year ~~2017.~~2018.

The Company holds certain portfolio investments through taxable subsidiaries. The purpose of the Company's taxable subsidiaries is to permit the Company to hold equity investments in portfolio companies which are "pass through" entities for U.S. federal income tax purposes in order to comply with the RIC tax requirements. The taxable subsidiaries are consolidated for financial reporting purposes, and portfolio investments held by them are included in the Company’s Consolidated Financial Statements as portfolio investments and recorded at fair value. The taxable subsidiaries are not consolidated with the Company for U.S. federal income tax purposes and may generate income tax expense, or benefit, and the related tax assets and liabilities, as a result of their ownership of certain portfolio investments. This income tax expense, if any, would be reflected in the Company's Consolidated Statements of Operations. The Company uses the liability method to account for its taxable subsidiaries' income taxes. Using this method, the Company recognizes deferred tax assets and liabilities for the estimated future tax effects attributable to temporary differences between financial reporting and tax bases of assets and liabilities. In addition, the Company recognizes deferred tax benefits associated with net operating loss carry forwards that it may use to offset future tax obligations. The Company measures deferred tax assets and liabilities using the enacted tax rates expected to apply to taxable income in the years in which it expects to recover or settle those temporary differences.

FASB ASC Topic 740, Accounting for Uncertainty in Income Taxes ("ASC 740"), provides guidance for how uncertain tax positions should be recognized, measured, presented, and disclosed in the Company's Consolidated Financial Statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company's tax returns to determine whether the tax positions are "more-likely-than-not" of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. Management's determinations regarding ASC 740 may be subject to review and adjustment at a later date based upon factors including an ongoing analysis of tax laws, regulations and interpretations thereof. The Company recognizes the tax benefits of uncertain tax positions only where the position is "more likely than not" to be sustained assuming examination by tax authorities. Management has analyzed the Company's tax positions, and has concluded that no liability for unrecognized tax benefits should be recorded related to uncertain tax positions taken on returns filed for open tax years ~~2014,~~ 2015, 2016 or ~~2016.~~2017. The Company identifies its major tax jurisdictions as U.S. Federal and California, and the Company is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change materially in the next 12 months.

Recent Accounting Pronouncements:

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers ("ASU 2014-09"), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASU 2014-09 will replace most existing revenue recognition guidance in GAAP when it becomes effective. In March 2016, the FASB issued ASU 2016-08, Revenue from Contracts with Customers (Topic 606) - Principal versus Agent Considerations. This ASU is intended to clarify revenue recognition accounting when a third party is involved in providing goods or services to a customer. In April 2016, the FASB issued ASU 2016-10, Revenue from Contracts with Customers (Topic 606) - Identifying Performance Obligations and Licensing. This ASU is intended to clarify two aspects of Topic 606: identifying performance obligations and licensing implementation guidance. In May 2016, the FASB issued ASU 2016-12, Revenue from Contracts with Customers (Topic 606) - Narrow-Scope Improvements and Practical Expedients. This ASU amends certain aspects of ASU 2014-09, addresses certain implementation issues identified and clarifies the new revenue standards’ core revenue recognition principles. The new standards will be effective for the Company on October 1, 2018 and early adoption is permitted on the original effective date of January 1, 2017. The standard permits the use of either the retrospective or cumulative effect transition method. The majority of Company's revenues is accounted for under FASB ASC Topic 320, Investments - Debt and Equity Securities, which is excluded from this standard. For the revenue subject to the

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

new standard, the Company has not yet selected a transition method nor has it determined the effect of this standard on its Consolidated Financial Statements and related ~~disclosures on its ongoing financial reporting.~~disclosures.

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230), which requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included within cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The new guidance is effective for ~~interim and annual periods~~fiscal years beginning after December 15, 2017, including interim periods therein, and early adoption is permitted. The amendment should be adopted retrospectively. The Company did not early adopt the new guidance during the three and nine months ended ~~December 31, 2017.~~June 30, 2018. The new guidance is not expected to have a material effect on the Company's Consolidated Financial ~~Statements.~~Statements other than a change in presentation of individual line items on the Consolidated Statement of Cash Flows.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

Note 3. Portfolio Investments

As of ~~December 31, 2017, 186.7%~~June 30, 2018, 195.5% of net assets at fair value, or ~~$541.4~~$570.8 million, was invested in 6672 portfolio companies, including ~~19.7%~~19.8% of net assets, or ~~$57.2~~$57.7 million, in subordinated notes and limited liability company ("LLC") equity interests of ~~FSFR~~OCSI Glick JV LLC (together with its consolidated subsidiaries, the "Glick JV") at fair value, and ~~15.9%~~8.3% of net assets, or ~~$46.2~~$24.3 million, was invested in cash and cash equivalents (including ~~$6.2~~$11.0 million of restricted cash). In comparison, as of September 30, 2017, 190.9% of net assets at fair value, or $560.4 million, was invested in 67 portfolio companies, including 19.6% of net assets, or $57.6 million, in subordinated notes and ~~limited liability company ("LLC")~~LLC equity interests of the Glick JV at fair value, and 14.6% of net assets, or $43.0 million, was invested in cash and cash equivalents (including $7.4 million of restricted cash). As of ~~December 31, 2017, 89.2%~~June 30, 2018, 89.7% of the Company's portfolio at fair value consisted of senior secured debt investments that bore interest at floating rates, ~~and that are secured by first or second priority liens on the assets of the portfolio companies, 10.6%~~10.1% consisted of investments in the subordinated notes of the Glick JV and 0.2% consisted of equity ~~investments in other portfolio companies.~~investments. As of September 30, 2017, 89.5% of the Company's portfolio at fair value consisted of senior secured debt investments that bore interest at floating rates, ~~and that are secured by first or second priority liens on the assets of the portfolio companies,~~ 10.3% consisted of investments in the subordinated notes of the Glick JV and 0.2% consisted of equity investments.

The Company's equity investments consist of common stock, preferred stock or LLC equity interests in ~~other~~ portfolio companies. These instruments generally do not produce a current return but are held for potential investment appreciation and capital gain.

During the three and nine months ended ~~December 31,~~June 30, 2018, the Company recorded net realized loss on investments and secured borrowings of $24.6 million and $28.0 million, respectively. During the three and nine months ended June 30, 2017, ~~and December 31, 2016,~~ the Company recorded net realized gain (loss) on investments and secured borrowings of ~~$(4.4)~~$0.1 million and ~~$0.1~~$(13.4) million, respectively. During the three and nine months ended ~~December 31,~~June 30, 2018, the Company recorded net unrealized appreciation on investments, secured borrowings and foreign currency of $21.2 million and $26.1 million, respectively. During the three and nine months ended June 30, 2017, ~~and 2016,~~ the Company recorded net unrealized appreciation (depreciation) on investments, ~~and~~ secured borrowings and foreign currency of ~~$1.7~~$(5.8) million and ~~$(5.2)~~$2.2 million, respectively.

The composition of the Company's investments as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017 at cost and fair value was as follows:


	December 31, 2017				September 30, 2017				June 30, 2018				September 30, 2017
	Cost		Fair Value		Cost		Fair Value		Cost		Fair Value		Cost		Fair Value
Investments in debt securities (senior secured)	$	502,318,893	$	482,999,264	$	523,384,267	$	501,769,997	$	515,998,332	$	512,218,587	$	523,384,267	$	501,769,997
Investments in equity securities (common stock, preferred stock and warrants)	10,365,422		1,228,419		10,365,425		1,059,989		500,000		867,643		10,365,425		1,059,989
Debt investment in Glick JV	64,524,032		57,180,650		64,228,881		57,606,674
Equity investment in Glick JV	7,111,751		—		7,111,751		—
Debt investment in the Glick JV									65,861,477		57,707,953		64,228,881		57,606,674
Equity investment in the Glick JV									7,111,751		—		7,111,751		—
Total	$	584,320,098	$	541,408,333	$	605,090,324	$	560,436,660	$	589,471,560	$	570,794,183	$	605,090,324	$	560,436,660

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following table presents the financial instruments carried at fair value as of ~~December 31, 2017~~June 30, 2018 on the Company's Consolidated Statement of Assets and Liabilities for each of the three levels of hierarchy established by ASC 820:


	Level 1		Level 2		Level 3		Measured at Net Asset Value (a)		Total		Level 1		Level 2		Level 3		Measured at Net Asset Value (a)		Total
Investments in debt securities (senior secured)	$	—	$	250,899,703	$	232,099,561	$	—	$	482,999,264	$	—	$	297,038,192	$	215,180,395	$	—	$	512,218,587
Investments in debt securities (subordinated notes of Glick JV)	—		—		57,180,650		—		57,180,650
Investment in equity securities (common stock, preferred stock and warrants, including LLC equity interests of Glick JV)	—		—		1,228,419		—		1,228,419
Investments in debt securities (subordinated notes of the Glick JV)											—		—		57,707,953		—		57,707,953
Investment in equity securities (common stock, preferred stock and warrants, including LLC equity interests of the Glick JV)											—		—		867,643		—		867,643
Total investments at fair value	—		250,899,703		290,508,630		—		541,408,333		—		297,038,192		273,755,991		—		570,794,183
Cash and cash equivalents	39,975,500		—		—		—		39,975,500
Cash equivalents											9,697,010		—		—		—		9,697,010
Total assets at fair value	$	39,975,500	$	250,899,703	$	290,508,630	$	—	$	581,383,833	$	9,697,010	$	297,038,192	$	273,755,991	$	—	$	580,491,193

__________

(a)

In accordance with ASC 820-10, certain investments that are measured using the net asset value per share (or its equivalent) as a practical expedient for fair value have not been classified in the fair value hierarchy. These investments are generally not redeemable. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the Consolidated Statements of Assets and Liabilities.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

The following table presents the financial instruments carried at fair value as of September 30, 2017 on the Company's Consolidated Statement of Assets and Liabilities for each of the three levels of hierarchy established by ASC 820:


	Level 1		Level 2		Level 3		Measured at Net Asset Value (a)		Total		Level 1		Level 2		Level 3		Measured at Net Asset Value (a)		Total
Investments in debt securities (senior secured)	$	—	$	75,149,541	$	426,620,456	$	—	$	501,769,997	$	—	$	75,149,541	$	426,620,456	$	—	$	501,769,997
Investments in debt securities (subordinated notes of Glick JV)	—		—		57,606,674		—		57,606,674
Investment in equity securities (common stock, preferred stock and warrants, including LLC equity interests of Glick JV)	—		—		1,059,989		—		1,059,989
Investments in debt securities (subordinated notes of the Glick JV)											—		—		57,606,674		—		57,606,674
Investment in equity securities (common stock, preferred stock and warrants, including LLC equity interests of the Glick JV)											—		—		1,059,989		—		1,059,989
Total investments at fair value	—		75,149,541		485,287,119		—		560,436,660		—		75,149,541		485,287,119		—		560,436,660
Cash and cash equivalents	35,604,127		—		—		—		35,604,127
Cash equivalents											35,332,859		—		—		—		35,332,859
Total assets at fair value	$	35,604,127	$	75,149,541	$	485,287,119	$	—	$	596,040,787	$	35,332,859	$	75,149,541	$	485,287,119	$	—	$	595,769,519

__________

(a)

When a determination is made to classify a financial instrument within Level 3 of the valuation hierarchy, the determination is based upon the fact that the unobservable factors are significant to the overall fair value measurement. However, Level 3 financial instruments typically include, in addition to the unobservable or Level 3 components, observable components (i.e. components that are actively quoted and can be validated by external sources). Accordingly, the appreciation (depreciation) in the tables below includes changes in fair value due in part to observable factors that are part of the valuation methodology. Transfers between levels are recognized at the beginning of the reporting period.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following table provides a roll-forward in the changes in fair value from ~~September~~March 31, 2018 to June 30, 2018 for all investments for which the Company determined fair value using unobservable (Level 3) factors:



	Investments

	Senior Secured Debt			Subordinated notes of the Glick JV			Common stock, preferred stock and warrants			Total
Fair value as of March 31, 2018	$	266,824,777		$	57,895,281		$	1,633,676		$	326,353,734
New investments & net revolver activity	15,485,940			—			—			15,485,940
Redemptions/repayments/sales	(72,756,668		)	—			(865,737		)	(73,622,405		)
Transfers in (a)	5,272,425			—			—			5,272,425
Net accrual of PIK interest income	—			562,883			—			562,883
Accretion of original issue discount	379,543			—			—			379,543
Net unrealized appreciation (depreciation) on investments	15,375,285			(750,211		)	8,988,873			23,613,947
Net realized loss on investments	(15,400,907		)	—			(8,889,169		)	(24,290,076		)
Fair value as of June 30, 2018	$	215,180,395		$	57,707,953		$	867,643		$	273,755,991
Net unrealized appreciation (depreciation) relating to Level 3 assets and liabilities still held as of June 30, 2018 and reported within net unrealized appreciation (depreciation) on investments and foreign currency in the Consolidated Statement of Operations for the three months ended June 30, 2018	$	205,678		$	(750,211	)	$	(584,093	)	$	(1,128,626	)

__________


(a)	There were transfers into Level 3 from Level 2 for certain investments during the three months ended June 30, 2018 as a result of a decreased number of market quotes available and/or decreased market liquidity.

The following table provides a roll-forward in the changes in fair value from March 31, 2017 to ~~December 31,~~June 30, 2017 for all investments for which the Company determined fair value using unobservable (Level 3) factors:

Investments

Senior Secured Debt Subordinated notes of Glick JV Common stock, preferred stock and warrants Total
Fair value as of September 30, 2017 $ 426,620,456
$ 57,606,674
$ 1,059,989
$ 485,287,119
New investments & net revolver activity 24,210,128
—
—
24,210,128
Redemptions/repayments/sales (106,793,739 ) —
—
(106,793,739 )
Transfers out (a) (112,078,142 ) —
—
(112,078,142 )
Net accrual of PIK interest income —
295,151
—
295,151
Accretion of original issue discount 747,346
—
—
747,346
Net unrealized appreciation (depreciation) on investments (416,804 ) (721,175 ) 168,430
(969,549 )
Net realized loss on investments (189,684 ) —
—
(189,684 )
Fair value as of December 31, 2017 $ 232,099,561
$ 57,180,650
$ 1,228,419
$ 290,508,630
Net unrealized appreciation (depreciation) relating to Level 3 assets and liabilities still held as of December 31, 2017 and reported within net unrealized appreciation (depreciation) on investments and net unrealized appreciation on secured borrowings in the Consolidated Statement of Operations for the three months ended December 31, 2017 $ 54,086
$ (721,175 ) $ 168,430
$ (498,659 )



	Investments

	Senior Secured Debt			Subordinated notes of the Glick JV		Common stock, preferred stock and warrants			Total
Fair value as of March 31, 2017	$	478,305,810		$	61,510,851	$	6,104,962		$	545,921,623
New investments & net revolver activity	60,962,165			—		—			60,962,165
Redemptions/repayments	(43,405,847		)	—		—			(43,405,847		)
Net accrual of PIK interest income	63,551			—		—			63,551
Accretion of original issue discount	1,449,575			—		—			1,449,575
Net change in unearned income	33,983			—		—			33,983
Net unrealized appreciation (depreciation) on investments	(4,312,357		)	103,555		(1,486,345		)	(5,695,147		)
Net realized gain on investments	11,535			—		—			11,535
Fair value as of June 30, 2017	$	493,108,415		$	61,614,406	$	4,618,617		$	559,341,438
Net unrealized appreciation (depreciation) relating to Level 3 assets and liabilities still held as of June 30, 2017 and reported within net unrealized appreciation (depreciation) on investments and foreign currency in the Consolidated Statement of Operations for the three months ended June 30, 2017	$	(4,467,057	)	$	103,555	$	(860,902	)	$	(5,224,404	)

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following table provides a roll-forward in the changes in fair value from September 30, 2017 to June 30, 2018 for all investments for which the Company determined fair value using unobservable (Level 3) factors:



	Investments

	Senior Secured Debt			Subordinated notes of the Glick JV			Common stock, preferred stock and warrants			Total
Fair value as of September 30, 2017	$	426,620,456		$	57,606,674		$	1,059,989		$	485,287,119
New investments & net revolver activity	84,648,032			—			—			84,648,032
Redemptions/repayments/sales	(198,826,902		)	—			(976,260		)	(199,803,162		)
Transfers in (a)	6,561,893			—			—			6,561,893
Transfers out (a)	(105,954,060		)	—			—			(105,954,060		)
Net accrual of PIK interest income	—			1,632,596			—			1,632,596
Accretion of original issue discount	1,236,688			—			—			1,236,688
Net unrealized appreciation (depreciation) on investments	16,404,179			(1,531,317		)	9,673,083			24,545,945
Net realized loss on investments	(15,509,891		)	—			(8,889,169		)	(24,399,060		)
Fair value as of June 30, 2018	$	215,180,395		$	57,707,953		$	867,643		$	273,755,991
Net unrealized appreciation (depreciation) relating to Level 3 assets and liabilities still held as of June 30, 2018 and reported within net unrealized appreciation (depreciation) on investments and foreign currency in the Consolidated Statement of Operations for the nine months ended June 30, 2018	$	645,396		$	(1,531,317	)	$	100,113		$	(785,808	)

__________


(a)	There were transfers in/out of Level 3 from/to Level 2 for certain investments during the ~~quarter~~nine months ended ~~December 31, 2017~~June 30, 2018 as a result of ~~an increased~~a change on the number of market quotes available and/or ~~increased~~a change in market liquidity.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following table provides a roll-forward in the changes in fair value from September 30, 2016 to ~~December 31, 2016~~June 30, 2017 for all investments and secured borrowings for which the Company determined fair value using unobservable (Level 3) factors:


	Investments											Liabilities			Investments											Liabilities

	Senior Secured Debt			Subordinated notes of Glick JV		Common stock, preferred stock and warrants			Total			Secured Borrowings			Senior Secured Debt			Subordinated notes of the Glick JV		Common stock, preferred stock and warrants			Total			Secured Borrowings
Fair value as of September 30, 2016	$	502,385,158		$	56,885,646	$	7,902,556		$	567,173,360		$	4,985,425		$	502,385,158		$	56,885,646	$	7,902,556		$	567,173,360		$	4,985,425
New investments & net revolver activity	37,633,299			—		—			37,633,299			—			176,224,944			—		14,743			176,239,687			—
Redemptions/repayments	(66,713,067		)	—		—			(66,713,067		)	(5,000,000		)	(182,490,619		)	—		—			(182,490,619		)	(5,000,000		)
Net accrual of PIK interest income	59,404			—		—			59,404			—			185,296			—		—			185,296			—
Accretion of original issue discount	692,196			—		—			692,196			—			2,834,590			—		—			2,834,590			—
Net change in unearned income	(28,807		)	—		—			(28,807		)	—			50,302			—		—			50,302			—
Net unrealized appreciation (depreciation) on investments	(2,392,863		)	4,859,827		(1,263,383		)	1,203,581						7,320,719			4,728,760		(3,298,682		)	8,750,797			—
Net unrealized appreciation on secured borrowings	—			—		—			—			14,575			—			—		—			—			14,575
Net realized gain on investments	82,762			—		—			82,762			—
Fair value as of December 31, 2016	$	471,718,082		$	61,745,473	$	6,639,173		$	540,102,728		$	—
Net unrealized appreciation (depreciation) relating to Level 3 assets and liabilities still held as of December 31, 2016 and reported within net unrealized appreciation (depreciation) on investments and net unrealized appreciation on secured borrowings in the Consolidated Statement of Operations for the three months ended December 31, 2016	$	(2,657,419	)	$	4,859,827	$	(1,263,383	)	$	939,025		$	—
Net realized loss on investments															(13,401,975		)	—		—			(13,401,975		)	—
Fair value as of June 30, 2017															$	493,108,415		$	61,614,406	$	4,618,617		$	559,341,438		$	—
Net unrealized appreciation (depreciation) relating to Level 3 assets and liabilities still held as of June 30, 2017 and reported within net unrealized appreciation (depreciation) on investments and foreign currency and net unrealized appreciation on secured borrowings in the Consolidated Statement of Operations for the nine months ended June 30, 2017															$	(7,626,784	)	$	4,728,760	$	(140,318	)	$	(3,038,342	)	$	—

Significant Unobservable Inputs for Level 3 Investments

The following table provides quantitative information related to the significant unobservable inputs for Level 3 investments, which are carried at fair value as of ~~December 31, 2017:~~June 30, 2018:

Asset

Fair Value

Valuation Technique

Unobservable Input

Range

Weighted

Average (c)

Fair Value

Valuation Technique

Unobservable Input

Range

Weighted

Average (c)

Senior secured debt

177,181,455

Market yield technique

Market yield

(a)

6.4%

14.4%

8.9%

163,851,540

Market yield technique

Market yield

(a)

7.9%

17.7%

10.9%

6,301,585

Enterprise value technique

Revenue multiple

(b)

0.1x

0.6x

0.5x

9,677,778

Transactions precedent technique

Transaction price

(d)

N/A

50,000

Enterprise value technique

EBITDA multiple

(b)

6.6x

7.6x

7.1x

41,651,077

Broker Quotations

Broker quoted price

(e)

N/A

23,279,853

Transactions precedent technique

Transaction price

(d)

N/A

25,286,668

Market quotations

Broker quoted price

(e)

N/A

Glick JV subordinated notes

57,180,650

Enterprise value technique

N/A

(f)

N/A

57,707,953

Enterprise value technique

N/A

(f)

N/A

Preferred & Common Equity

642,057

Enterprise value technique

Revenue multiple

(b)

0.1x

3.0x

664,350

Enterprise value technique

Revenue multiple

(b)

2.0x

3.0x

2.5x

586,362

Enterprise value technique

EBITDA multiple

(b)

15.0x

16.0x

15.5x

203,293

Enterprise value technique

EBITDA multiple

(b)

16.9x

18.9x

17.9x

Total

290,508,630

273,755,991

_____________________

(a) Used when market participant would take into account market yield when pricing the investment.

(b) Used when market participant would use such multiples when pricing the investment.

(d) Used when there is an observable transaction or pending event for the investment.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

(e) The Company generally uses prices provided by an independent pricing service which are non-binding indicative prices on or near the valuation date as the primary basis for the fair value determinations for quoted senior secured debt investments. Since these prices are non-binding, they may not be indicative of fair value. The ~~company~~Company performs additional procedures to corroborate such information, which may include the market yield technique and a quantitative and qualitative assessment of the credit quality and market trends affecting the portfolio company. Each quoted price is evaluated by the Audit Committee of the Company's Board of Directors in conjunction with additional information compiled by ~~the Investment Adviser.~~Oaktree.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(f) The Company determined the value based on the total assets less the total liabilities senior to the subordinated notes held at the Glick JV in an amount not exceeding par under the enterprise value technique.

Under the market yield technique, the significant unobservable input used in the fair value measurement of the Company's investments in debt securities as of ~~December 31, 2017~~June 30, 2018 is the market yield. Increases or decreases in the market yield may result in a lower or higher fair value measurement, respectively.

Under the enterprise value technique, the significant unobservable input used in the fair value measurement of the Company's investments in debt or equity securities as of ~~December 31, 2017~~June 30, 2018 is the earnings before interest, taxes, depreciation and amortization ("EBITDA")~~/Revenue multiple.~~ multiple or revenue multiple, as applicable. Increases or decreases in the valuation multiples in isolation may result in a higher or lower fair value measurement, respectively.

The following table provides quantitative information related to the significant unobservable inputs for Level 3 investments, which are carried at fair value as of September 30, 2017:

Asset

Fair Value

Valuation Technique

Unobservable Input

Range

Weighted

Average (c)

Senior secured debt

208,118,444

Market yield technique

Capital structure premium

(a)

0.0%

2.0%

0.2%

Tranche specific risk premium / (discount)

(a)

(3.1)%

8.0%

0.2%

Size premium

(a)

0.0%

1.5%

0.7%

Industry premium / (discount)

(a)

(1.1)%

2.6%

0.0%

23,192,266

Enterprise value technique

EBITDA multiple

(b)

5.9x

6.9x

6.4x

6,242,550

Enterprise value technique

Revenue multiple

(b)

0.2x

0.6x

0.5x

20,070,000

Transactions precedent technique

Transaction price

(d)

N/A

168,997,196

Market quotations

Broker quoted price

(e)

N/A

Glick JV subordinated notes

57,606,674

Enterprise value technique

N/A

(f)

N/A

Preferred & Common Equity

1,059,989

Enterprise value technique

EBITDA multiple

(b)

0.2x

15.5x

8.1x

Total

485,287,119

_____________________

(a) Used when market participant would take into account this premium or discount when pricing the investment based on a market yield.

(b) Used when market participant would use such multiples when pricing the investment.

(d) Used when there is an observable transaction or pending event for the investment.

Under the market yield technique, the significant unobservable inputs used in the fair value measurement of the Company's investments in debt securities as of September 30, 2017 are capital structure premium, tranche specific risk premium (discount), size premium and industry premium (discount). Increases or decreases in any of those inputs in isolation may result in a lower or higher fair value measurement, respectively.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

Under the enterprise value technique, the significant unobservable input used in the fair value measurement of the Company's investments in debt or equity securities as of September 30, 2017 is the ~~EBITDA/Revenue multiple.~~EBITDA or revenue multiple, as applicable. Increases or decreases in the valuation multiples in isolation may result in a higher or lower fair value measurement, respectively.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Financial Instruments Disclosed, But Not Carried, At Fair Value

The following table presents the carrying value and fair value of the Company’s financial liabilities disclosed, but not carried, at fair value as of ~~December 31, 2017~~June 30, 2018 and the level of each financial liability within the fair value hierarchy:


	Carrying Value		Fair Value		Level 1		Level 2		Level 3		Carrying ��Value		Fair Value		Level 1		Level 2		Level 3
Citibank facility payable	$	70,056,800	$	70,056,800	$	—	$	—	$	70,056,800
East West Bank facility payable	4,000,000		4,000,000		—		—		4,000,000
Citibank Facility payable											$	71,556,800	$	71,556,800	$	—	$	—	$	71,556,800
East West Bank Facility payable											9,000,000		9,000,000		—		—		9,000,000
Notes payable (net of unamortized financing costs)	177,848,395		180,000,000		—		—		180,000,000		177,993,447		180,000,000		—		—		180,000,000
Total	$	251,905,195	$	254,056,800	$	—	$	—	$	254,056,800	$	258,550,247	$	260,556,800	$	—	$	—	$	260,556,800

The following table presents the carrying value and fair value of the Company’s financial liabilities disclosed, but not carried, at fair value as of September 30, 2017 and the level of each financial liability within the fair value hierarchy:


	Carrying Value		Fair Value		Level 1		Level 2		Level 3		Carrying Value		Fair Value		Level 1		Level 2		Level 3
Citibank facility payable	$	76,456,800	$	76,456,800	$	—	$	—	$	76,456,800
East West Bank facility payable	6,500,000		6,500,000		—		—		6,500,000
Citibank Facility payable											$	76,456,800	$	76,456,800	$	—	$	—	$	76,456,800
East West Bank Facility payable											6,500,000		6,500,000		—		—		6,500,000
Notes payable (net of unamortized financing costs)	177,775,868		180,000,000		—		—		180,000,000		177,775,868		180,000,000		—		—		180,000,000
Total	$	260,732,668	$	262,956,800	$	—	$	—	$	262,956,800	$	260,732,668	$	262,956,800	$	—	$	—	$	262,956,800

The principal values of the credit facilities payable and notes payable approximate their fair values due to their variable interest rates and are included in Level 3 of the hierarchy.

Portfolio Composition

Summaries of the composition of the Company's investment portfolio at cost as a percentage of total investments and at fair value as a percentage of total investments and total net assets are shown in the following tables:


	December 31, 2017				September 30, 2017				June 30, 2018				September 30, 2017
Cost:			% of Total Investments				% of Total Investments				% of Total Investments				% of Total Investments
Senior secured debt	$	502,318,893	85.97	%	$	523,384,267	86.50	%	$	515,998,332	87.54	%	$	523,384,267	86.50	%
Subordinated notes of Glick JV	64,524,032		11.04	%	64,228,881		10.61	%
LLC equity interests of Glick JV	7,111,751		1.22	%	7,111,751		1.18	%
Subordinated notes of the Glick JV									65,861,477		11.17	%	64,228,881		10.61	%
LLC equity interests of the Glick JV									7,111,751		1.21	%	7,111,751		1.18	%
Purchased equity	10,365,422		1.77	%	10,365,425		1.71	%	500,000		0.08	%	10,365,425		1.71	%
Total	$	584,320,098	100.00	%	$	605,090,324	100.00	%	$	589,471,560	100.00	%	$	605,090,324	100.00	%


	December 31, 2017						September 30, 2017						June 30, 2018						September 30, 2017
Fair Value:			% of Total Investments		% of Total Net Assets				% of Total Investments		% of Total Net Assets				% of Total Investments		% of Total Net Assets				% of Total Investments		% of Total Net Assets
Senior secured debt	$	482,999,264	89.21	%	166.58	%	$	501,769,997	89.53	%	170.87	%	$	512,218,587	89.74	%	175.45	%	$	501,769,997	89.53	%	170.87	%
Subordinated notes of Glick JV	57,180,650		10.56	%	19.72	%	57,606,674		10.28	%	19.62	%
LLC equity interests of Glick JV	—		—		—		—		—		—
Subordinated notes of the Glick JV													57,707,953		10.11	%	19.76	%	57,606,674		10.28	%	19.62	%
LLC equity interests of the Glick JV													—		—		—		—		—		—
Purchased equity	1,228,419		0.23	%	0.42	%	1,059,989		0.19	%	0.36	%	867,643		0.15	%	0.30	%	1,059,989		0.19	%	0.36	%
Total	$	541,408,333	100.00	%	186.72	%	$	560,436,660	100.00	%	190.85	%	$	570,794,183	100.00	%	195.51	%	$	560,436,660	100.00	%	190.85	%

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The Company primarily invests in portfolio companies located in North America. The geographic composition is determined by the location of the corporate headquarters of the portfolio company, which may not be indicative of the primary source of the portfolio company's business. The following tables show the portfolio composition by geographic region at cost as a percentage of total investments and at fair value as a percentage of total investments and total net assets:

December 31, 2017 September 30, 2017
Cost: % of Total Investments % of Total Investments
Northeast U.S. $ 207,356,367
35.49 % $ 217,508,260
35.94 %
Midwest U.S. 97,192,327
16.63 % 115,147,194
19.03 %
Southeast U.S. 91,706,668
15.69 % 89,214,997
14.74 %
West U.S. 80,786,530
13.83 % 74,469,039
12.31 %
Southwest U.S. 74,137,676
12.69 % 101,583,440
16.79 %
International 29,344,544
5.02 % 3,367,510
0.56 %
Northwest U.S. 3,795,986
0.65 % 3,799,884
0.63 %
Total $ 584,320,098
100.00 % $ 605,090,324
100.00 %



	June 30, 2018				September 30, 2017
Cost:			% of Total Investments				% of Total Investments
Southwest	$	149,228,415	25.32	%	$	101,583,440	16.79	%
Northeast	144,989,904		24.60	%	217,508,260		35.94	%
West	88,663,698		15.04	%	74,469,039		12.31	%
Midwest	77,892,605		13.21	%	115,147,194		19.03	%
Southeast	70,208,161		11.91	%	89,214,997		14.74	%
International	51,523,334		8.74	%	3,367,510		0.56	%
Northwest	6,965,443		1.18	%	3,799,884		0.63	%
Total	$	589,471,560	100.00	%	$	605,090,324	100.00	%

December 31, 2017 September 30, 2017
Fair Value: % of Total Investments % of Total Net Assets % of Total Investments % of Total Net Assets
Northeast U.S. $ 166,617,795
30.78 % 57.46 % $ 173,667,526
30.99 % 59.14 %
Midwest U.S. 96,960,068
17.91 % 33.44 % 115,780,284
20.66 % 39.43 %
Southeast U.S. 91,006,722
16.81 % 31.39 % 89,246,247
15.92 % 30.39 %
West U.S. 81,420,045
15.04 % 28.08 % 75,054,066
13.39 % 25.56 %
Southwest U.S. 72,117,431
13.32 % 24.87 % 99,398,397
17.74 % 33.85 %
International 29,418,070
5.43 % 10.15 % 3,406,258
0.61 % 1.16 %
Northwest U.S. 3,868,202
0.71 % 1.33 % 3,883,882
0.69 % 1.32 %
Total $ 541,408,333
100.00 % 186.72 % $ 560,436,660
100.00 % 190.85 %



	June 30, 2018						September 30, 2017
Fair Value:			% of Total Investments		% of Total Net Assets				% of Total Investments		% of Total Net Assets
Southwest	$	147,477,940	25.85	%	50.51	%	$	99,398,397	17.74	%	33.85	%
Northeast	129,250,485		22.64	%	44.27	%	173,667,526		30.99	%	59.14	%
West	88,425,904		15.49	%	30.29	%	75,054,066		13.39	%	25.56	%
Midwest	78,211,552		13.70	%	26.79	%	115,780,284		20.66	%	39.43	%
Southeast	68,633,167		12.02	%	23.51	%	89,246,247		15.92	%	30.39	%
International	51,773,260		9.07	%	17.73	%	3,406,258		0.61	%	1.16	%
Northwest	7,021,875		1.23	%	2.41	%	3,883,882		0.69	%	1.32	%
Total	$	570,794,183	100.00	%	195.51	%	$	560,436,660	100.00	%	190.85	%

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The composition of the Company's portfolio by industry at cost as a percentage of total investments and at fair value as a percentage of total investments and total net assets as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017 was as follows:


