TCW Direct Lending VII 10-Q 2019 Q3 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM10-Q

(Mark One)

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

For the quarterly period ended September 30, 2019

OR

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

For the transition period from                to                

Commission file number814-01246

TCW DIRECT LENDING VII LLC

(Exact Name of Registrant as Specified in Its Charter)

Delaware	82-2252672
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)
200 Clarendon Street, Boston, MA	02116
(Address of Principal Executive Offices)	(Zip Code)

Registrant’s Telephone Number, Including Area Code:(617) 936-2275

Not applicable

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

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

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None	Not applicable	Not applicable

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

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

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, anon-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” inRule 12b-2 of the Exchange Act.

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

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

Indicate by check mark whether the Registrant is a shell company (as defined inRule 12b-2 of the Securities Exchange Act of 1934).    Yes  ☐    No  ☒

As of September 30, 2019, there was no established public market for the Registrant’s common units. The number of the Registrant’s common units outstanding at November 4, 2019 was 13,734,010.

TCW DIRECT LENDING VII LLC

FORM10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 2019

Table of Contents

	INDEX	PAGE NO.
PART I.	FINANCIAL INFORMATION
Item 1.	Financial Statements
	Consolidated Schedule of Investments as of September  30, 2019 (unaudited) and December 31, 2018		2
	Consolidated Statements of Assets and Liabilities as of September  30, 2019 (unaudited) and December 31, 2018		9
	Consolidated Statements of Operations for the three and nine months ended September 30, 2019 and 2018 (unaudited)		10
	Consolidated Statements of Changes in Members’ Capital for the three and nine months ended September 30, 2019 and 2018 (unaudited)		11
	Consolidated Statement of Cash Flows for the nine months ended September 30, 2019 (unaudited)		13
	Notes to Consolidated Financial Statements (unaudited)		14
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		31
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		42
Item 4.	Controls and Procedures		43
PART II.	OTHER INFORMATION
Item 1.	Legal Proceedings		43
Item 1A.	Risk Factors		43
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		43
Item 3.	Defaults Upon Senior Securities		43
Item 4.	Mine Safety Disclosures		43
Item 5.	Other Information		43
Item 6.	Exhibits		44
SIGNATURES			44

TCW DIRECT LENDING VII LLC

Consolidated Schedule of Investments (Unaudited)

As of September 30, 2019

Industry	Issuer	Acquisition Date		Investment	% of Net Assets		Par Amount		Maturity Date		Amortized Cost		Fair Value
	Non-Controlled/Non-Affiliated Investments Debt
Aerospace & Defense
	Columbia Helicopters, Inc.		08/20/19	Term Loan - 9.52% (LIBOR + 7.50%, 1.50% Floor)		10.0%	$	62,310,000		08/20/24	$	61,068,668	$	62,746,170
	DynCorp International Inc.		08/16/19	Term Loan B - 8.03% (LIBOR + 6.00%, 1.00% Floor)		4.8%		30,390,000		08/16/25		29,481,261		30,238,050
	Heligear Acquisition Co.		07/30/19	Term Loan - 9.11% (LIBOR + 7.00%, 1.50% Floor)		9.6%		60,133,846		07/30/24		58,947,976		60,735,184
	Navistar Defense, LLC		12/31/18	Term Loan B - 8.30% (LIBOR + 6.25%, 1.50% Floor)		3.5%		21,830,638		12/29/23		21,302,939		22,048,944
	Sparton Corporation(1)		03/04/19	First Lien Term Loan - 9.34% (LIBOR + 7.25%, 1.50% Floor)		6.8%		42,452,625		03/04/24		41,554,623		42,707,341
						34.7%		217,117,109				212,355,467		218,475,689
Auto Components
	Shipston Group U.S. Inc.(1)		09/28/18	Term Loan - 8.57% (LIBOR + 6.25%, 1.25% Floor)		4.1%		26,036,788		09/28/23		25,693,647		25,750,383
						4.1%		26,036,788				25,693,647		25,750,383
Chemicals
	Verdesian Life Sciences, LLC		07/22/19	Term Loan - 9.55% (LIBOR + 7.50%, 1.75% Floor)		8.2%		51,810,150		06/27/24		50,814,774		51,758,340
						8.2%		51,810,150				50,814,774		51,758,340
Communications Equipment
	AVI-SPL, Inc.		05/16/18	Third Additional Term Loan - 8.00% (LIBOR + 5.88%, 1.00% Floor)		4.7%		29,265,277		04/27/21		29,187,386		29,440,869
	Production Resource Group, LLC(1)		08/21/18	Term Loan - 9.16% (LIBOR + 7.00%, 1.00% Floor)		4.5%		29,989,286		08/21/24		29,256,606		28,189,929
						9.2%		59,254,563				58,443,992		57,630,798
Construction & Engineering
	UniTek Acquisition, Inc.		08/20/18	Delayed Draw Term Loan B - 8.60% (LIBOR + 5.50%, 1.00% Floor, 1.00% PIK)		0.5%		3,651,091		08/20/24		3,651,091		3,326,144
	UniTek Acquisition, Inc.		08/20/18	Term Loan B - 8.54% inc PIK (LIBOR + 5.50%, 1.00% Floor, 1.00% PIK)		2.7%		18,255,457		08/20/24		17,889,154		16,630,721
						3.2%		21,906,548				21,540,245		19,956,865
Construction Materials
	United Poly System Holding, Inc.(2)		07/24/19	Revolver - 8.61% (LIBOR + 6.50%, 1.50% Floor)		0.4%		2,432,000		06/07/24		2,432,000		2,405,248
	United Poly System Holding, Inc.		07/24/19	Term Loan - 8.61% (LIBOR + 6.50%, 1.50% Floor)		4.7%		30,020,000		06/07/24		29,261,079		29,989,980
						5.1%		32,452,000				31,693,079		32,395,228

2

TCW DIRECT LENDING VII LLC

Consolidated Schedule of Investments (Unaudited) (Continued)

As of September 30, 2019

Industry	Issuer	Acquisition Date		Investment	% of Net Assets			Par Amount		Maturity Date		Amortized Cost		Fair Value
Diversified Consumer Services
	American Academy Holding, LLC		08/14/19	Term Loan - 11.62% inc PIK (LIBOR + 5.25%, 1.00% Floor, 3.75% PIK)		4.8	%	$	30,579,093		06/15/23	$	29,840,808	$	30,395,619
						4.8	%		30,579,093				29,840,808		30,395,619
Electronic Equipment, Instruments & Components
	SMTC Corporation(3)		11/08/18	Term Loan A - 10.86% (LIBOR + 8.75%, 1.75% Floor)		3.8	%		23,659,933		11/08/23		22,657,807		24,014,832
						3.8	%		23,659,933				22,657,807		24,014,832
Energy Equipment & Services
	Profrac Services, LLC		09/07/18	Term Loan B - 8.66% (LIBOR + 6.25%, 1.25% Floor)		5.8	%		37,178,513		09/07/23		36,590,721		36,546,479
	PSS Industrial Group Corp.		04/12/19	Term Loan - 8.20% (LIBOR + 6.00%, 1.00% Floor)		3.3	%		20,718,893		04/10/25		20,241,601		20,718,893
						9.1	%		57,897,406				56,832,322		57,265,372
Food Products
	Hometown Food Company(2)		08/31/18	Revolver - 7.05% (LIBOR + 5.00%, 1.25% Floor)		0.3	%		2,156,431		08/31/23		2,156,431		2,137,023
	Hometown Food Company		08/31/18	Term Loan - 7.05% (LIBOR + 5.00%, 1.25% Floor)		6.3	%		40,027,178		08/31/23		39,315,567		39,666,934
						6.6	%		42,183,609				41,471,998		41,803,957
Health Care Providers & Services
	Akumin, Inc.		07/22/19	Term Loan B - 8.04% (LIBOR + 6.00%, 1.00% Floor)		8.7	%		55,510,875		05/31/24		54,445,066		55,011,277
						8.7	%		55,510,875				54,445,066		55,011,277
Household Durables
	Greenfield World Trade, Inc.(1)		03/04/19	Last Out Term Loan - 11.55% (LIBOR + 9.50%, 1.50% Floor)		6.8	%		42,681,009		03/04/24		41,865,282		42,595,647
	SLogic Holding Corp.(1)		06/29/18	Term Loan B - 7.98% (LIBOR + 5.87%, 1.00% Floor)		4.1	%		27,966,082		06/22/23		27,757,120		26,176,253
						10.9	%		70,647,091				69,622,402		68,771,900
Information Technology Services
	Corcentric, Inc.		11/15/18	Term Loan - 9.20% (LIBOR + 7.00%, 1.50% Floor)		3.1	%		19,491,180		11/15/23		19,089,524		19,491,180
	Corcentric, Inc.		11/15/18	Delayed Draw Term Loan - 9.20% (LIBOR + 7.00%, 1.50% Floor)		2.1	%		12,994,120		11/15/23		12,994,120		12,994,120
	Global Holdings, LLC		09/17/19	Term Loan - 8.39% (LIBOR + 6.25%, 1.00% Floor)		4.7	%		29,641,120		09/13/23		29,200,775		29,700,402
						9.9	%		62,126,420				61,284,419		62,185,702

3

TCW DIRECT LENDING VII LLC

Consolidated Schedule of Investments (Unaudited) (Continued)

As of September 30, 2019

Industry	Issuer	Acquisition Date		Investment	% of Net Assets			Par Amount		Maturity Date		Amortized Cost		Fair Value
Media
	Encompass Digital Media, Inc.		10/01/18	First Lien Term Loan - 9.77% inc. PIK (LIBOR + 6.38%, 1.25% Floor, 1.13% PIK)		4.6	%	$	29,581,872		09/28/23	$	29,264,455	$	29,019,817
	Encompass Digital Media, Inc.(2)		10/01/18	Revolver - 9.83% (LIBOR + 7.50%, 1.25% Floor)		0.2	%		1,083,239		09/28/23		1,083,239		1,062,657
						4.8	%		30,665,111				30,347,694		30,082,474
	Innerworkings, Inc.		07/23/19	Term Loan - 11.78% (LIBOR + 9.75%, 1.75% Floor)		6.2	%		39,222,338		07/16/24		36,471,547		39,457,672
						11.0	%		69,887,449				66,819,241		69,540,146
Metals & Mining
	DBM Global, Inc.		11/30/18	Term Loan - 7.90% (LIBOR + 5.85%, 1.50% Floor)		7.8	%		48,827,946		11/30/23		48,014,963		48,974,430
						7.8	%		48,827,946				48,014,963		48,974,430
Multiline Retail
	Torrid LLC		06/14/19	Term Loan - 8.94% (LIBOR + 6.75%, 1.00% Floor)		5.6	%		35,560,000		12/16/24		34,803,527		35,560,000
						5.6	%		35,560,000				34,803,527		35,560,000
Personal Products
	VPI Aware Topco, LLC(4)		11/13/18	First Out Term Loan - 8.11% (LIBOR + 6.00%, 1.00% Floor)		8.3	%		52,295,726		11/13/23		51,219,495		52,191,134
						8.3	%		52,295,726				51,219,495		52,191,134
Professional Services
	Winsight, LLC(2)		11/15/18	Term Loan - 8.05% (LIBOR + 6.00%, 1.00% Floor)		3.8	%		24,201,305		11/15/23		23,611,910		24,225,506
						3.8	%		24,201,305				23,611,910		24,225,506
Textiles, Apparel & Luxury Goods
	Centric Brands Inc.(3)		11/07/18	Term Loan - 8.26% (LIBOR + 6.00%, 1.50% Floor)		5.3	%		33,940,294		10/29/23		33,384,345		33,566,951
	Keeco Holdings, LLC		09/19/18	Term Loan - 10.55% (LIBOR + 7.75 %, 1.75% Floor)		9.0	%		59,106,882		03/15/24		58,099,475		56,801,713
						14.3	%		93,047,176				91,483,820		90,368,664
	Total Debt Investments					169.1	%					$	1,052,648,982	$	1,066,275,842
	Equity							Shares
Construction Materials
	United Poly System Holding, Inc.(5)			Common Stock		0.0	%		7,550			$	755,000	$	6,973
						0.0	%		7,550				755,000		6,973