	December 31, 2017				September 30, 2017				June 30, 2018				September 30, 2017
Cost:			% of Total Investments				% of Total Investments				% of Total Investments				% of Total Investments
Multi-sector holdings (1)									$	72,973,228	12.41	%	$	71,340,632	11.79	%
Internet software & services	$	124,795,435	21.35	%	$	129,816,292	21.46	%	62,625,667		10.62		129,816,292		21.46
Multi-sector holdings (1)	71,635,783		12.26		71,340,632		11.79
Specialized finance									31,603,189		5.36		15,358,280		2.54
Advertising									29,862,529		5.07		43,518,443		7.19
Oil & Gas Exploration & Production									29,441,704		4.99		—		—
Movies & entertainment									22,966,015		3.90		—		—
Environmental & facilities services									21,345,565		3.62		14,170,031		2.34
Diversified support services									20,506,531		3.48		24,189,607		4.00
Research & consulting services									19,215,591		3.26		6,922,777		1.14
Pharmaceuticals									18,312,787		3.11		9,068,650		1.50
IT consulting & other services									15,767,843		2.67		20,485,989		3.39
Healthcare services	50,305,151		8.61		50,858,157		8.41		15,586,132		2.64		50,858,157		8.41
Advertising	34,366,916		5.88		43,518,443		7.19
Diversified support services	24,131,898		4.13		24,189,607		4.00
Human resources & employment services	23,042,044		3.94		20,141,957		3.33
Aerospace & defense									15,369,967		2.61		6,453,287		1.07
Communications Equipment									13,828,529		2.35		—		—
Integrated telecommunication services	16,934,464		2.90		11,291,073		1.87		12,930,776		2.19		11,291,073		1.87
IT consulting & other services	15,998,982		2.74		20,485,989		3.39
Aerospace & defense	15,437,617		2.64		6,453,287		1.07
Specialized finance	15,300,770		2.62		15,358,280		2.54
Communications equipment	14,812,970		2.54		—		—
Research & consulting services	14,575,531		2.49		6,922,777		1.14
Environmental & facilities services	14,140,224		2.42		14,170,031		2.34
Personal products									11,738,576		1.99		6,544,450		1.08
Commercial printing									11,700,419		1.98		11,847,790		1.96
Electrical components & equipment									11,640,000		1.97		—		—
Data processing & outsourced services									10,066,585		1.71		9,804,174		1.62
Commodity Chemicals									9,952,452		1.69		—		—
Textiles									9,951,034		1.69		—		—
Oil & Gas Storage & Transportation									9,900,000		1.68		—		—
Human resource & employment services									9,578,086		1.62		20,141,957		3.33
Oil & gas equipment & services	14,019,903		2.40		14,057,018		2.32		8,801,116		1.49		14,057,018		2.32
Commercial printing	11,808,469		2.02		11,847,790		1.96
Commodity chemicals	9,991,297		1.71		—		—
Oil & gas exploration & production	9,913,159		1.70		—		—
Alternative carriers	9,743,750		1.67		—		—
Distributors	8,602,200		1.47		12,967,500		2.14
Pharmaceuticals	8,457,500		1.45		9,068,650		1.50
Leisure facilities									8,798,919		1.49		—		—
Trucking	8,152,865		1.40		4,079,548		0.67		8,095,128		1.37		4,079,548		0.67
Security & alarm services	7,995,399		1.37		8,018,318		1.33
Food retail	7,565,523		1.29		10,054,868		1.66
Personal products	6,542,497		1.12		6,544,450		1.08
Alternative Carriers									7,959,981		1.35		—		—
Broadcasting									6,965,000		1.18		—		—
Household appliances									6,931,484		1.18		—		—
Systems Software									5,971,339		1.01		—		—
Auto parts & equipment	5,856,507		1.00		5,871,777		0.97		5,826,009		0.99		5,871,777		0.97
Data processing & outsourced services	5,807,585		0.99		9,804,174		1.62
Investment Banking & Brokerage									5,543,487		0.94		—		—
Specialized consumer services									5,507,149		0.93		1,660,679		0.27
Household Products	5,037,500		0.86		—		—		5,034,656		0.85		—		—
Healthcare distributors	4,963,329		0.85		4,975,000		0.82
Specialized REITs	4,841,845		0.83		—		—		4,832,237		0.82		—		—
Housewares & specialties	4,781,391		0.82		4,795,075		0.79		4,754,235		0.81		4,795,075		0.79
Drug retail	4,030,000		0.69		—		—
Metal & glass containers									3,980,025		0.68		—		—
Specialty Stores									3,913,423		0.66		8,359,086		1.38
Industrial machinery	3,776,203		0.65		12,493,405		2.06		3,692,754		0.63		12,493,405		2.06
Specialty stores	2,977,500		0.51		8,359,086		1.38
General merchandise stores	1,820,550		0.31		—		—
Specialized consumer services	1,657,341		0.28		1,660,679		0.27
Food retail									3,648,410		0.62		10,054,868		1.66
General Merchandise Stores									1,853,003		0.31		—		—
Application software	500,000		0.09		33,801,616		5.59		500,000		0.08		33,801,616		5.59
Distributors									—		—		12,967,500		2.14
Real estate services	—		—		12,247,424		2.02		—		—		12,247,424		2.02
Computer & electronics retail	—		—		7,383,862		1.22
Security & alarm services									—		—		8,018,318		1.33
Computer & Electronics Retail									—		—		7,383,862		1.22
Healthcare distributors									—		—		4,975,000		0.82
Casinos & gaming	—		—		4,963,767		0.82		—		—		4,963,767		0.82
Fertilizers & agricultural chemicals	—		—		3,273,753		0.54		—		—		3,273,753		0.54
Hypermarkets & super centers	—		—		2,996,051		0.50		—		—		2,996,051		0.50
Computer hardware	—		—		1,279,988		0.21		—		—		1,279,988		0.21
Total	$	584,320,098	100.00	%	$	605,090,324	100.00	%	$	589,471,560	100.00	%	$	605,090,324	100.00	%

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


	December 31, 2017						September 30, 2017						June 30, 2018						September 30, 2017
Fair Value:			% of Total Investments		% of Total Net Assets				% of Total Investments		% of Total Net Assets				% of Total Investments		% of Total Net Assets				% of Total Investments		% of Total Net Assets
Internet software & services	$	117,058,015	21.64	%	40.36	%	$	121,778,922	21.72	%	41.43	%	$	61,865,235	10.83	%	21.19	%	$	121,778,922	21.72	%	41.43	%
Multi-sector holdings (1)	57,180,650		10.56		19.72		57,606,674		10.28		19.62		57,707,953		10.11		19.77		57,606,674		10.28		19.62
Specialized finance													31,830,537		5.58		10.90		15,609,084		2.79		5.32
Oil & Gas Exploration & Production													29,193,622		5.11		10.00		—		—		—
Advertising													27,417,709		4.80		9.39		41,145,973		7.34		14.01
Movies & entertainment													23,060,434		4.04		7.90		—		—		—
Environmental & facilities services													21,501,342		3.77		7.36		14,287,163		2.55		4.87
Diversified support services													20,881,846		3.66		7.15		24,655,181		4.40		8.40
Research & consulting services													19,712,591		3.45		6.75		7,004,638		1.25		2.39
Pharmaceuticals													18,294,937		3.21		6.27		9,038,634		1.61		3.08
Aerospace & defense													15,425,590		2.70		5.28		6,556,692		1.17		2.23
Healthcare services	32,951,225		6.09		11.36		29,525,697		5.27		10.06		15,049,931		2.64		5.15		29,525,697		5.27		10.06
Advertising	32,023,541		5.91		11.04		41,145,973		7.34		14.01
Diversified support services	24,627,767		4.55		8.49		24,655,181		4.40		8.40
Human resources & employment services	23,143,302		4.27		7.98		20,125,090		3.59		6.85
IT consulting & other services													14,095,513		2.47		4.83		20,488,238		3.66		6.98
Communications Equipment													13,991,987		2.45		4.79		—		—		—
Integrated telecommunication services	15,790,242		2.92		5.45		11,368,765		2.03		3.87		12,774,199		2.24		4.38		11,368,765		2.03		3.87
Aerospace & defense	15,545,729		2.87		5.36		6,556,692		1.17		2.23
Specialized finance	15,523,936		2.87		5.35		15,609,084		2.79		5.32
Research & consulting services	14,868,862		2.75		5.13		7,004,638		1.25		2.39
IT consulting & other services	14,823,041		2.74		5.11		20,488,238		3.66		6.98
Communications equipment	14,789,100		2.73		5.10		—		—		—
Environmental & facilities services	14,251,368		2.63		4.92		14,287,163		2.55		4.87
Electrical components & equipment													11,979,960		2.10		4.10		—		—		—
Commercial printing													11,882,639		2.08		4.07		11,942,132		2.13		4.07
Personal products													11,850,000		2.08		4.06		6,599,006		1.18		2.25
Data processing & outsourced services													10,189,813		1.79		3.49		9,840,600		1.76		3.35
Textiles													10,075,050		1.77		3.45		—		—		—
Commodity Chemicals													10,042,696		1.76		3.44		—		—		—
Oil & Gas Storage & Transportation													10,000,000		1.75		3.43		—		—		—
Human resource & employment services													9,686,697		1.70		3.32		20,125,090		3.59		6.85
Oil & gas equipment & services	14,085,029		2.60		4.86		14,052,500		2.51		4.79		9,034,103		1.58		3.09		14,052,500		2.51		4.79
Commercial printing	11,988,412		2.21		4.13		11,942,132		2.13		4.07
Commodity chemicals	10,059,400		1.86		3.47		—		—		—
Oil & gas exploration & production	9,925,000		1.83		3.42		—		—		—
Alternative carriers	9,737,500		1.80		3.36		—		—		—
Pharmaceuticals	8,542,500		1.58		2.95		9,038,634		1.61		3.08
Distributors	8,471,020		1.56		2.92		12,957,035		2.31		4.41
Leisure facilities													8,800,737		1.54		3.01		—		—		—
Trucking	8,159,262		1.51		2.81		4,099,725		0.73		1.40		8,138,085		1.43		2.79		4,099,725		0.73		1.40
Security & alarm services	7,908,513		1.46		2.73		7,972,286		1.42		2.72
Food retail	7,620,697		1.41		2.63		10,182,584		1.82		3.47
Personal products	6,608,509		1.22		2.28		6,599,006		1.18		2.25
Alternative Carriers													7,990,000		1.40		2.74		—		—		—
Broadcasting													7,008,750		1.23		2.40		—		—		—
Household appliances													6,991,250		1.22		2.39		—		—		—
Systems Software													6,022,500		1.06		2.06		—		—		—
Auto parts & equipment	5,850,878		1.08		2.02		5,798,747		1.03		1.97		5,820,547		1.02		1.99		5,798,747		1.03		1.97
Data processing & outsourced services	5,843,475		1.08		2.02		9,840,600		1.76		3.35
Household products	5,040,000		0.93		1.74		—		—		—
Healthcare distributors	4,837,875		0.89		1.67		4,948,950		0.88		1.69
Investment Banking & Brokerage													5,534,970		0.97		1.90		—		—		—
Specialized consumer services													5,270,004		0.92		1.81		1,672,677		0.30		0.57
Household Products													4,978,750		0.87		1.71		—		—		—
Specialized REITs	4,830,003		0.89		1.67		—		—		—		4,750,280		0.83		1.63		—		—		—
Housewares & specialties	4,783,540		0.88		1.65		4,771,779		0.85		1.63		4,616,151		0.81		1.58		4,771,779		0.85		1.63
Drug retail	4,018,340		0.74		1.39		—		—		—
Metal & glass containers													3,998,319		0.70		1.37		—		—		—
Specialty Stores													3,892,231		0.68		1.33		8,193,960		1.46		2.79
Food retail													3,722,571		0.65		1.28		10,182,584		1.82		3.47
Industrial machinery	3,662,917		0.68		1.26		12,452,459		2.22		4.24		3,582,717		0.63		1.23		12,452,459		2.22		4.24
Specialty stores	3,004,020		0.55		1.04		8,193,960		1.46		2.79
General merchandise stores	1,945,809		0.36		0.67		—		—		—
Specialized consumer services	1,669,765		0.31		0.58		1,672,677		0.30		0.57
General Merchandise Stores													1,904,928		0.33		0.65		—		—		—
Application software	239,091		0.04		0.08		33,966,141		6.06		11.57		227,009		0.04		0.08		33,966,141		6.06		11.57
Distributors													—		—		—		12,957,035		2.31		4.41
Real estate services	—		—		—		12,256,098		2.19		4.17		—		—		—		12,256,098		2.19		4.17
Computer & electronics retail	—		—		—		7,498,142		1.34		2.55
Security & alarm services													—		—		—		7,972,286		1.42		2.72
Computer & Electronics Retail													—		—		—		7,498,142		1.34		2.55
Casinos & gaming	—		—		—		5,038,622		0.90		1.72		—		—		—		5,038,622		0.90		1.72
Healthcare distributors													—		—		—		4,948,950		0.88		1.69
Hypermarkets & super centers	—		—		—		2,876,002		0.51		0.98		—		—		—		2,876,002		0.51		0.98
Fertilizers & agricultural chemicals	—		—		—		2,801,481		0.50		0.95		—		—		—		2,801,481		0.50		0.95
Computer hardware	—		—		—		1,324,983		0.24		0.45		—		—		—		1,324,983		0.24		0.45
Total	$	541,408,333	100.00	%	186.72	%	$	560,436,660	100.00	%	190.85	%	$	570,794,183	100.00	%	195.51	%	$	560,436,660	100.00	%	190.85	%

___________________


(1)	This industry includes the Company's investment in the Glick JV.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The Company's investments are generally in middle-market companies in a variety of industries. The Company has one investment that represented greater than 10% of the total investment portfolio at fair value as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, which is as follows:

December 31, 2017 September 30, 2017
Glick JV LLC 10.6 % 10.3 %

Income, consisting of interest, dividends, fees, other investment income and realization of gains or losses, can fluctuate upon repayment or sale of an investment and in any given period can be highly concentrated among several investments.

Details of investment income of the Glick JV for the three and nine months ended ~~December 31,~~June 30, 2018 and June 30, 2017 ~~and December 31, 2016~~ are as follows:

Three months ended December 31, 2017 Three months ended December 31, 2016
Investment Income Percent of Total Investment Income Investment Income Percent of Total Investment Income
Glick JV LLC $ 1,493,848
13.9 % $ 1,582,856
13.7 %



	Three months ended June 30, 2018				Three months ended June 30, 2017
	Investment Income		Percent of Total Investment Income		Investment Income		Percent of Total Investment Income
Glick JV	$	1,637,494	14.0	%	$	1,031,956	8.5	%



	Nine months ended June 30, 2018				Nine months ended June 30, 2017
	Investment Income		Percent of Total Investment Income		Investment Income		Percent of Total Investment Income
Glick JV	$	4,674,454	14.2	%	$	4,018,138	11.6	%

Glick JV

In October 2014, the Company entered into an LLC agreement with GF Equity Funding 2014 LLC ("GF Equity Funding") to form the Glick JV. On April 21, 2015, the Glick JV began investing primarily in senior secured loans of middle-market companies. The Company co-invests in these securities with GF Equity Funding through the Glick JV. The Glick JV is managed by a four person board of directors, two of whom are selected by the Company and two of whom are selected by GF Equity Funding. The Glick JV is capitalized as transactions are completed, and portfolio decisions and investment decisions in respect of the Glick JV must be approved by the Glick JV investment committee, which consists of one representative selected by the Company and one representative selected by GF Equity Funding (with approval from a representative of each required). Since the Company does not have a controlling financial interest in the Glick JV, the Company does not consolidate the Glick JV. The members provide capital to the Glick JV in exchange for LLC equity interests, and the Company and GF Debt Funding 2014 LLC ("GF Debt Funding"), an entity advised by affiliates of GF Equity Funding, provide capital to the Glick JV in exchange for subordinated notes (the "Subordinated Notes"). As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Company and GF Equity Funding owned 87.5% and 12.5%, respectively, of the outstanding LLC equity interests, and the Company and GF Debt Funding owned 87.5% and 12.5%, respectively, of the Subordinated Notes. The Glick JV is not an "eligible portfolio company" as defined in section 2(a)(46) of the 1940 Act.

The Glick JV's portfolio consisted of middle-market and other corporate debt securities of 2532 and 23 "eligible portfolio companies" (as defined in Section 2(a)(46) of the 1940 Act) as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively. The portfolio companies in the Glick JV are in industries similar to those in which the Company may invest directly.

The Glick JV has a senior revolving credit facility with Deutsche Bank AG, New York Branch ("Deutsche Bank ~~facility"~~Facility") with a stated maturity date of ~~April 17,~~October 7, 2023, which permitted up to $125.0 million and $200.0 million of borrowings as of ~~both December 31, 2017~~June 30, 2018 and September 30, ~~2017.~~2017, respectively. Borrowings under the Deutsche Bank ~~facility~~Facility are secured by all of the assets of the Glick JV and all of the equity interests in the Glick JV. On June 22, 2018, Glick JV amended the Deutsche Bank Facility, which decreased the maximum permissible borrowings from $150 million to $125 million, extended the reinvestment date from July 7, 2018 to October 7, 2018 and ~~bore~~the maturity date from July 7, 2023 to October 7, 2023 and decreased the interest ~~at a~~ rate ~~equal to~~from the 3-month LIBOR plus 2.5% per annum with no LIBOR floor ~~as of December 31, 2017 and September 30, 2017.~~to the 3-month LIBOR plus 2.3% per annum with no LIBOR floor. Under the Deutsche Bank ~~facility,~~Facility, $93.1 million and $56.9 million of borrowings were outstanding as of ~~each of December 31, 2017~~June 30, 2018 and September 30, 2017, respectively.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Glick JV had total assets of ~~$151.5~~$181.9 million and $126.7 million, respectively. As of ~~December 31, 2017,~~June 30, 2018, the Company's investment in the Glick JV consisted of LLC equity interests and Subordinated Notes of ~~$57.2~~$57.7 million in the aggregate at fair value. As of September 30, 2017, the Company's investment in the Glick JV consisted of LLC equity interests and Subordinated Notes of $57.6 million in the aggregate at fair value. The Subordinated Notes are junior in right of payment to the repayment of temporary contributions made by the Company to fund investments of the Glick JV that are repaid when GF Equity Funding and GF Debt Funding make their capital contributions and fund their Subordinated Notes, respectively.

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Glick JV had total capital commitments of $100.0 million, $87.5 million of which was from the Company and the remaining $12.5 million of which was from GF Equity Funding and GF Debt Funding. Approximately ~~$81.9~~$83.6 million and $81.6 million in aggregate commitments were funded as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively, of which ~~$71.7~~$73.0 million and $71.4 million, respectively, was from the Company. As of each of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Company had commitments to fund Subordinated Notes to the Glick JV of $78.8 million, of which ~~$14.2~~$12.9 million

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

and $14.5 million, respectively, was unfunded. As of each of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Company had commitments to fund LLC equity interests in the Glick JV of $8.7 million, of which $1.6 million was ~~unfunded.~~unfunded as of each such date.

Below is a summary of the Glick JV's portfolio, followed by a listing of the individual loans in the Glick JV's portfolio as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017:


	December 31, 2017	September 30, 2017	June 30, 2018	September 30, 2017
Senior secured loans (1)	$128,805,001	$115,964,537	$175,802,807	$115,964,537
Weighted average current interest rate on senior secured loans (2)	7.02%	6.92%	7.21%	6.92%
Number of borrowers in Glick JV	25	23
Number of borrowers in the Glick JV			32	23
Largest loan exposure to a single borrower (1)	$8,597,150	$11,267,524	$7,980,000	$11,267,524
Total of five largest loan exposures to borrowers (1)	$38,912,938	$42,833,696	$37,712,500	$42,833,696

__________

(1) At principal amount.

(2) Computed using the annual interest rate on accruing senior secured loans.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

Glick JV Portfolio as of ~~December 31, 2017~~June 30, 2018

Portfolio Company Industry Investment Type Maturity Date Current Interest Rate (1)(4) Cash Interest Rate (1) Principal Cost Fair Value (2)
Ameritox Ltd. (3)(5) Healthcare services First Lien Term Loan 4/11/2021 LIBOR+5% (1% floor) cash 3% PIK 6.69 % $ 2,353,200
$ 2,243,202
$ 286,374
Healthcare services 119,910.76 Class B Preferred Units

119,911
—
Healthcare services 368.96 Class A Common Units

2,174,034
—
Total Ameritox Ltd. 2,353,200
4,537,147
286,374
Compuware Corporation (3) Internet software & services First Lien Term Loan B3 12/15/2021 LIBOR+4.25% (1% floor) cash 5.63 % 6,263,981
6,212,998
6,312,934
Metamorph US 3, LLC (3)(5) Internet software & services First Lien Term Loan 12/1/2020 LIBOR+5.5% (1% floor) cash 2% PIK 7.07 % 6,806,211
6,306,815
2,584,318
Motion Recruitment Partners LLC (3) Human resources & employment services First Lien Term Loan 2/13/2020 LIBOR+6% (1% floor) cash 7.57 % 8,597,150
8,597,146
8,605,596
NAVEX Global, Inc. Internet software & services First Lien Term Loan 11/19/2021 LIBOR+4.25% (1% floor) cash 5.82 % 2,969,388
2,960,727
2,984,250
Air Newco LLC IT consulting & other services First Lien Term Loan B 3/20/2022 LIBOR+5.5% (1% floor) cash 6.94 % 8,139,577
8,121,549
8,088,704
CM Delaware LLC Advertising First Lien Term Loan 3/18/2021 LIBOR+5.25% (1% floor) cash 6.94 % 2,069,786
2,068,356
2,018,041
Central Security Group, Inc. (3) Specialized consumer services First Lien Term Loan 10/6/2021 LIBOR+5.625% (1% floor) cash 7.19 % 3,866,103
3,870,229
3,885,433
Aptos, Inc. (3) Data processing & outsourced services First Lien Term Loan B 9/1/2022 LIBOR+6.75% (1% floor) cash 8.44 % 7,870,000
7,747,832
7,791,300
Vubiquity, Inc. Application software First Lien Term Loan 8/12/2021 LIBOR+5.5% (1% floor) cash 7.19 % 4,116,000
4,089,928
4,085,130
Novetta Solutions, LLC Diversified support services First Lien Term Loan 10/16/2022 LIBOR+5% (1% floor) cash 6.70 % 5,975,734
5,918,766
5,813,911
SHO Holding I Corporation Footwear First Lien Term Loan 10/27/2022 LIBOR+5% (1% floor) cash 6.42 % 6,370,000
6,324,741
6,147,050
Valet Merger Sub, Inc. (3) Environmental & facilities services First Lien Term Loan 9/24/2021 LIBOR+7% (1% floor) cash 8.57 % 3,910,000
3,870,466
3,909,937
Environmental & facilities services Incremental Term Loan 9/24/2021 LIBOR+7% (1% floor) cash 8.57 % 1,024,850
1,004,945
1,024,833
Total Valet Merger Sub, Inc. 4,934,850
4,875,411
4,934,770
RSC Acquisition, Inc. Insurance brokers First Lien Term Loan 11/30/2022 LIBOR+5.25% (1% floor) cash 6.94 % 3,920,064
3,897,948
3,880,863
Integro Parent Inc. Insurance brokers First Lien Term Loan 10/31/2022 LIBOR+5.75% (1% floor) cash 7.13 % 4,901,424
4,784,962
4,889,170
TruckPro, LLC Auto parts & equipment First Lien Term Loan 8/6/2018 LIBOR+5% (1% floor) cash 6.69 % 1,811,634
1,810,641
1,813,409
Falmouth Group Holdings Corp. Specialty chemicals First Lien Term Loan 12/13/2021 LIBOR+6.75% (1% floor) cash 8.44 % 4,527,907
4,491,387
4,528,532
Ancile Solutions, Inc. (3) Internet software & services First Lien Term Loan 6/30/2021 LIBOR+7% (1% floor) cash 8.69 % 3,990,530
3,947,582
3,954,615
California Pizza Kitchen, Inc. Restaurants First Lien Term Loan 8/23/2022 LIBOR+6% (1% floor) cash 7.57 % 4,937,500
4,925,607
4,851,094
MHE Intermediate Holdings, LLC (3) Diversified support services First Lien Term Loan B 3/11/2024 LIBOR+5% (1% floor) cash 6.69 % 4,218,125
4,142,752
4,218,125
Diversified support services Delayed Draw Term Loan 3/11/2024 LIBOR+5% (1% floor) cash 6.69 % 665,837
633,517
665,837
Total MHE Intermediate Holdings, LLC 4,883,962
4,776,269
4,883,962
Chloe Ox Parent LLC (3) Healthcare services First Lien Term Loan 12/14/2024 LIBOR+5% (1% floor) cash 6.64 % 6,000,000
5,940,000
6,022,500
Gigamon Inc. Systems software First Lien Term Loan 12/18/2024 LIBOR+4.5% (1% floor) cash 6.03 % 6,000,000
5,940,000
5,970,000
Indivior Finance Sarl (3) Pharmaceuticals First Lien Term Loan 12/19/2022 LIBOR+4.5% (1% floor) cash 6.11 % 7,500,000
7,462,500
7,537,500
Tribe Buyer LLC (3) Human resources & employment services First Lien Term Loan 2/16/2024 LIBOR+4.5% (1% floor) cash 5.68 % 6,000,000
5,985,000
6,078,750
Asset International, Inc. (3) Research & Consulting Services First Lien Term Loan 12/29/2024 LIBOR+4.5% (1% floor) cash 6.19 % 4,000,000
3,920,125
3,920,000
Total Portfolio Investments $ 128,805,001
$ 129,513,666
$ 121,868,206



Portfolio Company	Industry	Investment Type	Maturity Date	Current Interest Rate (1)(4)	Cash Interest Rate (1)		Principal		Cost		Fair Value (2)
Air Newco LLC	IT consulting & other services	First Lien Term Loan B	5/31/2024	LIBOR+4.75% cash	6.78	%	$	7,500,000	$	7,481,250	$	7,556,250
AI Ladder Luxembourg Subco Sarl (3)	Electrical components & equipment	First Lien Term Loan B	5/4/2025	LIBOR+4.5% cash	6.82	%	5,000,000		4,850,000		4,991,650
AL Midcoast Holdings LLC (3)	Oil & gas equipment & services	First Lien Term Loan B	6/28/2025	LIBOR+5.5% cash	7.84	%	7,000,000		6,930,000		7,000,000
Alvogen Pharma US Inc.	Pharmaceuticals	First Lien Term Loan B	4/1/2022	LIBOR+4.75% (1% floor) cash	6.84	%	7,000,000		7,000,000		7,026,285
Ancile Solutions, Inc. (3)	Internet software & services	First Lien Term Loan	6/30/2021	LIBOR+7% (1% floor) cash	9.33	%	3,801,486		3,766,458		3,774,875
Aptos, Inc. (3)	Data processing & outsourced services	First Lien Term Loan	9/1/2022	LIBOR+6.75% (1% floor) cash	8.84	%	7,770,000		7,662,286		7,692,300
Asset International, Inc. (3)	Research & Consulting Services	First Lien Term Loan	12/29/2024	LIBOR+4.5% (1% floor) cash	6.83	%	3,980,000		3,906,125		3,962,042
Bison Midstream Holdings LLC	Oil & gas equipment & services	First Lien Term Loan B	5/21/2025	LIBOR+4% cash	6.09	%	5,000,000		4,975,362		5,012,500
California Pizza Kitchen, Inc.	Restaurants	First Lien Term Loan	8/23/2022	LIBOR+6% (1% floor) cash	8.10	%	4,912,500		4,900,667		4,821,619
Chloe Ox Parent LLC (3)	Healthcare services	First Lien Term Loan	12/14/2024	LIBOR+5% (1% floor) cash	6.83	%	5,985,000		5,928,402		5,999,963
CM Delaware LLC	Advertising	First Lien Term Loan	3/18/2021	LIBOR+5.25% (1% floor) cash	7.58	%	2,059,034		2,057,825		2,007,558
Compuware Corporation (3)	Internet software & services	First Lien Term Loan B3	12/15/2021	LIBOR+3.5% (1% floor) cash	5.59	%	6,019,868		5,975,964		6,040,937

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Portfolio Company	Industry	Investment Type	Maturity Date	Current Interest Rate (1)(4)	Cash Interest Rate (1)		Principal		Cost		Fair Value (2)
Eton (3)	Research & consulting services	Second Lien Term Loan	3/16/2026	LIBOR+7.5% cash	9.48	%	$	5,000,000	$	4,975,353	$	5,031,250
Falmouth Group Holdings Corp.	Specialty chemicals	First Lien Term Loan	12/13/2021	LIBOR+6.75% (1% floor) cash	8.92	%	4,527,907		4,491,387		4,531,556
Gigamon, Inc.	Systems software	First Lien Term Loan	12/18/2024	LIBOR+4.5% (1% floor) cash	6.83	%	5,970,000		5,914,352		6,022,238
IBC Capital Ltd.	Metal & glass containers	First Lien Term Loan B	9/11/2023	LIBOR+3.75% cash	6.08	%	4,987,500		4,975,031		4,997,899
Indivior Finance Sarl (3)	Pharmaceuticals	First Lien Term Loan B	12/19/2022	LIBOR+4.5% (1% floor) cash	6.86	%	7,462,500		7,428,857		7,448,508
Integro Parent, Inc.	Insurance brokers	First Lien Term Loan	10/31/2022	LIBOR+5.75% (1% floor) cash	8.06	%	4,876,424		4,773,343		4,864,233
McDermott Technology Americas Inc. (3)	Oil & gas equipment & services	First Lien Term Loan B	5/12/2025	LIBOR+5% (1% floor) cash	7.09	%	7,980,000		7,822,101		8,030,314
MHE Intermediate Holdings, LLC (3)	Diversified support services	First Lien Term Loan B	3/8/2024	LIBOR+5% (1% floor) cash	7.33	%	4,196,875		4,127,417		4,187,033
	Diversified support services	Delayed Draw Term Loan	3/8/2024	LIBOR+5% (1% floor) cash	7.33	%	847,813		815,564		843,771
Total MHE Intermediate Holdings, LLC							5,044,688		4,942,981		5,030,804
Morphe Holdings LLC (3)	Personal products	First Lien Term Loan	2/10/2023	LIBOR+6% (1% floor) cash	8.33	%	3,456,250		3,423,752		3,456,250
NAVEX Global, Inc.	Internet software & services	First Lien Term Loan	11/19/2021	LIBOR+4.25% (1% floor) cash	6.34	%	2,954,082		2,946,885		2,967,006
Northern Star Industries Inc.	Electrical components & equipment	First Lien Term Loan B	3/31/2025	LIBOR+4.75% (1% floor) cash	7.08	%	5,486,250		5,459,744		5,493,108
Novetta Solutions, LLC	Diversified support services	First Lien Term Loan	10/16/2022	LIBOR+5% (1% floor) cash	7.10	%	5,944,850		5,891,603		5,781,366
OCI Beaumont LLC (3)	Commodity chemicals	First Lien Term Loan B	3/13/2025	LIBOR+4.25% (1% floor) cash	6.33	%	6,982,500		6,974,072		7,051,243
R1 RCM Inc. (3)	Healthcare services	First Lien Term Loan	5/8/2025	LIBOR+5.25% cash	7.62	%	7,000,000		6,793,059		7,000,000
RSC Acquisition, Inc.	Insurance brokers	First Lien Term Loan	11/30/2022	LIBOR+4.25% (1% floor) cash	6.75	%	3,909,994		3,890,182		3,905,106
SHO Holding I Corporation	Footwear	First Lien Term Loan	10/27/2022	LIBOR+5% (1% floor) cash	7.36	%	6,337,500		6,297,075		5,798,813
Tribe Buyer LLC (3)	Human resources & employment services	First Lien Term Loan	2/16/2024	LIBOR+4.5% (1% floor) cash	6.59	%	5,954,774		5,940,862		5,984,548
Unimin Corp.	Oil & gas equipment & services	First Lien Term Loan	5/17/2025	LIBOR+3.75% (1% floor) cash	6.05	%	7,000,000		7,000,000		7,009,870
Valet Merger Sub, Inc. (3)	Environmental & facilities services	First Lien Term Loan	9/24/2021	LIBOR+6.25% (1% floor) cash	8.34	%	3,890,000		3,855,873		3,890,000
	Environmental & facilities services	Incremental Term Loan	9/24/2021	LIBOR+6.25% (1% floor) cash	8.34	%	1,019,700		1,002,564		1,019,700
Total Valet Merger Sub, Inc.							4,909,700		4,858,437		4,909,700
Verra Mobility, Corp.	Data processing & outsourced services	First Lien Term Loan B	2/23/2025	LIBOR+3.75% (1% floor) cash	5.84	%	3,990,000		3,970,731		4,018,269
Total Portfolio Investments							$	175,802,807	$	174,204,146	$	175,218,060

__________

(1) Represents the current interest rate as of ~~December 31, 2017.~~June 30, 2018. All interest rates are payable in cash, unless otherwise noted.

(2) Represents the current determination of fair value as of ~~December 31, 2017~~June 30, 2018 utilizing a similar technique as the Company in accordance with ASC 820. However, the determination of such fair value is not included in the Company's Board of Directors' valuation process described elsewhere herein.

(3) This investment is held by both the Company and the Glick JV as of ~~December 31, 2017.~~June 30, 2018.

(4) The interest rate on the principal balance outstanding for all floating rate loans is indexed to LIBOR and/or an alternate base rate (e.g., prime rate), which typically resets semi-annually, quarterly, or monthly at the borrower's option. The borrower may also elect to have multiple interest reset periods for each loan. For each of these loans, the Company has provided the applicable margin over LIBOR or the alternate base rate based on each respective credit agreement.

~~(5) This investment was on cash non-accrual status as of December 31, 2017. Cash non-accrual status is inclusive of PIK and other non-cash income, where applicable.~~

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Glick JV Portfolio as of September 30, 2017


Portfolio Company	Industry	Investment Type	Maturity Date	Current Interest Rate (1)(4)	Cash Interest Rate (1)		Principal		Cost		Fair Value (2)		Industry	Investment Type	Maturity Date	Current Interest Rate (1)(4)	Cash Interest Rate (1)		Principal		Cost		Fair Value (2)
Air Newco LLC													IT consulting & other services	First Lien Term Loan B	3/20/2022	LIBOR+5.5% (1% floor) cash	6.82	%	$	8,160,622	$	8,141,224	$	8,099,417
Ameritox Ltd. (3)(5)	Healthcare services	First Lien Term Loan	4/11/2021	LIBOR+5% (1% floor) cash 3% PIK	6.33	%	$	2,287,177	$	2,243,202	$	265,211	Healthcare services	First Lien Term Loan	4/11/2021	LIBOR+5% (1% floor) cash 3% PIK	6.33	%	2,287,177		2,243,202		265,211
	Healthcare services	119,910.76 Class B Preferred Units							119,911		—		Healthcare services	119,910.76 Class B Preferred Units							119,911		—
	Healthcare services	368.96 Class A Common Units							2,174,034		—		Healthcare services	368.96 Class A Common Units							2,174,034		—
Total Ameritox Ltd.							2,287,177		4,537,147		265,211								2,287,177		4,537,147		265,211
Ancile Solutions, Inc. (3)													Internet software & services	First Lien Term Loan	6/30/2021	LIBOR+7% (1% floor) cash	8.33	%	4,042,355		3,995,621		4,010,198
Aptos, Inc. (3)													Data processing & outsourced services	First Lien Term Loan B	9/1/2022	LIBOR+6.75% (1% floor) cash	8.08	%	7,920,000		7,790,262		7,840,800
Beyond Trust Software, Inc. (3)	Application software	First Lien Term Loan	9/25/2019	LIBOR+7% (1% floor) cash	8.33	%	11,267,524		11,220,478		11,267,116		Application software	First Lien Term Loan	9/25/2019	LIBOR+7% (1% floor) cash	8.33	%	11,267,524		11,220,478		11,267,116
California Pizza Kitchen, Inc.													Restaurants	First Lien Term Loan	8/23/2022	LIBOR+6% (1% floor) cash	7.24	%	4,950,000		4,938,077		4,917,008
Central Security Group, Inc. (3)													Specialized consumer services	First Lien Term Loan	10/6/2021	LIBOR+5.625% (1% floor) cash	6.86	%	3,876,067		3,880,408		3,892,211
CM Delaware LLC													Advertising	First Lien Term Loan	3/18/2021	LIBOR+5.25% (1% floor) cash	6.58	%	2,075,162		2,073,617		2,064,786
Compuware Corporation (3)	Internet software & services	First Lien Term Loan B3	12/15/2021	LIBOR+4.25% (1% floor) cash	5.49	%	6,279,920		6,225,992		6,358,419		Internet software & services	First Lien Term Loan B3	12/15/2021	LIBOR+4.25% (1% floor) cash	5.49	%	6,279,920		6,225,992		6,358,419
Falmouth Group Holdings Corp.													Specialty chemicals	First Lien Term Loan	12/13/2021	LIBOR+6.75% (1% floor) cash	8.08	%	4,610,174		4,572,990		4,610,400
Integro Parent, Inc.													Insurance brokers	First Lien Term Loan	10/31/2022	LIBOR+5.75% (1% floor) cash	7.06	%	4,913,924		4,790,511		4,901,639
Metamorph US 3, LLC (3)(5)	Internet software & services	First Lien Term Loan	12/1/2020	LIBOR+5.5% (1% floor) cash 2% PIK	6.74	%	6,825,900		6,477,372		2,592,115		Internet software & services	First Lien Term Loan	12/1/2020	LIBOR+5.5% (1% floor) cash 2% PIK	6.74	%	6,825,900		6,477,372		2,592,115
MHE Intermediate Holdings, LLC (3)													Diversified support services	First Lien Term Loan B	3/8/2024	LIBOR+5% (1% floor) cash	6.33	%	4,228,750		4,150,304		4,228,752
													Diversified support services	Delayed Draw Term Loan	3/8/2024	LIBOR+5% (1% floor) cash	6.33	%	667,510		635,208		667,510
Total MHE Intermediate Holdings, LLC																			4,896,260		4,785,512		4,896,262
Motion Recruitment Partners LLC (3)	Human resources & employment services	First Lien Term Loan	2/13/2020	LIBOR+6% (1% floor) cash	7.24	%	8,659,650		8,659,650		8,659,223		Human resources & employment services	First Lien Term Loan	2/13/2020	LIBOR+6% (1% floor) cash	7.24	%	8,659,650		8,659,650		8,659,223
NAVEX Global, Inc.	Internet software & services	First Lien Term Loan	11/19/2021	LIBOR+4.25% (1% floor) cash	5.49	%	2,977,041		2,967,620		2,988,205		Internet software & services	First Lien Term Loan	11/19/2021	LIBOR+4.25% (1% floor) cash	5.49	%	2,977,041		2,967,620		2,988,205
Air Newco LLC	IT consulting & other services	First Lien Term Loan B	3/20/2022	LIBOR+5.5% (1% floor) cash	6.82	%	8,160,622		8,141,224		8,099,417
CM Delaware LLC	Advertising	First Lien Term Loan	3/18/2021	LIBOR+5.25% (1% floor) cash	6.58	%	2,075,162		2,073,617		2,064,786
New Trident Holdcorp, Inc. (3)	Healthcare services	First Lien Term Loan B	7/31/2019	LIBOR+5.75% (1.25% floor) cash	7.08	%	2,018,206		2,000,877		1,453,109		Healthcare services	First Lien Term Loan B	7/31/2019	LIBOR+5.75% (1.25% floor) cash	7.08	%	2,018,206		2,000,877		1,453,109
Central Security Group, Inc. (3)	Specialized consumer services	First Lien Term Loan	10/6/2021	LIBOR+5.625% (1% floor) cash	6.86	%	3,876,067		3,880,408		3,892,211
Aptos, Inc. (3)	Data processing & outsourced services	First Lien Term Loan B	9/1/2022	LIBOR+6.75% (1% floor) cash	8.08	%	7,920,000		7,790,262		7,840,800
Vubiquity, Inc.	Application software	First Lien Term Loan	8/12/2021	LIBOR+5.5% (1% floor) cash	6.83	%	4,126,500		4,099,195		4,095,551
Novetta Solutions, LLC													Diversified support services	First Lien Term Loan	10/16/2022	LIBOR+5% (1% floor) cash	6.34	%	5,990,978		5,932,073		5,826,226
Poseidon Merger Sub, Inc. (3)	Advertising	Second Lien Term Loan	8/15/2023	LIBOR+8.5% (1% floor) cash	9.81	%	3,000,000		2,933,633		3,030,000		Advertising	Second Lien Term Loan	8/15/2023	LIBOR+8.5% (1% floor) cash	9.81	%	3,000,000		2,933,633		3,030,000
Novetta Solutions, LLC	Diversified support services	First Lien Term Loan	10/16/2022	LIBOR+5% (1% floor) cash	6.34	%	5,990,978		5,932,073		5,826,226
RSC Acquisition, Inc.													Insurance brokers	First Lien Term Loan	11/30/2022	LIBOR+5.25% (1% floor) cash	6.58	%	3,930,134		3,912,198		3,890,832
SHO Holding I Corporation	Footwear	First Lien Term Loan	10/27/2022	LIBOR+5% (1% floor) cash	6.24	%	6,386,250		6,338,479		6,306,422		Footwear	First Lien Term Loan	10/27/2022	LIBOR+5% (1% floor) cash	6.24	%	6,386,250		6,338,479		6,306,422
TruckPro, LLC													Auto parts & equipment	First Lien Term Loan	8/6/2018	LIBOR+5% (1% floor) cash	6.24	%	1,823,268		1,821,822		1,825,054
Valet Merger Sub, Inc. (3)	Environmental & facilities services	First Lien Term Loan	9/24/2021	LIBOR+7% (1% floor) cash	8.24	%	3,920,000		3,877,655		3,919,865		Environmental & facilities services	First Lien Term Loan	9/24/2021	LIBOR+7% (1% floor) cash	8.24	%	3,920,000		3,877,655		3,919,865
	Environmental & facilities services	Incremental Term Loan	9/24/2021	LIBOR+7% (1% floor) cash	8.24	%	1,027,425		1,006,080		1,027,390		Environmental & facilities services	Incremental Term Loan	9/24/2021	LIBOR+7% (1% floor) cash	8.24	%	1,027,425		1,006,080		1,027,390
Total Valet Merger Sub, Inc.							4,947,425		4,883,735		4,947,255								4,947,425		4,883,735		4,947,255
RSC Acquisition, Inc.	Insurance brokers	First Lien Term Loan	11/30/2022	LIBOR+5.25% (1% floor) cash	6.58	%	3,930,134		3,912,198		3,890,832
Integro Parent Inc.	Insurance brokers	First Lien Term Loan	10/31/2022	LIBOR+5.75% (1% floor) cash	7.06	%	4,913,924		4,790,511		4,901,639
TruckPro, LLC	Auto parts & equipment	First Lien Term Loan	8/6/2018	LIBOR+5% (1% floor) cash	6.24	%	1,823,268		1,821,822		1,825,054
Falmouth Group Holdings Corp.	Specialty chemicals	First Lien Term Loan	12/13/2021	LIBOR+6.75% (1% floor) cash	8.08	%	4,610,174		4,572,990		4,610,400
Ancile Solutions, Inc. (3)	Internet software & services	First Lien Term Loan	6/30/2021	LIBOR+7% (1% floor) cash	8.33	%	4,042,355		3,995,621		4,010,198
California Pizza Kitchen, Inc.	Restaurants	First Lien Term Loan	8/23/2022	LIBOR+6% (1% floor) cash	7.24	%	4,950,000		4,938,077		4,917,008
MHE Intermediate Holdings, LLC (3)	Diversified support services	First Lien Term Loan B	3/11/2024	LIBOR+5% (1% floor) cash	6.33	%	4,228,750		4,150,304		4,228,752
	Diversified support services	Delayed Draw Term Loan	3/11/2024	LIBOR+5% (1% floor) cash	6.33	%	667,510		635,208		667,510
Total MHE Intermediate Holdings, LLC							4,896,260		4,785,512		4,896,262
Vubiquity, Inc.													Application software	First Lien Term Loan	8/12/2021	LIBOR+5.5% (1% floor) cash	6.83	%	4,126,500		4,099,195		4,095,551
Total Portfolio Investments							$	115,964,537	$	116,978,493	$	108,737,459							$	115,964,537	$	116,978,493	$	108,737,459

_________

(1) Represents the current interest rate as of September 30, 2017. All interest rates are payable in cash, unless otherwise noted.

(2) Represents the current determination of fair value as of September 30, 2017 utilizing a similar technique as the Company in accordance with ASC 820. However, the determination of such fair value is not included in the Company's Board of Directors' valuation process described elsewhere herein.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

(3) This investment is held by both the Company and the Glick JV as of September 30, 2017.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(5) This investment was on cash non-accrual status as of September 30, 2017. Cash non-accrual status is inclusive of PIK and other non-cash income, where applicable.

The cost and fair value of the Company's aggregate investment in the Glick JV was ~~$71.6~~$73.0 million and ~~$57.2~~$57.7 million, respectively, as of ~~December 31, 2017~~June 30, 2018 and $71.3 million and $57.6 million, respectively, as of September 30, 2017. ~~The~~As of June 30, 2018, the Subordinated Notes ~~pay~~paid a weighted average interest rate of LIBOR plus 6.5% per annum. As of September 30, 2017, the Subordinated Notes paid a weighted average interest rate of LIBOR plus 8.0% per annum. For the three and nine months ended ~~December 31,~~June 30, 2018, the Company earned interest income of $1.6 million and $4.7 million, respectively, on its investment in the Subordinated Notes, of which $0.6 million and $1.6 million was PIK interest income, respectively. For the three and nine months ended June 30, 2017, ~~and December 31, 2016,~~ the Company earned interest income of $1.5 million and ~~$1.4~~$4.3 million ~~respectively,~~ on its investment in the Subordinated ~~Notes.~~Notes, respectively. The Company did not earn any dividend income for the three and nine months ended ~~December 31, 2017 and~~June 30, 2018 with respect to its investment in the LLC equity interests of the Glick JV. The Company earned dividend income of $0.2 million for the ~~three~~nine months ended ~~December 31, 2016~~June 30, 2017 with respect to its LLC equity interests. In addition, the Company reversed $0.4 million of dividend income previously recorded in prior periods during the three and nine months ended June 30, 2017 with respect to its LLC equity interests following a determination that such amounts were no longer collectible. The LLC equity interests of the Glick JV are income producing to the extent there is residual cash to be distributed on a quarterly basis.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Below is certain summarized financial information for the Glick JV as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017 and for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~December 31, 2016:~~2017:


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
Selected Balance Sheet Information:
Investments in loans at fair value (cost December 31, 2017: $129,513,666; cost September 30, 2017: $116,978,493)	$	121,868,206	$	108,737,459
Investments in loans at fair value (cost June 30, 2018: $174,204,146; cost September 30, 2017: $116,978,493)					$	175,218,060	$	108,737,459
Cash and cash equivalents	26,080,455		13,891,899		3,153,258		13,891,899
Restricted cash	1,683,753		2,249,575		1,959,319		2,249,575
Due from portfolio companies	—		7,653		15,000		7,653
Other assets	1,859,067		1,791,077		1,552,214		1,791,077
Total assets	$	151,491,481	$	126,677,663	$	181,897,851	$	126,677,663

Senior credit facility payable	$	56,881,939	$	56,881,939	$	93,081,939	$	56,881,939
Subordinated notes payable at fair value (proceeds December 31, 2017: $73,741,750; proceeds September 30, 2017: $73,404,435)	65,319,540		65,836,199
Subordinated notes payable at fair value (proceeds June 30, 2018: $75,270,259; proceeds September 30, 2017: $73,404,435)					65,952,235		65,836,199
Other liabilities	29,290,002		3,959,525		22,863,677		3,959,525
Total liabilities	$	151,491,481	$	126,677,663	$	181,897,851	$	126,677,663
Members' equity	—		—		—		—
Total liabilities and members' equity	$	151,491,481	$	126,677,663	$	181,897,851	$	126,677,663

Three months ended
December 31, 2017 Three months ended
December 31, 2016
Selected Statements of Operations Information:
Interest income $ 1,939,602
$ 3,486,810
PIK interest income —
17,933
Fee income 32,802
99,653
Total investment income 1,972,404
3,604,396
Interest expense 2,736,122
2,795,065
Other expenses 38,146
75,836
Total expenses (1) 2,774,268
2,870,901
Net unrealized appreciation (depreciation) 1,444,107
(7,384,097 )
Realized loss on investments (642,243 ) (32,601 )
Net income (loss) $ —
$ (6,683,203 )



	Three months ended June 30, 2018			Three months ended June 30, 2017			Nine months ended June 30, 2018			Nine months ended June 30, 2017
Selected Statements of Operations Information:
Interest income	$	2,529,375		$	2,490,873		$	6,485,597		$	8,824,724
PIK interest income	—			18,010			—			53,620
Fee income	12,364			31,496			76,004			150,328
Total investment income	2,541,739			2,540,379			6,561,601			9,028,672
Interest expense	3,132,972			2,722,468			8,479,078			8,274,454
Other expenses	36,430			47,636			169,689			181,656
Total expenses (1)	3,169,402			2,770,104			8,648,767			8,456,110
Net unrealized appreciation (depreciation)	8,889,836			(726,406		)	10,999,243			(4,349,628		)
Realized loss on investments	(8,262,173		)	(9,893		)	(8,912,077		)	(3,873,454		)
Net income (loss)	$	—		$	(966,024	)	$	—		$	(7,650,520	)

__________

(1) There are no management fees or incentive fees charged at the Glick JV.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

The Glick JV has elected to fair value the Subordinated Notes issued to the Company and GF Debt Funding under FASB ASC Topic 825, Financial Instruments - Fair Value Options. The Subordinated Notes are valued based on the total assets less the liabilities senior to the Subordinated Notes in an amount not exceeding par under the enterprise value technique.

During the three and nine months ended ~~December 31,~~June 30, 2018 and June 30, 2017, ~~and December 31, 2016,~~ the Company did not sell any ~~senior secured~~ debt investments to the Glick JV.

Note 4. Fee Income

For the three and nine months ended ~~December 31,~~June 30, 2018, the Company recorded total fee income of $0.3 million, $0.1 million of which was recurring in nature, and $1.3 million, $0.1 million of which was recurring in nature, respectively. For the three and nine months ended June 30, 2017, the Company recorded total fee income of ~~$0.4~~$0.5 million, $0.1 million of which was recurring in ~~nature. For the three months ended December 31, 2016, the Company recorded total fee income of~~nature, and $1.2 million, $0.4 ~~million, $0.2~~ million of which was recurring in ~~nature. Recurring fee income primarily consists of servicing fees.~~nature, respectively.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 5. Share Data and Distributions

Earnings per Share

The following table sets forth the computation of basic and diluted earnings per share, pursuant to FASB ASC Topic 260-10, Earnings per Share, for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~December 31, 2016:~~2017:


	Three months ended December 31, 2017		Three months ended December 31, 2016		Three months ended June 30, 2018		Three months ended June 30, 2017		Nine months ended June 30, 2018		Nine months ended June 30, 2017
Earnings per common share — basic and diluted:
Net increase in net assets resulting from operations	$	1,905,968	$	724,797	$	1,725,132	$	139,198	$	12,313,739	$	5,696,300
Weighted average common shares outstanding	29,466,768		29,466,768		29,466,768		29,466,768		29,466,768		29,466,768
Earnings per common share — basic and diluted	$	0.06	$	0.02	$	0.06	$	—	$	0.42	$	0.19

Distributions

Distributions to common stockholders are recorded on the ex-dividend date. The Company is required to distribute dividends each taxable year to its stockholders of an amount generally at least equal to 90% of its investment company taxable income, determined without regard to any deduction for dividends paid, in order to be eligible for tax benefits allowed to a RIC under Subchapter M of the Code. The Company anticipates paying out as a distribution all or substantially all of those amounts. The amount to be paid out as a dividend is determined by the Board of Directors and is based on management’s estimate of the Company’s annual taxable income. Net realized capital gains, if any, are generally distributed, although the Company may decide to retain such net realized capital gains for investment.

The Company has adopted a dividend reinvestment plan (“DRIP”) that provides for reinvestment of any distributions the Company declares in cash on behalf of its stockholders, unless a stockholder elects to receive cash. As a result, if the Company’s Board of Directors authorizes, and the Company declares, a cash distribution, then the Company’s stockholders who have not “opted out” of the Company’s DRIP will have their cash distribution automatically reinvested in additional shares of the Company’s common stock, rather than receiving the cash distribution. If the Company’s shares are trading at a premium to net asset value, the Company typically issues new shares to implement the DRIP with such shares issued at the greater of the most recently computed net asset value per share of common stock or 95% of the current market price per share of common stock on the payment date for such distribution (or such lesser discount that still exceeds the most recently computed net asset value per share of common stock). If the Company’s shares are trading at a discount to net asset value, the Company typically purchases shares in the open market in connection with the Company’s obligations under the DRIP.

For income tax purposes, the Company estimates that its distributions for the ~~2017~~2018 calendar year will be composed primarily of ordinary income and the actual character of such distributions will be appropriately reported to the Internal Revenue Service and stockholders for the ~~2017~~2018 calendar year. To the extent that the Company’s taxable earnings for a fiscal and taxable year fall below the amount of distributions paid for the fiscal and taxable year, a portion of the total amount of the Company’s distributions for the fiscal and taxable year may be deemed a return of capital for tax purposes to the Company’s stockholders.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

The following table reflects the distributions per share that the Company has paid, including shares issued under the DRIP, on its common stock during the ~~three~~nine months ended ~~December 31, 2017~~June 30, 2018 and ~~December 31, 2016:~~2017:


Frequency	Date Declared	Record Date	Payment Date	Amount per Share		Cash Distribution		DRIP Shares Issued (1)	DRIP Shares Value			Date Declared	Record Date	Payment Date	Amount per Share		Cash Distribution		DRIP Shares Issued (1)	DRIP Shares Value
Quarterly	August 7, 2017	December 15, 2017	December 29, 2017	$	0.19	$	5,439,519	18,809	$	159,167		August 7, 2017	December 15, 2017	December 29, 2017	$	0.19	$	5,439,519	18,809	$	159,167
Total for the three months ended December 31, 2017				$	0.19	$	5,439,519	18,809	$	159,167
Quarterly												February 5, 2018	March 15, 2018	March 30, 2018	0.14		4,091,583		4,204	33,764
Quarterly												May 3, 2018	June 15, 2018	June 29, 2018	0.145		4,232,547		4,829	40,134
Total for the nine months ended June 30, 2018											Total for the nine months ended June 30, 2018				$	0.475	$	13,763,649	27,842	$	233,065

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Frequency	Date Declared	Record Date	Payment Date	Amount per Share		Cash Distribution		DRIP Shares Issued (1)	DRIP Shares Value			Date Declared	Record Date	Payment Date	Amount per Share		Cash Distribution		DRIP Shares Issued (1)	DRIP Shares Value
Monthly	August 4, 2016	October 14, 2016	October 31, 2016	$	0.075	$	2,183,023	3,146	$	26,985		August 4, 2016	October 14, 2016	October 31, 2016	$	0.075	$	2,183,023	3,146	$	26,985
Monthly	August 4, 2016	November 15, 2016	November 30, 2016	0.075		2,183,100		2,986	26,908			August 4, 2016	November 15, 2016	November 30, 2016	0.075		2,183,100		2,986	26,908
Monthly	October 19, 2016	December 15, 2016	December 30, 2016	0.075		2,179,421		3,438	30,586			October 19, 2016	December 15, 2016	December 30, 2016	0.075		2,179,421		3,438	30,586
Total for the three months ended December 31, 2016				$	0.23	$	6,545,544	9,570	$	84,479
Monthly												October 19, 2016	January 31, 2017	January 31, 2017	0.075		2,180,645		2,905	29,363
Monthly												October 19, 2016	February 15, 2017	February 28, 2017	0.075		2,183,581		2,969	26,427
Monthly												February 6, 2017	March 15, 2017	March 31, 2017	0.04		1,165,417		1,508	13,253
Quarterly												February 6, 2017	June 15, 2017	June 30, 2017	0.19		5,543,465		6,840	55,221
Total for the nine months ended June 30, 2017											Total for the nine months ended June 30, 2017				$	0.605	$	17,618,652	23,792	$	208,743

__________

(1) Shares were purchased on the open market and distributed.

Common Stock Offering

There were no common stock offerings during the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~December 31, 2016.~~2017.

Note 6. Borrowings

Citibank Facility

On January ~~15, 2015,~~31, 2018, the Company entered into an Amended and Restated Loan and Security Agreement with OCSI Senior Funding II LLC (formerly FS Senior Funding II ~~LLC,~~LLC) ("OCSI Senior Funding II"), the ~~Company's~~Company’s wholly-owned, special purpose financing subsidiary, ~~entered into a revolving credit facility (as amended,~~as the ~~"Citibank facility") with~~borrower, the lenders ~~referred~~from time to ~~therein,~~time party thereto, Citibank, N.A., as administrative agent, and Wells Fargo Bank, ~~N.A.,~~National Association, as collateral agent, to amend and ~~custodian, which~~restate the credit facility initially entered into on January 15, 2015 (as amended, the “Citibank Facility”). The Citibank Facility permitted up to $100 million and $125 million of borrowings as of ~~both December 31, 2017~~June 30, 2018 and September 30, ~~2017.~~2017, respectively.

~~Borrowings~~As of June 30, 2018, borrowings under the Citibank ~~facility~~Facility are subject to certain customary advance rates and ~~accrued~~accrue interest at a rate equal to LIBOR plus ~~2.25%~~1.70% per annum on broadly syndicated loans and LIBOR plus ~~2.50%~~2.25% per annum on all other eligible loans during the reinvestment period. Following termination of the reinvestment period, ~~and~~borrowings under the Citibank Facility accrue interest at rates equal to LIBOR plus 3.50% per annum and LIBOR plus 4.00% per annum during the subsequent two years, respectively. In addition, as of June 30, 2018, for the duration of the reinvestment period there is a ~~commitment~~non-usage fee payable of 0.50% per annum on the undrawn amount under the Citibank ~~facility of either 0.50% per annum on~~Facility. The non-usage fee is increased pursuant to a formula if, after the ~~unused amount of the Citibank facility (if~~ramp up period, the advances outstanding on the Citibank ~~facility~~Facility do not exceed ~~50%~~70% of the aggregate commitments by ~~lenders~~lenders. As of June 30, 2018, the minimum asset coverage ratio applicable to ~~make advances on such day) or 0.75% per annum on~~ the ~~unused amount~~Company under the Citibank Facility is 150% as determined in accordance with the requirements of the ~~credit facility (if~~1940 Act. As of June 30, 2018, the ~~advances outstanding on~~reinvestment period under the Citibank ~~facility do not exceed 50% of~~Facility ended January 30, 2021, and the ~~aggregate commitments by lenders to make advances on such day) for the duration of the reinvestment period. Interest and commitment fees are payable quarterly in arrears.~~final maturity date was January 31, 2023. The Citibank ~~facility will mature on January 15, 2020. The Citibank facility~~Facility requires the Company to comply with certain affirmative and negative covenants and other customary requirements for similar credit facilities.

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Company had ~~$70.1~~$71.6 million and $76.5 million outstanding under the Citibank ~~facility,~~Facility, respectively. Borrowings under the Citibank ~~facility~~Facility are secured by all of the assets of FSOCSI Senior Funding II LLC and all of the Company's equity interests in FSOCSI Senior Funding II LLC. The Company may use the Citibank ~~facility~~Facility to fund a portion of its loan origination activities and for general corporate purposes. Each loan origination under the Citibank ~~facility~~Facility is subject to the satisfaction of certain conditions. The Company's borrowings under the Citibank ~~facility~~Facility bore interest at a weighted average interest rate of ~~3.919%~~4.179% and ~~3.213%~~3.447% for the ~~three~~nine months ended ~~December 31,~~June 30, 2018 and June 30, 2017, ~~and December 31, 2016,~~ respectively. For the three and nine months ended ~~December 31,~~June 30, 2018, the Company recorded interest expense of $1.1 million and $2.9 million, respectively, related to the Citibank Facility. For the three and nine months ended June 30, 2017, ~~and December 31, 2016,~~ the Company recorded interest expense of $0.9 million and ~~$1.0~~$3.3 million, respectively, related to the Citibank ~~facility.~~Facility.

East West Bank Facility

On January 6, 2016, the Company entered into a five-year $25 million senior secured revolving credit facility with the lenders referenced therein, U.S. Bank National Association, as Custodian, and East West Bank as Secured Lender ~~(the~~(as amended, the "East West Bank ~~facility"~~Facility"). ~~The~~As of June 30, 2018, the East West Bank ~~facility~~Facility bears an interest rate of either ~~(i)~~ LIBOR plus ~~3.75%~~2.85% per annum ~~for borrowings in year one, 3.50% per annum for borrowings in year two, 3.25% per annum for borrowings in years three and four and 3.00% per annum for borrowings in year five,~~ or ~~(ii)~~ East West Bank’s prime ~~rate plus 0.75% per annum for borrowings~~rate. As of June 30, 2018, the minimum asset coverage ratio applicable to the Company under the East West Bank Facility was 150% as determined in ~~year one, 0.50% per annum for borrowings in year two, 0.25% per annum for borrowings in years three and four, and 0.00% per annum for borrowings in year five.~~

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

accordance with the requirements of the 1940 Act. The East West Bank ~~facility~~Facility matures on January 6, 2021. The East West Bank ~~facility~~Facility requires the Company to comply with certain affirmative and negative covenants and other customary requirements for similar credit facilities.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Company had ~~$4.0~~$9.0 million and $6.5 million outstanding under the East West Bank ~~facility,~~Facility, respectively. Borrowings under the East West Bank ~~facility~~Facility are secured by the loans pledged as collateral thereunder from time to time as well as certain other assets of the Company. The Company may use the East West Bank ~~facility~~Facility to fund a portion of its loan origination activities and for general corporate purposes. The Company’s borrowings under the East West Bank ~~facility~~Facility bore interest at a weighted average interest rate of ~~5.088%~~5.862% and ~~3.498%~~4.579% for the ~~three~~nine months ended ~~December 31,~~June 30, 2018 and June 30, 2017, ~~and December 31, 2016,~~ respectively. For the three and nine months ended ~~December 31,~~June 30, 2018, the Company recorded interest expense of $0.1 million and $0.5 million, respectively, related to the East West Bank Facility. For the three and nine months ended June 30, 2017, ~~and December 31, 2016,~~ the Company recorded interest expense of $0.2 million and ~~$0.1~~$0.3 million, respectively, related to the East West Bank ~~facility.~~Facility.

2015 Debt Securitization

On May 28, 2015, the Company completed its $309.0 million debt securitization ("2015 Debt Securitization") consisting of $222.6 million in senior secured notes ("2015 Notes") and $86.4 million of unsecured subordinated notes ("Subordinated 2015 Notes"). The notes offered in the 2015 Debt Securitization were issued by the 2015 Issuer, a wholly-owned subsidiary of the Company, through a private placement. The 2015 Notes are secured by the assets held by the 2015 Issuer. The 2015 Debt Securitization consists of $126.0 million Class A-T Senior Secured 2015 Notes, which bear interest at three-month LIBOR plus 1.80% per annum; $29.0 million Class A-S Senior Secured 2015 Notes, which bore interest at a rate of three-month LIBOR plus 1.55% per annum, until a step-up in spread to 2.10% occurred in October 2016; $20.0 million Class A-R Senior Secured Revolving 2015 Notes, which bear interest at a rate of Commercial Paper ("CP") plus 1.80% per annum (collectively, the "Class A Notes") and $25.0 million Class B Senior Secured 2015 Notes, which bear interest at a rate of three-month LIBOR plus 2.65% per annum (the "Class B Notes"). In partial consideration for the loans transferred to the 2015 Issuer as part of the 2015 Debt Securitization, the Company currently retains the entire $22.6 million of the Class C Senior Secured 2015 Notes (which the Company purchased at 98.0% of par value) (the "Class C Notes") and the entire $86.4 million of the Subordinated 2015 Notes. The Class A Notes and Class B Notes are included in the Company's ~~December 31, 2017~~June 30, 2018 Consolidated Statements of Assets and Liabilities as notes payable. As of ~~December 31, 2017,~~June 30, 2018, the Class C Notes and the Subordinated 2015 Notes were eliminated in consolidation.

The Company serves as collateral manager to the 2015 Issuer under a collateral management agreement. The Company is entitled

to a fee for its services as collateral manager. The Company has retained a sub-collateral manager, which ~~as of October 17, 2017, was the Investment Adviser and, prior to October 17, 2017, was FSM,~~is currently Oaktree, to provide collateral management sub-advisory services to the Company pursuant to a sub-collateral management agreement. The sub-collateral manager is entitled to receive 100% of the collateral management fees paid to the Company under the collateral management agreement, but ~~each of the Investment Adviser and FSM~~Oaktree irrevocably waived and ~~in the case of the Investment Adviser,~~ intends to continue to irrevocably waive its right to such sub-collateral management fees in respect of the 2015 Debt Securitization.

The collateral management agreement does not include any incentive fee payable to the Company as collateral manager or payable to the sub-collateral manager as sub-advisor under the sub-collateral management agreement.

Through May 28, 2019, all principal collections received on the underlying collateral may be used by the 2015 Issuer to purchase new collateral under the direction of ~~the Investment Adviser~~Oaktree in its capacity as sub-collateral manager of the 2015 Issuer and in accordance with the Company's investment strategy. All 2015 Notes are scheduled to mature on May 28, 2025.

As of ~~December 31, 2017,~~June 30, 2018, there were 5246 investments in portfolio companies with a total fair value of ~~$263.6~~$256.7 million, securing the 2015 Notes. The pool of loans in the 2015 Debt Securitization must meet certain requirements, including asset mix and concentration, collateral coverage, term, agency rating, minimum coupon, minimum spread and sector diversity requirements.

For the three and nine months ended ~~December 31,~~June 30, 2018 and June 30, 2017, ~~and December 31, 2016,~~ the components of interest expense, cash paid for interest, average interest rates and average outstanding balances for the 2015 Debt Securitization were as follows:



	Three months ended June 30, 2018			Three months ended June 30, 2017			Nine months ended June 30, 2018			Nine months ended June 30, 2017
Interest expense	$	1,978,932		$	1,472,696		$	5,246,712		$	4,200,225
Loan administration fees	15,899			16,992			55,328			51,480
Amortization of debt issuance costs	72,526			72,526			217,578			217,578
Total interest and other debt financing expenses	$	2,067,357		$	1,562,214		$	5,519,618		$	4,469,283
Cash paid for interest expense	$	1,652,574		$	1,394,676		$	4,847,739		$	3,976,651
Annualized average interest rate	4.285		%	3.138		%	3.758		%	2.992		%
Average outstanding balance	$	180,000,000		$	181,300,000		$	180,494,505		$	180,433,333

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Three months ended December 31, 2017 Three months ended December 31, 2016
Interest expense $ 1,567,772
$ 1,306,035
Loan administration fees 18,241
18,330
Amortization of debt issuance costs 72,526
72,526
Total interest and other debt financing expenses $ 1,658,539
$ 1,396,891
Cash paid for interest expense $ 1,566,749
$ 1,222,675
Annualized average interest rate 3.446 % 2.902 %
Average outstanding balance $ 181,467,391
$ 180,000,000

The classes, interest rates, spread over LIBOR, cash paid for interest and interest expense of each of the Class A-T, A-S, A-R, B and C 2015 Notes for the three and nine months ended ~~December 31, 2017~~June 30, 2018 is as follows:


											Three months ended June 30, 2018				Nine months ended June 30, 2018
	Stated Interest Rate	LIBOR Spread (basis points)		Cash Paid for Interest		Interest Expense		Stated Interest Rate	LIBOR Spread (basis points)		Cash Paid for Interest		Interest Expense		Cash Paid for Interest		Interest Expense
Class A-T Notes	3.1035%	180		$	999,327	$	999,327	4.1416%	180		$	1,072,303	$	1,298,498	$	3,121,868	$	3,403,133
Class A-S Notes	3.4035%	210	(1)	252,237		252,237		4.4416%	210	(1)	267,825		319,602		784,742		848,066
Class A-R Notes	3.1838%	180	(2)	62,600		63,623		4.1416%	180	(2)	48,333		50,556		159,974		160,151
Class B Notes	3.9535%	265		252,585		252,585		4.9916%	265		264,113		310,276		781,155		835,362
Class C Notes	4.5535%	325	(3)	—		—		5.5916%	325	(3)	—		—		—		—
Total				$	1,566,749	$	1,567,772				$	1,652,574	$	1,978,932	$	4,847,739	$	5,246,712

_______________________

(1) Spread increased to 2.10% in October 2016 from 1.55%.