4

TCW DIRECT LENDING VII LLC

Consolidated Schedule of Investments (Unaudited) (Continued)

As of September 30, 2019

Industry	Issuer	Acquisition Date	Investment		% of Net Assets			Shares		Maturity Date	Amortized Cost		Fair Value
Electronic Equipment, Instruments & Components
	SMTC Corporation(3),(5)			Warrant, expires 11/08/25		0.1	%		441,938		$	1,683,113	$	954,586
						0.1	%		441,938			1,683,113		954,586
Media
	Innerworkings, Inc.(5)			Warrant, expires 07/16/24		0.4	%		530,381			1,904,067		2,349,588
						0.4	%		530,381			1,904,067		2,349,588
	Total Equity Investments					0.5	%					4,342,180		3,311,147
	Total Non-Controlled/Non-Affiliated Investments					169.6	%				$	1,056,991,162	$	1,069,586,989
											Cost
	Cash Equivalents
	Blackrock Liquidity Funds, Yield 1.86%					4.2	%		26,605,192		$	26,605,192	$	26,605,192
	Total Investments 173.8%										$	1,083,596,354	$	1,096,192,181
	Net unrealized depreciation on unfunded commitments (0.0%)												$	(218,769	)
	Liabilities in Excess of Other Assets (73.8%)												$	(465,309,942	)
	Net Assets 100.0%												$	630,663,470

* The fair value of the SMTC Corporation warrants and Innerworkings, Inc. warrants is based on the quoted market price of the issuer’s stock as of September 30, 2019. Such warrants are considered to be Level 1 securities within the Fair Value Hierarchy. The fair value of eachnon-controlled/non-affiliated investment was determined using significant unobservable inputs and such investments are considered to be Level 3 within the Fair Value Hierarchy. See Note 3 “Investment Valuations and Fair Value Measurements.”

(1) In addition to the interest earned based on the stated interest rate of this loan, the Company is entitled to receive an additional interest amount on the “first out” tranche of the portfolio company’s first lien senior secured loans.

(2) Excluded from the investment above, is an unfunded loan commitment for a delayed draw term loan or revolving credit. The Company earns an unused fee on the unfunded commitment during the commitment period. The expiration date of the commitment period may be earlier than the maturity date of the investment stated above. See Note 5—Commitments and Contingencies.

(3) The investment is not a qualifying asset as defined in Section 55(a) under the Investment Company Act of 1940, as amended. A business development company may not acquire an asset other than qualifying assets, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the company’s total assets. As of September 30, 2019, $58,536,369 or 5.2% of the Company’s total assets were represented by“non-qualifying assets.”

(4) The Company is required to disburse a portion of its interest income from this term loan to the “first out” tranche holders of the portfolio company’s first lien senior secured loans.

(5) Non-income producing.

LIBOR—London Interbank Offered Rate, generally1-Month or3-Month

Aggregate acquisitions and aggregate dispositions of investments, other than government securities, totaled $610,059,332 and $93,923,220, respectively, for nine months ended September 30, 2019. Aggregate acquisitions includes investment assets received as payment in kind. Aggregate dispositions includes principal paydowns on and maturities of debt investments.

Country Breakdown of Portfolio
United States	95.0	%
Canada	5.0	%

See Notes to Consolidated Financial Statements.

5

TCW DIRECT LENDING VII LLC

Consolidated Schedule of Investments

As of December 31, 2018

Industry	Issuer	Acquisition Date		Investment	% of Net Assets			Par Amount		Maturity Date		Amortized Cost		Fair Value
	Non-Controlled/Non-Affiliated Investments Debt
Aerospace & Defense
	Navistar Defense, LLC		12/31/18	Term Loan B - 8.78% (LIBOR + 6.25%, 1.50% Floor)		7.1	%	$	28,594,286		12/29/23	$	27,792,057	$	28,594,286
						7.1	%		28,594,286				27,792,057		28,594,286
Auto Components
	Shipston Group U.S. Inc.(1)		09/28/18	Term Loan - 8.64% (LIBOR + 6.25%, 1.25% Floor)		6.4	%		26,036,788		09/28/23		25,629,158		25,672,273
						6.4	%		26,036,788				25,629,158		25,672,273
Commercial Services & Supplies
	Production Resource Group, LLC(1)		08/21/18	Term Loan - 9.65% (LIBOR + 7.00%, 1.00% Floor)		7.2	%		29,989,286		08/21/24		29,144,195		28,789,714
						7.2	%		29,989,286				29,144,195		28,789,714
Communications Equipment
	AVI-SPL, Inc.		05/27/18	Third Additional Term Loan - 8.23% (LIBOR + 5.88%, 1.00% Floor)		8.1	%		32,971,189		04/27/21		32,841,540		32,608,506
						8.1	%		32,971,189				32,841,540		32,608,506
Construction & Engineering
	UniTek Acquisition, Inc.		08/20/18	Delayed Draw Term Loan B - 8.02% (LIBOR + 5.50%, 1.00% Floor)		0.9	%		3,675,476		08/20/24		3,675,476		3,609,317
	UniTek Acquisition, Inc.		08/20/18	Term Loan B - 8.02% (LIBOR + 5.50%, 1.00% Floor)		4.5	%		18,377,379		08/20/24		17,950,141		18,046,586
						5.4	%		22,052,855				21,625,617		21,655,903
Electronic Equipment, Instruments & Components
	SMTC Corporation(2),(3)		11/08/18	Term Loan A - 10.50% (PRIME + 5.00%, 4.75% Floor)		9.3	%		39,020,690		11/01/23		37,064,419		37,264,758
	SMTC Corporation(2),(3)		11/08/18	Term Loan B - 14.00% (PRIME + 8.50%, 4.75% Floor)		2.2	%		9,364,965		11/01/23		8,804,591		9,018,462
						11.5	%		48,385,655				45,869,010		46,283,220
Energy Equipment & Services
	Profrac Services, LLC		09/07/18	2018 Term Loan B - 8.52% (LIBOR + 5.75%, 1.25% Floor)		9.7	%		39,476,063		09/07/23		38,731,763		38,883,921
						9.7	%		39,476,063				38,731,763		38,883,921
Food Products
	Hometown Food Company(2)		08/31/18	Term Loan - 7.78% (LIBOR + 5.25%, 1.25% Floor)		10.2	%		41,290,814		08/31/23		40,416,099		40,754,034
						10.2	%		41,290,814				40,416,099		40,754,034

6

TCW DIRECT LENDING VII LLC

Consolidated Schedule of Investments (Continued)

As of December 31, 2018

Industry	Issuer	Acquisition Date		Investment	% of Net Assets			Par Amount		Maturity Date		Amortized Cost		Fair Value
	Non-Controlled/Non-Affiliated Investments Debt (continued)
Household Durables
	ShelterLogic Group(1)		06/29/18	Term Loan B - 8.38% (LIBOR + 5.87%, 1.00% Floor)		7.0	%	$	28,394,134		06/22/23	$	28,139,227	$	28,110,193
						7.0	%		28,394,134				28,139,227		28,110,193
Information Technology Services
	Corcentric, Inc.		11/15/18	Term Loan - 8.86% (LIBOR + 6.00%, 1.50% Floor)		4.9	%		19,788,000		11/15/23		19,306,033		19,570,332
	Corcentric, Inc.		11/15/18	Delayed Draw Term Loan - 8.89% (LIBOR + 6.00%, 1.50% Floor)		3.2	%		13,192,000		11/15/23		13,192,000		13,046,888
						8.1	%		32,980,000				32,498,033		32,617,220
Media
	Encompass Digital Media, Inc.		10/01/18	First Lien Term Loan - 10.03% inc. PIK (LIBOR + 6.38%, 1.25% Floor, 1.13% PIK)		7.2	%		29,330,694		09/28/23		28,953,607		29,096,049
	Encompass Digital Media, Inc.(2)		10/01/18	Revolver - 10.01% (LIBOR + 7.50%, 1.25% Floor)		0.1	%		361,080		09/28/23		361,080		358,191
						7.3	%		29,691,774				29,314,687		29,454,240
	Winsight, LLC(2)		11/15/18	Term Loan - 9.12% (LIBOR + 6.50%, 1.00% Floor)		6.1	%		24,384,186		11/15/23		23,682,288		24,311,033
						13.4	%		54,075,960				52,996,975		53,765,273
Metals & Mining
	DBM Global, Inc.		11/30/18	Term Loan - 8.66% (LIBOR + 5.85%, 1.50% Floor)		12.5	%		50,730,333		11/30/23		49,734,020		50,020,109
						12.5	%		50,730,333				49,734,020		50,020,109
Personal Products
	VPI Aware Topco, LLC(5)		11/01/18	First Out Term Loan - 8.87% (LIBOR + 6.00%, 1.00% Floor)		13.1	%		52,877,470		11/13/23		51,591,010		52,560,205
						13.1	%		52,877,470				51,591,010		52,560,205
Textiles, Apparel & Luxury Goods
	Centric Brands Inc.(3)		10/29/18	Term Loan - 8.51% (LIBOR + 6.00%, 1.50% Floor)		8.4	%		34,326,466		10/29/23		33,660,718		33,777,243
	Keeco Holdings, LLC		09/19/18	Term Loan - 9.47% (LIBOR + 7.00 %, 1.00% Floor)		6.2	%		24,833,813		09/19/23		24,357,394		24,833,813
						14.6	%		59,160,279				58,018,112		58,611,056
	Total Debt Investments					134.3	%						535,026,816		538,925,913

7

TCW DIRECT LENDING VII LLC

Consolidated Schedule of Investments (Continued)

As of December 31, 2018

Industry	Issuer	Acquisition Date	Investment	% of Net Assets			Shares		Maturity Date	Amortized Cost		Fair Value
	Equity
Electronic Equipment, Instruments & Components
	SMTC Corporation(3)(4)		Warrant, expires 11/08/25		0.4	%		393,902		$	1,532,279	$	1,607,120
	Total Equity Investments				0.4	%		393,902			1,532,279		1,607,120
	TotalNon-Controlled/Non-Affiliated Investments*				134.7	%				$	536,559,095	$	540,533,033
	Cash Equivalents
	Blackrock Liquidity Funds, Yield 2.31%				37.5	%		150,656,465		$	150,656,465	$	150,656,465
	Total Investments 172.2%									$	687,215,560	$	691,189,498
	Unrealized depreciation on unfunded commitments (0.1%)											$	(398,576	)
	Liabilities in Excess of Other Assets (72.1%)											$	(289,386,856	)
	Net Assets 100.0%											$	401,404,066

* The fair value of the SMTC Corporation warrants is based on the quoted market price of the issuer’s stock as of December 31, 2018. Such warrants are considered to be a Level 1 security within the Fair Value Hierarchy. The fair value of eachnon-controlled/non-affiliated investment was determined using significant unobservable inputs and such investments are considered to be Level 3 within the Fair Value Hierarchy. See Note 3 “Investment Valuations and Fair Value Measurements.”

(1) In addition to the interest earned based on the stated interest rate of this loan, the Company is entitled to receive an additional interest amount on the “first out” tranche of the portfolio company’s first lien senior secured loans.

(2) Excluded from the investment above, is an unfunded loan commitment for a delayed draw term loan or revolving credit. The Company earns an unused fee on the unfunded commitment during the commitment period. The expiration date of the commitment period may be earlier than the maturity date of the investment stated above. See Note 5—Commitments and Contingencies.

(3) The investment is not a qualifying asset as defined in Section 55(a) under the Investment Company Act of 1940, as amended. A business development company may not acquire an asset other than qualifying assets, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the company’s total assets. As of December 31, 2018, $81,667,583 or 11.55% of the Company’s total assets were represented by“non-qualifying assets.”