(2) Interest expense includes 1.0% undrawn fee.

(3) The Company holds all Class C Notes outstanding and thus has not recorded any related interest expense as they are eliminated in consolidation.

The classes, amounts, ratings and interest rates (expressed as a spread to three-month LIBOR) of the Class A, B, C and Subordinated 2015 Notes as of ~~December 31, 2017~~June 30, 2018 are as follows:

Description

Class A-T Notes

Class A-S Notes

Class A-R
Notes

Class B Notes

Class C Notes

Subordinated Notes

Type

Senior Secured Floating Rate Term Debt

Senior Secured Floating Rate Revolver

Senior Secured Floating Rate Term Debt

Subordinated Term Notes

Amount Outstanding

$126,000,000

$29,000,000

$—

$25,000,000

$22,575,680

$86,400,000

Moody's Rating

"Aaa"

"Aa2"

S&P Rating

"AAA"

Interest Rate

LIBOR + 1.80%

LIBOR + 2.10%*

CP + 1.80% **

LIBOR + 2.65%

LIBOR + 3.25%

Stated Maturity

May 28, 2025

_______________________

* Spread increased to 2.10% in October 2016 from 1.55%.

** Carries a 1.0% undrawn fee.

The proceeds of the private placement of the Class A Notes and the Class B Notes of the 2015 Issuer, net of debt issuance costs, were used to fund a portion of the 2015 Issuer's loan origination activities and for general corporate purposes. The creditors of the 2015 Issuer have received security interests in the assets owned by the 2015 Issuer and such assets are not intended to be available to the creditors of the Company (or any other affiliate of the Company). As part of the 2015 Debt Securitization, the Company entered into master loan sale agreements under which the Company agreed to directly or indirectly sell or contribute certain senior secured debt investments (or participation interests therein) to the 2015 Issuer, and to purchase or otherwise acquire the Subordinated 2015 Notes, as applicable. The 2015 Notes are the secured obligations of the 2015 Issuer and the indenture governing the 2015 Notes includes customary covenants and events of default. The 2015 Debt Securitization requires the Company to comply with certain monthly financial covenants, including overcollateralization and interest coverage tests.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

Note 7. Interest and Dividend Income

See Note 2 "Investment Income" for a description of the Company's accounting treatment of investment income.

Accumulated PIK interest activity for the three and nine months ended ~~December 31,~~June 30, 2018 and 2017 ~~and December 31, 2016~~ was as follows:

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Three months ended
December 31, 2017 Three months ended
December 31, 2016
PIK balance at beginning of period $ 497,260
$ 88,839
Gross PIK interest accrued 601,294
132,216
PIK income reserves (1) (302,880 ) (72,812 )
PIK interest received in cash —
—
PIK balance at end of period $ 795,674
$ 148,243



	Three months ended June 30, 2018			Three months ended June 30, 2017			Nine months ended June 30, 2018			Nine months ended June 30, 2017
PIK balance at beginning of period	$	1,577,729		$	210,584		$	497,260		$	88,839
Gross PIK interest accrued	1,015,371			135,187			2,821,290			400,785
PIK income reserves (1)	(444,819		)	(71,636		)	(1,170,269		)	(215,489		)
PIK balance at end of period	$	2,148,281		$	274,135		$	2,148,281		$	274,135

___________________


(1)	PIK income is generally reserved for when a loan is placed on PIK non-accrual status.

As of ~~each of December 31, 2017~~June 30, 2018 and September 30, 2017, there ~~were~~was one and three investments on which the Company had stopped accruing cash and/or PIK interest or OID income.

The percentages of the Company's debt investments at cost and fair value by accrual status as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017 were as follows:


	December 31, 2017								September 30, 2017								June 30, 2018								September 30, 2017
	Cost		% of Debt Portfolio		Fair Value		% of Debt Portfolio		Cost		% of Debt Portfolio		Fair Value		% of Debt Portfolio		Cost		% of Debt Portfolio		Fair Value		% of Debt Portfolio		Cost		% of Debt Portfolio		Fair Value		% of Debt Portfolio
Accrual	$	543,893,491	95.95	%	$	533,828,329	98.82	%	$	564,231,285	96.02	%	$	553,084,120	98.88	%	$	581,024,143	99.86	%	$	569,876,540	99.99	%	$	564,231,285	96.02	%	$	553,084,120	98.88	%
PIK non-accrual (1)	—		—		—		—		—		—		—		—
Cash non-accrual (2)	22,949,434		4.05		6,351,585		1.18		23,381,863		3.98		6,292,551		1.12
Cash non-accrual (1)																	835,666		0.14		50,000		0.01		23,381,863		3.98		6,292,551		1.12
Total	$	566,842,925	100.00	%	$	540,179,914	100.00	%	$	587,613,148	100.00	%	$	559,376,671	100.00	%	$	581,859,809	100.00	%	$	569,926,540	100.00	%	$	587,613,148	100.00	%	$	559,376,671	100.00	%

__________________


(1)	~~PIK non-accrual status is inclusive of other non-cash income, where applicable.~~


~~(2)~~	Cash non-accrual status is inclusive of PIK and other non-cash income, where applicable.

Note 8. Taxable/Distributable Income and Dividend Distributions

Taxable income differs from net increase (decrease) in net assets resulting from operations primarily due to: (1) unrealized appreciation (depreciation) on investments and secured borrowings, as gains and losses are not included in taxable income until they are realized; (2) origination fees received in connection with investments in portfolio companies; (3) recognition of interest income on certain loans; and (4) income or loss recognition on exited investments.

Listed below is a reconciliation of net ~~decrease~~increase in net assets resulting from operations to taxable income for the three and nine months ended ~~December 31, 2017:~~June 30, 2018:


				Three months ended June 30, 2018			Nine months ended June 30, 2018
Net increase in net assets resulting from operations	$	1,905,968		$	1,725,132		$	12,313,739
Net unrealized appreciation on investments and secured borrowings	(1,741,899		)
Net unrealized appreciation on investments, secured borrowings and foreign currency				(21,213,604		)	(26,075,538		)
Book/tax difference due to deferred loan fees	(245,015		)	(38,856		)	(237,303		)
Book/tax difference due to interest income on certain loans	594,334			502,978			1,620,630
Book/tax difference due to capital losses not recognized	4,382,706			24,560,370			27,969,819
Other book/tax differences	(356,968		)	—			(356,968		)
Taxable/Distributable Income (1)	$	4,539,126		$	5,536,020		$	15,234,379

__________________


(1)	The Company's taxable income for the three and nine months ended ~~December 31, 2017~~June 30, 2018 is an estimate and will not be finally determined until the Company files its tax return. Therefore, the final taxable income may be different than the estimate.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

As of September 30, 2017, the ~~most recent~~Company's last tax year end, the components of accumulated undistributed income on a tax basis were as follows:


Undistributed ordinary income, net	$	2,808,747		$	2,808,747
Net realized capital losses	28,564,899			(28,564,899		)
Unrealized losses, net	(46,826,393		)	(46,826,393		)

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2017, the Company had a net capital loss ~~carryforwards~~carryforward of $28,564,899, which can be used to offset future capital gains and is not subject to expiration. Of the net capital ~~gains, to the extent available and permitted by U.S. federal income tax law. Of the capital~~ loss ~~carryforwards,~~carryforward, $2,699,949 ~~are~~is available to offset future short-term capital gains and $25,864,950 ~~are~~is available to offset future long-term capital gains. ~~The Company is permitted to carry forward net capital losses, if any, incurred in taxable years beginning after December 22, 2010 for an unlimited period.~~

As a RIC, the Company is also subject to a U.S. federal excise tax based on distribution requirements of its taxable income on a calendar year basis. The Company anticipates timely distribution of its taxable income in accordance with tax rules. The Company did not incur a U.S. federal excise tax for calendar years ~~2015~~2016 and ~~2016~~2017 and does not expect to incur a U.S. federal excise tax for calendar year ~~2017.~~2018.

The aggregate cost of investments for income tax purposes was $607.3 million as of September 30, 2017. As of September 30, 2017, the aggregate gross unrealized appreciation for all investments in which there was an excess of value over cost for income tax purposes was $4.6 million. As of September 30, 2017, the aggregate gross unrealized depreciation for all investments in which there was an excess of cost for income tax purposes over value was $51.4 million. Net unrealized depreciation based on the aggregate cost of investments for income tax purposes was $46.8 million.

Note 9. Realized Gains or Losses and Net Unrealized Appreciation or Depreciation on Investments

Realized Gains or Losses

Realized gains or losses are measured by the difference between the net proceeds from the sale or redemption and the cost basis of the investment without regard to unrealized appreciation or depreciation previously recognized, and include investments written-off during the period, net of recoveries. Realized losses may also be recorded in connection with the Company's determination that certain investments are considered worthless securities and/or meet the conditions for loss recognition per the applicable tax rules.

During the three months ended ~~December 31, 2017,~~June 30, 2018, the Company recorded an aggregate net realized loss on investments and secured borrowings of ~~$4.4~~$24.6 million, ~~in connection with the sale of various debt investments in the open market, including a $4.2 million realized loss in connection with the sale~~which consisted of the ~~Company's first lien term loan investment in New Trident Holdcorp.~~following:



($ in millions)
Portfolio Company	Net Realized Gain (Loss)
Ameritox Ltd.	$	(15.9	)
Metamorph US 3, LLC	(8.9		)
Other, net	0.2
Total, net	$	(24.6	)

During the three months ended ~~December 31, 2016,~~June 30, 2017, the Company recorded an aggregate net realized gain of $0.1 million in connection with the exit of various investments.

During the nine months ended June 30, 2018, the Company recorded an aggregate net realized loss on investments and secured borrowings of $28.0 million, which consisted of the following:



($ in millions)
Portfolio Company	Net Realized Gain (Loss)
New Trident Holdcorp - first lien term loan	$	(4.2	)
Ameritox Ltd.	(15.9		)
Metamorph US 3, LLC	(8.9		)
Other, net	1.0
Total, net	$	(28.0	)

During the nine months ended June 30, 2017, the Company recorded an aggregate net realized loss of $13.4 million, primarily in connection with the sale of ~~various debt~~the Company's first and second lien term loan investments in the ~~open market.~~Answers Corporation.

Net Unrealized Appreciation or Depreciation on Investments

Net unrealized appreciation or depreciation reflects the net change in the valuation of the portfolio pursuant to the Company's valuation guidelines and the reclassification of any prior period unrealized appreciation or depreciation.

For the three and nine months ended ~~December 31, 2017,~~June 30, 2018, the Company recorded net unrealized appreciation of ~~$1.7 million. This~~$21.2 million and $26.1 million, respectively. For the three months ended June 30, 2018, this consisted of ~~$3.2~~$24.5 million of net reclassifications to realized loss

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(resulting in unrealized appreciation), offset by $3.3 millionof net unrealized depreciation on debt investments. For the nine months ended June 30, 2018, this consisted of $28.0 million of net reclassifications to realized loss (resulting in unrealized appreciation) and ~~$0.2~~$0.8 million of net unrealized appreciation on equity ~~investment,~~investments, offset by ~~$1.7~~$2.8 million of net unrealized depreciation on debt investments.

For the three and nine months ended ~~December 31, 2016,~~June 30, 2017, the Company recorded net unrealized ~~depreciation~~appreciation (depreciation) of ~~$5.2 million. This~~$(5.8) million and $2.2 million, respectively. For the three months ended June 30, 2017, this consisted of ~~$7.7 millionof net unrealized depreciation on equity investments, offset by $2.2 million of net unrealized appreciation on debt investments and $0.3~~$4.6 million of net reclassifications to realized loss (resulting in unrealized appreciation)., offset by $5.6 millionof net unrealized depreciation on debt investments and $4.8 million of net unrealized depreciation on equity investments. For the nine months ended June 30, 2017, this consisted of $11.7 millionof net reclassifications to realized loss (resulting in unrealized appreciation), offset by $3.0 millionof net unrealized depreciation on debt investments and $6.5 million of net unrealized depreciation on equity investments.

Note 10. Concentration of Credit Risks

The Company deposits its cash with financial institutions and at times such balances may be in excess of the FDIC insurance limit. The Company limits its exposure to credit loss by depositing its cash with high credit quality financial institutions and monitoring their financial stability.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

Note 11. Related Party Transactions

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Company had a liability on its Consolidated Statements of Assets and Liabilities in the amount of ~~$1.6~~$1.7 million and $2.2 million, respectively, reflecting the unpaid portion of the base management fees and incentive fees payable to Oaktree and ~~FSM.~~the Former Adviser, respectively.

New Investment Advisory Agreement

Effective October 17, 2017 and as of ~~December 31, 2017,~~June 30, 2018, the Company is party to the New Investment Advisory Agreement with Oaktree. Under the New Investment Advisory Agreement, the Company pays Oaktree a fee for its services under the New Investment Advisory Agreement consisting of two components: a base management fee and an incentive fee. The cost of both the base management fee payable to Oaktree and any incentive fees earned by Oaktree is ultimately borne by common stockholders of the Company.

Unless earlier terminated as described below, the New Investment Advisory Agreement will remain in effect until October 17, 2019 and thereafter from year-to-year if approved annually by the Company's Board of Directors or by the affirmative vote of the holders of a majority of the outstanding voting securities of the Company, including, in either case, approval by a majority of directors of the Company who are not interested persons. The New Investment Advisory Agreement will automatically terminate in the event of its assignment. The New Investment Advisory Agreement may be terminated by either party without penalty upon 60 days’ written notice to the other. The New Investment Advisory Agreement may also be terminated, without penalty, upon the vote of a majority of the outstanding voting securities of the Company.

Base Management Fee

Under the New Investment Advisory Agreement, the base management fee on total gross assets, including any investment made with borrowings, but excluding cash and cash equivalents, is 1.00%. The base management fee is payable quarterly in arrears and the fee for any partial month or quarter is appropriately prorated.

For the three months ended June 30, 2018 and the period from October 17, 2017 to ~~December 31, 2017,~~June 30, 2018, the base management fee incurred under the New Investment Advisory Agreement was ~~$1.2~~$1.4 million and $4.0 million, respectively, which was payable to Oaktree.

Incentive Fee

The incentive fee consists of two parts. Under the New Investment Advisory Agreement, the first part of the incentive fee (the “incentive fee on ~~income)~~income") is calculated and payable quarterly in arrears based upon the “pre-incentive fee net investment income” of the Company for the immediately preceding quarter. The payment of the incentive fee on income is subject to payment of a

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

preferred return to investors each quarter (i.e., a “hurdle rate”), expressed as a rate of return on the value of the Company’s net assets at the end of the most recently completed quarter, of 1.50%, subject to a “catch up” feature.

For this purpose, “pre-incentive fee net investment income” means interest income, dividend income and any other income (including any other fees such as commitment, origination, structuring, diligence and consulting fees or other fees that the Company receives from portfolio companies, other than fees for providing managerial assistance) accrued during the fiscal quarter, minus the Company’s operating expenses for the quarter (including the base management fee, expenses payable under the New Administration Agreement and any interest expense and dividends paid on any issued and outstanding preferred stock, but excluding the incentive fee). Pre-incentive fee net investment income includes, in the case of investments with a deferred interest feature (such as OID, debt instruments with PIK interest and zero coupon securities), accrued income that the Company has not yet received in cash. Pre-incentive fee net investment income does not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation.

Under the New Investment Advisory Agreement, the calculation of the incentive fee on income for each quarter is as follows:

No incentive fee is payable to Oaktree in any quarter in which the Company’s pre-incentive fee net investment income does not exceed the preferred return rate of 1.50% (the “preferred return”) on net assets;

100% of the Company’s pre-incentive fee net investment income, if any, that exceeds the preferred return but is less than or equal to 1.8182% in any fiscal quarter is payable to Oaktree. This portion of the incentive fee on income is referred to as the “catch-up” provision, and it is intended to provide Oaktree with an incentive fee of 17.5% on all of the Company’s ~~pre-~~

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~incentive~~pre-incentive fee net investment income when the Company’s pre-incentive fee net investment income exceeds 1.8182% on net assets in any fiscal quarter; and

For any quarter in which the Company’s pre-incentive fee net investment income exceeds 1.8182% on net assets, the subordinated incentive fee on income is equal to 17.5% of the amount of the Company’s pre-incentive fee net investment income, as the preferred return and catch-up will have been achieved.

There is no accumulation of amounts on the hurdle rate from quarter to quarter and accordingly there is no clawback of amounts previously paid if subsequent quarters are below the quarterly hurdle.

For the three months ended June 30, 2018 and the period from October 17, 2017 to ~~December 31, 2017,~~June 30, 2018, the first part of the incentive fee (net of waivers) incurred under the New Investment Advisory Agreement was ~~$0.1 million.~~$0.7 million and $1.0 million, respectively. To ensure compliance of the ~~transactions contemplated by that certain asset purchase agreement, dated as~~Transactions with Section 15(c) of ~~July 13, 2017 by and among Oaktree, FSM, and, for certain limited purposes, FSAM and Fifth Street Holdings L.P.,~~the 1940 Act, Oaktree entered into a two-year contractual fee waiver with the Company that will waive, to the extent necessary, any management or incentive fees payable under the New Investment Advisory Agreement that exceed what would have been paid to the Former Adviser in the aggregate under the Former Investment Advisory ~~Agreement described below.~~Agreement. Amounts potentially subject to waiver are accrued quarterly on a cumulative basis and, to the extent required, any fees will be waived or reimbursed as soon as practicable after the end of the two-year period. As of ~~December 31, 2017,~~June 30, 2018, Oaktree had accrued an aggregate amount of ~~$0.1~~$0.7 million of incentive fees potentially subject to ~~waiver.~~waiver, which was included in base management fee and incentive fee payable.

Under the New Investment Advisory Agreement, the second part of the incentive fee will be determined and payable in arrears as of the end of each fiscal year (or upon termination of the ~~investment advisory agreement,~~New Investment Advisory Agreement, as of the termination date) commencing with the fiscal year ending September 30, 2019 and will equal 17.5% of the Company’s realized capital gains, if any, on a cumulative basis from the beginning of the fiscal year ending September 30, 2019 through the end of each fiscal year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gain incentive fees under the New Investment Advisory Agreement. Any realized capital gains, realized capital losses, unrealized capital appreciation and unrealized capital depreciation with respect to the Company’s portfolio as of the end of the fiscal year ending September 30, 2018 will be excluded from the calculations of the second part of the incentive fee.

Indemnification

The New Investment Advisory ~~agreement~~Agreement provides that, absent willful misfeasance, bad faith or gross negligence in the performance of their respective duties or by reason of the reckless disregard of their respective duties and obligations, Oaktree and its officers, managers, partners, members (and their members, including the owners of their members), agents, employees, controlling persons and any other person or entity affiliated with it, are entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys' fees and amounts reasonably paid in settlement) arising from the rendering of ~~the Investment Adviser's~~Oaktree's services under the ~~investment advisory agreement~~New Investment Advisory Agreement or otherwise as ~~the Investment Adviser.~~investment adviser.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Collection and Disbursement of Fees Owed to ~~FSM~~the Former Adviser

Under the Former Investment Advisory Agreement, ~~described below,~~ both the base management fee and incentive fee on income were calculated and paid to ~~FSM~~the Former Adviser at the end of each quarter. In order to ensure that ~~FSM receives~~the Former Adviser received the compensation earned during the quarter ~~ending~~ended December 31, 2017, the initial payment of the base management fee and incentive fee on income under the New Investment Advisory Agreement ~~will cover~~covered the entire quarter in which the New Investment Advisory Agreement became effective and bewas calculated at a blended rate that ~~will reflect~~reflected fee rates under the respective investment advisory agreements for the portion of the quarter in which ~~FSM~~the Former Adviser and Oaktree were serving as investment adviser. This structure ~~will allow~~allowed Oaktree to pay ~~FSM~~the Former Adviser in early 2018 the pro rata portion of the fees that were earned by, but not paid to, ~~FSM~~the Former Adviser for services rendered to the Company prior to October 17, 2017.

~~Prior~~Former Investment Advisory Agreement

The following is a description of the ~~investment advisory agreement between FSM and the Company (the “Former~~Former Investment Advisory ~~Agreement”),~~Agreement, which was terminated on October 17, 2017. The Former Investment Advisory Agreement, dated June 27, 2013, ~~was most recently approved by the Company’s Board of Directors on August 7, 2017, and~~ was effective June 27, 2013 through its termination on October 17, 2017.

Through October 17, 2017, the Company paid ~~FSM~~the Former Adviser a fee for its services under the Former Investment Advisory Agreement consisting of two components: a base management fee and an incentive fee. The cost of both the base management fee paid to ~~FSM~~the Former Adviser and any incentive fees earned by ~~FSM~~the Former Adviser were ultimately borne by common stockholders of the Company.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

Base Management Fee

The base management fee was calculated at an annual rate of 1.0% of the Company’s gross assets, including any borrowings for investment purposes but excluding cash and cash equivalents. The base management fee was payable quarterly in arrears and the fee for any partial month or quarter was appropriately prorated.

For the period from October 1, 2017 to October 17, 2017 and the three and nine months ended ~~December 31, 2016,~~June 30, 2017, the base management fee (net of waivers) incurred under the Former Investment Advisory Agreement with ~~FSM~~the Former Adviser was $0.2 million, ~~and~~ $1.4 million ~~(net of waivers),~~and $4.2 million, respectively, all of which were payable to ~~FSM.~~the Former Adviser. For the ~~three~~nine months ended ~~December 31, 2016, FSM~~June 30, 2017, the Former Adviser voluntarily waived ~~a portion~~$0.1 million of the base management ~~fee, which resulted in waivers of less than $0.1 million.~~fee.

Incentive Fee

The incentive fee paid to the Former Adviser had two parts. The first part was calculated and payable quarterly in arrears based on the Company’s pre-incentive fee net investment income for the immediately preceding fiscal quarter. Pre-incentive fee net investment income, expressed as a rate of return on the value of the Company’s net assets at the end of the immediately preceding quarter, was compared to a “hurdle rate” of 1.5% per quarter, subject to a “catch-up” provision measured as of the end of each quarter. The Company’s net investment income used to calculate this part of the incentive fee was also included in the amount of its gross assets used to calculate the 1.0% base management fee. ~~The operation of the incentive fee with respect to the Company’s pre-incentive fee net investment income for each quarter was as follows:~~

No incentive fee was payable to the Former Adviser in any fiscal quarter in which the Company’s pre-incentive fee net investment income did not exceed the preferred return rate of 1.5% (the “preferred return”);

50% of the Company’s pre-incentive fee net investment income, if any, that exceeded the preferred return rate but was less than or equal to 2.5% in any fiscal quarter was payable to the Former Adviser. The Company’s refers to this portion of its pre-incentive fee net investment income (which exceeds the preferred return rate but is less than or equal to 2.5%) as the “catch-up.” The “catch-up” provision was intended to provide the Former Adviser with an incentive fee of 20% on all of the Company’s pre-incentive fee net investment income as if a preferred return rate did not apply when the Company’s pre-incentive fee net investment income exceeded 2.5% in any quarter; and

20% of the amount of the Company’s pre-incentive fee net investment income, if any, that exceeded 2.5% in any quarter was payable to the Former Adviser once the preferred return was reached and the catch-up was achieved (20% of all pre-incentive fee net investment income thereafter was allocated to FSM).

There was no accumulation of amounts on the hurdle rate from quarter to quarter and accordingly there was no clawback of amounts previously paid if subsequent quarters were below the quarterly hurdle, and there was no delay of payment if prior quarters were below the quarterly hurdle.

The second part of the incentive fee was determined and payable in arrears as of the end of each fiscal year (or upon termination of the Former Investment Advisory Agreement, as of the termination date) commencing on September 30, 2013 and equaled 20% of the Company’s realized capital gains, if any, on a cumulative basis from inception through the end of each fiscal year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gain incentive fees.

For the period from October 1, 2017 to October 17, 2017 and for the three and nine months ended ~~December 31, 2016,~~June 30, 2017, incentive fees incurred under the Former Investment Advisory Agreement with ~~FSM~~the Former Adviser were ~~less than~~ $0.1 million, $1.1 million and ~~$1.0~~$2.4 million, respectively.

GAAP Accruals

GAAP requires the Company to accrue for the theoretical capital gain incentive fee that would be payable after giving effect to the net unrealized capital appreciation. A fee so calculated and accrued would not be payable under ~~either the New Investment Advisory Agreement or the Former Investment Advisory Agreement~~applicable law and may never be paid

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

based upon the computation of capital gain incentive fees in subsequent periods. Amounts ultimately paid under the New Investment Advisory Agreement will be consistent with the formula reflected in the New Investment Advisory Agreement. The Company did not accrue for capital gain incentive fees as of ~~December 31, 2017~~June 30, 2018 because the capital gain incentive fee under the New Investment Advisory Agreement will not be charged until the fiscal year ending September 30, 2019.

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

Administrative Services

The Company entered into the New Administration Agreement with Oaktree Administrator on October 17, 2017. Pursuant to the New Administration Agreement, Oaktree Administrator provides administrative services to the Company necessary for the operations of the Company, which include providing office facilities, equipment, clerical, bookkeeping and record keeping services at such facilities and such other services as Oaktree Administrator, subject to review by the Company’s Board of Directors, shall from time to time deem to be necessary or useful to perform its obligations under the New Administration Agreement. Oaktree Administrator may, on behalf of the Company, conduct relations and negotiate agreements with custodians, trustees, depositories, attorneys, underwriters, brokers and dealers, corporate fiduciaries, insurers, banks and such other persons in any such other capacity deemed to be necessary or desirable. Oaktree Administrator makes reports to the Company’s Board of Directors of its performance of obligations under the New Administration Agreement and furnishes advice and recommendations with respect to such other aspects of the Company’s business and affairs, in each case, as it shall determine to be desirable or as reasonably required by the Company’s Board of Directors; provided that Oaktree Administrator shall not provide any investment advice or recommendation.

Oaktree Administrator also provides portfolio collection functions for interest income, fees and warrants and is responsible for the financial and other records that the Company is required to maintain and prepares, prints and disseminates reports to the Company’s stockholders and all other materials filed with the SEC. In addition, Oaktree Administrator assists the Company in determining and publishing the Company’s net asset value, overseeing the preparation and filing of the Company’s tax returns, and generally overseeing the payment of the Company’s expenses and the performance of administrative and professional services rendered to the Company by others. Oaktree Administrator may also offer to provide, on the Company’s behalf, managerial assistance to the Company’s portfolio companies.

For providing these services, facilities and personnel, the Company reimburses Oaktree Administrator the allocable portion of overhead and other expenses incurred by Oaktree Administrator in performing its obligations under the New Administration Agreement, including the Company’s allocable portion of the rent of the Company’s principal executive offices at market rates and the Company’s allocable portion of the costs of compensation and related expenses of its Chief Financial Officer, Chief Compliance Officer, their staffs and other non-investment professionals at Oaktree that perform duties for the Company. Such reimbursement is at cost, with no profit to, or markup by, Oaktree Administrator. The New Administration Agreement may be terminated by either party without penalty upon 60 days’ written notice to the other. The New Administration Agreement may also be terminated, without penalty, upon the vote of a majority of the Company’s outstanding voting securities.

Prior to its termination by its terms on October 17, 2017 and throughout the Company’s 2017 fiscal year, the Company was party to the Former Administration Agreement with the Former Administrator. The Former Administrator was a wholly-owned subsidiary of ~~FSM.~~the Former Adviser. Pursuant to the Former Administration Agreement, the Former Administrator provided services substantially similar to those provided by Oaktree Administrator as described above. For providing these services, facilities and personnel, the Company reimbursed the Former Administrator the allocable portion of overhead and other expenses incurred by it in performing its obligations under the Former Administration Agreement, including rent and the allocable portion of the costs of compensation and related expenses of its Chief Financial Officer and Chief Compliance Officer and their staffs. Such reimbursement was at cost, with no profit to, or markup by, the Former Administrator. The Former Administration Agreement with FSC CT was terminable by either party without penalty upon 60 days' written notice to the other party.Agreement.

For the three and nine months ended ~~December 31, 2017,~~June 30, 2018, the Company accrued administrative expenses of $0.4 million and $1.1 million, including $0.1 million and $0.2 million of general and administrative ~~expenses.~~expenses, respectively. Of these amounts, $0.1 million was due to the Former Administrator for administrative expenses incurred prior to October 17, 2017 and ~~$0.3~~$1.0 million was due to Oaktree Administrator.

For the three and nine months ended ~~December 31, 2016,~~June 30, 2017, the Company accrued administrative expenses of ~~$0.5~~$0.4 million and $1.4 million, respectively, including ~~$0.4~~$0.3 million and $0.9 million of general and administrative expenses, respectively, which were due to the Former Administrator.

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, ~~$0.7~~$2.5 million and $0.5 million was included in “Due to affiliate” in the Consolidated Statements of Assets and Liabilities, respectively, reflecting the unpaid portion of administrative expenses and other reimbursable expenses payable to Oaktree Administrator and the Former Administrator, ~~and Oaktree Administrator.~~respectively.

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 12. Financial Highlights


	Three months ended December 31, 2017			Three months ended December 31, 2016			Three months ended June 30, 2018			Three months ended June 30, 2017			Nine months ended June 30, 2018			Nine months ended June 30, 2017
Net asset value at beginning of period	$	9.97		$	11.06
Net asset value per share at beginning of period							$	9.99		$	10.83		$	9.97		$	11.06
Net investment income (5)	0.15			0.20			0.17			0.20			0.48			0.57
Net unrealized appreciation (depreciation) on investments and secured borrowings (5)	0.06			(0.18		)	0.72			(0.20		)	0.88			0.07
Net realized gain (loss) on investments (5)	(0.15		)	0.01			(0.83		)	0.01			(0.95		)	(0.44		)
Distributions to stockholders (5)	(0.19		)	(0.23		)	(0.14		)	(0.19		)	(0.47		)	(0.61		)
Net asset value at end of period	$	9.84		$	10.86
Net asset value per share at end of period							$	9.91		$	10.65		$	9.91		$	10.65
Per share market value at beginning of period	$	8.80		$	8.56		$	7.89		$	8.82		$	8.80		$	8.56
Per share market value at end of period	$	8.40		$	8.71		$	8.50		$	8.15		$	8.50		$	8.15
Total return (1)	(2.40		)%	4.37		%	9.61		%	(5.42		)%	2.24		%	2.01		%
Common shares outstanding at beginning of period	29,466,768			29,466,768			29,466,768			29,466,768			29,466,768			29,466,768
Common shares outstanding at end of period	29,466,768			29,466,768			29,466,768			29,466,768			29,466,768			29,466,768
Net assets at beginning of period	$	293,636,434		$	325,829,394		$	294,501,008		$	319,157,787		$	293,636,434		$	325,829,394
Net assets at end of period	$	289,943,716		$	319,924,168		$	291,953,459		$	313,698,299		$	291,953,459		$	313,698,299
Average net assets (2)	$	293,615,733		$	322,852,759		$	294,640,770		$	318,305,291		$	293,913,810		$	320,109,788
Ratio of net investment income to average net assets (3)	6.14		%	7.23		%	6.90		%	7.47		%	6.46		%	7.06		%
Ratio of total expenses to average net assets (3)	8.51		%	7.29		%	9.44		%	7.86		%	8.84		%	7.56		%
Ratio of net expenses to average net assets (3)	8.36		%	6.98		%	8.97		%	7.86		%	8.52		%	7.46		%
Ratio of portfolio turnover to average investments at fair value	22.79		%	10.51		%	14.04		%	7.39		%	50.31		%	26.60		%
Weighted average outstanding debt (4)	$	269,289,409		$	271,725,061		$	263,639,218		$	275,584,273		$	264,838,485		$	269,448,668
Average debt per share (5)	$	9.14		$	9.22		$	8.95		$	9.35		$	8.99		$	9.14
Asset coverage ratio(6)	214.13		%	224.65		%	212.05		%	216.85		%	212.05		%	216.85		%



(1)	Total return equals the increase or decrease of ending market value over beginning market value, plus distributions, divided by the beginning market value, assuming dividend reinvestment prices obtained under the Company's DRIP. Total return is not annualized during interim periods.
(2)	Calculated based upon the weighted average net assets for the period.
(3)	Interim periods are annualized.
(4)	Calculated based upon the weighted average of ~~loans payable~~debt outstanding for the period.
(5)	Calculated based upon weighted average shares outstanding for the period.
(6)	Based on outstanding senior securities of $260.6 million and $268.5 million as of June 30, 2018 and June 30, 2017, respectively.

Note 13. Commitments and Contingencies

SEC Examination and Investigation

On March 23, 2016, the Division of Enforcement of the Securities and Exchange Commission (the "SEC") sent document subpoenas and document-preservation notices to the Company, FSAM, FSCO GP LLC - General Partner of Fifth Street Opportunities Fund, L.P. (“FSOF”), and OCSL. The subpoenas sought production of documents relating to a variety of issues principally related to the activities of ~~FSM,~~the Former Adviser, including those raised in an ordinary-course examination of ~~FSM~~the Former Adviser by the SEC’s Office of Compliance Inspections and Examinations that began in October 2015, and in certain previously disclosed OCSL and FSAM securities class actions and OCSL derivative actions. The subpoenas were issued pursuant to a formal order of private investigation captioned In the Matter of the Fifth Street Group of Companies, No. HO-12925, dated March 23, 2016, which addresses (among other things) (i) the valuation of the Company's portfolio companies and investments, (ii) the expenses allocated or charged to the Company and OCSL, (iii) FSOF’s trading in the securities of publicly traded business-development companies, (iv) statements to the board of directors, other representatives of pooled investment vehicles, investors, or prospective investors concerning the fair value of the Company's portfolio companies or investments as well as expenses allocated or charged to the Company and OCSL, (v) various issues relating to adoption and implementation of policies and procedures under the Investment Advisers Act of 1940, as amended (the “Advisers Act”), (vi) statements and/or potential omissions in the entities’ SEC filings, (vii) the entities’ books, records, and accounts

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

and whether they fairly and accurately reflected the entities’ transactions and dispositions of assets, and (viii) several other issues relating to corporate books

~~OAKTREE STRATEGIC INCOME CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

and records. The formal order cites various provisions of the Securities Act of 1933, as amended, the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the Advisers Act, as well as rules promulgated under those Acts, as the bases of the investigation. The Company is cooperating with the Division of Enforcement investigation, has produced requested documents, and has been communicating with Division of Enforcement personnel. ~~The Investment Adviser~~Oaktree is not subject to these subpoenas.

Off-Balance Sheet Arrangements

The Company may be a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financial needs of its portfolio companies. As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, off-balance sheet arrangements consisted of ~~$39.5~~$31.1 million and $43.5 million, respectively, of unfunded commitments to provide debt and equity financing to certain of the Company's portfolio companies. Such commitments are subject to the portfolio companies' satisfaction of certain financial and nonfinancial covenants and may involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Consolidated Statements of Assets and Liabilities.

A list of unfunded commitments by investment (consisting of revolvers, term loans and Glick JV Subordinated Notes and LLC equity interests) as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017 is shown in the table below:


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
FSFR Glick JV LLC	$	15,864,217	$	16,159,368
OCSI Glick JV LLC					$	14,526,772	$	16,159,368
MHE Intermediate Holdings	6,749,698		6,749,698		6,359,633		6,749,698
Triple Point Group Holdings, Inc.	4,968,590		4,968,590		4,968,591		4,968,590
Asset International					2,500,000		—
CircusTrix Holdings					1,070,055		—
Internet Pipeline, Inc.					800,000		800,000
Valet Merger Sub, Inc.					533,333		833,333
GKD Index Partners, LLC					222,222		—
Ministry Brands, LLC					70,000		1,857,967
4 Over International, LLC					68,452		68,452
Motion Recruitment Partners LLC	2,900,000		2,900,000		—		2,900,000
Asset International	2,500,000		—
PowerPlan, Inc.	2,100,000		2,100,000		—		2,100,000
Impact Sales, LLC	1,078,555		1,078,125		—		1,078,125
Ministry Brands, LLC	927,693		1,857,967
Valet Merger Sub, Inc.	833,333		833,333
Internet Pipeline, Inc.	800,000		800,000
Metamorph US 3, LLC (1)	720,000		720,000		—		720,000
4 Over International, LLC	68,452		68,452
BeyondTrust Software, Inc.	—		3,605,000		—		3,605,000
Executive Consulting Group, Inc.	—		800,000		—		800,000
Systems Inc.					—		600,000
Sailpoint Technologies, Inc.	—		300,000		—		300,000
Systems Inc.	—		600,000
Total	$	39,510,538	$	43,540,533	$	31,119,058	$	43,540,533

_______

(1) This investment was on cash non-accrual status as of ~~December 31,~~September 30, 2017 and ~~September~~was disposed of as of June 30, ~~2017.~~2018.

Note 14. Subsequent Events

The Company's management evaluated subsequent events through the date of issuance of the Consolidated Financial Statements. There have been no subsequent events that occurred during such period that would require disclosure in, or would be required to be recognized in, the Consolidated Financial Statements as of and for the three and nine months ended ~~December 31, 2017,~~June 30, 2018, except as discussed below.

~~Dividend Declaration~~Reduced Asset Coverage Requirements

On ~~February 5, 2018, the Company’s Board of Directors declared a quarterly dividend of $0.14 per share, payable on March 30, 2018 to stockholders of record on March 15, 2018.~~

~~Change in Investment Policy~~

~~Effective January 19,~~July 10, 2018, the Company ~~was no longer subject to~~held a ~~policy to invest, under normal market conditions,~~special meeting of stockholders at ~~least 80%~~which the stockholders of the ~~value~~Company approved the application of ~~its net assets (plus borrowings for investment purposes)~~the reduced asset coverage requirements in ~~floating rate senior loans.~~Section 61(a)(2) of the 1940 Act to the Company effective as of July 11, 2018. The reduced asset coverage requirements permit the Company to double the maximum amount of leverage that it is permitted to incur by reducing the asset coverage requirements applicable to the Company from 200% to 150%.

Citibank Facility Amendment

OAKTREE STRATEGIC INCOME CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

On ~~January 31,~~July 18, 2018, the Company entered into anthe Second Amendment to the Amended and Restated Loan and Security Agreement ~~with OCSI Senior Funding II LLC (formerly FS Senior Funding II LLC),~~(the "Amendment") on its Citibank Facility. The Amendment increased the ~~Company’s wholly-owned, special purpose financing subsidiary, as~~maximum permissible borrowings under the ~~borrower, the lenders from time to time party thereto, Citibank, N.A., as administrative agent, and Wells Fargo Bank, National Association, as collateral agent (the “Restated Citibank Facility”).~~

~~The Restated~~ Citibank Facility ~~permits up to~~from $100 million ~~of borrowings. Borrowings under~~to $180 million. In addition, the Restated Citibank Facility are subject to certain customary advance rates and accrue interest at a rate equal to LIBOR plus 1.70% per annum on broadly syndicated loans and LIBOR plus 2.25% per annum on all other eligible loans duringAmendment extended the ~~reinvestment period. Following termination~~expiration of the reinvestment period ~~borrowings under~~from January 30, 2021 to July 19, 2021 and the ~~Restated Citibank Facility accrue interest at rates equal~~maturity date from January 31, 2023 to LIBOR plus 3.50% per annum and LIBOR plus 4.00% per annum during the subsequent two years, respectively. In addition, for the duration of the reinvestment period there is a non-usage fee payable of 0.50% per annum on the undrawn amount under the Restated Citibank Facility.July 18, 2023. The non-usage fee is increased pursuant to a formula if, after the ramp up period extended by the Amendment, the advances outstanding onunder the ~~Restated~~ Citibank Facility do not exceed 70% of the aggregate commitments by lenders.

The ~~reinvestment period under~~other material terms of the ~~Restated~~ Citibank Facility ~~ends January 30, 2021 and~~were unchanged.

Distribution Declaration

On August 1, 2018, the ~~final maturity date is January 31, 2023. The Restated Citibank Facility requires the Company~~Company’s Board of Directors declared a quarterly distribution of $0.155 per share, payable on September 28, 2018 to ~~comply with certain affirmative and negative covenants and other customary requirements for similar credit facilities.~~

stockholders of record on September 15, 2018.

Schedule 12-14

Oaktree Strategic Income Corporation

Schedule of Investments in and Advances to Affiliates

~~Three~~Nine months ended ~~December 31, 2017~~June 30, 2018


Portfolio Company/Type of Investment (1)	Cash Interest Rate	Industry	Principal		Net Realized Gain (Loss)		Amount of Interest, Fees or Dividends Credited in Income (2)		Fair Value at October 1, 2017		Gross Additions (3)		Gross Reductions (4)			Fair Value at December 31, 2017		% of Total Net Assets	Cash Interest Rate	Industry	Principal		Net Realized Gain (Loss)			Amount of Interest, Fees or Dividends Credited in Income (2)		Fair Value at October 1, 2017		Gross Additions (3)		Gross Reductions (4)			Fair Value at June 30, 2018		% of Total Net Assets
Control Investments
FSFR Glick JV LLC		Multi-sector holdings
Subordinated Note, LIBOR+8% cash due 10/20/2021	9.23%		$	64,524,032	$	—	$	1,493,848	$	57,606,674	$	295,151	$	(721,175	)	$	57,180,650	19.7%
Glick JV																				Multi-sector holdings
Subordinated Note, LIBOR+6.5% cash due 10/20/2021																			8.38%		$	65,861,477	$	—		$	4,674,454	$	57,606,674	$	1,632,596	$	(1,531,317	)	$	57,707,953	19.8%
87.5% LLC equity interest (5)					—		—		—		—		—			—		—%					—			—		—		—		—			—		—%
Total Control Investments			$	64,524,032	$	—	$	1,493,848	$	57,606,674	$	295,151	$	(721,175	)	$	57,180,650	19.7%			$	65,861,477	$	—		$	4,674,454	$	57,606,674	$	1,632,596	$	(1,531,317	)	$	57,707,953	19.8%

Affiliate Investments
Ameritox Ltd. ~~(6)~~		Healthcare services																		Healthcare services
First Lien Term Loan, LIBOR+5% (1% floor) cash 3% PIK due 4/11/2021	6.69%		$	8,302,941	$	28	$	—	$	935,913	$	75,916	$	(1,320	)	$	1,010,509	0.3%			$	—	$	(6,341,978	)	$	14,822	$	935,913	$	6,970,176	$	(7,906,089	)	$	—	—%
3,309,873.6 Class A Preferred Units					—		—		—		—		—			—		—%					(3,309,874		)	—		—		3,309,874		(3,309,874		)	—		—%
327,393.6 Class B Preferred Units					—		—		—		—		—			—		—%					(327,394		)	—		—		327,394		(327,394		)	—		—%
1,007.36 Class A Units					—		—		—		—		—			—		—%					(5,935,698		)	—		—		5,935,698		(5,935,698		)	—		—%
Total Affiliate Investments			$	8,302,941	$	28	$	—	$	935,913	$	75,916	$	(1,320	)	$	1,010,509	0.3%			$	—	$	(15,914,944	)	$	14,822	$	935,913	$	16,543,142	$	(17,479,055	)	$	—	—%
Total Control & Affiliate Investments			$	72,826,973	$	28	$	1,493,848	$	58,542,587	$	371,067	$	(722,495	)	$	58,191,159	20.1%			$	65,861,477	$	(15,914,944	)	$	4,689,276	$	58,542,587	$	18,175,738	$	(19,010,372	)	$	57,707,953	19.8%

This schedule should be read in connection with the Company's Consolidated Financial Statements, including the Consolidated Schedules of Investments and Notes to the Consolidated Financial Statements.

______________________


(1)	The principal amount and ownership detail are shown in the Company's Consolidated Schedules of Investments.


(2)	Represents the total amount of interest (net of non-accrual amounts), fees and dividends credited to income for the portion of the quarter an investment was included in the Control or Affiliate categories.

(3)

Gross additions include increases in the cost basis of investments resulting from new portfolio investments, follow-on investments and accrued PIK interest (net of non-accrual amounts), and the exchange of one or more existing securities for one or more new securities. Gross additions also include net increases in unrealized appreciation or net decreases in unrealized depreciation as well as the movement of an existing portfolio company into this category or out of a different category.

(4)

Gross reductions include decreases in the cost basis of investment resulting from principal payments or sales and exchanges of one or more existing securities for one or more new securities. Gross reductions also include net increases in unrealized depreciation or net decreases in unrealized appreciation as well as the movement of an existing portfolio company out of this category and into a different category.


(5)	Together with GF Equity Funding, the Company co-invests through the Glick JV. The Glick JV is capitalized as transactions are completed and all portfolio and investment decisions in respect to the Glick JV must be approved by the Glick JV investment committee consisting of representatives of the Company and GF Equity Funding (with approval from a representative of each required).


~~(6)~~	~~This investment was on cash non-accrual status as of December 31, 2017.~~

Schedule 12-14

Oaktree Strategic Income Corporation

Schedule of Investments in and Advances to Affiliates

~~Three~~Nine months ended ~~December 31, 2016~~June 30, 2017


Portfolio Company/Type of Investment (1)	Cash Interest Rate	Industry	Principal		Net Realized Gain (Loss)		Amount of Interest, Fees or Dividends Credited in Income (2)		Fair Value at October 1, 2016		Gross Additions (3)		Gross Reductions (4)			Fair Value at December 31, 2016		% of Total Net Assets	Cash Interest Rate	Industry	Principal		Net Realized Gain (Loss)		Amount of Interest, Fees or Dividends Credited in Income (2)			Fair Value at October 1, 2016		Gross Additions (3)		Gross Reductions (4)			Fair Value at June 30, 2017		% of Total Net Assets
Control Investments
FSFR Glick JV LLC		Multi-sector holdings
Glick JV																				Multi-sector holdings
Subordinated Note, LIBOR+8% cash due 10/20/2021	8.50%		$	64,005,755	$	—	$	1,395,436	$	56,885,646	$	4,859,827	$	—		$	61,745,473	19.3%	8.98%		$	64,005,755	$	—	$	4,250,910		$	56,885,646	$	4,963,382	$	(234,622	)	$	61,614,406	19.6%
87.5% LLC equity interest (5)			—		—		187,420		6,431,021		—		(6,431,021		)	—		—%			—		—		(232,772		)	6,431,021		—		(6,431,021		)	—		—%
Total Control Investments			$	64,005,755	$	—	$	1,582,856	$	63,316,667	$	4,859,827	$	(6,431,021	)	$	61,745,473	19.3%			$	64,005,755	$	—	$	4,018,138		$	63,316,667	$	4,963,382	$	(6,665,643	)	$	61,614,406	19.6%

Affiliate Investments
Ameritox Ltd.		Healthcare services																		Healthcare services
First Lien Term Loan, LIBOR+5% (1% floor) cash 3% PIK due 4/11/2021	6.00%		$	6,436,100	$	—	$	150,056	$	6,342,286	$	93,814	$	—		$	6,436,100	2.0%	6.15%		$	8,443,901	$	—	$	505,782		$	6,342,286	$	2,118,168	$	(16,553	)	$	8,443,901	2.7%
3,309,873.6 Class A Preferred Units			—		—		—		3,626,150		169,172		—			3,795,322		1.2%			—		—		—			3,626,150		169,172		(460,951		)	3,334,371		1.1%
327,393.6 Class B Preferred Units			—		—		—		358,679		16,733		—			375,412		0.1%			—		—		—			358,679		198,597		(557,276		)	—		—%
1,007.36 Class A Units			—		—		—		2,679,343		—		(1,415,004		)	1,264,339		0.4%			—		—		—			2,679,343		—		(2,679,343		)	—		—%
Total Affiliate Investments			$	6,436,100	$	—	$	150,056	$	13,006,458	$	279,719	$	(1,415,004	)	$	11,871,173	3.7%			$	8,443,901	$	—	$	505,782		$	13,006,458	$	2,485,937	$	(3,714,123	)	$	11,778,272	3.8%
Total Control & Affiliate Investments			$	70,441,855	$	—	$	1,732,912	$	76,323,125	$	5,139,546	$	(7,846,025	)	$	73,616,646	23.0%			$	72,449,656	$	—	$	4,523,920		$	76,323,125	$	7,449,319	$	(10,379,766	)	$	73,392,678	23.4%

______________________


(1)	The principal amount and ownership detail are shown in the Company's Consolidated Schedules of Investments.


(2)	Represents the total amount of interest (net of non-accrual amounts), fees and dividends credited to income for the portion of the quarter an investment was included in the Control or Affiliate categories.

(3)

(4)


(5)	Together with GF Equity Funding, the Company co-invests through the Glick JV. The Glick JV is capitalized as transactions are completed and all portfolio and investment decisions in respect to the Glick JV must be approved by the Glick JV investment committee consisting of representatives of the Company and GF Equity Funding (with approval from a representative of each required).

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in connection with our Consolidated Financial Statements and the notes thereto included elsewhere in this quarterly report on Form 10-Q.

Some of the statements in this quarterly report on Form 10-Q constitute forward-looking statements because they relate to future events or our future performance or financial condition. The forward-looking statements contained in this quarterly report on Form 10-Q may include statements as to:

our future operating results and distribution projections;

the ability of Oaktree Capital Management, L.P., or Oaktree, ~~or our Investment Adviser,~~ to reposition our portfolio and to implement ~~our Investment Adviser’s~~Oaktree’s future plans with respect to our business;

our business prospects and the prospects of our portfolio companies;

the impact of the investments that we expect to make;

the ability of our portfolio companies to achieve their objectives;

our expected financings and ~~investments;~~investments and additional leverage we may seek to incur in the future;

the adequacy of our cash resources and working capital;

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

the cost or potential outcome of any litigation to which we may be a party.

In addition, words such as “anticipate,” “believe,” “expect,” “seek,” “plan,” “should,” “estimate,” “project” and “intend” indicate forward-looking statements, although not all forward-looking statements include these words. The forward-looking statements contained in this quarterly report on Form 10-Q involve risks and uncertainties. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth in “Item 1A. Risk Factors” in each of our annual report on Form 10-K for the year ended September 30, 2017 and our quarterly report on Form 10-Q for the quarter ended March 31, 2018 and elsewhere in this quarterly report on Form 10-Q.

Other factors that could cause actual results to differ materially include:

changes in the economy, financial markets and political environment;

risks associated with possible disruption in our operations or the economy generally due to terrorism or natural disasters;

future changes in laws or regulations (including the interpretation of these laws and regulations by regulatory authorities) and conditions in our operating areas, particularly with respect to business development companies or regulated investment companies, or RICs; and

other considerations that may be disclosed from time to time in our publicly disseminated documents and filings.

We have based the forward-looking statements included in this quarterly report on Form 10-Q on information available to us on the date of this quarterly report, and we assume no obligation to update any such forward-looking statements. Although we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we in the future may file with the Securities and Exchange Commission, or the SEC, including annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

Except as otherwise specified, references to the “Company,” “we,” “us,” and “our,” refer to Oaktree Strategic Income Corporation and its consolidated subsidiaries.

Business Overview

We are a specialty finance company dedicated to providing customized capital solutions for middle-market companies in both the syndicated and private placement markets. We are a closed-end, externally managed, non-diversified management investment company that has elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940, as amended, or the 1940 Act. In addition, we have qualified and elected to be treated as a RIC under the Internal Revenue Code of 1986, as amended, or the Code, for tax purposes.

As of October 17, 2017, we are externally managed by Oaktree, a subsidiary of Oaktree Capital Group, LLC, or OCG, a global investment manager specializing in alternative investments, pursuant to an investment advisory agreement between us and ~~the Investment Adviser,~~Oaktree, or the New Investment Advisory Agreement. Oaktree Fund Administration, LLC, or Oaktree Administrator, ~~or OFA,~~ also provides certain administrative and other services necessary for us to operate pursuant to an administration agreement, or the New Administration Agreement. ~~Prior~~See Note 11. Related Party Transactions "- New Investment Advisory Agreement" and "- Administrative Services" in the notes to the accompanying Consolidated Financial Statements for a description of the New Investment Advisory Agreement, New Administration Agreement and the investment advisory agreement and administration agreement that were in effect prior to October 17, ~~2017, we were externally managed and advised by Fifth Street Management LLC, or FSM or the Former Adviser, and we were named Fifth Street Senior Floating Rate Corp.~~2017.

We seek to generate a stable source of current income while minimizing the risk of principal loss and, to a lesser extent, capital appreciation by providing innovative first-lien financing solutions to companies across a wide variety of industries. We invest in

companies across a variety of industries that typically possess business models we expect to be resilient in the future with underlying fundamentals that will provide strength in future downturns. We intend to deploy capital across credit and economic cycles with a focus on long-term results, which we believe will enable us to build lasting partnerships with financial sponsors and management teams. Under normal market conditions, through January 18, 2018, at least 80% of the value of our net assets plus borrowings for investment purposes will be invested in floating rate senior loans, which include both first and second lien secured debt financings. Effective January 19, 2018, the Company is no longer subject to this policy. We invest in unsecured loans, including subordinated loans, issued by private middle-market companies and, to a lesser extent, senior and subordinated loans issued by public companies and equity investments. Prior to January 18, 2018, under normal market conditions, we were required to invest at least 80% of the value of our net assets plus borrowings for investment purposes in floating rate senior loans, which include both first and second lien secured debt financings.

~~Our Investment Adviser~~Oaktree intends to reposition our portfolio in the near-term in order to (1) rotate out of a small number of investments that it views as challenged, (2) focus on increasing the size of our core private investments and (3) supplement the portfolio with broadly syndicated and select privately placed loans. We expect that ~~our Investment Adviser~~Oaktree will focus on middle-market companies, which we define as companies with enterprise values of between $100 million and $750 million. Going forward, we expect our portfolio to include primarily first lien floating rate senior secured financings. We expect to target investments of $10 million to $20 million, on average, although we may invest more or less in certain portfolio companies. We generally invest in securities that are rated below investment grade by rating agencies or that would be rated below investment grade if they were rated. Below investment grade securities, which are often referred to as “high yield” and “junk,” have predominantly speculative characteristics with respect to the issuer’s capacity to pay interest and repay principal.

Since becoming our investment adviser, Oaktree has performed a comprehensive review of our portfolio and categorized our portfolio into core investments, non-core performing investments and non-accrual investments. Certain additional information on such categorization and our portfolio composition will be included in our investor presentation to be filed with the SEC.

Oaktree ~~also~~ intends to rotate us out of approximately ~~$84~~$78 million, at fair value, of investments it has identified as non-core ~~investments and investments with spreads over LIBOR of less than 4.0%. Over time,~~investments. Oaktree ~~intends to modestly increase our investments in second lien secured financings to approximately 10%, at fair value, of our portfolio. Oaktree~~ will also seek to redeploy ~~capital from realization~~non-income generating investments comprised of ~~existing~~equity investments and loans currently on non-accrual status into Oaktree-originated investments with higher yields.

~~During~~ In addition, Oaktree generally expects to increase leverage to a debt to equity ratio of 1.20x to 1.60x following effectiveness of the three months ended December 31, 2017, the integration of our operational infrastructure, including accounting, valuation, compliance and information technology processes and systems, into the Oaktree platform was completed, and we believe that we will realize synergies and cost savings, including from trade settlement and internal audit functions, as a result of this integration.150% reduced asset coverage requirements to us on July 11, 2018.

Business Environment and Developments

~~The~~We believe that the shift of commercial banks away from lending to middle-market companies following the 2008 financial crisis, including as a result of the passage of the Dodd-Frank Wall Street Reform and Consumer Protection Act, and the adoption of the Basel III Accord continues to create opportunities for non-bank lenders such as us. We believe middle-market companies represent a significant opportunity ~~set in credit is still dominated~~for direct lending as there are nearly 200,000 middle-market businesses, representing one-third of private sector gross domestic product and accounting for approximately 48 million jobs according to the National Center for the Middle Market. In addition, since 2012, lending to middle-market companies has averaged over $170 billion annually according to Thomson Reuters.

We believe that quantitative easing and other similar monetary policies implemented by ~~the search for yield as~~ central banks worldwide in ~~Japan and Europe continue their accommodative monetary policies. This glut~~reaction to the 2008 financial crisis have created significant inflows of capital, ~~is resulting in significant inflows into sub-investment grade credit~~including from ~~investors, including~~ private equity sponsors, ~~seeking higher spreads~~focused on yield-driven products such as ~~investment grade and highly rated~~ sub-investment grade ~~credit trade at close-to-historically tight levels.~~

~~During~~debt. While we believe that private equity sponsors continue to have a large pool of available capital and will continue to pursue acquisitions in the ~~quarter ended December 31, 2017, the spread~~middle market, increased competition from other lenders to middle-market companies together with increased capital focused on the ~~BAML High Yield Single B Index ranged between 3.34% and 3.99% and was 3.69% as of December 31, 2017. In addition, during~~sector have led to spread compression across the quarter ended December 31, 2017, the Credit Suisse Leveraged Loan Index spread ranged between 3.70% and 3.88% and was 3.75% as of December 31, 2017. The weighted average annual yield on our portfolio of 7.2% as of December 31, 2017 compares favorablymiddle market, resulting in ~~the current environment.~~spreads near historically low levels.

We believe that the fundamentals of middle-market companies remain strong, which drove the highest lending level in three years. In this environment, we believe attractive risk-adjusted returns can be achieved by investing in companies that cannot efficiently access traditional debt capital markets. We believe that the Company has the resources and experience to source, diligence and structure investments in these companies and is well placed to generate attractive returns for investors.

New Investment Advisory Agreement with Oaktree

Upon the closing of the transactions, or the Transaction, contemplated by the Asset Purchase Agreement ~~or the Purchase Agreement,~~ by and among Oaktree, ~~our~~Fifth Street Management LLC, or the Former Adviser, and, for certain limited purposes, Fifth Street Asset Management Inc., or FSAM, the indirect, partial owner of our Former Adviser, and Fifth Street Holdings L.P., the direct, partial owner of our Former Adviser, on October 17, 2017, Oaktree became the investment adviser to each of Oaktree Specialty Lending Corporation, or OCSL, and us, and Oaktree paid gross cash consideration of $320 million to our Former Adviser. The closing of the Transaction resulted in an assignment for purposes of the 1940 Act of our investment advisory agreement with ~~FSM,~~the Former Adviser, or the Former Investment Advisory Agreement, and, as a result, its immediate termination. The material terms of the services to be provided under the New Investment Advisory Agreement, other than the fee structure, are substantially the same as the Former Investment Advisory Agreement, except that services are provided by Oaktree. See “Note 11. Related Party Transactions-New Investment Advisory Agreement” and “-Administrative Services” in the notes to the accompanying Consolidated Financial Statements.

In order to ensure that the Transaction complied with Section 15(f) of the 1940 Act, Oaktree and our Former Adviser agreed to certain conditions. First, for a period of three years after the closing of the Transaction, at least 75% of the members of our Board of

Directors must not be interested persons of Oaktree or our Former Adviser. Second, an “unfair burden” must not be imposed on us as a result of the closing of the Transaction or any express or implied terms, conditions or understandings applicable thereto during the ~~two-year~~two-

year period after the closing of the Transaction. In addition, for the two-year period commencing on October 17, 2017, Oaktree agreed to waive, to the extent necessary, any management or incentive fees payable under the New Investment Advisory Agreement that exceed what would have been paid to the Former Adviser in the aggregate under the Former Investment Advisory Agreement.

Asset Coverage Requirements

On March 23, 2018, the Small Business Credit Availability Act, or the SBCAA, was enacted into law. The SBCAA, among other things, amended Section 61(a) of the 1940 Act to add a new Section 61(a)(2) that reduces the asset coverage requirements applicable to BDCs from 200% to 150% so long as the BDC meets certain disclosure requirements and obtains certain approvals. The reduced asset coverage requirements permit a BDC to have a debt to equity ratio of a maximum of 2x (i.e. $2 of debt outstanding for each $1 of equity) as compared to a maximum of 1x (i.e. $1 of debt outstanding for each $1 of equity) under the 200% asset coverage requirement. Effectiveness of the reduced asset coverage requirements to a BDC requires approval by either (1) a “required majority,” as defined in Section 57(o) of the 1940 Act, of such BDC’s board of directors with effectiveness one year after the date of such approval or (2) a majority of votes cast at a special or annual meeting of such BDC’s stockholders at which a quorum is present, which is effective the day after such stockholder approval.

At a meeting held on May 3, 2018, our Board of Directors, including a “required majority” of the directors, as defined in Section 57(o) of the 1940 Act, approved the application of the reduced asset coverage requirements in Section 61(a)(2) of the 1940 Act as being in the best interests of us and our stockholders. At a special meeting of our stockholders held on July 10, 2018, our stockholders approved the application of the reduced asset coverage requirements in Section 61(a)(2) of the 1940 Act to us effective as of July 11, 2018. The reduced asset coverage requirements permit us to double the maximum amount of leverage that we are permitted to incur by reducing the asset coverage requirements applicable to us from 200% to 150%. As of June 30, 2018, we had $260.6 million in senior securities outstanding and our asset coverage ratio was 212.05%.

Critical Accounting Policies

Basis of Presentation

Our Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP, and pursuant to the requirements for reporting on Form 10-Q and Regulation S-X. In the opinion of management, all adjustments of a normal recurring nature considered necessary for the fair presentation of the Consolidated Financial Statements have been made. All intercompany balances and transactions have been eliminated. We are an investment company following the accounting and reporting guidance in Financial Accounting Standards Board, or FASB, Accounting Standards Codification, or ASC, Topic 946, Financial Services-Investment Companies, or ASC 946.

Investment Valuation

We report our investments for which current market values are not readily available at fair value. We value our investments in accordance with FASB ASC Topic 820, Fair Value Measurements and Disclosures, or ASC 820, which defines fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A liability's fair value is defined as the amount that would be paid to transfer the liability to a new obligor, not the amount that would be paid to settle the liability with the creditor. ASC 820 prioritizes the use of observable market prices derived from such prices over entity-specific inputs. Where observable prices or inputs are not available or reliable, valuation techniques are applied. These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the investments or market and the investments' complexity.

Hierarchical levels, defined by ASC 820 and directly related to the amount of subjectivity associated with the inputs to fair valuation of these assets and liabilities, are as ~~follow:~~follows:

Level 1 - Unadjusted, quoted prices in active markets for identical assets or liabilities as of the measurement date.

Level 2 - Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data at the measurement date for substantially the full term of the assets or liabilities.

Level 3 - Unobservable inputs that reflect management's best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.

may be classified as Level 3 because the quoted prices may be indicative in nature for securities that are in an inactive market, may be for similar securities or may require adjustments for investment-specific factors or restrictions.

Financial instruments with readily available quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment inherent in measuring fair value. As such, ~~our Investment Adviser~~Oaktree obtains and analyzes readily available market quotations provided by independent pricing services for all of our senior secured debt investments for which quotations are available. In determining the fair value of a particular investment, pricing services use observable market information, including both binding and non-binding indicative quotations.

~~Our Investment Adviser~~Oaktree evaluates the quotations provided by independent pricing services and company specific data that could affect the credit quality and/or fair value of the investment. Investments for which market quotations are readily available may be valued at such market quotations. In order to validate market quotations, ~~our Investment Adviser~~Oaktree looks at a number of factors to determine if the quotations are representative of fair value, including the source and nature of the quotations. ~~Our Investment Adviser~~Oaktree does not adjust the prices unless it has a reason to believe market quotations are not reflective of the fair value of an investment. Examples of events that would cause market quotations to not reflect fair value could include cases when a security trades infrequently causing a quoted purchase or sale price to become stale or in the event of a "fire sale" by a distressed seller. In these instances, we value such investments by using the valuation procedure that we use with respect to assets for which market quotations are not readily available (as discussed below).

If the quotation provided by the pricing service is based on only one or two market sources, we perform additional procedures to corroborate such information, which may include the market yield technique discussed below and a quantitative and qualitative assessment of the credit quality and market trends affecting the portfolio company.

We perform detailed valuations of our debt and equity investments for which market quotations are not readily available or are deemed not to represent fair value of the investments. We typically use three different valuation techniques. The first valuation technique is the transaction precedent technique, which utilizes recent or expected future transactions of the investment to determine fair value, to the extent applicable. The second valuation technique is an analysis of the enterprise value, or EV, of the portfolio company. EV means the entire value of the portfolio company to a market participant, including the sum of the values of debt and equity securities used to capitalize the enterprise at a point in time. The EV analysis is typically performed to determine (i) the value of equity investments, (ii) whether there is credit impairment for debt investments and (iii) the value for debt investments that we are deemed to control under the 1940 Act. To estimate the EV of a portfolio company, ~~the Investment Adviser~~Oaktree analyzes various factors, including the portfolio company’s historical and projected financial results, macroeconomic impacts on the company, and competitive dynamics in the company’s industry. ~~The Investment Adviser~~Oaktree also utilizes some or all of the following information based on the individual circumstances of the portfolio company: (i) valuations of comparable public companies, (ii) recent sales of private and public comparable companies in similar industries or having similar business or earnings characteristics, (iii) purchase price multiples as a multiple of their earnings or cash flow, (iv) the portfolio company’s ability to meet its forecasts and its business prospects, (v) a discounted cash flow analysis, (vi) estimated liquidation or collateral value of the portfolio company's assets and (vii) offers from third parties to buy the portfolio company. We may probability weight potential sale outcomes with respect to a portfolio company when uncertainty exists as of the valuation date. The third valuation technique is a market yield technique, which is typically performed for non-credit impaired debt investments. In the market yield technique, a current price is imputed for the investment based upon an assessment of the expected market yield for a similarly structured investment with a similar level of risk, and we consider the current contractual interest rate, the capital structure and other terms of the investment relative to risk of the company and the specific investment. A key determinant of risk, among other things, is the leverage through the investment relative to the EV of the portfolio company. As debt investments held by us are substantially illiquid with no active transaction market, we depend on primary market data, including newly funded transactions and industry specific market movements, as well as secondary market data with respect to high yield debt instruments and syndicated loans, as inputs in determining the appropriate market yield, as applicable.

We estimate the fair value of privately held warrants using a Black Scholes pricing model, which includes an analysis of various factors and subjective assumptions, including the current stock price (by using an EV analysis as described above), the expected period until exercise, expected volatility of the underlying stock price, expected dividends and the risk-free rate. Changes in the subjective input assumptions can materially affect the fair value estimates.

Our Board of Directors undertakes a multi-step valuation process each quarter in connection with determining the fair value of our investments:

The quarterly valuation process begins with each portfolio company or investment being initially valued by ~~our Investment Adviser’s~~Oaktree’s valuation team in conjunction with ~~the Investment Adviser’s~~Oaktree’s portfolio management team and investment professionals responsible for each portfolio investment;

•Preliminary valuations are then reviewed and discussed with management of ~~our Investment Adviser;~~Oaktree;

Separately, independent valuation firms engaged by our Board of Directors prepare valuations of our investments, on a selected basis, for which market quotations are not readily available or are readily available but deemed not reflective of the fair value of

the investment, and submit the reports to us and provide such reports to ~~our Investment Adviser~~Oaktree and the Audit Committee of our Board of Directors;

~~The Investment Adviser~~Oaktree compares and contrasts its preliminary valuations to the valuations of the independent valuation firms and prepares a valuation report for the Audit Committee;

The Audit Committee reviews the preliminary valuations with ~~our Investment Adviser,~~Oaktree, and ~~our Investment Adviser~~Oaktree responds and supplements the preliminary valuations to reflect any discussions between ~~our Investment Adviser~~Oaktree and the Audit Committee;

The Audit Committee makes a recommendation to our full Board of Directors regarding the fair value of the investments in our portfolio; and

Our Board of Directors discusses valuations and determines the fair value of each investment in our portfolio.

The fair value of our investments as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017 was determined in good faith by our Board of Directors. Our Board of Directors has and will continue to engage independent valuation firms to provide assistance regarding the determination of the fair value of a portion of our portfolio securities for which market quotations are not readily available or are readily available but deemed not reflective of the fair value of the investment each quarter, and the Board of Directors may reasonably rely on that

assistance. As of ~~December 31, 2017, 77.7%~~June 30, 2018, 79.3% of our portfolio at fair value was valued either based on market quotations, the transactions precedent approach or by independent valuation firms. The percentage of our portfolio valued by independent valuation firms may vary from period to period based on the availability of market quotations for our portfolio investments during the respective periods. However, our Board of Directors is responsible for the ultimate valuation of the portfolio investments at fair value as determined in good faith pursuant to our valuation policy and a consistently applied valuation process.