(4) Non-income producing.

(5) The Company is required to disburse a portion of its interest income from this term loan to the “first out” tranche holders of the portfolio company’s first lien senior secured loans.

LIBOR—London Interbank Offered Rate, generally1-Month or3-Month

Prime—Prime Rate

Aggregate acquisitions and aggregate dispositions of investments, other than government securities, totaled $699,789,640 and $165,062,154, respectively, for the year ended December 31, 2018. Aggregate acquisitions includes investment assets received as payment in kind. Aggregate dispositions includes principal paydowns on and maturities of debt investments.

Country Breakdown of Portfolio
United States	100.0	%

See Notes to Consolidated Financial Statements.

8

TCW DIRECT LENDING VII LLC

Consolidated Statements of Assets and Liabilities

(Dollar amounts in thousands, except unit data)

	As of September 30, 2019 (unaudited)			As of December 31, 2018
Assets
Investments, at fair value
Non-controlled/non-affiliated investments (amortized cost of $1,056,991 and $536,559, respectively)	$	1,069,587		$	540,533
Cash and cash equivalents		48,771			160,995
Receivable for investments sold		8,808			—
Deferred financing costs		7,762			2,454
Interest receivable		5,619			2,106
Prepaid and other assets		—			804
Total Assets	$	1,140,547		$	706,892
Liabilities
Credit facilities payable	$	492,000		$	300,000
Incentive fee payable		9,757			—
Management fees payable		3,853			2,308
Interest and credit facilities expense payable		3,276			893
Directors’ fees payable		230			15
Unrealized depreciation on unfunded commitments		219			399
Organization costs payable to Adviser		—			741
Offering costs payable to Adviser		—			633
Directors’ fees reimbursable to Adviser		—			92
Other accrued expenses and other liabilities		549			407
Total Liabilities	$	509,884		$	305,488
Commitments and Contingencies (Note 5)
Members’ Capital
Common Unitholders’ commitment (13,734,010 and 10,672,260 units issued and outstanding, respectively)	$	1,373,401		$	1,067,226
Common Unitholders’ undrawn commitment (13,734,010 and 10,672,260 units issued and outstanding, respectively)		(773,401	)		(668,226	)
Common Unitholders’ offering costs		(633	)		(633	)
Common Unitholders’ capital		599,367			398,367
Accumulated Earnings		31,296			3,037
Total Members’ Capital	$	630,663		$	401,404
Total Liabilities and Members’ Capital	$	1,140,547		$	706,892
Net Asset Value Per Unit (Note 9)	$	102.23		$	100.23

See Notes to Consolidated Financial Statements.

9

TCW DIRECT LENDING VII LLC

Consolidated Statements of Operations (Unaudited)

(Dollar amounts in thousands, except unit data)

	For the three months ended September 30,						For the nine months ended September 30,
	2019			2018			2019		2018
Investment Income:
Interest income fromnon-controlled/non-affiliated investments	$	24,893		$	2,582		$	56,495	$	2,941
Interest income fromnon-controlled/non-affiliated investmentspaid-in-kind		132			—			271		—
Other fee income fromnon-controlled/non-affiliated investments		27			—			98		—
Total investment income		25,052			2,582			56,864		2,941
Expenses:
Interest and credit facilities expenses		6,891			884			16,087		1,085
Incentive fees		5,232			950			9,757		950
Management fees		3,853			592			8,494		691
Professional fees		185			121			871		171
Administrative fees		290			130			709		291
Directors’ fees		94			95			284		284
Organization costs		—			—			—		95
Other expenses		(5	)		41			91		41
Total expenses		16,540			2,813			36,293		3,608
Expenses recaptured by the Adviser		—			203			—		692
Net expenses		16,540			3,016			36,293		4,300
Net investment income (loss)	$	8,512		$	(434	)	$	20,571	$	(1,359	)
Net realized and unrealized gain (loss) on investments
Net realized gain onnon-controlled/non-affiliated investments	$	302		$	150		$	751	$	150
Net change in unrealized appreciation/depreciation onnon-controlled/non-affiliated investments		4,478			4,602			8,802		5,009
Net realized and unrealized gain on investments	$	4,780		$	4,752		$	9,553	$	5,159
Net increase in Members’ Capital from operations	$	13,292		$	4,318		$	30,124	$	3,800
Basic and diluted:
Income per unit	$	0.97		$	0.61		$	2.19	$	0.54

See Notes to Consolidated Financial Statements.

10

TCW DIRECT LENDING VII LLC

Consolidated Statements of Changes in Members’ Capital (Unaudited)

(Dollar amounts in thousands, except unit data)

	Common Unitholders’ Capital		Accumulated Earnings (Loss)			Total
Members’ Capital at December 31, 2017	$	1	$	—		$	1
Total Increase (Decrease) in Members’ Capital for the three  months ended March 31, 2018		—		—			—
Members’ Capital at March 31, 2018	$	1	$	—		$	1
Net Increase (Decrease) in Members’ Capital Resulting from Operations:
Net investment loss		—		(925	)		(925	)
Net change in unrealized appreciation/depreciation on investments		—		407			407
Increase in Members’ Capital Resulting from Capital Activity:
Contributions		75,200		—			75,200
Total Increase (Decrease) in Members’ Capital for the three  months ended June 30, 2018		75,200		(518	)		74,682
Members’ Capital at June 30, 2018	$	75,201	$	(518	)	$	74,683
Net Increase (Decrease) in Members’ Capital Resulting from Operations:
Net investment loss		—		(434	)		(434	)
Net realized gain on investments		—		150			150
Net change in unrealized appreciation/depreciation on investments		—		4,602			4,602
Increase in Members’ Capital Resulting from Capital Activity:
Contributions		198,799		—			198,799
Total Increase In Members’ Capital for the three months ended September 30, 2018		198,799		4,318			203,117
Members’ Capital at September 30, 2018	$	274,000	$	3,800		$	277,800

See Notes to Consolidated Financial Statements.

11

TCW DIRECT LENDING VII LLC

Consolidated Statements of Changes in Members’ Capital (Unaudited) (Continued)

(Dollar amounts in thousands, except unit data)

	Common Unitholders’ Capital			Accumulated Earnings (Loss)			Total
Members’ Capital at December 31, 2018	$	398,367		$	3,037		$	401,404
Net Increase (Decrease) in Members’ Capital Resulting from Operations:
Net investment income		—			3,418			3,418
Net realized gain on investments		—			418			418
Net change in unrealized appreciation/depreciation on investments		—			4,911			4,911
Distributions to Members from:
Distributable earnings		—			(1,865	)		(1,865	)
Return of unused capital		(146,453	)		—			(146,453	)
Increase in Members’ Capital Resulting from Capital Activity:
Contributions		137,453			—			137,453
Total (Decrease) Increase for the three months ended March 31, 2019		(9,000	)		6,882			(2,118	)
Members’ Capital at March 31, 2019	$	389,367		$	9,919		$	399,286
Net Increase (Decrease) in Members’ Capital Resulting from Operations:
Net investment income		—			8,641			8,641
Net realized gain on investments		—			31			31
Net change in unrealized appreciation/depreciation on investments		—			(587	)		(587	)
Increase in Members’ Capital Resulting from Capital Activity:
Contributions		70,000			—			70,000
Total Increase in Members’ Capital for the three months ended June 30, 2019		70,000			8,085			78,085
Members’ Capital at June 30, 2019	$	459,367		$	18,004		$	477,371
Net Increase (Decrease) in Members’ Capital Resulting from Operations:
Net investment income		—			8,512			8,512
Net realized gain on investments		—			302			302
Net change in unrealized appreciation/depreciation on investments		—			4,478			4,478
Increase in Members’ Capital Resulting from Capital Activity:
Contributions		140,000			—			140,000
Total Increase in Members’ Capital for the three months ended September 30, 2019		140,000			13,292			153,292
Members’ Capital at September 30, 2019	$	599,367		$	31,296		$	630,663

See Notes to Consolidated Financial Statements.

12

TCW DIRECT LENDING VII LLC

Consolidated Statements of Cash Flows (Unaudited)

(Dollar amounts in thousands, except unit data)

	For the nine months ended September 30,
	2019			2018
Cash Flows from Operating Activities
Net increase in net assets resulting from operations	$	30,124		$	3,800
Adjustments to reconcile the net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Purchases of investments		(609,789	)		(297,671	)
Interest incomepaid-in-kind		(271	)		—
Proceeds from sales and paydowns of investments		93,923			15,193
Net realized gain on investments		(751	)		(150	)
Net change in unrealized appreciation/depreciation on investments		(8,802	)		(5,009	)
Amortization of premium and accretion of discount, net		(3,544	)		(96	)
Amortization of deferred financing costs		1,645			161
Increase (decrease) in operating assets and liabilities:
(Increase) decrease in interest receivable		(3,513	)		(1,038	)
(Increase) decrease in receivable for investments sold		(8,808	)		—
(Increase) decrease in organization costs due from Adviser		—			614
(Increase) decrease in directors’ fees due from Adviser		—			77
(Increase) decrease in prepaid and other assets		804			(812	)
Increase (decrease) in interest and credit facilities expense payable		2,383			391
Increase (decrease) in management fees payable		1,545			642
Increase (decrease) in directors’ fees payable		215			244
Increase (decrease) in organization costs payable to Adviser		(741	)		95
Increase (decrease) in offering costs payable to Adviser		(633	)		—
Increase (decrease) in directors’ fees reimbursable to Adviser		(92	)		14
Increase (decrease) in incentive fees payable		9,757			950
Increase (decrease) in other accrued expenses and liabilities		142			325
Net cash used in operating activities	$	(496,406	)	$	(282,270	)
Cash Flows from Financing Activities
Contributions	$	347,453		$	274,000
Distributions		(1,865	)		—
Return of unused capital		(146,453	)		—
Deferred financing costs paid		(6,953	)		(1,973	)
Proceeds from credit facilities		268,000			272,800
Repayments of credit facilities		(76,000	)		(29,400	)
Net cash provided by financing activities	$	384,182		$	515,427
Net (decrease) increase in cash and cash equivalents	$	(112,224	)	$	233,157
Cash and cash equivalents, beginning of period	$	160,995		$	1
Cash and cash equivalents, end of period	$	48,771		$	233,158
Supplemental andnon-cash financing activities
Interest expense paid	$	10,631		$	432
Deemed distribution of income/contribution from Members	$	1,865		$	—

See Notes to Consolidated Financial Statements.

13

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited)

(dollar amounts in thousands, except for unit data)

September 30, 2019

1. Organization and Basis of Presentation

Organization: TCW Direct Lending VII LLC (the “Company”) was formed as a Delaware limited liability company on May 23, 2017. The Company engaged in a private offering of its common limited liability company units (the “Units”) to investors in reliance on exemptions from the registration requirements of the U.S. Securities Act of 1933, as amended (the “Securities Act”). In addition, the Company may issue preferred units (“Preferred Units”), though it currently has no intention to do so. On August 18, 2017, the Company sold and issued 10 Units at an aggregate purchase price of $1,000 to TCW Asset Management Company LLC (the “Adviser”), an affiliate of the TCW Group, Inc. The Company commenced operations during the second quarter of fiscal year 2018.

The Company has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). The Company has also elected to be treated for U.S. federal income tax purposes as a Regulated Investment Company (a “RIC”) under Subchapter M of the U.S Internal Revenue Code of 1986, as amended (the “Code”), beginning fiscal year 2018. The Company will be required to meet the minimum distribution and other requirements for RIC qualification. As a BDC and a RIC, the Company will be required to comply with certain regulatory requirements.

During fiscal year 2018, the Company formed two Delaware limited liability companies which each have a single member interest owned by the Company.

These consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant

intercompany transactions and balances have been eliminated in consolidation.