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, approximately ~~88.7%~~94.3% and 92.1%, respectively, of our total assets represented investments at fair value.

Revenue Recognition

Interest and Dividend Income

Interest income, adjusted for accretion of original issue discount, or OID, is recorded on the accrual basis to the extent that such amounts are expected to be collected. We stop accruing interest on investments when it is determined that interest is no longer collectible. Investments that are expected to pay regularly scheduled interest in cash are generally placed on non-accrual status when there is reasonable doubt that principal or interest cash payments will be collected. Cash interest payments received on investments may be recognized as income or a return of capital depending upon management’s judgment. A non-accrual investment is restored to accrual status if past due principal and interest are paid in cash, and the portfolio company, in management’s judgment, is likely to continue timely payment of its remaining obligations. As of ~~December 31, 2017,~~June 30, 2018, there ~~were three investments~~was one investment on which we had stopped accruing cash and/or payment in kind, or PIK, interest or OID income.

In connection with our investment in a portfolio company, we sometimes receive nominal cost equity that is valued as part of the negotiation process with the portfolio company. When we receive nominal cost equity, we allocate our cost basis in the investment between debt securities and the nominal cost equity at the time of origination. Any resulting discount from recording the loan, or otherwise purchasing a security at a discount, is accreted into interest income over the life of the loan.

We generally recognize dividend income on the ex-dividend date. Distributions received from equity investments are evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, we will not record distributions from such equity investments as dividend income unless there are sufficient earnings at the portfolio company prior to the distribution. Distributions that are classified as a return of capital are recorded as a reduction in the cost basis of the investment.

Fee Income

We receive a variety of fees in the ordinary course of business, including servicing, advisory, amendment, structuring and prepayment fees, which are classified as fee income and recognized as they are earned.

PIK Interest Income

Our investments in debt securities may contain PIK interest provisions. PIK interest, which represents contractually deferred interest added to the loan balance that is generally due at the end of the loan term, is generally recorded on the accrual basis to the extent such amounts are expected to be collected. We generally cease accruing PIK interest if there is insufficient value to support the accrual or if we do not expect the portfolio company to be able to pay all principal and interest due. Our decision to cease accruing PIK interest involves subjective judgments and determinations based on available information about a particular portfolio company, including whether the portfolio company is current with respect to its payment of principal and interest on its loans and debt securities; financial statements and financial projections for the portfolio company; our assessment of the portfolio company's business development success; information obtained by us in connection with periodic formal update interviews with the portfolio company's management and, if appropriate, the private equity sponsor; and information about the general economic and market conditions in which the portfolio company operates. Based

on this and other information, we determine whether to cease accruing PIK interest on a loan or debt ~~security when it is determined that PIK interest is no longer collectible.~~security. Our determination to cease accruing PIK interest ~~on a loan or debt security~~ is generally made well before our full write-down of ~~such~~a loan or debt security. In addition, if it is subsequently determined that we will not be able to collect any previously accrued PIK interest, the fair value of ~~our~~the loans or debt securities would be reduced by the amount of such previously accrued, but uncollectible, PIK interest. The accrual of PIK interest on our debt investments increases the recorded cost bases of these investments in our Consolidated Financial Statements and, as a result, increases the cost bases of these investments for purposes of computing the capital gains incentive fee payable by us to ~~our Investment Adviser.~~Oaktree beginning in the fiscal year ending September 30, 2019.

To maintain our status as a RIC, ~~certain~~ income from PIK interest may be required to be distributed to our stockholders even though we have not yet collected the cash and may never do so. Accumulated PIK interest was ~~$0.8~~$2.1 million and $0.5 million as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively. The net increases in loan balances as a result of contractual PIK arrangements are separately identified in our Consolidated Statements of Cash Flows.

Portfolio Composition

Our investments principally consist of senior loans in private middle-market companies and investments in ~~FSFR~~OCSI Glick JV LLC, or the Glick JV. As of ~~December 31, 2017,~~June 30, 2018, our senior loans were typically secured by a first or second lien on the assets of the portfolio company and generally ~~have~~had terms of up to ten years (but an expected average life of between three and four years). We believe the environment for direct lending remains active, and, as a result, a number of our portfolio companies were able to refinance and repay their loans during the three months ended ~~December 31, 2017.~~June 30, 2018.

During the ~~three~~nine months ended ~~December 31, 2017,~~June 30, 2018, we originated ~~$136.2~~$344.1 million of investment commitments in 1743 new and ~~three~~four existing portfolio companies and funded ~~$143.9~~$352.9 million of investments.

During the ~~three~~nine months ended ~~December 31, 2017,~~June 30, 2018, we received ~~$71.3~~$343.6 million ~~in connection with the full repayments and~~of proceeds from prepayments, exits, ~~of eight of our investments and an additional $90.1 million in connection with~~ other paydowns and sales ~~of investments.~~and exited 42 portfolio companies.

A summary of the composition of our investment portfolio at cost and fair value as a percentage of total investments is shown in the following tables:


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
Cost:
Senior secured debt	85.97	%	86.50	%	87.54	%	86.50	%
Subordinated notes of Glick JV	11.04		10.61
LLC equity interests of Glick JV	1.22		1.18
Subordinated notes of the Glick JV					11.17		10.61
LLC equity interests of the Glick JV					1.21		1.18
Purchased equity	1.77		1.71		0.08		1.71
Total	100.00	%	100.00	%	100.00	%	100.00	%


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
Fair value:
Senior secured debt	89.21	%	89.53	%	89.74	%	89.53	%
Subordinated notes of Glick JV	10.56		10.28
LLC equity interests of Glick JV	—		—
Subordinated notes of the Glick JV					10.11		10.28
LLC equity interests of the Glick JV					—		—
Purchased equity	0.23		0.19		0.15		0.19
Total	100.00	%	100.00	%	100.00	%	100.00	%

The industry composition of our portfolio at cost and fair value as a percentage of total investments was as follows:


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
Cost:
Multi-sector holdings (1)					12.41	%	11.79	%
Internet software & services	21.35	%	21.46	%	10.62		21.46
Multi-sector holdings (1)	12.26		11.79
Specialized finance					5.36		2.54
Advertising					5.07		7.19
Oil & Gas Exploration & Production					4.99		—
Movies & entertainment					3.90		—
Environmental & facilities services					3.62		2.34
Diversified support services					3.48		4.00
Research & consulting services					3.26		1.14
Pharmaceuticals					3.11		1.50
IT consulting & other services					2.67		3.39
Healthcare services	8.61		8.41		2.64		8.41
Advertising	5.88		7.19
Diversified support services	4.13		4.00
Human resources & employment services	3.94		3.33
Aerospace & defense					2.61		1.07
Communications Equipment					2.35		—
Integrated telecommunication services	2.90		1.87		2.19		1.87
IT consulting & other services	2.74		3.39
Aerospace & defense	2.64		1.07
Specialized finance	2.62		2.54
Communications equipment	2.54		—
Research & consulting services	2.49		1.14
Environmental & facilities services	2.42		2.34
Personal products					1.99		1.08
Commercial printing					1.98		1.96
Electrical components & equipment					1.97		—
Data processing & outsourced services					1.71		1.62
Commodity Chemicals					1.69		—
Textiles					1.69		—
Oil & Gas Storage & Transportation					1.68		—
Human resource & employment services					1.62		3.33
Oil & gas equipment & services	2.40		2.32		1.49		2.32
Commercial printing	2.02		1.96
Commodity chemicals	1.71		—
Oil & gas exploration & production	1.70		—
Alternative carriers	1.67		—
Distributors	1.47		2.14
Pharmaceuticals	1.45		1.50
Leisure facilities					1.49		—
Trucking	1.40		0.67		1.37		0.67
Security & alarm services	1.37		1.33
Food retail	1.29		1.66
Personal products	1.12		1.08
Alternative Carriers					1.35		—
Broadcasting					1.18		—
Household appliances					1.18		—
Systems Software					1.01		—
Auto parts & equipment	1.00		0.97		0.99		0.97
Data processing & outsourced services	0.99		1.62
Investment Banking & Brokerage					0.94		—
Specialized consumer services					0.93		0.27
Household Products	0.86		—		0.85		—
Healthcare distributors	0.85		0.82
Specialized REITs	0.83		—		0.82		—
Housewares & specialties	0.82		0.79		0.81		0.79
Drug retail	0.69		—
Metal & glass containers					0.68		—
Specialty Stores					0.66		1.38
Industrial machinery	0.65		2.06		0.63		2.06
Specialty stores	0.51		1.38
General merchandise stores	0.31		—
Specialized consumer services	0.28		0.27
Food retail					0.62		1.66
General Merchandise Stores					0.31		—
Application software	0.09		5.59		0.08		5.59
Distributors					—		2.14
Real estate services	—		2.02		—		2.02
Computer & electronics retail	—		1.22
Security & alarm services					—		1.33
Computer & Electronics Retail					—		1.22
Healthcare distributors					—		0.82
Casinos & gaming	—		0.82		—		0.82
Fertilizers & agricultural chemicals	—		0.54		—		0.54
Hypermarkets & super centers	—		0.50		—		0.50
Computer hardware	—		0.21		—		0.21
	100.00	%	100.00	%	100.00	%	100.00	%

___________________


(1)	This industry includes our investment in the Glick JV.


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
Fair value:
Internet software & services	21.64	%	21.72	%	10.83	%	21.72	%
Multi-sector holdings (1)	10.56		10.28		10.11		10.28
Specialized finance					5.58		2.79
Oil & Gas Exploration & Production					5.11		—
Advertising					4.80		7.34
Movies & entertainment					4.04		—
Environmental & facilities services					3.77		2.55
Diversified support services					3.66		4.40
Research & consulting services					3.45		1.25
Pharmaceuticals					3.21		1.61
Aerospace & defense					2.70		1.17
Healthcare services	6.09		5.27		2.64		5.27
Advertising	5.91		7.34
Diversified support services	4.55		4.40
Human resources & employment services	4.27		3.59
IT consulting & other services					2.47		3.66
Communications Equipment					2.45		—
Integrated telecommunication services	2.92		2.03		2.24		2.03
Aerospace & defense	2.87		1.17
Specialized finance	2.87		2.79
Research & consulting services	2.75		1.25
IT consulting & other services	2.74		3.66
Communications equipment	2.73		—
Environmental & facilities services	2.63		2.55
Electrical components & equipment					2.10		—
Commercial printing					2.08		2.13
Personal products					2.08		1.18
Data processing & outsourced services					1.79		1.76
Textiles					1.77		—
Commodity Chemicals					1.76		—
Oil & Gas Storage & Transportation					1.75		—
Human resource & employment services					1.70		3.59
Oil & gas equipment & services	2.60		2.51		1.58		2.51
Commercial printing	2.21		2.13
Commodity chemicals	1.86		—
Oil & gas exploration & production	1.83		—
Alternative carriers	1.80		—
Pharmaceuticals	1.58		1.61
Distributors	1.56		2.31
Leisure facilities					1.54		—
Trucking	1.51		0.73		1.43		0.73
Security & alarm services	1.46		1.42
Food retail	1.41		1.82
Personal products	1.22		1.18
Alternative Carriers					1.40		—
Broadcasting					1.23		—
Household appliances					1.22		—
Systems Software					1.06		—
Auto parts & equipment	1.08		1.03		1.02		1.03
Data processing & outsourced services	1.08		1.76
Household products	0.93		—
Healthcare distributors	0.89		0.88
Investment Banking & Brokerage					0.97		—
Specialized consumer services					0.92		0.30
Household Products					0.87		—
Specialized REITs	0.89		—		0.83		—
Housewares & specialties	0.88		0.85		0.81		0.85
Drug retail	0.74		—
Metal & glass containers					0.70		—
Specialty Stores					0.68		1.46
Food retail					0.65		1.82
Industrial machinery	0.68		2.22		0.63		2.22
Specialty stores	0.55		1.46
General merchandise stores	0.36		—
Specialized consumer services	0.31		0.30
General Merchandise Stores					0.33		—
Application software	0.04		6.06		0.04		6.06
Distributors					—		2.31
Real estate services	—		2.19		—		2.19
Computer & electronics retail	—		1.34
Security & alarm services					—		1.42
Computer & Electronics Retail					—		1.34
Casinos & gaming	—		0.90		—		0.90
Healthcare distributors					—		0.88
Hypermarkets & super centers	—		0.51		—		0.51
Fertilizers & agricultural chemicals	—		0.50		—		0.50
Computer hardware	—		0.24		—		0.24
	100.00	%	100.00	%	100.00	%	100.00	%

___________________


(1)	This industry includes our investment in the Glick JV.

Loans and Debt Securities on Non-Accrual Status

As of ~~each of December 31, 2017~~June 30, 2018 and September 30, 2017, there were one and three investments, respectively, on which we stopped accruing cash and/or PIK interest or OID income.

The percentages of our debt investments at cost and fair value by accrual status as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017 were as follows:


	December 31, 2017								September 30, 2017								June 30, 2018								September 30, 2017
	Cost		% of Debt Portfolio		Fair Value		% of Debt Portfolio		Cost		% of Debt Portfolio		Fair Value		% of Debt Portfolio		Cost		% of Debt Portfolio		Fair Value		% of Debt Portfolio		Cost		% of Debt Portfolio		Fair Value		% of Debt Portfolio
Accrual	$	543,893,491	95.95	%	$	533,828,329	98.82	%	$	564,231,285	96.02	%	$	553,084,120	98.88	%	$	581,024,143	99.86	%	$	569,876,540	99.99	%	$	564,231,285	96.02	%	$	553,084,120	98.88	%
PIK non-accrual (1)	—		—		—		—		—		—		—		—
Cash non-accrual (2)	22,949,434		4.05		6,351,585		1.18		23,381,863		3.98		6,292,551		1.12
Cash non-accrual (1)																	835,666		0.14		50,000		0.01		23,381,863		3.98		6,292,551		1.12
Total	$	566,842,925	100.00	%	$	540,179,914	100.00	%	$	587,613,148	100.00	%	$	559,376,671	100.00	%	$	581,859,809	100.00	%	$	569,926,540	100.00	%	$	587,613,148	100.00	%	$	559,376,671	100.00	%

__________________


(1)	~~PIK non-accrual status is inclusive of other non-cash income, where applicable.~~


~~(2)~~	Cash non-accrual status is inclusive of PIK and other non-cash income, where applicable.

Glick JV

In October 2014, we entered into a limited liability company ~~or LLC,~~("LLC") agreement, with GF Equity Funding 2014 LLC, or GF Equity Funding, to form the Glick JV. On April 21, 2015, the Glick JV began investing in senior secured loans of middle-market companies. We co-invest in these securities with GF Equity Funding through the Glick JV. The Glick JV is managed by a four person board of directors, two of whom are selected by us and two of whom are selected by GF Equity Funding. The Glick JV is capitalized as transactions are completed, and portfolio decisions and investment decisions in respect of the Glick JV must be approved by the Glick JV investment committee, consisting of one representative selected by us and one representative selected by GF Equity Funding (with approval from a representative of each required). The members provide capital to the Glick JV in exchange for LLC equity interests, and we and GF Debt Funding 2014 LLC, or GF Debt Funding, an entity advised by affiliates of GF Equity Funding, provide capital to the Glick JV in exchange for subordinated notes, or the Subordinated Notes. As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, we and GF Equity Funding owned 87.5% and 12.5%, respectively, of the outstanding LLC equity interests, and we and GF Debt Funding owned 87.5% and 12.5%, respectively, of the Subordinated Notes. The Glick JV is not an "eligible portfolio company" as defined in section 2(a)(46) of the 1940 Act.

The Glick JV's portfolio consisted of middle-market and other corporate debt securities of 2532 and 23 "eligible portfolio companies" ~~(as defined in Section 2(a)(46) of the 1940 Act)~~ as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively. The portfolio companies in the Glick JV are in industries similar to those in which we may invest directly.

The Glick JV has a senior revolving credit facility with Deutsche Bank AG, New York Branch, or, as amended, the Deutsche Bank ~~facility,~~Facility, with a stated maturity date of ~~April 17,~~October 7, 2023, which permitted up to $125.0 million and $200.0 million of borrowings as of ~~both December 31, 2017~~June 30, 2018 and September 30, ~~2017.~~2017, respectively. Borrowings under the Deutsche Bank ~~facility~~Facility are secured by all of the assets of the Glick JV and all of the equity interests in the Glick JV. On June 22, 2018, the Glick JV amended the Deutsche Bank Facility, which decreased the maximum permissible borrowings from $150 million to $125 million, extended the reinvestment date from July 7, 2018 to October 7, 2018 and ~~bore~~the maturity date from July 7, 2023 to October 7, 2023 and decreased the interest ~~at a~~ rate ~~equal to~~from the 3-month London Interbank Offered Rate, or LIBOR, plus 2.5% per annum with no LIBOR floor ~~as of December 31, 2017 and September 30, 2017.~~to the 3-month LIBOR plus 2.3% per annum with no LIBOR floor. Under the Deutsche Bank ~~facility,~~Facility, $93.1 million and $56.9 million inof borrowings were outstanding as of ~~each of December 31, 2017~~June 30, 2018 and September 30, ~~2017.~~2017, respectively.

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Glick JV had total assets of ~~$151.5~~$181.9 million and $126.7 million, respectively. Our investment in the Glick JV consisted of LLC equity interests and Subordinated Notes of ~~$57.2~~$57.7 million $57.6 million in the aggregate at fair value as of ~~December 31, 2017. As of~~June 30, 2018 and September 30, 2017, ~~our investment consisted of LLC equity interests and Subordinated Notes of $57.6 million in the aggregate at fair value.~~respectively. The Subordinated Notes are junior in right of payment to the repayment of temporary contributions made by us to fund investments of the Glick JV that are repaid when GF Equity Funding and GF Debt Funding make their capital contributions and fund their Subordinated Notes, respectively.

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Glick JV had total capital commitments of $100.0 million. $87.5 million of which was from us and the remaining $12.5 million from GF Equity Funding and GF Debt Funding. Approximately ~~$81.9~~$83.6 million and $81.6 million in aggregate commitments was funded as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively, of which ~~$71.7~~$73.0 million and $71.4 million, respectively, was from us. As of each of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, we had commitments to fund Subordinated Notes to the Glick JV of $78.8 million, of which ~~$14.2~~$12.9 million and $14.5 million, respectively, was unfunded. As of each of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, we had commitments to fund LLC equity interests in the Glick JV of $8.7 million, of which $1.6 million was ~~unfunded.~~unfunded as of each such date.

Below is a summary of the Glick JV's portfolio, followed by a listing of the individual loans in the Glick JV's portfolio as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017:


	December 31, 2017	September 30, 2017	June 30, 2018	September 30, 2017
Senior secured loans (1)	$128,805,001	$115,964,537	$175,802,807	$115,964,537
Weighted average current interest rate on senior secured loans (2)	7.02%	6.92%	7.21%	6.92%
Number of borrowers in Glick JV	25	23
Number of borrowers in the Glick JV			32	23
Largest loan exposure to a single borrower (1)	$8,597,150	$11,267,524	$7,980,000	$11,267,524
Total of five largest loan exposures to borrowers (1)	$38,912,938	$42,833,696	$37,712,500	$42,833,696

__________

(1) At principal amount.

(2) Computed using the annual interest rate on accruing senior secured loans.

Glick JV Portfolio as of ~~December 31, 2017~~June 30, 2018

Portfolio Company Industry Investment Type Maturity Date Current Interest Rate (1)(4) Cash Interest Rate (1) Principal Cost Fair Value (2)
Ameritox Ltd. (3)(5) Healthcare services First Lien Term Loan 4/11/2021 LIBOR+5% (1% floor) cash 3% PIK 6.69 % $ 2,353,200
$ 2,243,202
$ 286,374
Healthcare services 119,910.76 Class B Preferred Units
119,911
—
Healthcare services 368.96 Class A Common Units
2,174,034
—
Total Ameritox Ltd. 2,353,200
4,537,147
286,374
Compuware Corporation (3) Internet software & services First Lien Term Loan B3 12/15/2021 LIBOR+4.25% (1% floor) cash 5.63 % 6,263,981
6,212,998
6,312,934
Metamorph US 3, LLC (3)(5) Internet software & services First Lien Term Loan 12/1/2020 LIBOR+5.5% (1% floor) cash 2% PIK 7.07 % 6,806,211
6,306,815
2,584,318
Motion Recruitment Partners LLC (3) Human resources & employment services First Lien Term Loan 2/13/2020 LIBOR+6% (1% floor) cash 7.57 % 8,597,150
8,597,146
8,605,596
NAVEX Global, Inc. Internet software & services First Lien Term Loan 11/19/2021 LIBOR+4.25% (1% floor) cash 5.82 % 2,969,388
2,960,727
2,984,250
Air Newco LLC IT consulting & other services First Lien Term Loan B 3/20/2022 LIBOR+5.5% (1% floor) cash 6.94 % 8,139,577
8,121,549
8,088,704
CM Delaware LLC Advertising First Lien Term Loan 3/18/2021 LIBOR+5.25% (1% floor) cash 6.94 % 2,069,786
2,068,356
2,018,041
Central Security Group, Inc. (3) Specialized consumer services First Lien Term Loan 10/6/2021 LIBOR+5.625% (1% floor) cash 7.19 % 3,866,103
3,870,229
3,885,433
Aptos, Inc. (3) Data processing & outsourced services First Lien Term Loan B 9/1/2022 LIBOR+6.75% (1% floor) cash 8.44 % 7,870,000
7,747,832
7,791,300
Vubiquity, Inc. Application software First Lien Term Loan 8/12/2021 LIBOR+5.5% (1% floor) cash 7.19 % 4,116,000
4,089,928
4,085,130
Novetta Solutions, LLC Diversified support services First Lien Term Loan 10/16/2022 LIBOR+5% (1% floor) cash 6.70 % 5,975,734
5,918,766
5,813,911
SHO Holding I Corporation Footwear First Lien Term Loan 10/27/2022 LIBOR+5% (1% floor) cash 6.42 % 6,370,000
6,324,741
6,147,050
Valet Merger Sub, Inc. (3) Environmental & facilities services First Lien Term Loan 9/24/2021 LIBOR+7% (1% floor) cash 8.57 % 3,910,000
3,870,466
3,909,937
Environmental & facilities services Incremental Term Loan 9/24/2021 LIBOR+7% (1% floor) cash 8.57 % 1,024,850
1,004,945
1,024,833
Total Valet Merger Sub, Inc. (3) 4,934,850
4,875,411
4,934,770
RSC Acquisition, Inc. Insurance brokers First Lien Term Loan 11/30/2022 LIBOR+5.25% (1% floor) cash 6.94 % 3,920,064
3,897,948
3,880,863
Integro Parent Inc. Insurance brokers First Lien Term Loan 10/31/2022 LIBOR+5.75% (1% floor) cash 7.13 % 4,901,424
4,784,962
4,889,170
TruckPro, LLC Auto parts & equipment First Lien Term Loan 8/6/2018 LIBOR+5% (1% floor) cash 6.69 % 1,811,634
1,810,641
1,813,409
Falmouth Group Holdings Corp. Specialty chemicals First Lien Term Loan 12/13/2021 LIBOR+6.75% (1% floor) cash 8.44 % 4,527,907
4,491,387
4,528,532
Ancile Solutions, Inc. (3) Internet software & services First Lien Term Loan 6/30/2021 LIBOR+7% (1% floor) cash 8.69 % 3,990,530
3,947,582
3,954,615
California Pizza Kitchen, Inc. Restaurants First Lien Term Loan 8/23/2022 LIBOR+6% (1% floor) cash 7.57 % 4,937,500
4,925,607
4,851,094
MHE Intermediate Holdings, LLC (3) Diversified support services First Lien Term Loan B 3/11/2024 LIBOR+5% (1% floor) cash 6.69 % 4,218,125
4,142,752
4,218,125
Diversified support services Delayed Draw Term Loan 3/11/2024 LIBOR+5% (1% floor) cash 6.69 % 665,837
633,517
665,837
Total MHE Intermediate Holdings, LLC 4,883,962
4,776,269
4,883,962
Chloe Ox Parent LLC (3) Healthcare services First Lien Term Loan 12/14/2024 LIBOR+5% (1% floor) cash 6.64 % 6,000,000
5,940,000
6,022,500
Gigamon Inc. Systems software First Lien Term Loan 12/18/2024 LIBOR+4.5% (1% floor) cash 6.03 % 6,000,000
5,940,000
5,970,000
Indivior Finance Sarl (3) Pharmaceuticals First Lien Term Loan 12/19/2022 LIBOR+4.5% (1% floor) cash 6.11 % 7,500,000
7,462,500
7,537,500
Tribe Buyer LLC (3) Human resources & employment services First Lien Term Loan 2/16/2024 LIBOR+4.5% (1% floor) cash 5.68 % 6,000,000
5,985,000
6,078,750
Asset International, Inc. (3) Research & Consulting Services First Lien Term Loan 12/29/2024 LIBOR+4.5% (1% floor) cash 6.19 % 4,000,000
3,920,125
3,920,000
Total Portfolio Investments $ 128,805,001
$ 129,513,666
$ 121,868,206



Portfolio Company	Industry	Investment Type	Maturity Date	Current Interest Rate (1)(4)	Cash Interest Rate (1)		Principal		Cost		Fair Value (2)
Air Newco LLC	IT consulting & other services	First Lien Term Loan B	5/31/2024	LIBOR+4.75% cash	6.78	%	$	7,500,000	$	7,481,250	$	7,556,250
AI Ladder Luxembourg Subco Sarl (3)	Electrical components & equipment	First Lien Term Loan B	5/4/2025	LIBOR+4.5% cash	6.82	%	5,000,000		4,850,000		4,991,650
AL Midcoast Holdings LLC (3)	Oil & gas equipment & services	First Lien Term Loan B	6/28/2025	LIBOR+5.5% cash	7.84	%	7,000,000		6,930,000		7,000,000
Alvogen Pharma US Inc.	Pharmaceuticals	First Lien Term Loan B	4/1/2022	LIBOR+4.75% (1% floor) cash	6.84	%	7,000,000		7,000,000		7,026,285
Ancile Solutions, Inc. (3)	Internet software & services	First Lien Term Loan	6/30/2021	LIBOR+7% (1% floor) cash	9.33	%	3,801,486		3,766,458		3,774,875
Aptos, Inc. (3)	Data processing & outsourced services	First Lien Term Loan	9/1/2022	LIBOR+6.75% (1% floor) cash	8.84	%	7,770,000		7,662,286		7,692,300
Asset International, Inc. (3)	Research & Consulting Services	First Lien Term Loan	12/29/2024	LIBOR+4.5% (1% floor) cash	6.83	%	3,980,000		3,906,125		3,962,042
Bison Midstream Holdings LLC	Oil & gas equipment & services	First Lien Term Loan B	5/21/2025	LIBOR+4% cash	6.09	%	5,000,000		4,975,362		5,012,500
California Pizza Kitchen, Inc.	Restaurants	First Lien Term Loan	8/23/2022	LIBOR+6% (1% floor) cash	8.10	%	4,912,500		4,900,667		4,821,619
Chloe Ox Parent LLC (3)	Healthcare services	First Lien Term Loan	12/14/2024	LIBOR+5% (1% floor) cash	6.83	%	5,985,000		5,928,402		5,999,963
CM Delaware LLC	Advertising	First Lien Term Loan	3/18/2021	LIBOR+5.25% (1% floor) cash	7.58	%	2,059,034		2,057,825		2,007,558
Compuware Corporation (3)	Internet software & services	First Lien Term Loan B3	12/15/2021	LIBOR+3.5% (1% floor) cash	5.59	%	6,019,868		5,975,964		6,040,937
Eton (3)	Research & consulting services	Second Lien Term Loan	3/16/2026	LIBOR+7.5% cash	9.48	%	5,000,000		4,975,353		5,031,250
Falmouth Group Holdings Corp.	Specialty chemicals	First Lien Term Loan	12/13/2021	LIBOR+6.75% (1% floor) cash	8.92	%	4,527,907		4,491,387		4,531,556
Gigamon, Inc.	Systems software	First Lien Term Loan	12/18/2024	LIBOR+4.5% (1% floor) cash	6.83	%	5,970,000		5,914,352		6,022,238
IBC Capital Ltd.	Metal & glass containers	First Lien Term Loan B	9/11/2023	LIBOR+3.75% cash	6.08	%	4,987,500		4,975,031		4,997,899
Indivior Finance Sarl (3)	Pharmaceuticals	First Lien Term Loan B	12/19/2022	LIBOR+4.5% (1% floor) cash	6.86	%	7,462,500		7,428,857		7,448,508
Integro Parent, Inc.	Insurance brokers	First Lien Term Loan	10/31/2022	LIBOR+5.75% (1% floor) cash	8.06	%	4,876,424		4,773,343		4,864,233
McDermott Technology Americas Inc. (3)	Oil & gas equipment & services	First Lien Term Loan B	5/12/2025	LIBOR+5% (1% floor) cash	7.09	%	7,980,000		7,822,101		8,030,314
MHE Intermediate Holdings, LLC (3)	Diversified support services	First Lien Term Loan B	3/8/2024	LIBOR+5% (1% floor) cash	7.33	%	4,196,875		4,127,417		4,187,033
	Diversified support services	Delayed Draw Term Loan	3/8/2024	LIBOR+5% (1% floor) cash	7.33	%	847,813		815,564		843,771
Total MHE Intermediate Holdings, LLC							5,044,688		4,942,981		5,030,804



Portfolio Company	Industry	Investment Type	Maturity Date	Current Interest Rate (1)(4)	Cash Interest Rate (1)		Principal		Cost		Fair Value (2)
Morphe Holdings LLC (3)	Personal products	First Lien Term Loan	2/10/2023	LIBOR+6% (1% floor) cash	8.33	%	$	3,456,250	$	3,423,752	$	3,456,250
NAVEX Global, Inc.	Internet software & services	First Lien Term Loan	11/19/2021	LIBOR+4.25% (1% floor) cash	6.34	%	2,954,082		2,946,885		2,967,006
Northern Star Industries Inc.	Electrical components & equipment	First Lien Term Loan B	3/31/2025	LIBOR+4.75% (1% floor) cash	7.08	%	5,486,250		5,459,744		5,493,108
Novetta Solutions, LLC	Diversified support services	First Lien Term Loan	10/16/2022	LIBOR+5% (1% floor) cash	7.10	%	5,944,850		5,891,603		5,781,366
OCI Beaumont LLC (3)	Commodity chemicals	First Lien Term Loan B	3/13/2025	LIBOR+4.25% (1% floor) cash	6.33	%	6,982,500		6,974,072		7,051,243
R1 RCM Inc. (3)	Healthcare services	First Lien Term Loan	5/8/2025	LIBOR+5.25% cash	7.62	%	7,000,000		6,793,059		7,000,000
RSC Acquisition, Inc.	Insurance brokers	First Lien Term Loan	11/30/2022	LIBOR+4.25% (1% floor) cash	6.75	%	3,909,994		3,890,182		3,905,106
SHO Holding I Corporation	Footwear	First Lien Term Loan	10/27/2022	LIBOR+5% (1% floor) cash	7.36	%	6,337,500		6,297,075		5,798,813
Tribe Buyer LLC (3)	Human resources & employment services	First Lien Term Loan	2/16/2024	LIBOR+4.5% (1% floor) cash	6.59	%	5,954,774		5,940,862		5,984,548
Unimin Corp.	Oil & gas equipment & services	First Lien Term Loan	5/17/2025	LIBOR+3.75% (1% floor) cash	6.05	%	7,000,000		7,000,000		7,009,870
Valet Merger Sub, Inc. (3)	Environmental & facilities services	First Lien Term Loan	9/24/2021	LIBOR+6.25% (1% floor) cash	8.34	%	3,890,000		3,855,873		3,890,000
	Environmental & facilities services	Incremental Term Loan	9/24/2021	LIBOR+6.25% (1% floor) cash	8.34	%	1,019,700		1,002,564		1,019,700
Total Valet Merger Sub, Inc.							4,909,700		4,858,437		4,909,700
Verra Mobility, Corp.	Data processing & outsourced services	First Lien Term Loan B	2/23/2025	LIBOR+3.75% (1% floor) cash	5.84	%	3,990,000		3,970,731		4,018,269
Total Portfolio Investments							$	175,802,807	$	174,204,146	$	175,218,060

__________

(1) Represents the current interest rate as of ~~December 31, 2017.~~June 30, 2018. All interest rates are payable in cash, unless otherwise noted.

(2) Represents the current determination of fair value as of ~~December 31, 2017~~June 30, 2018 utilizing a similar technique as us in accordance with ASC 820. However, the determination of such fair value is not included in our Board of Directors' valuation process described elsewhere herein.

(3) This investment is held by both us and the Glick JV as of ~~December 31, 2017.~~June 30, 2018.

(4) The interest rate on the principal balance outstanding for all floating rate loans is indexed to LIBOR and/or an alternate base rate (e.g., prime rate), which typically resets semi-annually, quarterly, or monthly at the borrower's option. The borrower may also elect to have multiple interest reset periods for each loan. For each of these loans, we have provided the applicable margin over LIBOR or the alternate base rate based on each respective credit agreement.

~~(5) This investment was on cash non-accrual status as of December 31, 2017. Cash non-accrual status is inclusive of PIK and other non-cash income, where applicable.~~

Glick JV Portfolio as of September 30, 2017


Portfolio Company	Industry	Investment Type	Maturity Date	Current Interest Rate (1)(4)	Cash Interest Rate (1)		Principal		Cost		Fair Value (2)		Industry	Investment Type	Maturity Date	Current Interest Rate (1)(4)	Cash Interest Rate (1)		Principal		Cost		Fair Value (2)
Air Newco LLC													IT consulting & other services	First Lien Term Loan B	3/20/2022	LIBOR+5.5% (1% floor) cash	6.82	%	$	8,160,622	$	8,141,224	$	8,099,417
Ameritox Ltd. (3)(5)	Healthcare services	First Lien Term Loan	4/11/2021	LIBOR+5% (1% floor) cash 3% PIK	6.33	%	$	2,287,177	$	2,243,202	$	265,211	Healthcare services	First Lien Term Loan	4/11/2021	LIBOR+5% (1% floor) cash 3% PIK	6.33	%	2,287,177		2,243,202		265,211
	Healthcare services	119,910.76 Class B Preferred Units							119,911		—		Healthcare services	119,910.76 Class B Preferred Units							119,911		—
	Healthcare services	368.96 Class A Common Units							2,174,034		—		Healthcare services	368.96 Class A Common Units							2,174,034		—
Total Ameritox Ltd.							2,287,177		4,537,147		265,211								2,287,177		4,537,147		265,211
Ancile Solutions, Inc. (3)													Internet software & services	First Lien Term Loan	6/30/2021	LIBOR+7% (1% floor) cash	8.33	%	4,042,355		3,995,621		4,010,198
Aptos, Inc. (3)													Data processing & outsourced services	First Lien Term Loan B	9/1/2022	LIBOR+6.75% (1% floor) cash	8.08	%	7,920,000		7,790,262		7,840,800
Beyond Trust Software, Inc. (3)	Application software	First Lien Term Loan	9/25/2019	LIBOR+7% (1% floor) cash	8.33	%	11,267,524		11,220,478		11,267,116		Application software	First Lien Term Loan	9/25/2019	LIBOR+7% (1% floor) cash	8.33	%	11,267,524		11,220,478		11,267,116
California Pizza Kitchen, Inc.													Restaurants	First Lien Term Loan	8/23/2022	LIBOR+6% (1% floor) cash	7.24	%	4,950,000		4,938,077		4,917,008
Central Security Group, Inc. (3)													Specialized consumer services	First Lien Term Loan	10/6/2021	LIBOR+5.625% (1% floor) cash	6.86	%	3,876,067		3,880,408		3,892,211
CM Delaware LLC													Advertising	First Lien Term Loan	3/18/2021	LIBOR+5.25% (1% floor) cash	6.58	%	2,075,162		2,073,617		2,064,786
Compuware Corporation (3)	Internet software & services	First Lien Term Loan B3	12/15/2021	LIBOR+4.25% (1% floor) cash	5.49	%	6,279,920		6,225,992		6,358,419		Internet software & services	First Lien Term Loan B3	12/15/2021	LIBOR+4.25% (1% floor) cash	5.49	%	6,279,920		6,225,992		6,358,419
Falmouth Group Holdings Corp.													Specialty chemicals	First Lien Term Loan	12/13/2021	LIBOR+6.75% (1% floor) cash	8.08	%	4,610,174		4,572,990		4,610,400
Integro Parent Inc.													Insurance brokers	First Lien Term Loan	10/31/2022	LIBOR+5.75% (1% floor) cash	7.06	%	4,913,924		4,790,511		4,901,639
Metamorph US 3, LLC (3)(5)	Internet software & services	First Lien Term Loan	12/1/2020	LIBOR+5.5% (1% floor) cash 2% PIK	6.74	%	6,825,900		6,477,372		2,592,115		Internet software & services	First Lien Term Loan	12/1/2020	LIBOR+5.5% (1% floor) cash 2% PIK	6.74	%	6,825,900		6,477,372		2,592,115
Motion Recruitment Partners LLC (3)	Human resources & employment services	First Lien Term Loan	2/13/2020	LIBOR+6% (1% floor) cash	7.24	%	8,659,650		8,659,650		8,659,223
NAVEX Global, Inc.	Internet software & services	First Lien Term Loan	11/19/2021	LIBOR+4.25% (1% floor) cash	5.49	%	2,977,041		2,967,620		2,988,205
Air Newco LLC	IT consulting & other services	First Lien Term Loan B	3/20/2022	LIBOR+5.5% (1% floor) cash	6.82	%	8,160,622		8,141,224		8,099,417
CM Delaware LLC	Advertising	First Lien Term Loan	3/18/2021	LIBOR+5.25% (1% floor) cash	6.58	%	2,075,162		2,073,617		2,064,786
New Trident Holdcorp, Inc. (3)	Healthcare services	First Lien Term Loan B	7/31/2019	LIBOR+5.75% (1.25% floor) cash	7.08	%	2,018,206		2,000,877		1,453,109
Central Security Group, Inc. (3)	Specialized consumer services	First Lien Term Loan	10/6/2021	LIBOR+5.625% (1% floor) cash	6.86	%	3,876,067		3,880,408		3,892,211
Aptos, Inc. (3)	Data processing & outsourced services	First Lien Term Loan B	9/1/2022	LIBOR+6.75% (1% floor) cash	8.08	%	7,920,000		7,790,262		7,840,800
Vubiquity, Inc.	Application software	First Lien Term Loan	8/12/2021	LIBOR+5.5% (1% floor) cash	6.83	%	4,126,500		4,099,195		4,095,551
Poseidon Merger Sub, Inc. (3)	Advertising	Second Lien Term Loan	8/15/2023	LIBOR+8.5% (1% floor) cash	9.81	%	3,000,000		2,933,633		3,030,000
Novetta Solutions, LLC	Diversified support services	First Lien Term Loan	10/16/2022	LIBOR+5% (1% floor) cash	6.34	%	5,990,978		5,932,073		5,826,226
SHO Holding I Corporation	Footwear	First Lien Term Loan	10/27/2022	LIBOR+5% (1% floor) cash	6.24	%	6,386,250		6,338,479		6,306,422
Valet Merger Sub, Inc. (3)	Environmental & facilities services	First Lien Term Loan	9/24/2021	LIBOR+7% (1% floor) cash	8.24	%	3,920,000		3,877,655		3,919,865
	Environmental & facilities services	Incremental Term Loan	9/24/2021	LIBOR+7% (1% floor) cash	8.24	%	1,027,425		1,006,080		1,027,390
Total Valet Merger Sub, Inc. (3)							4,947,425		4,883,735		4,947,255
RSC Acquisition, Inc.	Insurance brokers	First Lien Term Loan	11/30/2022	LIBOR+5.25% (1% floor) cash	6.58	%	3,930,134		3,912,198		3,890,832
Integro Parent Inc.	Insurance brokers	First Lien Term Loan	10/31/2022	LIBOR+5.75% (1% floor) cash	7.06	%	4,913,924		4,790,511		4,901,639
TruckPro, LLC	Auto parts & equipment	First Lien Term Loan	8/6/2018	LIBOR+5% (1% floor) cash	6.24	%	1,823,268		1,821,822		1,825,054
Falmouth Group Holdings Corp.	Specialty chemicals	First Lien Term Loan	12/13/2021	LIBOR+6.75% (1% floor) cash	8.08	%	4,610,174		4,572,990		4,610,400
Ancile Solutions, Inc. (3)	Internet software & services	First Lien Term Loan	6/30/2021	LIBOR+7% (1% floor) cash	8.33	%	4,042,355		3,995,621		4,010,198
California Pizza Kitchen, Inc.	Restaurants	First Lien Term Loan	8/23/2022	LIBOR+6% (1% floor) cash	7.24	%	4,950,000		4,938,077		4,917,008
MHE Intermediate Holdings, LLC (3)	Diversified support services	First Lien Term Loan B	3/11/2024	LIBOR+5% (1% floor) cash	6.33	%	4,228,750		4,150,304		4,228,752		Diversified support services	First Lien Term Loan B	3/11/2024	LIBOR+5% (1% floor) cash	6.33	%	4,228,750		4,150,304		4,228,752
	Diversified support services	Delayed Draw Term Loan	3/11/2024	LIBOR+5% (1% floor) cash	6.33	%	667,510		635,208		667,510		Diversified support services	Delayed Draw Term Loan	3/11/2024	LIBOR+5% (1% floor) cash	6.33	%	667,510		635,208		667,510
Total MHE Intermediate Holdings, LLC							4,896,260		4,785,512		4,896,262								4,896,260		4,785,512		4,896,262
Motion Recruitment Partners LLC (3)													Human resources & employment services	First Lien Term Loan	2/13/2020	LIBOR+6% (1% floor) cash	7.24	%	8,659,650		8,659,650		8,659,223
NAVEX Global, Inc.													Internet software & services	First Lien Term Loan	11/19/2021	LIBOR+4.25% (1% floor) cash	5.49	%	2,977,041		2,967,620		2,988,205
New Trident Holdcorp, Inc. (3)													Healthcare services	First Lien Term Loan B	7/31/2019	LIBOR+5.75% (1.25% floor) cash	7.08	%	2,018,206		2,000,877		1,453,109
Novetta Solutions, LLC													Diversified support services	First Lien Term Loan	10/16/2022	LIBOR+5% (1% floor) cash	6.34	%	5,990,978		5,932,073		5,826,226
Poseidon Merger Sub, Inc. (3)													Advertising	Second Lien Term Loan	8/15/2023	LIBOR+8.5% (1% floor) cash	9.81	%	3,000,000		2,933,633		3,030,000
RSC Acquisition, Inc.													Insurance brokers	First Lien Term Loan	11/30/2022	LIBOR+5.25% (1% floor) cash	6.58	%	3,930,134		3,912,198		3,890,832
SHO Holding I Corporation													Footwear	First Lien Term Loan	10/27/2022	LIBOR+5% (1% floor) cash	6.24	%	6,386,250		6,338,479		6,306,422
TruckPro, LLC													Auto parts & equipment	First Lien Term Loan	8/6/2018	LIBOR+5% (1% floor) cash	6.24	%	1,823,268		1,821,822		1,825,054
Valet Merger Sub, Inc. (3)													Environmental & facilities services	First Lien Term Loan	9/24/2021	LIBOR+7% (1% floor) cash	8.24	%	3,920,000		3,877,655		3,919,865
													Environmental & facilities services	Incremental Term Loan	9/24/2021	LIBOR+7% (1% floor) cash	8.24	%	1,027,425		1,006,080		1,027,390
Total Valet Merger Sub, Inc.																			4,947,425		4,883,735		4,947,255
Vubiquity, Inc.													Application software	First Lien Term Loan	8/12/2021	LIBOR+5.5% (1% floor) cash	6.83	%	4,126,500		4,099,195		4,095,551
Total Portfolio Investments							$	115,964,537	$	116,978,493	$	108,737,459							$	115,964,537	$	116,978,493	$	108,737,459

__________

(1) Represents the current interest rate as of September 30, 2017. All interest rates are payable in cash, unless otherwise noted.

(2) Represents the current determination of fair value as of September 30, 2017 utilizing a similar technique as us in accordance with ASC 820. However, the determination of such fair value is not included in our Board of Directors' valuation process described elsewhere herein.

(3) This investment is held by both us and the Glick JV as of September 30, 2017.

(4) The interest rate on the principal balance outstanding for all floating rate loans is indexed to LIBOR and/or an alternate base rate (e.g., prime rate), which typically resets semi-annually, quarterly, or monthly at the borrower's option. The borrower may also elect to have multiple interest reset periods for each loan. For each of these loans, we have provided the applicable margin over LIBOR or the alternate base rate based on each respective credit agreement.

(5) This investment was on cash non-accrual status as of September 30, 2017. Cash non-accrual status is inclusive of PIK and other non-cash income, where applicable.

The cost and fair value of our aggregate investment in the Glick JV ~~held by us~~ was ~~$71.6~~$73.0 million and ~~$57.2~~$57.7 million, respectively, as of ~~December 31, 2017~~June 30, 2018 and $71.3 million and $57.6 million, respectively, as of September 30, 2017. ~~The~~As of June 30, 2018, the Subordinated Notes ~~pay~~paid a weighted average interest rate of LIBOR plus 6.5% per annum. As of September 30, 2017, the Subordinated Notes paid a weighted average interest rate of LIBOR plus 8.0% per annum. For the three and nine months ended ~~December 31,~~June 30, 2018, we earned interest income of $1.6 million and $4.7 million, respectively, on our investment in the Subordinated Notes, of which $0.6 million and $1.6 million was PIK interest income, respectively. For the three and nine months ended June 30, 2017, ~~and December 31, 2016, the Company~~we earned interest income of $1.5 million and ~~$1.4~~$4.3 million, respectively, on ~~its~~our investment in the Subordinated Notes. The LLC equity interests are dividend producing to the extent there is residual cash to be distributed on a quarterly basis. We did not earn any dividend income for the three and nine months ended ~~December 31, 2017 and~~June 30, 2018 with respect to our investment in the LLC equity interests of the Glick JV. We earned dividend income of $0 and $0.2 million for the three and nine months ended ~~December 31, 2016~~June 30, 2017 with respect to ~~the Glick JV~~our LLC equity ~~interests.~~interests, respectively. In addition, we reversed $0.4 million of dividend income previously recorded in prior periods during the three and nine months ended June 30, 2017 with respect to our LLC equity interests following a determination that such amounts were no longer collectible.


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
Selected Balance Sheet Information:
Investments in loans at fair value (cost December 31, 2017: $129,513,666; cost September 30, 2017: $116,978,493)	$	121,868,206	$	108,737,459
Investments in loans at fair value (cost June 30, 2018: $174,204,146; cost September 30, 2017: $116,978,493)					$	175,218,060	$	108,737,459
Cash and cash equivalents	26,080,455		13,891,899		3,153,258		13,891,899
Restricted cash	1,683,753		2,249,575		1,959,319		2,249,575
Due from portfolio companies	—		7,653		15,000		7,653
Other assets	1,859,067		1,791,077		1,552,214		1,791,077
Total assets	$	151,491,481	$	126,677,663	$	181,897,851	$	126,677,663

Senior credit facility payable	$	56,881,939	$	56,881,939	$	93,081,939	$	56,881,939
Subordinated notes payable at fair value (proceeds December 31, 2017: $73,741,750; proceeds September 30, 2017: $73,404,435)	65,319,540		65,836,199
Subordinated notes payable at fair value (proceeds June 30, 2018: $75,270,259; proceeds September 30, 2017: $73,404,435)					65,952,235		65,836,199
Other liabilities	29,290,002		3,959,525		22,863,677		3,959,525
Total liabilities	$	151,491,481	$	126,677,663	$	181,897,851	$	126,677,663
Members' equity	—		—		—		—
Total liabilities and members' equity	$	151,491,481	$	126,677,663	$	181,897,851	$	126,677,663


	Three months ended December 31, 2017			Three months ended December 31, 2016			Three months ended June 30, 2018			Three months ended June 30, 2017			Nine months ended June 30, 2018			Nine months ended June 30, 2017
Selected Statements of Operations Information:
Interest income	$	1,939,602		$	3,486,810		$	2,529,375		$	2,490,873		$	6,485,597		$	8,824,724
PIK interest income	—			17,933			—			18,010			—			53,620
Fee income	32,802			99,653			12,364			31,496			76,004			150,328
Total investment income	1,972,404			3,604,396			2,541,739			2,540,379			6,561,601			9,028,672
Interest expense	2,736,122			2,795,065			3,132,972			2,722,468			8,479,078			8,274,454
Other expenses	38,146			75,836			36,430			47,636			169,689			181,656
Total expenses (1)	2,774,268			2,870,901			3,169,402			2,770,104			8,648,767			8,456,110
Net unrealized appreciation (depreciation)	1,444,107			(7,384,097		)	8,889,836			(726,406		)	10,999,243			(4,349,628		)
Realized loss on investments	(642,243		)	(32,601		)	(8,262,173		)	(9,893		)	(8,912,077		)	(3,873,454		)
Net income (loss)	$	—		$	(6,683,203	)	$	—		$	(966,024	)	$	—		$	(7,650,520	)

__________

(1) There are no management fees or incentive fees charged at the Glick JV.

The Glick JV has elected to fair value the Subordinated Notes issued to the Company and GF Debt Funding under FASB ASC Topic 825, Financial Instruments - Fair Value Options. The ~~subordinated notes~~Subordinated Notes are valued based on the total assets less the liabilities senior to the ~~subordinated notes~~Subordinated Notes of the Glick JV in an amount not exceeding par under the enterprise value technique.

During the three and nine months ended ~~December 31,~~June 30, 2018 and June 30, 2017, ~~and December 31, 2016,~~ we did not sell any ~~senior secured~~ debt investments to the Glick JV.

Discussion and Analysis of Results and Operations

Results of Operations

The principal measure of our financial performance is the net increase (decrease) in net assets resulting from operations, which includes net investment income, net realized gain (loss) and net unrealized appreciation (depreciation). Net investment income is the difference between our income from interest, dividends, fees, and other investment income and total expenses. Net realized gain (loss) on investments and secured borrowings is the difference between the proceeds received from dispositions of portfolio investments and secured borrowings and their stated costs. Net unrealized appreciation (depreciation) is the net change in the fair value of our investment portfolio and secured borrowings during the reporting period, including the reversal of previously recorded unrealized appreciation (depreciation) when gains or losses are realized.

Comparison of three and nine months ended ~~December 31,~~June 30, 2018 and June 30, 2017 ~~and December 31, 2016~~

Total Investment Income

Total investment income includes interest on our investments, fee income and dividend and other ~~investment~~ income.

Total investment income for the three months ended ~~December 31,~~June 30, 2018 and June 30, 2017 ~~and December 31, 2016~~ was ~~$10.7~~$11.7 million and ~~$11.6~~$12.2 million, respectively. For the three months ended ~~December 31, 2017,~~June 30, 2018, this amount primarily consisted of ~~$10.3~~$11.4 million of interest income from portfolio investments (which included ~~$0.3~~$0.6 million of PIK interest) and ~~$0.4~~$0.3 million of fee income. For the three months ended ~~December 31, 2016,~~June 30, 2017, this amount primarily consisted of ~~$11.0~~$12.1 million of interest income from portfolio investments (which included $0.1 million of PIK interest)~~, $0.4~~ and $0.5 million of fee income, ~~and $0.2~~offset by a $0.4 million reversal of dividend ~~and other~~ income. The decrease of ~~$0.8~~$0.5 million in our total investment income for the three months ended ~~December 31, 2017,~~June 30, 2018, as compared to the three months ended ~~December 31, 2016,~~June 30, 2017, was due primarily to a $0.7 million decrease in interest income, which was attributable to a lower ~~weighted average annual~~ yield on our debt investments, and a $0.2 million decrease in fee income, which was attributable to lower prepayment fees earned, partially offset by a $0.4 million increase of dividend income, ~~earned on~~which was attributable to a reversal of dividend income during the three months ended June 30, 2017.

Total investment income for the nine months ended June 30, 2018 and June 30, 2017 was $32.9 million and $34.8 million, respectively. For the nine months ended June 30, 2018, this amount primarily consisted of $31.6 million of interest income from portfolio investments (which included $1.7 million of PIK interest) and $1.3 million of fee income. For the nine months ended June 30, 2017, this amount primarily consisted of $33.8 million of interest income from portfolio investments (which included $0.2 million of PIK interest) and $1.2 million of fee income. The decrease of $1.8 million in our total investment income for the nine months ended June 30, 2018, as compared to the nine months ended June 30, 2017, was due primarily to a $2.2 million decrease in ~~the Glick JV. The weighted average annual~~interest income, which was attributable to a lower yield on our debt investments, aspartially offset by a $0.2 million increase in fee income, which was attributable to higher structuring fees earned, and a $0.2 million increase of ~~December 31, 2017, including~~dividend income, which was primarily attributable to a reversal of dividend income during the ~~return on our subordinated note investment in the Glick JV, was approximately 7.06%, as compared to 8.49% as of December 31, 2016.~~three months ended June 30, 2017.

Expenses

Net expenses (expenses net of fee waivers and insurance recoveries) for the three months ended ~~December 31,~~June 30, 2018 and June 30, 2017 ~~and December 31, 2016~~ were ~~$6.2~~$6.6 million and ~~$5.7~~$6.2 million, respectively. The increase of ~~$0.5~~$0.4 million in our net expenses for the three months ended ~~December 31, 2017,~~June 30, 2018, as compared to the three months ended ~~December 31, 2016,~~June 30, 2017, was primarily due to a ~~$1.0~~$0.6 million increase in interest expense, which was attributable to increases to LIBOR, and a $0.5 million increase in professional fees and administrator expense, partially offset by a $0.5 million decrease in Part I incentive fees (net of fee waivers), which was attributable to lower pre-incentive fee net investment income, and a $0.3 million decrease in general and administrative expenses.

Net expenses (expenses net of fee waivers and insurance recoveries) for the nine months ended June 30, 2018 and June 30, 2017 were $18.7 million and $17.9 million, respectively. The increase of $0.9 million in our net expenses for the nine months ended June 30, 2018, as compared to the nine months ended June 30, 2017, was primarily due to a $1.7 million increase in professional fees (net of insurance recoveries), ~~$0.3~~a $0.8 million increase in interest expense, which was attributable to ~~higher interest rates~~increases in ~~the current quarter,~~LIBOR, and a $0.4 million increase in administrator expense, partially offset by a ~~$0.8~~$1.4 million decrease in Part I incentive fees ~~payable to our Investment Adviser,~~(net of fee waivers), which was ~~primarily~~ attributable to lower pre-incentive fee net investment income, ~~for the year-over-year period.~~and a $0.6 million decrease in general and administrative expenses

Net Investment Income

As a result of the ~~$0.8~~$0.5 million decrease in total investment income ~~offset by~~and the ~~$0.5~~$0.4 million increase in net expenses, net investment income for the three months ended ~~December 31, 2017 reflected an approximate $1.3~~June 30, 2018 decreased by approximately $0.9 million, ~~decrease,~~ as compared to the three months ended ~~December 31, 2016.~~June 30, 2017.

As a result of the $1.8 million decrease in total investment income and the $0.9 million increase in net expenses, net investment income for the nine months ended June 30, 2018 decreased by approximate $2.7 million, as compared to the nine months ended June 30, 2017.

Realized Gain (Loss) on Investments

Realized gains or losses are measured by the difference between the net proceeds from the sale or redemption of portfolio investments and the cost basis of the investments without regard to unrealized appreciation or depreciation previously recognized, and includes investments written-off during the period, net of recoveries. Realized losses may also be recorded in connection with our determination that certain investments are considered worthless securities and/or meet the conditions for loss recognition per the applicable tax rules.

~~For~~During the three months ended ~~December 31, 2017,~~June 30, 2018, net realized loss on investments and secured borrowings was ~~$4.4~~$24.6 million, which was primarily attributable to the ~~sale~~disposal of our investments in Ameritox Ltd. and Metamorph US 3, LLC. During the three months ended June 30, 2017, we recorded an aggregate net realized gain of $0.1 million in connection with the exit of various investments.

During the nine months ended June 30, 2018, we recorded an aggregate net realized loss of $28.0 million primarily in connection with the exit of our investments in Ameritox Ltd., Metamorph US 3, LLC and the first lien term loan of New Trident Holdcorp. During the nine months ended June 30, 2017, we recorded an aggregate net realized loss of $13.4 million primarily in connection with the exit of our investment in ~~New Trident Holdcorp, Inc. For~~ the ~~three months ended December 31, 2016, realized gain on investments and secured borrowings was $0.1 million.~~

Answers Corporation.

Net Unrealized Appreciation (Depreciation) on Investments and Secured Borrowings

Net unrealized appreciation or depreciation is the net change in the fair value of our investments and secured borrowings during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.

~~Net~~For the three and nine months ended June 30, 2018, we recorded net unrealized appreciation ~~on investments~~of $21.2 million and ~~secured borrowings was $1.7~~$26.1 million, ~~for~~respectively. For the three months ended ~~December 31, 2017,~~June 30, 2018, this consisted of $24.5 million of net reclassifications to realized loss (resulting in unrealized appreciation), which was primarily ~~driven~~related to the disposal of our investments in Ameritox Ltd. and Metamorph US 3, LLC, offset by ~~a $3.5~~$3.3 million ~~reversal~~ of ~~previously recorded~~net unrealized depreciation ~~as a result~~on debt investments. For the nine months ended June 30, 2018, this consisted of $28.0 million of net reclassifications to realized loss (resulting in unrealized appreciation), which was primarily related to the ~~sale~~disposal of our investments in Ameritox Ltd., Metamorph US 3, LLC and the first lien term loan ~~investment in~~of New Trident Holdcorp, ~~Inc., partially~~and $0.8 million of net unrealized appreciation on equity investments, offset by ~~other write-downs across our investment portfolio.~~$2.8 million of net unrealized depreciation on debt investments.

For the three and nine months ended June 30, 2017, we recorded net unrealized appreciation (depreciation) of $(5.8) million and $2.2 million, respectively. For the three months ended June 30, 2017, this consisted of $4.6 million of net reclassifications to realized loss (resulting in unrealized appreciation), offset by $5.6 million of net unrealized depreciation on debt investments and $4.8 million of net unrealized depreciation on equity investments. For the nine months ended June 30, 2017, this consisted of $11.7 million of net reclassifications to realized loss (resulting in unrealized appreciation), offset by $3.0 million of net unrealized depreciation on debt investments and $6.5 million of net unrealized depreciation on equity investments.

See “Note 9. Realized Gains or Losses and Net Unrealized Appreciation or Depreciation on Investments” in the Consolidated Financial Statements for more details regarding unrealized appreciation (depreciation) on investments for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~December 31, 2016.~~June 30, 2017.

Financial Condition, Liquidity and Capital Resources

We have a number of alternatives available to fund our investment portfolio and our operations, including raising equity, increasing or refinancing debt and funding from operational cash flow. We generally expect to fund the growth of our investment portfolio through (i) equity offerings in public or private offerings, which offerings will depend on future market conditions, funding needs and other factors and (ii) additional debt capital (to the extent permissible under the 1940 Act). We cannot assure you, however, that our efforts to do so will be successful. For example, our common stock has generally traded at prices below net asset value for the past several years, and we are currently limited in our ability to raise additional equity at prices below the then-current net asset value per share. Additionally, to generate liquidity we may reduce investment size by syndicating a portion of any given transaction. We intend to continue to generate cash primarily from cash flows from operations, including interest earned and future borrowings. ~~We may also from time to time issue securities in public or private offerings, which offerings will depend on future market conditions, funding needs and other factors.~~ We intend to fund our future distribution obligations through operating cash flow or with funds obtained through future equity and debt offerings or credit facilities, as we deem appropriate.

In the future, we may also securitize a portion of our ~~investments to the extent permitted by applicable law and regulation.~~investments. To securitize investments, we would likely create a wholly-owned subsidiary and contribute a pool of loans to the subsidiary. We would then sell interests in the subsidiary on a non-recourse basis to purchasers and we would retain all or a portion of the equity in the subsidiary. Our primary uses of funds are investments in our targeted asset classes and cash distributions to holders of our common stock. WeFollowing effectiveness of the 150% reduced asset coverage requirements to us on July 11, 2018, we generally expect to target a debt to equity ratio of ~~0.80x~~1.20x to ~~0.90x~~1.60x over the long-term (i.e., one dollar of equity for each ~~$0.80~~$1.20 to ~~$0.90~~$1.60 of debt outstanding).

Although we may fund the growth of our investment portfolio through equity offerings, our plans to do so may not be successful. In this regard, because our common stock has at times traded at a price below our then-current net asset value per share (which has primarily been the case for several years) and we are limited in our ability to sell our common stock at a price below net asset value per share, we are currently limited in our ability to raise equity capital absent stockholder approval to issue shares of our common stock at prices below the then-current net asset value per share.

For the ~~three~~nine months ended ~~December 31, 2017,~~June 30, 2018, we experienced a net ~~increase~~decrease in cash and cash equivalents of ~~$4.4~~$22.3 million. During that period, ~~$18.9~~$4.7 million of cash was used by operating activities, primarily consisting of cash used to fund $371.8 million of investments and net revolvers, partially offset by $362.6 million of principal payments and proceeds from the sale of investments and cash activities related

to $14.2 million of net investment income. During the same period, cash used by financing activities was $17.7 million, primarily consisting of $2.4 millionof net repayments under our credit facilities, $13.8 million of cash distributions paid to our stockholders and $1.3 million of deferred financing costs paid.

For the nine months ended June 30, 2017, we experienced a net decrease in cash and cash equivalents of $0.5 million. During that period, $41.4 million of cash was provided by operating activities, primarily consisting of ~~$161.4~~$182.5 million of principal payments and proceeds from the sale of investments and cash activities related to ~~$4.5~~$16.9 million of net investment income, partially offset by cash used to fund ~~$143.9~~$182.2 million of investments and net revolvers. During the same period, cash used by financing activities was ~~$14.5~~$41.9 million, primarily consisting of ~~$8.9~~$20.8 million of net repayments under our credit facilities, ~~and $5.4~~$17.6 million of cash distributions paid to our ~~stockholders.~~

For the three months ended December 31, 2016, we experienced a net increase in cash and cash equivalents of $16.4 million. During that period, $63.2 million of cash was provided by operating activities, primarily consisting of $66.7 million of principal payments and proceeds from the sale of investments and cash activities related to $5.9 million of net investment income, partially offset by cash used to fund $37.6 million of investments and net revolvers. During the same period, cash used by financing activities was $46.8 million, primarily consisting of $35.2 million~~of net repayments under our credit facilities, $6.5 million of cash distributions paid to our shareholders~~stockholders and $5.0 million of repayments of secured borrowings.

As of ~~December 31, 2017,~~June 30, 2018, we had ~~$46.2~~$24.3 million of cash and cash equivalents (including ~~$6.2~~$11.0 million of restricted cash), portfolio investments (at fair value) of ~~$541.4~~$570.8 million, $2.7 million of interest, dividends and fees receivable, ~~$45.1~~$42.7 million of net payables from unsettled transactions, ~~$74.1~~$80.6 million of borrowings outstanding under our revolving credit facilities, ~~$177.8~~$178.0 million of borrowings outstanding (net of unamortized financing costs) under our $309.0 million debt securitization, or the 2015 Debt Securitization, and unfunded commitments of ~~$39.5~~$31.1 million. Pursuant to the terms of the revolving credit facility with the lenders referred to therein, Citibank, N.A., as administrative agent, and Wells Fargo Bank, N.A., as collateral agent and custodian, or, as amended, the Citibank ~~facility,~~Facility, we are restricted in terms of access to ~~$1.9~~$2.9 million until the occurrence of the periodic distribution dates and, in connection therewith, our submission of our required periodic reporting schedules and verifications of our compliance with the terms of the credit agreement. As of ~~December 31, 2017, $4.3~~June 30, 2018, $7.3 million of cash held in connection with the 2015 Debt Securitization was ~~restricted.~~restricted due to the obligation to pay interest on the notes under the terms of the 2015 Debt Securitization. As of June 30, 2018, $0.8 million was restricted due to minimum balance requirements under the East West Bank Facility.

As of September 30, 2017, we had $43.0 million of cash and cash equivalents (including $7.4 million of restricted cash), portfolio investments (at fair value) of $560.4 million, $3.0 million of interest, dividends and fees receivable, $48.5 million of net payables from unsettled transactions, $83.0 million of borrowings outstanding under our revolving credit facilities, $177.8 million of borrowings outstanding under our 2015 Debt Securitization (net of unamortized financing costs) and unfunded commitments of $43.5 million. Pursuant to the terms of the Citibank ~~facility,~~Facility, we ~~are~~were restricted in terms of access to $2.0 million until the occurrence of the periodic distribution dates and, in connection therewith, our submission of our required periodic reporting schedules and verifications of our compliance with the terms of the credit agreement. As of September 30, 2017, $5.4 million of cash held in connection with the 2015 Debt Securitization was ~~restricted.~~restricted due to the obligation to pay interest on the notes under the terms of the 2015 Debt Securitization.

Significant Capital Transactions

The following table reflects the distributions per share that our Board of Directors has ~~declared,~~paid, including shares issued under our dividend reinvestment plan, or DRIP, on our common stock since October 1, 2016:


Frequency	Date Declared	Record Date	Payment Date	Amount per Share		Cash Distribution		DRIP Shares Issued (1)	DRIP Shares Value		Date Declared	Record Date	Payment Date	Amount per Share		Cash Distribution		DRIP Shares Issued (1)	DRIP Shares Value
Monthly	August 4, 2016	October 14, 2016	October 31, 2016	$	0.075	$	2,183,023	3,146	$	26,985	August 4, 2016	October 14, 2016	October 31, 2016	$	0.075	$	2,183,023	3,146	$	26,985
Monthly	August 4, 2016	November 15, 2016	November 30, 2016	0.075		2,183,100		2,986	26,908		August 4, 2016	November 15, 2016	November 30, 2016	0.075		2,183,100		2,986	26,908
Monthly	October 19, 2016	December 15, 2016	December 30, 2016	0.075		2,179,421		3,438	30,586		October 19, 2016	December 15, 2016	December 30, 2016	0.075		2,179,421		3,438	30,586
Monthly	October 19, 2016	January 31, 2017	January 31, 2017	0.075		2,180,645		2,905	29,363		October 19, 2016	January 31, 2017	January 31, 2017	0.075		2,180,645		2,905	29,363
Monthly	October 19, 2016	February 15, 2017	February 28, 2017	0.075		2,183,581		2,969	26,427		October 19, 2016	February 15, 2017	February 28, 2017	0.075		2,183,581		2,969	26,427
Monthly	February 6, 2017	March 15, 2017	March 31, 2017	0.04		1,165,417		1,508	13,253		February 6, 2017	March 15, 2017	March 31, 2017	0.04		1,165,417		1,508	13,253
Quarterly	February 6, 2017	June 15, 2017	June 30, 2017	0.19		5,543,465		6,840	55,221		February 6, 2017	June 15, 2017	June 30, 2017	0.19		5,543,465		6,840	55,221
Quarterly	August 7, 2017	September 15, 2017	September 29, 2017	0.19		5,536,798		6,991	61,888		August 7, 2017	September 15, 2017	September 29, 2017	0.19		5,536,798		6,991	61,888
Quarterly	August 7, 2017	December 15, 2017	December 29, 2017	0.19		5,439,519		18,809	159,167		August 7, 2017	December 15, 2017	December 29, 2017	0.19		5,439,519		18,809	159,167
Quarterly											February 5, 2018	March 15, 2018	March 30, 2018	0.14		4,091,583		4,204	33,764
Quarterly											May 3, 2018	June 15, 2018	June 29, 2018	0.145		4,232,547		4,829	40,134

______________

(1) Shares were purchased on the open market and distributed.