Term: The term of the Company will continue until the sixth anniversary of the Initial Closing Date (as defined below), April 13, 2024, unless extended or sooner dissolved as provided in the Company’s amended and restated limited liability agreement (the “LLC Agreement”) or by operation of law. The Company may extend the term for two additionalone-year periods upon written notice to the holders of the Units (the “Unitholders) and holders of preferred units, if any, (together with the Unitholders, the “Members”) at least 90 days prior to the expiration of the term or the end of the firstone-year period. Thereafter, the term may be extended for successiveone-year periods, with the vote or consent of a supermajority in interest of the holders of the Units.

Commitment Period: The Commitment Period commenced on April 13, 2018 (the “Initial Closing Date”), the day on which the Company completed the first closing of the sale of its Units to persons not affiliated with the Adviser and will end on May 16, 2021, which is the later of (a) April 13, 2021, three years from the Initial Closing Date and (b) May 16, 2021, three years from the date in which the Company first completed an investment.

The Commitment Period is subject to termination upon the occurrence of a Key Person Event defined as follows: A “Key Person Event” will occur if, during the Commitment Period, (i) Richard T. Miller and one or more of Suzanne Grosso, Mark Gertzof or James S. Bold (each of such four persons, a “Key Person”) fail to devote substantially all of their business time to the investment activities of the Company, the prior funds, any successor funds and any fund(s) managed by the Adviser or an affiliate of the Adviser thatco-invest or potentiallyco-invest with the Company, on a combined basis (together, the “Related Entities”); or (ii) Ms. Grosso, Mr. Gertzof and Mr. Bold all fail to devote substantially all of their business time to the investment activities of the Company and the Related Entities, in each case other than as a result of a temporary disability; provided, that, if a replacement has been approved as described in the paragraphs below, such replacement shall be specifically designated to take the place of one of the above-named individuals and the definition of “Key Person Event” will be amended to take into account such successor. Upon the occurrence of a Key Person Event, and in the event that the Adviser fails to replace the above-referenced individuals in the manner contemplated in this paragraph, the Commitment Period shall be automatically terminated upon such Key Person Event. The Commitment Period will bere-instated upon the vote or written consent of 66 2/3% in interest of the Unitholders. The Adviser is permitted at any time to replace any person designated above with a senior professional (including a Key Person) selected by the Adviser, provided that such replacement has been approved by a majority of the Unitholders (in which case, the approved substitute will be a Key Person in lieu of the person replaced). If such replacement(s) end the occurrence of a Key Person Event, the Commitment Period will automatically be reinstated.

If, during the Commitment Period, any Key Person shall fail to devote substantially all of his or her business time to the investment activities of the Company and the Related Entities other than as a result of a temporary disability (the occurrence of such event, a “Key Person Departure”), the Company shall provide written notice to Unitholders of such Key Person Departure within 30 days of the date of such Key Person Departure.

14

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

1. Organization and Basis of Presentation (Continued)

If a Key Person Departure occurs during the Commitment Period and the Adviser determines to replace such Key Person, the Company shall obtain the approval of such replacement by a majority in interest of the Unitholders no later than the date of the Company’s next annual meeting; provided that the Company may, in its discretion, determine to obtain the approval of such replacement no later than 90 days after the date that the Adviser informs the Company of its proposed replacement of the Key Person.

If the Company fails to obtain approval of a replacement of a Key Person following a Key Person Departure as provided in the paragraph above, then the Key Person Departure shall be permanent and the Adviser shall not be permitted to replace such Key Person.

In accordance with the Company’s LLC Agreement, the Company may complete investment transactions that were significantly in process as of the end of the Commitment Period and which the Company reasonably expects to be consummated prior to 90 days subsequent to the expiration date of the Commitment Period. The Company may also effectfollow-on investments up to an aggregate maximum of 10% of Capital Commitments (as defined below).

Capital Commitments:On the Initial Closing Date, the Company began accepting subscription agreements from investors for the private sale of its Units. On January 14, 2019, the Company completed its fourth and final closing sale of Units.

As of September 30, 2019, the Company had sold 13,734,010 Units for an aggregate offering price of $1,373,401. Each Unitholder is obligated to contribute capital equal to its respective capital commitment to the Company (the “Commitment”) and each Unit’s Commitment obligation is $100.00 per unit. The sale of the Units was made pursuant to subscription agreements entered into by the Company and each investor. Under the terms of the subscription agreements, the Company may draw down all or any portion of the undrawn commitment with respect to each Unit generally upon at least ten business days’ prior written notice to the unitholders. The amount of capital that remains to be drawn down and contributed is referred to as an “Undrawn Commitment”.

The commitment amount funded does not include amounts contributed in anticipation of a potential investment that the Company did not consummate and therefore returned to the Members as unused capital. As of September 30, 2019, aggregate Commitments, Undrawn Commitments, percentage of Commitments funded and the number of subscribed for Units of the Company were as follows:

	Commitments		Undrawn Commitments		% of Commitments Funded			Units
Unitholder	$	1,373,401	$	773,401		43.7	%		13,734,010

Recallable Amount: A Unitholder may be required tore-contribute amounts distributed equal to (a) such Unitholder’s share of all portfolio investments that are repaid to the Company, or otherwise recouped by the Company, and distributed to the Unitholder, in whole or in part, during or after the Commitment period, reduced by (b) allre-contributions made by such Unitholder. This amount, (the “Recallable Amount”) is excluded from the calculation of the accrual based net asset value.

The Recallable Amount as of September 30, 2019 was $0.

2. Significant Accounting Policies

Basis of Presentation: The Company’s consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The Company is an investment company following accounting and reporting guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946,Financial Services—Investment Companies, (“ASC 946”). The Company has also consolidated the results of its wholly-owned subsidiaries in its consolidated financial statements in accordance with ASC 946.

15

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

2. Significant Accounting Policies (Continued)

Use of Estimates: The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect (i) the reported amounts of assets and liabilities at the date of the consolidated financial statements, (ii) the reported amounts of income and expenses during the years presented and (iii) disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Actual results could differ from those estimates, and such differences could be material.

Investments: The Company measures the fair value of its investments in accordance with ASC Topic 820,Fair Value Measurements and Disclosure(“ASC 820”). Fair value is the price 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. Market participants are defined as buyers and sellers in the principal or most advantageous market (which may be a hypothetical market) that are independent, knowledgeable, and willing and able to transact. In accordance with ASC 820, the Company considers the principal market of its investments to be the market in which the investment trades with the greatest volume and level of activity.

Transactions: The Company records investment transactions on the trade date. The Company considers the trade date for investments not traded on a recognizable exchange, or traded in theover-the-counter markets, to be the date on which the Company receives legal or contractual title to the asset and bears the risk of loss.

Income Recognition: Interest income is recorded on an accrual basis unless doubtful of collection or the related investment is in default. Realized gains and losses on investments are recorded on a specific identification basis. The Company typically receives a fee in the form of a discount to the purchase price at the time it funds an investment in a loan. The discount is accreted to interest income over the life of the respective loan, using the effective-interest method assuming there are no questions as to collectability, and reflected in the amortized cost basis of the investment. Discounts associated with a revolver as well as fees associated with a delayed draw that remains unfunded are treated as a discount to the issuer’s term loan. Ongoing facility, commitment or other additional fees including prepayment fees, consent fees and forbearance fees are recognized immediately when earned as income.

Deferred Financing Costs: Deferred financing costs incurred by the Company in connection with the Credit Facilities (as defined in Note 7 to the Consolidated Financial Statements), including arrangement fees, upfront fees and legal fees, are amortized on a straight-line basis over the term of the respective credit facility.

Organization and Offering Costs: The Company expensed organization costs totaling $740 (net of $380 in Adviser reimbursement) since its inception through December 31, 2018. No additional organization costs were incurred during the three and nine months ended September 30, 2019. Offering costs totaling $633 (net of $324 in Adviser reimbursement) was charged directly to Members’ Capital on December 31, 2018. No additional offering costs were incurred during the three and nine months ended September 30, 2019. The Company did not bear more than an amount equal to 10 basis points of the aggregate capital commitments for organization and offering expenses.

Cash and Cash Equivalents: The Company considers all investments with a maturity of three months or less at the time of acquisition to be cash equivalents. As of September 30, 2019, cash and cash equivalents are comprised of demand deposits and highly liquid investments with maturities of three months or less. Cash equivalents are carried at amortized costs which approximates fair value, and are classified as Level 1 in the GAAP valuation hierarchy.

Income Taxes:The Company has elected to be regulated as a BDC under the 1940 Act. The Company also elected to be treated as a RIC under the Code beginning with the taxable year ending December 31, 2018. So long as the Company maintains its status as a RIC, it generally will not pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as dividends. Rather, any tax liability related to income earned and distributed by the Company represents obligations of the Company’s investors and will not be reflected in the consolidated financial statements of the Company.

16

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

2. Significant Accounting Policies (Continued)

Recent Accounting Pronouncements: On May 28, 2014, the FASB issued Accounting Standards Update (“ASU”)No. 2014-09,Revenue from Contracts with Customers (Topic 606). The guidance in this update supersedes the revenue recognition requirements in Topic 605,Revenue Recognition, and most industry-specific guidance throughout the Industry Topics of the Codification. Additionally, this Update supersedes some cost guidance included in Subtopic605-35,Revenue Recognition–Construction-Type and Production-Type Contracts. This update is effective for fiscal years beginning after December 15, 2017. The Company adopted this ASU during the second quarter of fiscal 2018 and such adoption did not have a material impact on the Company’s consolidated financial statements.

In January 2016, the FASB issued ASU2016-01,Financial Instruments (Subtopic825-10): Recognition and Measurement of Financial Assets and Liabilities. The amendments in this update makes improvements to the requirements for accounting for equity investments and simplify the impairment assessment of equity investments. For public entities this update is effective for fiscal years beginning after December 15, 2017. The Company adopted this ASU during the second quarter of fiscal 2018 and such adoption did not have a material impact on the Company’s consolidated financial statements.

In February 2018, the FASB issued ASU2018-03,Technical Corrections and Improvements to Financial Instrument —Overall (Subtopic825-10): Recognition and Measurement of Financial Assets and Financial Liabilities. The amendments in this update provide a variety of technical corrections and improvements to how entities should account for financial instruments and shorten the amortization period for certain callable debt securities held at premium. For public entities, this update is effective for fiscal years beginning after December 15, 2017, and for interim periods within those fiscal years beginning after June 15, 2018. The Company adopted this ASU during the third quarter of fiscal 2018 and such adoption did not have a material impact on the Company’s consolidated financial statements.

On August 17, 2018, the SEC issued a final rule that reduces or eliminates certain disclosure requirements under RegulationS-X, and expands others. This final rule was effective for the Company beginning January 1, 2018. As a result of this final rule, the Company has presented in its Consolidated Statements of Assets and Liabilities its total accumulated earnings (loss), rather than its components.

On August 28, 2018, the FASB issued ASU2018-13,Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. The updated guidance modifies the disclosure requirements on fair value measurements by (1) removing certain disclosure requirements including policies related to valuation processes and the timing of transfers between levels of the fair value hierarchy, (2) amending disclosure requirements related to measurement uncertainty from the use of significant unobservable inputs, and (3) adding certain new disclosure requirements including changes in unrealized gains and losses for the period included in other comprehensive income (loss) for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements. This ASU is effective for fiscal years beginning after December 15, 2019, including interim periods therein, with early adoption permitted. As permitted by the ASU, the Company early adopted the following applicable provisions of the ASU:

• removed the Company’s disclosure of policy for timing of transfers between levels;

• removed the disclosure describing the Company’s valuation process for Level 3 fair value measurements;

• for investments measured using net asset values, disclosed (1) the timing of liquidation of an investee’s assets and (2) the date when redemption restrictions will lapse, to the extent that such information has been publicly announced by the investee; and

• disclosed information about the uncertainty of Level 3 fair value measurements as of the reporting date, rather than at a point in the future.

The Company is currently evaluating the effect of additional disclosures prescribed by this ASU on its consolidated financial statements.

17

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

3. Investment Valuation and Fair Value Measurements

Investments at Fair Value:Investments held by the Company are valued at fair value. Fair value is generally determined on the basis of last reported sales prices or official closing prices on the primary exchange in which each security trades, or if no sales are reported, based on the midpoint of the valuation range obtained for debt investments from a quotation reporting system, established market makers or pricing service.

Investments for which market quotes are not readily available or are not considered reliable are valued at fair value and approved by the Board of Directors (the “Board”) based on similar instruments, internal assumptions and the weighting of the best available pricing inputs.

Fair Value Hierarchy:Assets and liabilities are classified into three levels by the Company based on valuation inputs used to determine fair value into three levels:

Level 1 values are based on unadjusted quoted market prices in active markets for identical assets.

Level 2 values are based on significant observable market inputs, such as quoted prices for similar assets and quoted prices in inactive markets or other market observable inputs.

Level 3 values are based on significant unobservable inputs that reflect the Company’s determination of assumptions that market participants might reasonably use in valuing the assets.

Categorization within the hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The valuation levels are not necessarily an indication of the risk associated with investing in those securities.

Level 1 Assets (Investments): The valuation techniques and significant inputs used to determine fair value are as follows:

Equity, (Level 1), includes common stock and warrants valued at the closing price on the primary exchange in which the security trades.

Level 3 Assets (Investments):The following valuation techniques and significant inputs are used to determine the fair value of investments in private debt and equity for which reliable market quotations are not available. Some of the inputs are independently observable however, a significant portion of the inputs and the internal assumptions applied are unobservable.

Debt, (Level 3), includes investments in privately originated senior secured debt. Such securities are valued based on specific pricing models, internal assumptions and the weighting of the best available pricing inputs. A discounted cash flow approach incorporating a weighted average cost of capital is generally used to determine fair value or, in some cases, an enterprise value waterfall method. Valuation may also include a shadow rating method. Standard pricing inputs include but are not limited to the financial health of the issuer, place in the capital structure, value of other issuer debt, credit, industry, and market risk and events.

Equity, (Level 3), include common stock and warrants. Such securities are valued based on specific pricing models, internal assumptions and the weighting of the best available pricing inputs. A market approach is generally used to determine fair value. Pricing inputs include, but are not limited to, financial health and relevant business developments of the issuer; EBITDA; market multiples of comparable companies; comparable market transactions and recent trades or transactions; issuer, industry and market events; and contractual or legal restrictions on the sale of the security. When a Black-Scholes pricing model is used it follows the income approach. The pricing model takes into account the contract terms as well as multiple inputs, including: time value, implied volatility, equity prices and interest rates. A liquidity discount based on current market expectations, future events, minority ownership position and the period management reasonably expects to hold the investment may be applied.

Pricing inputs and weightings applied to determine value require subjective determination. Accordingly, valuations do not necessarily represent the amounts that may eventually be realized from sales or other dispositions of investments.

18

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

3. Investment Valuation and Fair Value Measurements (Continued)

The following is a summary by major security type of the fair valuations according to inputs used in valuing investments listed in the Consolidated Schedule of Investments as of September 30, 2019:

Investments	Level 1		Level 2		Level 3		Total
Debt	$	—	$	—	$	1,066,276	$	1,066,276
Equity		3,304		—		7		3,311
Cash equivalents		26,605		—		—		26,605
Total Assets	$	29,909	$	—	$	1,066,283	$	1,096,192

The following is a summary by major security type of the fair valuations according to inputs used in valuing investments listed in the Consolidated Schedule of Investments as of December 31, 2018:

Investments	Level 1		Level 2		Level 3		Total
Debt	$	—	$	—	$	538,926	$	538,926
Equity		1,607		—		—		1,607
Cash equivalents		150,656		—		—		150,656
Total Assets	$	152,263	$	—	$	538,926	$	691,189

The following table provides a reconciliation of the beginning and ending balances for total investments that use Level 3 inputs for the three and nine months ended September 30, 2019 and 2018:

	Debt			Equity			Total
Balance, July 1, 2019	$	699,995		$	—		$	699,995
Purchases*		422,712			755			423,467
Sales and paydowns of investments		(64,130	)		—			(64,130	)
Amortization of premium and accretion of discount, net		1,837			—			1,837
Net realized gains		302			—			302
Net change in unrealized appreciation/depreciation		5,560			(748	)		4,812
Balance, September 30, 2019	$	1,066,276		$	7		$	1,066,283
Change in net unrealized appreciation/depreciation in investments held as of September 30, 2019	$	5,706		$	(748	)	$	4,958

* Includes payments receivedin-kind

	Debt			Equity			Total
Balance, January 1, 2019	$	538,926		$	—		$	538,926
Purchases*		606,811			755			607,566
Sales and paydowns of investments		(93,484	)		—			(93,484	)
Amortization of premium and accretion of discount, net		3,544			—			3,544
Net realized gains		751			—			751
Net change in unrealized appreciation/depreciation		9,728			(748	)		8,980
Balance, September 30, 2019	$	1,066,276		$	7		$	1,066,283
Change in net unrealized appreciation/depreciation in investments held as of September 30, 2019	$	9,977		$	(748	)	$	9,229

* Includes payments receivedin-kind

19

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

3. Investment Valuation and Fair Value Measurements (Continued)

	Debt			Total
Balance, July 1, 2018	$	62,168		$	62,168
Purchases*		235,918			235,918
Sales and paydowns of investments		(15,193	)		(15,193	)
Amortization of premium and accretion of discount, net		88			88
Net realized gains		150			150
Net change in unrealized appreciation/depreciation		4,660			4,660
Balance, September 30, 2018	$	287,791		$	287,791
Change in net unrealized appreciation/depreciation in investments held as of September 30, 2018	$	4,660		$	4,660

* Includes payments receivedin-kind

	Debt			Total
Balance, January 1, 2018	$	—		$	—
Purchases*		297,671			297,671
Sales and paydowns of investments		(15,193	)		(15,193	)
Amortization of premium and accretion of discount, net		96			96
Net realized gains		150			150
Net change in unrealized appreciation/depreciation		5,067			5,067
Balance, September 30, 2018	$	287,791		$	287,791
Change in net unrealized appreciation/depreciation in investments held as of September 30, 2018	$	5,067		$	5,067

* Includes payments receivedin-kind

The Company did not have any transfers between levels during the three and nine months ended September 30, 2019 and 2018.

Level 3 Valuation and Quantitative Information:The following table summarizes the valuation techniques and quantitative information utilized in determining the fair value of the Level 3 investments as of September 30, 2019:

Investment Type	Fair Value		Valuation Technique	Unobservable Input	Range	Weighted Average			Valuation from an Increase in Input
Debt	$	1,066,276	Income Method	Discount Rate	5.6% to 14.6%		9.2	%	Decrease
Equity	$	7	Market Method	EBITDA Multiple	3.5x to 4.5x		N/A		Increase

20

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

3. Investment Valuation and Fair Value Measurements (Continued)

The following table summarizes the valuation techniques and quantitative information utilized in determining the fair value of the Level 3 investments as of December 31, 2018:

Investment Type	Fair Value		Valuation Technique	Unobservable Input	Range	Weighted Average			Valuation from an Increase in Input
Debt	$	538,926	Income Method	Discount Rate	7.7% to 20.0%		9.9	%	Decrease

The Company utilizes the midpoint of a valuation range provided by an external, independent valuation firm.

4. Agreements and Related Party Transactions

Advisory Agreement: On December 29, 2017, the Company entered into the Investment Advisory and Management Agreement (the “Advisory Agreement”) with the Adviser, its registered investment adviser under the Investment Advisers Act of 1940, as amended. The Advisory Agreement became effective upon its execution. Unless earlier terminated, the Advisory Agreement will remain in effect for a period of two years and will remain in effect from year to year thereafter if approved annually by (i) the vote of the Board, or by the vote of a majority of the Company’s outstanding voting securities, and (ii) the vote of a majority of the Board who are not “interested persons” (as defined in Section 2(a)(19) of the 1940 Act) of the Company, the Adviser or any of their respective affiliates (the “Independent Directors”). The Advisory Agreement will automatically terminate in the event of an assignment by the Adviser. The Advisory Agreement may be terminated by either party, by vote of the Company’s Board, or by a vote of the majority of the Company’s outstanding voting units, without penalty upon not less than 60 days’ prior written notice to the applicable party. If the Advisory Agreement is terminated according to this paragraph, the Company will pay the Adviser apro-rated portion of the Management Fee and Incentive Fee (each as defined below).

Pursuant to the Advisory Agreement, the Adviser will:

• determine the composition of the Company’s portfolio, the nature and timing of the changes to the Company’s portfolio and the manner of implementing such changes;

• identify, evaluate and negotiate the structure of the investments the Company makes (including performing due diligence on the Company’s prospective portfolio companies);

• determine the assets the Company will originate, purchase, retain or sell;

• close, monitor and administer the investments the Company makes, including the exercise of any rights in the Company’s capacity as a lender; and

• provide the Company such other investment advice, research and related services as the Company may, from time to time, require.

21

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

4. Agreements and Related Party Transactions (Continued)

The Company pays to the Adviser, quarterly in arrears, a management fee in cash (the “Management Fee”) calculated as follows: 0.375% (i.e., 1.50% per annum) of the average gross assets of the Company on a consolidated basis, with the average determined based on the gross assets of the Company as of the end of the three most recently completed calendar months. “Gross assets” means the amortized cost of portfolio investments of the Company (including portfolio investments purchased with borrowed funds and other forms of leverage, such as Preferred Units, public and private debt issuances, derivative instruments, repurchase agreements and other similar instruments or arrangements) that have not been sold, distributed to the members, or written off for tax purposes (but reduced by any portion of such cost basis that has been written down to reflect a permanent impairment of value of any portfolio investment), and excluding cash and cash equivalents. The Management Fee payable for any partial month or quarter will be appropriatelypro-rated. The Adviser may defer its right to receive current payment of such fee until the Company is notified otherwise.

In addition, the Adviser will receive an incentive fee (the “Incentive Fee”) as follows:

(a) First, no Incentive Fee will be owed until the Unitholders have collectively received cumulative distributions pursuant to this clause equal to their aggregate contributions to the Company in respect of all Units;

(b) Second, no Incentive Fee will be owed until the Unitholders have collectively received cumulative distributions equal to a 9% internal rate of return on their aggregate contributions to the Company in respect of all Units (the “Hurdle”);

(c) Third, the Adviser will be entitled to an Incentive Fee out of 100% of additional amounts otherwise distributable to Unitholders until such time as the Incentive Fee paid to the Adviser is equal to 20% of the sum of (i) the amount by which the Hurdle exceeds the aggregate capital contributions of the Unitholders in respect of all Units and (ii) the amount of Incentive Fee being paid to the Adviser pursuant to this clause (c); and

(d) Thereafter, the Adviser will be entitled to an Incentive Fee equal to 20% of additional amounts otherwise distributable to Unitholders in respect of all Units, with the remaining 80% distributed to the Unitholders.

The Incentive Fee is calculated on a cumulative basis and the amount of the Incentive Fee payable in connection with any distribution (or deemed distribution) will be determined in accordance with the foregoing formula each time amounts are to be distributed to the Unitholders.

For purposes of calculating the Incentive Fee, aggregate contributions shall not include Earnings Balancing Contributions or Late-Closer Contributions, and the distributions to Unitholders shall not include distributions attributable to Late-Closer Contributions. Earnings Balancing Contributions received by the Company will not be treated as amounts distributed to Unitholders for purposes of calculating the Incentive Fee. In addition, if distributions to which a Defaulting Member otherwise would have been entitled have been withheld pursuant to 6.2.4 of the TCW Direct Lending VII LLC Agreement (the “LLC Agreement”), the amounts so withheld shall be treated for such purposes as having been distributed to such Defaulting Member. The amount of any distribution of securities made in kind shall be equal to the fair market value of those securities at the time of distribution determined pursuant to 13.4 of the LLC Agreement.