Indebtedness

See “Note 6. Borrowings” in the Consolidated Financial Statements for more details regarding our indebtedness and secured borrowings.

Citibank Facility

~~As of December~~On January 31, ~~2017,~~2018, we entered into an amended and restated loan agreement to amend the Citibank ~~facility~~Facility. The Citibank Facility permitted up to ~~$125.0~~$100 million and $125 million of ~~borrowings.~~borrowings as of June 30, 2018 and September 30, 2017, respectively. As of ~~December 31, 2017,~~June 30, 2018, borrowings under the Citibank ~~facility~~Facility are subject to certain customary advance rates and accrue interest at a rate equal to LIBOR plus ~~2.25%~~1.70% per annum on broadly syndicated loans and LIBOR plus ~~2.50%~~2.25% per annum on all other eligible loans during the reinvestment period. Following termination of the reinvestment period, ~~and~~borrowings under the Citibank Facility accrue interest at rates equal to LIBOR plus 3.50% per annum and LIBOR plus 4.00% per annum during the subsequent two years, respectively. In addition, as of ~~December 31, 2017,~~June 30, 2018, for the duration of the reinvestment period there is a ~~commitment~~non-usage fee payable of 0.50% per annum on the undrawn amount under the Citibank ~~facility of either 0.50% per annum on~~Facility. The non-usage fee is increased pursuant to a formula if, after the ~~unused amount of the Citibank facility (if~~ramp up period, the advances outstanding on the Citibank ~~facility~~Facility do not exceed ~~50%~~70% of the aggregate commitments by ~~lenders~~lenders. As of June 30, 2018, the minimum asset coverage ratio applicable to ~~make advances on such day) or 0.75% per annum on~~us under the ~~unused amount~~Citibank Facility is 150% as determined in accordance with the requirements of the Citibank facility (if the advances outstanding on the Citibank facility do not exceed 50% of the aggregate commitments by lenders to make advances on such day) for the duration of the reinvestment period. Interest and commitment fees are payable quarterly in arrears.1940 Act. As of ~~December 31, 2017,~~June 30, 2018, the reinvestment period under the Citibank ~~facility would have~~Facility ended on January ~~31, 2018~~30, 2021, and the final maturity date was January ~~15, 2020.~~31, 2023. The Citibank ~~facility~~Facility requires us to comply with certain affirmative and negative covenants and other customary requirements for similar credit facilities.

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, we had ~~$70.1~~$71.6 million and $76.5 million outstanding under the Citibank ~~facility,~~Facility, respectively. Our borrowings under the Citibank ~~facility~~Facility bore interest at a weighted average interest rate of ~~3.919%~~4.179% and ~~3.213%~~3.447% for the ~~three~~nine months ended ~~December 31,~~June 30, 2018 and June 30, 2017, ~~and December 31, 2016,~~ respectively. For the three and nine months ended ~~December 31,~~June 30, 2018, we recorded interest expense of $1.1 million and $2.9 million, respectively, related to the Citibank Facility. For the three and nine months ended June 30, 2017, ~~and December 31, 2016,~~ we recorded interest expense of $0.9 million and ~~$1.0~~$3.3 million, respectively, related to the Citibank ~~facility.~~Facility.

East West Bank Facility

On January 6, 2016, we entered into a five-year, $25 million senior secured revolving credit facility with the lenders referenced therein, U.S. Bank National Association, as custodian, and East West Bank as secured lender, or, as amended, the East West Bank Facility. ~~Borrowings~~As of June 30, 2018, borrowings under the East West Bank Facility bear an interest rate of either (i) LIBOR plus ~~3.75%~~2.85% per annum ~~for borrowings in year one, 3.50% per annum for borrowings in year two, 3.25% per annum for borrowings in years three and four and 3.00% per annum for borrowings in year five,~~ or (ii) East West Bank’s prime rate plus 0.75% per annum for borrowings in year one, 0.50% per annum for borrowings in year two, 0.25% per annum for borrowings in years three and four, and 0.00% per annum for borrowings in year five.rate. The East West Bank Facility

matures on January 6, 2021. As of June 30, 2018, the minimum asset coverage ratio applicable to us under the East West Bank Facility is 150% as determined in accordance with the requirements of the 1940 Act. The East West Bank Facility requires us to comply with certain affirmative and negative covenants and other customary requirements for similar credit facilities.

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, we had ~~$4.0~~$9.0 million and $6.5 million of borrowings outstanding under the East West Bank ~~facility,~~Facility, respectively. Our borrowings under the East West Bank ~~facility~~Facility bore interest at a weighted average interest rate of ~~5.088%~~5.862% and ~~3.498%~~4.579% for the ~~three~~nine months ended ~~December 31,~~June 30, 2018 and June 30, 2017, ~~and December 31, 2016,~~ respectively. For the three and nine months ended ~~December 31,~~June 30, 2018, we recorded interest expense of $0.1 million and $0.5 million, respectively, related to the East West Bank Facility. For the three and nine months ended June 30, 2017, ~~and December 31, 2016,~~ we recorded interest expense of $0.2 million and ~~$0.1~~$0.3 million, respectively, related to the East West Bank ~~facility.~~Facility.

Debt Securitization

As of ~~December 31, 2017,~~June 30, 2018, the 2015 Debt Securitization consists of $222.6 million in senior secured notes, or the 2015 Notes, and $86.4 million of unsecured subordinated notes, or the Subordinated 2015 Notes. The notes offered in the 2015 Debt Securitization were issued by FS Senior Funding Ltd., or the 2015 Issuer, a wholly-owned subsidiary of us, through a private placement.

As of ~~December 31, 2017,~~June 30, 2018, the 2015 Debt Securitization consists of $126.0 million Class A-T Senior Secured 2015 Notes which bear interest at three-month LIBOR plus 1.80%; $29.0 million Class A-S Senior Secured 2015 Notes which bore interest at a rate of three-month LIBOR plus 1.55%, until a step-up in spread to 2.10% occurred in October 2016; $20.0 million Class A-R Senior Secured Revolving 2015 Notes which bear interest at a rate of commercial paper, or CP, plus 1.80%, or, collectively, the Class A 2015 Notes; and $25.0 million Class B Senior Secured 2015 Notes which bear interest at a rate of three-month LIBOR plus 2.65% per annum, which were issued in a private placement. We currently retain the entire $22.6 million of Class C Senior Secured 2015 Notes (which we purchased at 98.0% of par value) and the entire $86.4 million of ~~the~~ Subordinated 2015 Notes. The 2015 Debt Securitization requires us to comply with certain monthly financial covenants, including overcollateralization and interest coverage tests.


	Three months ended December 31, 2017			Three months ended December 31, 2016			Three months ended June 30, 2018			Three months ended June 30, 2017			Nine months ended June 30, 2018			Nine months ended June 30, 2017
Interest expense	$	1,567,772		$	1,306,035		$	1,978,932		$	1,472,696		$	5,246,712		$	4,200,225
Loan administration fees	18,241			18,330			15,899			16,992			55,328			51,480
Amortization of debt issuance costs	72,526			72,526			72,526			72,526			217,578			217,578
Total interest and other debt financing expenses	$	1,658,539		$	1,396,891		$	2,067,357		$	1,562,214		$	5,519,618		$	4,469,283
Cash paid for interest expense	$	1,566,749		$	1,222,675		$	1,652,574		$	1,394,676		$	4,847,739		$	3,976,651
Annualized average interest rate	3.446		%	2.902		%	4.285		%	3.138		%	3.758		%	2.992		%
Average outstanding balance	$	181,467,391		$	180,000,000		$	180,000,000		$	181,300,000		$	180,494,505		$	180,433,333

The classes, interest rates, spread over LIBOR, cash paid for interest and stated interest ~~expense and note discount~~ expense of each of the Class A-T, A-S, A-R, B and C 2015 Notes for the three and nine months ended ~~December 31, 2017~~June 30, 2018 is as follows:


											Three months ended June 30, 2018				Nine months ended June 30, 2018
	Stated Interest Rate	LIBOR Spread (basis points)		Cash Paid for Interest		Interest Expense		Stated Interest Rate	LIBOR Spread (basis points)		Cash Paid for Interest		Interest Expense		Cash Paid for Interest		Interest Expense
Class A-T Notes	3.1035%	180		$	999,327	$	999,327	4.1416%	180		$	1,072,303	$	1,298,498	$	3,121,868	$	3,403,133
Class A-S Notes	3.4035%	210	(1)	252,237		252,237		4.4416%	210	(1)	267,825		319,602		784,742		848,066
Class A-R Notes	3.1838%	180	(2)	62,600		63,623		4.1416%	180	(2)	48,333		50,556		159,974		160,151
Class B Notes	3.9535%	265		252,585		252,585		4.9916%	265		264,113		310,276		781,155		835,362
Class C Notes	4.5535%	325	(3)	—		—		5.5916%	325	(3)	—		—		—		—
Total				$	1,566,749	$	1,567,772				$	1,652,574	$	1,978,932	$	4,847,739	$	5,246,712

_______________________

(1) Spread increased to 2.10% in October 2016 from 1.55%.

(2) Interest expense includes 1.0% undrawn fee. Class A-R 2015 Notes were not drawn during the three months ended ~~December 31, 2017.~~June 30, 2018.

(3) We hold all Class C 2015 Notes outstanding and thus have not recorded any related interest expense as it is eliminated in consolidation.

The classes, amounts, ratings and interest rates (expressed as a spread to three-month LIBOR) of the Class A, B, C and Subordinated 2015 Notes as of ~~December 31, 2017~~June 30, 2018 are as follows:

Description

Class A-T Notes

Class A-S Notes

Class A-R
Notes

Class B Notes

Class C Notes

Subordinated Notes

Type

Senior Secured Floating Rate Term Debt

Senior Secured Floating Rate Revolver

Senior Secured Floating Rate Term Debt

Subordinated Term Notes

Amount Outstanding

$126,000,000

$29,000,000

$—

$25,000,000

$22,575,680

$86,400,000

Moody's Rating

"Aaa"

"Aa2"

S&P Rating

"AAA"

Interest Rate

LIBOR + 1.80%

LIBOR + 2.10%*

CP + 1.80% **

LIBOR + 2.65%

LIBOR + 3.25%

Stated Maturity

May 28, 2025

_______________________

* Spread increased to 2.10% in October 2016 from 1.55%.

** Carries a 1.0% undrawn fee.

Off-Balance Sheet Arrangements

We may be a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financial needs of our portfolio companies. As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, our only off-balance sheet arrangements consisted of ~~$39.5~~$31.1 million and $43.5 million, respectively, of unfunded commitments to provide debt and equity financing to certain of our portfolio companies. Such commitments are subject to our portfolio companies' satisfaction of certain financial and nonfinancial covenants and may involve, to varying degrees, elements of credit risk in excess of the amount recognized in our Consolidated Statements of Assets and Liabilities.

A list of unfunded commitments by investment (consisting of revolvers, term loans with delayed draw components and ~~Glick JV~~ Subordinated Notes and LLC equity ~~interests)~~interests of the Glick JV) as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017 is shown in the table below:


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
FSFR Glick JV LLC	$	15,864,217	$	16,159,368
OCSI Glick JV LLC					$	14,526,772	$	16,159,368
MHE Intermediate Holdings	6,749,698		6,749,698		6,359,633		6,749,698
Triple Point Group Holdings, Inc.	4,968,590		4,968,590		4,968,591		4,968,590
Asset International					2,500,000		—
CircusTrix Holdings					1,070,055		—
Internet Pipeline, Inc.					800,000		800,000
Valet Merger Sub, Inc.					533,333		833,333
GKD Index Partners, LLC					222,222		—
Ministry Brands, LLC					70,000		1,857,967
4 Over International, LLC					68,452		68,452
Motion Recruitment Partners LLC	2,900,000		2,900,000		—		2,900,000
Asset International	2,500,000		—
PowerPlan, Inc.	2,100,000		2,100,000		—		2,100,000
Impact Sales, LLC	1,078,555		1,078,125		—		1,078,125
Ministry Brands, LLC	927,693		1,857,967
Valet Merger Sub, Inc.	833,333		833,333
Internet Pipeline, Inc.	800,000		800,000
Metamorph US 3, LLC (1)	720,000		720,000		—		720,000
4 Over International, LLC	68,452		68,452
BeyondTrust Software, Inc.	—		3,605,000		—		3,605,000
Executive Consulting Group, Inc.	—		800,000		—		800,000
Systems Inc.					—		600,000
Sailpoint Technologies, Inc.	—		300,000		—		300,000
Systems Inc.	—		600,000
Total	$	39,510,538	$	43,540,533	$	31,119,058	$	43,540,533

_______

(1) This investment was on cash non-accrual status as of ~~December 31,~~September 30, 2017 and ~~September~~was disposed of as of June 30, ~~2017.~~

2018.

Contractual Obligations

The following table reflects information pertaining to our debt outstanding under the Citibank ~~facility,~~Facility, the East West Bank Facility and the 2015 Debt Securitization:


	Debt Outstanding as of September 30, 2017		Debt Outstanding as of December 31, 2017		Weighted average debt outstanding for the three months ended December 31, 2017		Maximum debt outstanding for the three months ended December 31, 2017		Debt Outstanding as of September 30, 2017		Debt Outstanding as of June 30, 2018		Weighted average debt outstanding for the nine months ended June 30, 2018		Maximum debt outstanding for the nine months ended June 30, 2018
Citibank facility	$	76,456,800	$	70,056,800	$	75,343,757	$	76,456,800
Citibank Facility									$	76,456,800	$	71,556,800	$	76,221,269	$	93,556,800
2015 Debt Securitization	180,000,000		180,000,000		181,467,391		183,000,000		180,000,000		180,000,000		180,494,505		183,000,000
East West Bank Facility	6,500,000		4,000,000		12,478,261		22,000,000		6,500,000		9,000,000		8,122,711		22,000,000
Total debt	$	262,956,800	$	254,056,800	$	269,289,409			$	262,956,800	$	260,556,800	$	264,838,485

The following table reflects our contractual obligations arising from the Citibank ~~facility,~~Facility, 2015 Debt Securitization and East West Bank Facility:


	Payments due by period as of December 31, 2017										Payments due by period as of June 30, 2018
	Total		< 1 year		1-3 years		3-5 years		> 5 years		Total		< 1 year		1-3 years		3-5 years		> 5 years
Citibank facility	$	70,056,800	$	—	$	70,056,800	$	—	$	—
Interest due on Citibank facility	5,481,423		2,685,529		2,795,894		—		—
Citibank Facility											$	71,556,800	$	—	$	—	$	71,556,800	$	—
Interest due on Citibank Facility											14,343,302		3,123,690		6,247,380		4,972,232		—
2015 Debt Securitization	180,000,000		—		—		—		180,000,000		180,000,000		—		—		—		180,000,000
Interest due on 2015 Debt Securitization	43,619,422		5,885,800		11,771,600		11,771,600		14,190,422		53,622,442		7,754,435		15,508,870		15,508,870		14,850,267
East West Bank Facility	4,000,000		—		—		4,000,000		—		9,000,000		—		9,000,000		—		—
Interest due on East West Bank Facility	603,836		200,000		400,000		3,836		—		1,132,325		448,750		683,575		—		—
Total	$	303,761,481	$	8,771,329	$	85,024,294	$	15,775,436	$	194,190,422	$	329,654,869	$	11,326,875	$	31,439,825	$	92,037,902	$	194,850,267

Regulated Investment Company Status and Distributions

We have elected to be treated as a RIC under Subchapter M of the Code. As long as we continue to qualify as a RIC, we will not be subject to tax on our investment company taxable income (determined without regard to any deduction for dividends paid) or realized net capital gains, to the extent that such taxable income or gains is distributed, or deemed to be distributed as dividends, to stockholders on a timely basis.

Taxable income generally differs from net income for financial reporting purposes due to temporary and permanent differences in the recognition of income and expenses, and generally excludes net unrealized appreciation or depreciation. Distributions declared and paid by us in a taxable year may differ from taxable income for that taxable year as such distributions may include the distribution of taxable

income derived from the current taxable year or the distribution of taxable income derived from the prior taxable year carried forward into and distributed in the current taxable year. Distributions also may include returns of capital.

To maintain RIC tax treatment, we must, among other things, distribute dividends, with respect to each taxable year, of an amount at least equal to 90% of our investment company taxable income (i.e., our net ordinary income and our realized net short-term capital gains in excess of realized net long-term capital losses, if any) determined without regard to any deduction for dividends paid. As a RIC, we are also subject to a federal excise tax, based on distribution requirements of our taxable income on a calendar year basis. We anticipate timely distribution of our taxable income in accordance with tax rules. We did not incur a U.S. federal excise tax for calendar years ~~2015~~2016 and ~~2016~~2017 and do not expect to incur a U.S. federal excise tax for the calendar year ~~2017.~~2018. We may incur a federal excise tax in future years.

We intend to distribute at least 90% of our annual taxable income (which includes our taxable interest and fee income) to our stockholders. The covenants under the respective documents governing the Citibank ~~facility,~~Facility, the East West Bank ~~facility~~Facility and the 2015 Debt Securitization could, under certain circumstances, hinder our ability to satisfy the distribution requirement associated with our ability to be subject to tax as a RIC. In addition, we may retain for investment some or all of our net capital gains (i.e., realized net long-term capital gains in excess of realized net short-term capital losses) and treat such amounts as deemed distributions to our stockholders. If we do this, our stockholders will be treated as if they received actual distributions of the capital gains we retained and then reinvested the net after-tax proceeds in our common stock. Our stockholders also may be eligible to claim tax credits (or, in certain circumstances, tax refunds) equal to their allocable share of the tax we paid on the capital gains deemed distributed to them. To the extent our taxable earnings for a fiscal and taxable year fall below the total amount of our ~~dividend~~ distributions for that fiscal and taxable year, a portion of those distributions may be deemed a return of capital to our stockholders.

We may not be able to achieve operating results that will allow us to make distributions at a specific level or to increase the amount of these distributions from time to time. In addition, we may be limited in our ability to make distributions due to the asset coverage test for borrowings applicable to us as a ~~business development company~~BDC under the 1940 Act and due to provisions in our credit facilities and

debt instruments. If we do not distribute a certain percentage of our taxable income annually, we will suffer adverse tax consequences, including possible loss of our ability to be subject to tax as a RIC. We cannot assure stockholders that they will receive any distributions or distributions at a particular level.

A RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder elects to receive his or her entire distribution in either cash or stock of the RIC, subject to certain limitations regarding the aggregate amount of cash to be distributed to all stockholders. If these and certain other requirements are met, for U.S federal income tax purposes, the amount of the dividend paid in stock will be equal to the amount of cash that could have been received instead of stock. We have no current intention of paying dividends in shares of our stock in accordance with these guidelines.

We may generate qualified net interest income or qualified net short-term capital gains that may be exempt from U.S. withholding tax when distributed to foreign stockholders. A RIC is permitted to designate distributions of qualified net interest income and qualified short-term capital gains as exempt from U.S. withholding tax when paid to non-U.S. shareholders with proper documentation. The following table, ~~which may be subject to change as we finalize our annual tax filings,~~ lists the percentage of qualified net interest income and qualified short-term capital gains ~~as of~~for the year ended September 30, 2017, our last tax year end.



Year Ended	Qualified Net Interest Income		Qualified Short-Term Capital Gains
September 30, 2017	~~86.7~~85.1	%	—

Related Party Transactions

We have entered into the New Investment Advisory Agreement with ~~our Investment Adviser~~Oaktree and the New Administration Agreement with Oaktree Administrator, a wholly-owned subsidiary of ~~the Investment Adviser.~~Oaktree. Mr. John B. Frank, an interested member of our Board of Directors, has an indirect pecuniary interest in ~~our Investment Adviser. The Investment Adviser~~Oaktree. Oaktree is a registered investment adviser under the Investment Advisers Act of 1940, as amended, or the Advisers Act, that is partially and indirectly owned by OCG. See “Note 11. Related Party Transactions-New Investment Advisory Agreement” and “-Administrative Services” in the notes to the accompanying Consolidated Financial Statements.

Prior to October 17, 2017, we were externally managed and advised by our Former Adviser, and our administrator was FSC CT LLC, a wholly-owned subsidiary of our Former Adviser. Messrs. Bernard D. Berman, Patrick J. Dalton, Ivelin M. Dimitrov, Alexander C. Frank and Todd G. Owens, each an interested member of our Board of Directors for all or a portion of our fiscal year ended September 30, 2017 and prior to October 17, 2017, had a direct or indirect pecuniary interest in our Former Adviser.

We serve as collateral manager to the 2015 Issuer under a collateral management agreement in connection with the 2015 Debt Securitization and are entitled to receive a fee for providing these services. We have retained a sub-collateral manager, which ~~as of October 17, 2017, was the Investment Adviser and, prior to October 17, 2017, was the Former Adviser,~~is currently Oaktree, to provide collateral management sub-advisory services to us pursuant to a sub-collateral management agreement. The sub-collateral manager is entitled to receive 100% of the collateral management fees paid to us under the collateral management agreement, but ~~each of our Investment Adviser and the Former Adviser~~Oaktree has irrevocably waived and ~~in the case of the Investment Adviser,~~ intends to continue to irrevocably waive its right to such sub-collateral management fees in respect of the 2015 Debt Securitization.

Recent Developments

~~Dividend Declaration~~Reduced Asset Coverage Requirements

On ~~February 5, 2018, our Board of Directors declared a quarterly dividend of $0.14 per share, payable on March 30, 2018 to stockholders of record on March 15, 2018.~~

~~Change in Investment Policy~~

~~Effective January 19,~~July 10, 2018, we ~~were no longer subject to~~held a ~~policy to invest, under normal market conditions,~~special meeting of stockholders at ~~least 80%~~which our stockholders approved the application of the ~~value~~reduced asset coverage requirements in Section 61(a)(2) of ~~our net assets (plus borrowings for investment purposes) in floating rate senior loans.~~the 1940 Act to us effective as of July 11, 2018. The reduced asset coverage requirements permit us to double the maximum amount of leverage that we are permitted to incur by reducing the asset coverage requirements applicable to us from 200% to 150%.

Citibank Facility Amendment

On ~~January 31,~~July 18, 2018, we entered into anthe Second Amendment to the Amended and Restated Loan and Security Agreement, or the ~~Loan Agreement, with OCSI Senior Funding II LLC (formerly FS Senior Funding II LLC),~~Amendment, on our ~~wholly-owned, special purpose financing subsidiary, as~~Citibank Facility. The Amendment increased the ~~borrower,~~maximum permissible borrowings under the ~~lenders from time to time party thereto, Citibank, N.A., as administrative agent, and Wells Fargo Bank, National Association, as collateral agent, or the Restated Citibank Facility.~~

The ~~reinvestment period under~~other material terms of the ~~Restated~~ Citibank Facility ~~ends January 30, 2021, and the final maturity date is January 31, 2023. The Restated Citibank Facility requires us~~were unchanged.

Distribution Declaration

On August 1, 2018, our Board of Directors declared a quarterly distribution of $0.155 per share, payable on September 28, 2018 to ~~comply with certain affirmative and negative covenants and other customary requirements for similar credit facilities.~~stockholders of record on September 15, 2018.

Recently Issued Accounting Standards

See “Note 2. Significant Accounting Policies” in the Consolidated Financial Statements for a description of recent accounting pronouncements, including the expected dates of adoption and the anticipated impact on our Consolidated Financial Statements.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We are subject to financial market risks, including changes in interest rates. Changes in interest rates may affect both our cost of funding and our interest income from portfolio investments, cash and cash equivalents and idle funds investments. Our risk management systems and procedures are designed to identify and analyze our risk, to set appropriate policies and limits and to continually monitor these risks and limits by means of reliable administrative and information systems and other policies and programs. Our investment income will be affected by changes in various interest rates, including LIBOR and prime rates, to the extent our debt investments include floating interest rates. In addition, our investments are carried at fair value as determined in good faith by our Board of Directors in accordance with the 1940 Act. Our valuation methodology utilizes discount rates in part in valuing our investments, and changes in those discount rates may have an impact on the valuation of our investments.

As of ~~December 31, 2017,~~June 30, 2018, 100% of our debt investment portfolio (at cost and fair value) bore interest at floating rates and had interest rate floors between 0% and 2%.

Based on our Consolidated Statement of Assets and Liabilities as of ~~December 31, 2017,~~June 30, 2018, the following table shows the approximate annualized increase (decrease) in components of net assets resulting from operations of hypothetical base rate changes in interest rates, assuming no changes in our investment and capital structure. However, there can be no assurances our portfolio companies will be able to meet their contractual obligations at any or all levels of increases in interest rates.


Basis point increase	Interest Income	Interest Expense		Net increase (decrease)	Interest Income		Interest Expense			Net increase (decrease)
300	16,473,739	(7,621,704	)	8,852,035	$	17,109,417	$	(7,816,704	)	$	9,292,713
200	10,982,493	(5,081,136	)	5,901,357	11,406,278		(5,211,136		)	6,195,142
100	5,491,246	(2,540,568	)	2,950,678	5,703,139		(2,605,568		)	3,097,571


Basis point decrease ~~(1)~~	Interest Income			Interest Expense		Net increase (decrease)			Interest Income			Interest Expense		Net increase (decrease)
100	$	(3,647,143	)	$	2,540,568	$	(1,106,575	)	$	(5,703,139	)	$	2,605,568	$	(3,097,571	)
200									(7,557,331		)	5,211,136		(2,346,195		)

~~__________________~~


~~(1)~~	~~A decline in interest rates of 200 basis points or greater would not have a material incremental impact on our Consolidated Financial Statements as compared to a 100 basis point decrease.~~

We regularly measure 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 this review, we determine whether or not any hedging transactions are necessary to mitigate exposure to changes in interest rates. The following table shows a comparison of the interest rate base for our interest-bearing cash and outstanding investments, at principal, and our outstanding borrowings as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017:


	December 31, 2017				September 30, 2017				June 30, 2018				September 30, 2017
	Interest Bearing Cash and Investments		Borrowings		Interest Bearing Cash and Investments		Borrowings		Interest Bearing Cash and Investments		Borrowings		Interest Bearing Cash and Investments		Borrowings
Money market rate	$	46,172,171	$	—	$	43,012,387	$	—	$	15,668,774	$	—	$	43,012,387	$	—
Prime rate	26,231		—		490,693		—		41,121		—		490,693		—
LIBOR:
30 day	313,478,828		4,000,000		218,782,104		6,500,000		337,700,667		9,000,000		218,782,104		6,500,000
60 day	25,662,846				32,508,060				—		—		32,508,060		—
90 day	233,029,140		250,056,800		340,420,366		256,456,800		240,426,904		251,556,800		340,420,366		256,456,800
180 day	—		—		—		—		3,913,422		—		—		—
360 day									3,345,594		—		—		—
Fixed rate	—		—		—		—		—		—		—		—
Total	$	618,369,216	$	254,056,800	$	635,213,610	$	262,956,800	$	601,096,482	$	260,556,800	$	635,213,610	$	262,956,800

Item 4. Controls and Procedures

Management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of ~~December 31, 2017.~~June 30, 2018. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s management, including its chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives. Based on the evaluation of our disclosure controls and procedures as of ~~December 31, 2017,~~June 30, 2018, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective, at the reasonable assurance level, in timely identifying, recording, processing, summarizing and reporting any material information relating to us that is required to be disclosed in the reports we file or submit under the Exchange Act.

Effective October 17, 2017, Oaktree became our investment adviser. During the three months ended December 31, 2017 in connection with Oaktree assuming its role as our investment adviser, we adopted new controls and procedures, including formalized policies and procedures and controls over the validation of portfolio company data. As a result of the adoption of such controls and procedures and the changes to our internal controls and procedures that resulted during the three months ended December 31, 2017, management has determined that, as of December 31, 2017, the previously disclosed material weakness in our internal control over financial reporting had been remediated.

~~Other than the changes described above, there~~There were no changes in our internal control over financial reporting that occurred during the ~~first fiscal quarter of~~three months ended June 30, 2018 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

Although we may, from time to time, be involved in litigation arising out of our operations in the normal course of business or otherwise, we are currently not a party to any pending material legal proceedings except as described below.

SEC Examination and Investigation

On March 23, 2016, the Division of Enforcement of the SEC sent document subpoenas and document preservation notices to us, FSAM, FSCO GP LLC - General Partner of Fifth Street Opportunities Fund, L.P., or FSOF, and OCSL. The subpoenas sought production of documents relating to a variety of issues principally related to the activities of our Former Adviser, including those raised in an ordinary-course examination of the Former Adviser by the SEC’s Office of Compliance Inspections and Examinations that began in October 2015, and in the previously disclosed OCSL and FSAM securities class actions and other previously disclosed litigation. The subpoenas were issued pursuant to a formal order of private investigation captioned In the Matter of the Fifth Street Group of Companies, No. HO-12925, dated March 23, 2016, which addresses (among other things) (i) the valuation of our portfolio companies and investments, (ii) the expenses allocated or charged to us and OCSL, (iii) FSOF’s trading in the securities of publicly traded business development companies, (iv) statements to our board of directors, other representatives of pooled investment vehicles, investors, or prospective investors concerning the fair value of our portfolio companies or investments as well as expenses allocated or charged to us and OCSL, (v) various issues relating to adoption and implementation of policies and procedures under the Advisers Act, (vi) statements and/or potential omissions in the entities’ SEC filings, (vii) the entities’ books, records, and accounts and whether they fairly and accurately reflected the entities’ transactions and dispositions of assets, and (viii) several other issues relating to corporate books and records. The formal order cites various provisions of the Securities Act of 1933, as amended, the Exchange Act, and the Advisers Act, as well as rules promulgated under those Acts, as the bases of the investigation. We are cooperating with the Division of Enforcement investigation, have produced requested documents, and have been communicating with Division of Enforcement personnel. ~~Our Investment Adviser~~Oaktree is not subject to these subpoenas.

Item 1A. Risk Factors

~~There~~Except as set forth below, there have been no material changes during the three months ended ~~December 31, 2017~~June 30, 2018 to the risk factors discussed in Item 1A. Risk Factors in each of our Annual Report on Form 10-K for the year ended September 30, ~~2017.~~2017 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2018.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Item 6. Exhibits



~~3.1~~		Amended and Restated Certificate of Incorporation of the Registrant (Incorporated by reference to Exhibit a filed with the Registrant’s Registration Statement on Form N-2 (File No. 333-188904) filed on July 8, 2013).
~~3.2~~		Certificate of Amendment to the Amended and Restated Certificate of Incorporation of the Company, dated as of October 17, 2017 (Incorporated by reference to Exhibit 3.1 filed with the Registrant’s Current Report on Form 8-K (File No. 814-01013) filed on October 17, 2017).
~~3.3~~		~~Bylaws of the Registrant (Incorporated by reference to Exhibit 3.1 filed with the Registrant’s Current Report on Form 8-K (File No. 814-01013) filed on September 9, 2016).~~
~~3.4~~10.1		~~Amended and Restated Bylaws of the Registrant (Incorporated by reference to Exhibit 3.1 filed with the Registrant’s Current Report on Form 8-K (File No. 814-01013) filed on January 29, 2018)~~
~~10.1~~		Investment Advisory Agreement, dated as of October 17, 2017, between the Registrant and Oaktree Capital Management, L.P. (Incorporated by reference to Exhibit 10.1 filed with the Registrant’s Current Report on Form 8-K (File No. 814-01013) filed on October 17, 2017).
~~10.2~~		Administration Agreement, dated as of October 17, 2017, between the Registrant and Oaktree Fund Administration, LLC (Incorporated by reference to Exhibit 10.2 filed with the Registrant’s Current Report on Form 8-K (File No. 814-01013) filed on October 17, 2017).
~~10.3~~		Pledge Agreement, dated as of October 17, 2017, between the Company and Fifth Street Holdings L.P. (Incorporated by reference to Exhibit 10.3 filed with the Registrant’s Current Report on Form 8-K (File No. 814-01013) filed on October 17, 2017).
~~10.4~~		~~Sixth~~First Amendment to Loan and Security Agreement, dated as of October 25, 2017, by and among Registrant, FS Senior Funding II LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.22 filed with Registrant’s Annual Report on Form 10-K (File No. 814-01013) filed on December 11, 2017).
~~10.5~~		Seventh Amendment to Loan and Security Agreement, dated as of December 6, 2017, by and among Registrant, FS Senior Funding II LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.23 filed with Registrant’s Annual Report on Form 10-K (File No. 814-01013) filed on December 11, 2017).
10.6*		~~Eighth Amendment to Loan and Security Agreement, dated as of December 21, 2017, by and among Registrant, FS Senior Funding II LLC and Citibank, N.A.~~
~~10.7~~		the Amended and Restated Loan and Security Agreement by and among the Registrant, as collateral manager, OCSI Senior Funding II LLC, ~~the lenders referred to therein,~~as borrower, and Citibank, N.A., as administrative agent and ~~Wells Fargo Bank, National Association,~~sole lender, dated as of ~~January 31,~~May 14, 2018. (Incorporated by reference to Exhibit 10.1 filed with the Registrant’s Current Report on Form 8-K (File No. 814-01013) filed on ~~February 1,~~May 16, 2018).
~~11.1~~10.2		~~Computation~~ Second Amendment to Loan and Security Agreement by and between the Registrant and East West Bank, dated as of ~~Per Share Earnings (included in~~May 21, 2018. (Incorporated by reference to Exhibit 10.1 filed with the ~~notes to the financial statements contained in this report).~~Registrant’s Current Report on Form 8-K (File No. 814-01013) filed on May 23, 2018)
31.1*		Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.
31.2*		Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.
32.1*		Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
32.2*		Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).



*	Filed herewith.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.




OAKTREE STRATEGIC INCOME CORPORATION

By:		/s/ Edgar Lee
		Edgar Lee
		Chief Executive Officer

By:		/s/ Mel Carlisle
		Mel Carlisle
		Chief Financial Officer and Treasurer

Date: ~~February 8,~~August 7, 2018

Large accelerated filer o

Accelerated filer þ

Non-accelerated filer o

Smaller reporting company o

(Do not check if a smaller reporting company)

Emerging growth company þ

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 þ