If the Advisory Agreement terminates early for any reason other than (i) the Adviser voluntarily terminating the agreement or (ii) the Company terminating the agreement for cause (as set out in the Advisory Agreement), the Company will be required to pay the Adviser a final incentive fee payment (the “Final Incentive Fee Payment”). The Final Incentive Fee Payment will be calculated as of the date the Advisory Agreement is so terminated and will equal the amount of Incentive Fee that would be payable to the Adviser if (A) all of the Company’s investments were liquidated for their current value (but without taking into account any unrealized appreciation of any portfolio investment), and any unamortized deferred portfolio investment-related fees were deemed accelerated, (B) the proceeds from such liquidation were used to pay all of the Company’s outstanding liabilities, and (C) the remainder were distributed to Unitholders and paid as Incentive Fee in accordance with the “waterfall” (i.e., clauses (a) through (d)) described above for determining the amount of the Incentive Fee. The Company will make the Final Incentive Fee Payment in cash on or immediately following the date the Advisory Agreement is so terminated.

22

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

4. Agreements and Related Party Transactions (Continued)

Adviser Return Obligation: After the Company has made its final distribution of assets in connection with its dissolution, if the Adviser has received aggregate payments of Incentive Fees in excess of the amount the Adviser was entitled to receive pursuant to “Incentive Fee” above, then the Adviser will return to the Company, on or before 90 days after such final distribution of assets, an amount equal to such excess (the “Adviser Return Obligation”). Notwithstanding the preceding sentence, in no event will the Adviser be required to return to the Company an amount greater than the aggregate Incentive Fees paid to the Adviser, reduced by the excess of (a) the aggregate federal, state and local income tax liability the Adviser incurred in connection with the payment of such Incentive Fees, over (b) an amount equal to the U.S. federal and state tax benefits available to the Adviser by virtue of the payment made by the Adviser pursuant to its Adviser Return Obligation.

Administration Agreement: On September 25, 2018, the Company entered into an Amended and Restated Administration Agreement (the “Administration Agreement”) with TCW Asset Management Company LLC (the “Administrator”), which amended and restated the Admiration Agreement between the Company and the Administrator entered into on April 16, 2018. Under the Administration Agreement, the Administrator (or one or more delegated service providers) will oversee the maintenance of the Company’s financial records and otherwise assist with the Company’s compliance with regulations applicable to a business development company under the Investment Company Act of 1940, as amended, and a regulated investment company under Subchapter M of the U.S. Internal Revenue Code of 1986, as amended; monitor the payment of the Company’s expenses; oversee the performance of administrative and professional services rendered to the Company by others; be responsible for the financial and other records that the Company is required to maintain; prepare and disseminate reports to Unitholders and reports and other materials to be filed with the SEC or other regulators; assist the Company in determining and publishing (as necessary or appropriate) its net asset value; oversee the preparation and filing of tax returns; generally oversee the payment of expenses; and provide such other services as the Administrator, subject to review of the Company’s board of directors, shall from time to time determine to be necessary or useful to perform its obligations under the Administration Agreement. Payments under the Administration Agreement will be equal to an amount that reimburses the Administrator for the costs and expenses incurred by the Administrator in performing its obligations and providing personnel and facilities under the Administration Agreement. The Administrator shall seek such reimbursement from the Company no more than once during any calendar year and shall only seek such reimbursement when all Company Expenses (as defined below) for such calendar year have been paid or accrued. Amounts paid pursuant to the Administration Agreement are subject to the annual cap on Company Expenses (as defined below), as described more fully below.

The Company, and indirectly the Unitholders, will bear all costs, expenses and liabilities, other than Adviser Operating Expenses (as defined below) (which shall be borne by the Adviser), in connection with the organization, operations, administration and transactions of the Company (“Company Expenses”). Company Expenses shall include, without limitation: (a) organizational expenses and expenses associated with the issuance of the Units; (b) expenses of calculating the Company’s net asset value (including the cost and expenses of any independent valuation firm); (c) fees payable to third parties, including agents, consultants, attorneys or other advisors, relating to, or associated with, evaluating and making investments; (d) expenses incurred by the Adviser or the Administrator payable to third parties, including agents, consultants, attorneys or other advisors, relating to or associated with monitoring the financial and legal affairs for the Company, providing administrative services, monitoring or administering the Company’s investments and performing due diligence reviews of prospective investments and the corresponding portfolio companies; (e) costs associated with the Company’s reporting and compliance obligations under the Investment Company Act of 1940, the Securities Exchange Act of 1934, as amended, and other applicable federal or state securities laws; (f) fees and expenses incurred in connection with debt incurred to finance the Company’s investments or operations, and payment of interest and repayment of principal on such debt; (g) expenses related to sales and purchases of Units and other securities; (h) Management Fees and Incentive Fees; (i) administrator fees, if any, payable under the Administration Agreement; (j) transfer agent,sub-administrator and custodial fees; (k) expenses relating to the issue, repurchase and transfer of Units to the extent not borne by the relevant transferring Unitholders and/or assignees; (l) federal and state registration fees; (m) federal, state and local taxes and other governmental charges assessed against the Company; (n) independent directors’ fees and expenses and the costs associated with convening a meeting of the Company’s board of directors or any committee thereof; (o) fees and expenses and the costs associated with convening a meeting of the Unitholders or holders of any Preferred Units of the Company, as well as the compensation of an investor relations professional responsible for the coordination and administration of the foregoing; (p) costs of any reports, proxy statements or other notices to Unitholders, including printing and mailing costs; (q) costs and expenses related to the preparation of the Company’s consolidated

23

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

4. Agreements and Related Party Transactions (Continued)

financial statements and tax returns; (r) the Company’s allocable portion of the fidelity bond, directors and officers/errors and omissions liability insurance, and any other insurance premiums; (s) direct costs and expenses of administration, including printing, mailing, long distance telephone, and copying; (t) independent auditors and outside legal costs, including legal costs associated with any requests for exemptive relief,“no-action” positions or other guidance sought from a regulator, pertaining to the Company; (u) compensation of other third party professionals to the extent they are devoted to preparing the Company’s consolidated financial statements or tax returns or providing similar “back office” financial services to the Company; (v) Adviser costs and expenses (excluding travel) in connection with identifying and investigating investment opportunities for the Company, monitoring the investments of the Company and disposing of any such investments; (w) portfolio risk management costs; (x) commissions or brokerage fees or similar charges incurred in connection with the purchase or sale of securities (including merger fees); (y) costs and expenses attributable to normal and extraordinary investment banking, commercial banking, accounting, auditing, appraisal, valuation, administrative agent activities, custodial and registration services provided to the Company, including in each case services with respect to the proposed purchase or sale of securities by the Company that are not reimbursed by the issuer of such securities or others (whether or not such purchase or sale is consummated); (z) costs of amending, restating or modifying the LLC Agreement or Advisory Agreement or related documents of the Company or related entities; (aa) fees, costs, and expenses incurred in connection with the termination, liquidation or dissolution of the Company or related entities and (bb) all other properly and reasonably chargeable expenses incurred by the Company or the Administrator in connection with administering the Company’s business. Notwithstanding the foregoing, in the event of a Reorganization (as defined in the LLC Agreement) that results in a Public Company (as defined in the LLC Agreement) or an Extension Fund (as defined in the LLC Agreement), including a Reorganization (as defined in the LLC Agreement) pursuant to which the Company becomes the Public Company (as defined in the LLC Agreement) or the Extension Fund (as defined in the LLC Agreement), the fees, costs and expenses associated with any such restructuring, initial public offering, listing of equity securities or reorganization will be borne appropriately by the Public Company (as defined in the LLC Agreement) and the Extension Fund (as defined in the LLC Agreement) (and indirectly only by Unitholders that elect to become investors in the Public Company (as defined in the LLC Agreement) or the Extension Fund (as defined in the LLC Agreement)), as the case may be, and no others will directly or indirectly bear such fees, costs or expenses.

However, the Company will not bear (a) more than an amount equal to 10 basis points of investors’ aggregate Commitments for organizational expenses and offering expenses in connection with the offering of Units through the date that is six months after the Initial Closing Date, as it may be extended by the Adviser, and (b) more than an amount equal to 12.5 basis points of aggregate Commitments computed annually for Company Expenses; provided, that, any amount by which actual annual expenses in (b) exceed the 12.5 basis point limit shall be carried over to the next year, without limitation, as additional expense until the earlier of the Reorganization (as defined in the LLC Agreement) or the dissolution of the Company, with any partial year assessed on a pro rata basis; and provided, further, that in determining the Company Expenses subject to the 12.5 basis point limit in (b), the following expenses shall be excluded and shall be borne by the Company as incurred without regard to the 12.5 basis point limit in (b): the Management Fee, the Incentive Fee, organizational and offering expenses (which are subject to the separate cap), amounts incurred in connection with the Company’s borrowings (including interest, bank fees, legal fees and other transactional expenses arising out of or related to any borrowing or borrowing facility and similar costs), transfer agent fees, federal, state and local taxes and other governmental charges assessed against the Company,out-of-pocket expenses of calculating the Company’s net asset value (including the cost and expenses of any independent valuation firm engaged for that purpose and the costs and expenses of the valuation of the Company’s portfolio investments performed by the Company’s independent auditors in order to comply with applicable Public Company Accounting Oversight Board standards),out-of-pocket costs and expenses incurred in connection with arranging or structuring investments and their ongoing operations (including expenses and liabilities related to the formation and ongoing operations of any special purpose entity or entities in connection with an investment),out-of-pocket legal costs associated with any requests for exemptive relief,“no-action” positions or other guidance sought from a regulator pertaining to the Company,out-of-pocket costs and expenses relating to any Reorganization (as defined in the LLC Agreement) or liquidation of the Company, and any extraordinary expenses (such as litigation expenses and indemnification payments). Notwithstanding the foregoing, in no event will the Company carryforward to future periods the amount by which actual annual Company Expenses for a year exceed the 12.5 basis point limit for more than three years from the date on which such expenses were reimbursed.

24

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

4. Agreements and Related Party Transactions (Continued)

“Adviser Operating Expenses” means overhead and operating and administrative expenses incurred by or on behalf of the Adviser or any of its affiliates, including the Company, in connection with maintaining and operating the Adviser’s office, including salaries and other compensation (including compensation due to its officers), rent, routine office equipment expense and liability and insurance premiums (other than those incurred in maintaining fidelity bonds and indemnitee insurance policies), in furtherance of providing supervisory investment management services for the Company. Adviser Operating Expenses also includes any expenses incurred by the Adviser or its Affiliates in connection with the Adviser’s registration as an investment adviser under the Investment Advisers Act of 1940, as amended, or with its compliance as a registered investment adviser thereunder.

All Adviser Operating Expenses and all expenses of the Company that the Company will not bear will, as set forth above, will be borne by the Adviser or its affiliates.

5. Commitments and Contingencies

The Company had the following unfunded commitments and unrealized losses by investment as of September 30, 2019 and December 31, 2018:

	Maturity / Expiration	September 30, 2019				December 31, 2018
Unfunded Commitments		Amount		Unrealized Losses		Amount		Unrealized Losses
Encompass Digital Media, Inc.	September 2023	$	1,444	$	27	$	2,167	$	30
Hometown Food Company	August 2023		3,725		34		5,881		77
SMTC Corporation	May 2019		—		—		3,902		144
United Poly System Holding, Inc.	June 2024		6,688		74		—		—
Winsight, LLC	November 2023		2,217		9		2,217		16
Winsight, LLC	November 2021		18,842		75		18,842		132
Total		$	32,916	$	219	$	33,009	$	399

From time to time, the Company may become a party to certain legal proceedings incidental to the normal course of its business. As of September 30, 2019, the Company is not aware of any pending or threatened litigation.

In the normal course of business, the Company enters into contracts which provide a variety of representations and warranties, and that provide general indemnifications. Such contracts include those with certain service providers, brokers and trading counterparties. Any exposure to the Company under these arrangements is unknown as it would involve future claims that may be made against the Company; however, based on the Company’s experience, the risk of loss is remote and no such claims are expected to occur. As such, the Company has not accrued any liability in connection with such indemnifications.

6. Members’ Capital

The Company’s Unit activity for the three and nine months ended September 30, 2019 and 2018 was as follows:

	Three Months Ended September 30,				Nine Months Ended September 30,
	2019		2018		2019		2018
Units at beginning of period		13,734,010		5,054,260		10,672,260		10
Units issued and committed		—		2,036,500		3,061,750		7,090,750
Units issued and committed at end of period		13,734,010		7,090,760		13,734,010		7,090,760

For the three and nine months ended September 30, 2019, the Company processed nil and $1,865 of deemed distributions andre-contributions, respectively. No deemed distributions andre-contributions were processed during the three and nine months ended September 30, 2018.

25

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

7. Credit Facilities

On May 10, 2018, the Company entered into a Revolving Credit Agreement (the “Natixis Credit Agreement”) among the Company, as borrower, and Natixis, New York Branch (“Natixis”), as administrative agent and the committed lenders, conduit lenders and funding agents. The Natixis Credit Agreement provides for a revolving credit line (the “Natixis Credit Facility”) of up to $150,000 (the “Natixis Maximum Commitment”), subject to the lesser of the “Natixis Borrowing Base” assets or the Natixis Maximum Commitment. The Natixis Borrowing Base assets equal the sum of a percentage of unfunded commitments from certain classes of eligible investors in the Company (the “Natixis Available Commitment”). The Natixis Credit Facility is generally secured by the Natixis Borrowing Base assets.

The Natixis Maximum Commitment may be periodically increased in amounts designated by the Company, up to an aggregate amount of $1 billion. The maturity date of the Natixis Credit Agreement is May 10, 2021, unless such date is extended at the Company’s option no more than two times for a term of up to 364 days after the maturity date per such extension. Borrowings under the Natixis Credit Agreement bear interest at a rate equal to either (a) a base rate calculated in a customary manner plus 0.55% or (b) an adjusted eurodollar rate calculated in a customary manner plus 1.55%. On September 21, 2018, the Natixis Maximum Commitment increased from $150,000 to $275,000. On November 5, 2018, the Natixis Maximum Commitment increased from $275,000 to $400,000.

The Natixis Credit Facility is secured by a first priority security interest, subject to customary exceptions, in (i) all of the capital commitments of the investors in the Company, (ii) the Company’s right to make capital calls, receive payment of capital contributions from the investors and enforce payment of the capital commitments and capital contributions under the Company’s operating agreement and (iii) a cash collateral account into which the capital contributions from the investors are made. The Natixis Credit Facility may be terminated, and any outstanding amounts thereunder may become due and payable, should the Company fail to satisfy certain covenants. As of September 30, 2019, the Company was in compliance with such covenants.

As of September 30, 2019 and December 31, 2018, the Natixis Borrowing Base assets were less than the Natixis Maximum Commitment. A summary of amounts outstanding and available under the Natixis Credit Facility as of September 30, 2019 and December 31, 2018 is as follows:

Natixis Credit Facility	Total Commitment		Borrowings Outstanding		Available Amount(1)
As of September 30, 2019	$	400,000	$	252,000	$	147,000
As of December 31, 2018	$	400,000	$	300,000	$	55,000

(1) The amount available considers any limitations related to the debt facility borrowing.

On January 29, 2019, TCW DL VII Financing LLC (the “Borrower” or “TCW DL VII Financing”), a newly-formed, wholly-owned, special purpose financing subsidiary of the Company, entered into a senior secured credit facility (the “PNC Credit Facility” and together with the Natixis Credit Facility, the “Credit Facilities”) pursuant to a credit and security agreement (the “PNC Credit Agreement”) with PNC Bank, National Association (“PNC”), as facility agent, the lenders from time to time party thereto, and State Street Bank and Trust Company, as collateral agent.

Under the PNC Credit Facility, the lenders have agreed to extend credit to the Borrower in an aggregate principal amount of up to $400,000 of revolving and term loans (the “PNC Maximum Commitment”), subject to compliance with a borrowing base (the “PNC Borrowing Base”). The PNC Maximum Commitment may be periodically increased in amounts designated by the Borrower up to an aggregate principal amount of $900,000, subject to lender consent and obtaining commitments for the increase. The Borrower may make borrowings of (i) revolving loans under the PNC Credit Facility during the period commencing January 29, 2019 and ending on January 29, 2022 and (ii) term loans under the PNC Credit Facility during the period commencing January 29, 2019 and ending on January 29, 2020, unless, in the case of (i) and (ii), there is an earlier termination of the PNC Credit Facility or event of default thereunder. The PNC Credit Facility will mature on January 29, 2024. Loans under the PNC Credit Facility bear interest at a fluctuating rate of interest per annum equal to, at the Borrower’s option, either (i) three-month LIBOR plus the facility margin of 2.30% per annum or (ii) the Base Rate plus the facility margin of 2.30% per annum.

26

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

7. Credit Facilities (Continued)

On April 11, 2019, the Borrower amended and restated the PNC Credit Agreement (as amended, the “Amended PNC Credit Agreement”) for the PNC Credit Facility. The Amended PNC Credit Agreement, among other things, (a) increased the total commitments under the PNC Credit Facility from $400,000 to $600,000 (the “Amended PNC Maximum Commitment”) and (b) made certain modifications to the calculation of the borrowing base under the prior facility, including the eligibility requirements of collateral obligations pledged under the PNC Credit Facility and loan portfolio concentration limits.

The Borrower’s obligations under the PNC Credit Facility are secured by a first priority security interest in all of the assets of the Borrower, including its portfolio of loans has been contributed by the Company to the Borrower in exchange for 100% of the membership interest of the Borrower and any payments received in respect of such loans. The Company may contribute or sell to the Borrower additional loans from time to time after the closing date, which shall be pledged in favor of the lenders under the PNC Credit Facility.

Under the PNC Credit Facility, the Borrower has made customary representations and warranties and is required to comply with various affirmative and negative covenants, reporting requirements and other customary requirements for similar credit facilities. The PNC Credit Facility also includes events of default that are customary for similar credit facilities. As of September 30, 2019, the Borrower was in compliance with such covenants.

Borrowings of theBorrower are non-recourse to the Company but are considered borrowings of the Company for purposes of complying with the asset coverage requirements under the Investment Company Act of 1940, as amended.

As of September 30, 2019, the PNC Borrowing Base assets were greater than the Amended PNC Maximum Commitment. A summary of amounts outstanding and available under the PNC Credit Facility as of September 30, 2019 is as follows:

PNC Credit Facility	Total Commitment		Borrowings Outstanding		Available Amount(1)
As of September 30, 2019	$	600,000	$	240,000	$	360,000

(1) The amount available considers any limitations related to the debt facility borrowing.

All borrowings under the PNC Credit Facility as of September 30, 2019 were from the revolving line of credit. The Borrower had no term loan borrowings under the PNC Credit Facility as of September 30, 2019. The carrying amount of the Credit Facilities, which are categorized as Level 2 within the fair value hierarchy as of September 30, 2019 and December 31, 2018, approximates its fair value. Valuation techniques and significant inputs used to determine fair value include Company details, credit, market and liquidity risk and events, financial health of the Company, place in the capital structure, interest rate, and the Credit Facilities’ terms and conditions. The Company incurred financing costs of $3,000 and $4,400, in connection with the Natixis Credit Agreement and the PNC Credit Agreement, respectively. In addition, the Company incurred an additional $2,070 in financing costs in connection with the Amended PNC Credit Agreement. The Company recorded these costs as deferred financing costs on its Consolidated Statements of Asset and Liabilities and are being amortized over the respective life of the Natixis Credit Facility and PNC Credit Facility. As of September 30, 2019 and December 31, 2018, $7,762 and $2,454, respectively, of such prepaid deferred financing costs had yet to be amortized.

27

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

7. Credit Facilities (Continued)

The summary information regarding the Credit Facilities for the three and nine months ended September 30, 2019 and 2018 is as follows:

	Three Months Ended September 30,						Nine Months Ended September 30,
	2019			2018			2019			2018
Credit facilities interest expense	$	5,542		$	722		$	12,404		$	767
Unused fees		722			56			1,988			107
Administrative fees		—			—			50			50
Amortization of deferred financing costs		627			106			1,645			161
Total	$	6,891		$	884		$	16,087		$	1,085
Weighted average interest rate		4.89	%		3.73	%		4.47	%		3.71	%
Average outstanding balance	$	443,522		$	74,865		$	366,289		$	51,042

8. Income Taxes

The Company has elected to be regulated as a BDC under the 1940 Act and has elected to be treated as a RIC under the Code. So long as the Company maintains its status as a RIC, it will generally not pay corporate-level U.S. Federal income or excise taxes on any ordinary income or capital gains that it distributes at least annually to its Unitholders as dividends. The Company elected to be taxed as a RIC in 2018. The Company evaluates tax positions taken or expected to be taken in the course of preparing its consolidated financial statements to determine whether the tax positions are“more-likely-than-not” to be sustained by the applicable tax authority. Tax positions not deemed to meet the“more-likely-than-not” threshold are reversed and recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes are included in income tax expense. Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not limited to,on-going analyses of tax laws, regulations and interpretations thereof.

Federal Income Taxes: It is the policy of the Company to comply with the requirements of the Internal Revenue Code applicable to regulated investment companies and distribute all of its net taxable income and any net realized gains on investments to its shareholders. Therefore, no federal income tax provision is required.

As of September 30, 2019 and December 31, 2018, the Company’s aggregate investment unrealized appreciation and depreciation on investments, for federal income tax purposes, was as follows:

	September 30, 2019		December 31, 2018
Cost of investments for federal income tax purposes	$	1,056,991	$	687,614
Unrealized appreciation	$	19,957	$	4,804
Unrealized depreciation	$	7,361	$	1,229
Net unrealized appreciation on investments	$	12,596	$	3,575

The Company did not have any unrecognized tax benefits as of December 31, 2018, nor were there any increases or decreases in unrecognized tax benefits for the period then ended; therefore, no interest or penalties were accrued. The Company is subject to examination by the U.S federal and state tax authorities for returns filed for the prior year.

28

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

9. Financial Highlights

Selected data for a unit outstanding throughout the nine months ended September 30, 2019 and 2018 is presented below.

	For the Nine Months Ended September 30,
	2019(1)			2018(1)
Net Asset Value Per Unit (accrual base), Beginning of Period	$	100.23		$	100.00
Net Decrease in Common Unitholder NAV from Prior Period		(0.05	)		—
Income from Investment Operations:
Net investment income (loss)		1.50			(0.19	)
Net realized and unrealized gain		0.69			0.73
Total from investment operations		2.19			0.54
Less Distributions:
From distributable earnings		(0.14	)		0.00
Total distributions(2)		(0.14	)		—
Net Asset Value Per Unit (accrual base), End of Period	$	102.23		$	100.54
Unitholder Total Return(3)(4)		6.9	%		5.2	%
Unitholder IRR before incentive fees(5)		11.4	%		18.0	%
Unitholder IRR after all fees and expenses(5)		9.1	%		14.2	%
Ratios and Supplemental Data
Members’ Capital, end of period	$	630,663		$	277,800
Units outstanding, end of period		13,734,010			7,090,760
Ratios based on average net assets of Members’ Capital:
Ratio of total expenses to average net assets(6)		10.60	%		8.56	%
Expenses reimbursed by Investment Adviser(4)		—	%		1.23	%
Ratio of net expenses to average net assets(7)		10.60	%		9.79	%
Ratio of financing cost to average net assets(4)		3.52	%		1.94	%
Ratio of net investment income before expense recapture to average net assets(6)		6.01	%		(1.59	)%
Ratio of net investment income (loss) to average net assets(7)		6.01	%		(3.24	)%
Ratio of incentive fees to average net assets(6)		2.85	%		2.27	%
Credit facility payable	$	492,000		$	243,400
Asset coverage ratio		2.3			2.1
Portfolio turnover rate(4)		13.0	%		12.0	%

⁽¹⁾  Per unit data was calculated using the number of Common Units issued and outstanding as of September 30, 2019 and 2018, respectively.

⁽²⁾  Excludes return of unused capital.

⁽³⁾  The Total Return for the nine months ended September 30, 2019 and 2018 was calculated by taking the net investment income of the Company for the period divided by the weighted average capital contributions from the Members during the period. The return is net of management fees and expenses.

⁽⁴⁾  Not annualized.

⁽⁵⁾  The IRR since inception for the Common Unitholders, after management fees, financing costs and operating expenses, but before incentive fees is 11.4%. The IRR since inception for the Common Unitholders, after management fees, financing costs, operating expenses and Advisor incentive fees is 9.1%. The IRR is computed based on cash flow due dates contained in notices to Members (contributions from and distributions to the Unitholders) and the net assets (residual value) of the Members’ Capital account at period end. The IRR is calculated based on the fair value of investments using principles and methods in accordance with GAAP and does not necessarily represent the amounts that may be realized from sales or other dispositions. Accordingly, the return may vary significantly upon realization.

⁽⁶⁾  Annualized except for organizational costs.

⁽⁷⁾  Annualized except for organizational costs and expenses recaptured by the Adviser.

29

TCW DIRECT LENDING VII LLC

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(dollar amounts in thousands, except for unit data)

September 30, 2019

10. Subsequent Events

The Company has evaluated subsequent events through the date of issuance of the consolidated financial statements. There have been no subsequent events that require recognition or disclosure in these consolidated financial statements.

30

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

The information contained in this section should be read in conjunction with the financial statements and notes thereto appearing elsewhere in this report on Form10-Q. Some of the statements in this report (including in the following discussion) constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which relate to future events or future performance or financial condition of TCW Direct Lending VII LLC. For simplicity, this report uses the terms “Company,” “we,” “us,” and “our” to refer to TCW Direct Lending VII LLC.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements that involve substantial risks and uncertainties. These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about us, our prospective portfolio investments, our industry, our beliefs, and our assumptions. Words such as “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “would,” “should,” “targets,” “projects,” and variations of these words and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and are difficult to predict, that could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements including, without limitation:

• an economic downturn could impair our portfolio companies’ ability to continue to operate, which could lead to the loss of some or all of our investments in such portfolio companies;

• a contraction of available credit could impair our lending and investment activities;

• interest rate volatility could adversely affect our results, particularly when we are using leverage as part of our investment strategy;

• our future operating results;

• our business prospects and the prospects of our portfolio companies;

• our contractual arrangements and relationships with third parties;

• the ability of our portfolio companies to achieve their financial and other business objectives;

• competition with other entities and our affiliates for investment opportunities;

• the impact of changing market conditions and lending standards on our ability to compete with other industry participants, including other business development companies, private and public funds, individual and institutional investors, and financial institutions for investment opportunities;

• uncertainty surrounding the financial stability of the United States, Europe and China;

• the social, geopolitical, financial, trade and legal implications of Brexit;

• an inability to replicate the historical success of any previously launched fund managed by the direct lending team of our investment adviser, TCW Asset Management Company LLC (the “Adviser”);

• the speculative and illiquid nature of our investments;

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

• the adequacy of our financing sources and working capital;

• the costs associated with being an entity registered with the Securities Exchange Commission (“SEC”);

• the loss of key personnel;

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

• the ability of the Adviser to locate suitable investments for us and to monitor and administer our investments;

• the ability of The TCW Group, Inc. and its subsidiaries to attract and retain highly talented professionals that can provide services to the Adviser in its capacity as our investment adviser and administrator;

• our ability to qualify and maintain our qualification as a regulated investment company, or “RIC,” under Subchapter M of the U.S. Internal Revenue Code of 1986, as amended, or the “Code,” and as a business development company (“BDC”) under the Investment Company Act of 1940 and the related tax implications;

• the effect of legal, tax and regulatory changes; and

• the other risks, uncertainties and other factors we identify under “Part I—Item 1A. Risk Factors” in our Form10-K filed with the SEC on March 19, 2019 and in this report.

31

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, some of those assumptions are based on the work of third parties and any of those assumptions could prove to be inaccurate; as a result, the forward-looking statements based on those assumptions also could prove to be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this report should not be regarded as a representation by us that our plans and objectives will be achieved. You should not place undue reliance on these forward-looking statements, which apply only as of the date of this report. We do not undertake any obligation to update or revise any forward-looking statements or any other information contained herein, except as required by applicable law. The safe harbor provisions of Section 21E of the Securities Exchange Act of 1934 (as amended, the “1934 Act”), which preclude civil liability or certain forward-looking statements, do not apply to the forward-looking statements in this report because we are an investment company.

Overview

We were formed on May 23, 2017 as a limited liability company under the laws of the State of Delaware. We conducted a private offering of our common limited liability company units (the “Units”) to investors in reliance on exemptions from the registration requirements of the U.S. Securities Act of 1933, as amended (the “Securities Act”).

On August 18, 2017, we sold and issued 10 Units at an aggregate purchase price of $1 thousand to TCW Asset Management Company LLC (the “Adviser”), an affiliate of the TCW Group, Inc.

On December 29, 2017, we filed an election to be regulated as a BDC under the 1940 Act. We also elected to be treated for U.S. federal income tax purposes as a RIC under Subchapter M of the Code beginning with fiscal year 2018. As a BDC and a RIC, we are required to comply with certain regulatory requirements.

On April 13, 2018, (the “Initial Closing Date”) we began accepting subscription agreements from investors for the private sale of our Units and on January 14, 2019, we completed our fourth and final closing sale of our Units.

As of September 30, 2019, we have sold 13,734,010 Units for an aggregate offering price of approximately $1.4 billion. Each Unitholder is obligated to contribute capital equal to their Commitment and each Unit’s Commitment obligation is $100.00 per Unit. The sale of the Units was made pursuant to subscription agreements entered into by us and each investor. Under the terms of the subscription agreements, we may draw down all or any portion of the undrawn commitment with respect to each Unit generally upon at least ten business days’ prior written notice to the unitholders. The amount of capital that remains to be drawn down and contributed is referred to as an “Undrawn Commitment.”

We commenced operations during the second quarter of fiscal year 2018.

Revenues

We generate revenues in the form of interest income and capital appreciation by providing private capital to middle market companies operating in a broad range of industries primarily in the United States. The historical investment philosophy, strategy and approach of the direct lending team of the Adviser (the “ Direct Lending Team”) has generally not involved the useof payment-in-kind (“PIK”) interest, which represents contractual interest accrued and added to the loan balance that generally becomes due at maturity, or similar arrangements. Although we do not currently expect the Direct Lending Team to originate a significant amount of investments for us with PIK interest features, from time to time we may make, and currently have, investments that contain such features. We may have investments with PIK interest features in limited circumstances involving debt restructurings or work-outs of current investments. Our highly negotiated private investments may include senior secured loans, unsecured senior loans, subordinated and mezzanine loans, convertible securities, notes andother non-convertible debt securities, equity securities, and equity-linked securities such as options and warrants. However, our investment bias will be towards adjustable-rate, senior secured loans. We do not anticipate a secondary market developing for our private investments.

We are primarily focused on investing in senior secured debt obligations, although there may be occasions where the investment may be unsecured. We may also consider an equity investment as the primary security, in combination with a debt obligation, or as a part of total return strategy. Our investments will mostly be in corporations, partnerships or other business entities. Additionally, in certain circumstances, wemay co-invest with other investors and/or strategic partners indirectly in a company through a joint venture partnership or other special purpose vehicle. While we intend to invest primarily in U.S. companies, there may be certain instances where we will invest in companies domiciled elsewhere.

32

Expenses

We do not currently have any employees and do not expect to have any employees. Services necessary for our business are provided through the Amended and Restated Administration Agreement, dated as of September 25, 2018 (the “Administration Agreement”) and the Investment Advisory Agreement, dated as of December 29, 2017, (the “Advisory Agreement”).

We, and indirectly our Unitholders, will bear all costs, expenses and liabilities, other than Adviser Operating Expenses (which shall be borne by the Adviser), in connection with our organization, operations, administration and transactions (“Company Expenses”). Company Expenses shall include, without limitation: (a) organizational expenses and expenses associated with the issuance of the Units; (b) expenses of calculating our net asset value (including the cost and expenses of any independent valuation firm); (c) fees payable to third parties, including agents, consultants, attorneys or other advisors, relating to, or associated with, evaluating and making investments; (d) expenses incurred by the Adviser or the Administrator payable to third parties, including agents, consultants, attorneys or other advisors, relating to or associated with monitoring our financial and legal affairs, providing administrative services, monitoring or administering our investments and performing due diligence reviews of prospective investments and the corresponding portfolio companies; (e) costs associated with our reporting and compliance obligations under the 1940 Act, the 1934 Act and other applicable federal or state securities laws; (f) fees and expenses incurred in connection with debt incurred to finance our investments or operations, and payment of interest and repayment of principal on such debt; (g) expenses related to sales and purchases of Units and other securities; (h) Management Fees and Incentive Fees; (i) administrator fees, if any, payable under the Administration Agreement; (j) transfer agent,sub-administrator and custodial fees; (k) expenses relating to the issue, repurchase and transfer of Units to the extent not borne by the relevant transferring Unitholders and/or assignees; (l) federal and state registration fees; (m) federal, state and local taxes and other governmental charges assessed against us; (n) independent directors’ fees and expenses and the costs associated with convening a meeting of our board of directors or any committee thereof; (o) fees and expenses and the costs associated with convening a meeting of the Unitholders or holders of any Preferred Units, as well as the compensation of an investor relations professional responsible for the coordination and administration of the foregoing; (p) costs of any reports, proxy statements or other notices to Unitholders, including printing and mailing costs; (q) costs and expenses related to the preparation of our consolidated financial statements and tax returns; (r) our allocable portion of the fidelity bond, directors and officers/errors and omissions liability insurance, and any other insurance premiums; (s) direct costs and expenses of administration, including printing, mailing, long distance telephone, and copying; (t) independent auditors and outside legal costs, including legal costs associated with any requests for exemptive relief,“no-action” positions or other guidance sought from a regulator, pertaining to us; (u) compensation of other personnel (including employees and secretarial and other staff of the Administrator) to the extent they are devoted to preparing our consolidated financial statements or tax returns or providing similar “back office” financial services to us; (v) Adviser costs and expenses (excluding travel) in connection with identifying and investigating investment opportunities for us, monitoring our investments and disposing of any such investments; (w) portfolio risk management costs; (x) commissions or brokerage fees or similar charges incurred in connection with the purchase or sale of securities (including merger fees); (y) costs and expenses attributable to normal and extraordinary investment banking, commercial banking, accounting, auditing, appraisal, valuation, administrative agent activities, custodial and registration services provided to us, including in each case services with respect to the proposed purchase or sale of securities by us that are not reimbursed by the issuer of such securities or others (whether or not such purchase or sale is consummated); (z) costs of amending, restating or modifying the LLC Agreement or Advisory Agreement or related documents of us or related entities; (aa) fees, costs, and expenses incurred in connection with the termination, liquidation or dissolution of the Company or related entities; and (bb) all other properly and reasonably chargeable expenses incurred by the Company or the Administrator in connection with administering our business. However, in the event of a Reorganization (as defined in the LLC Agreement) that results in a Public Fund (as defined in the LLC Agreement) or an Extension Fund (as defined in the LLC Agreement), including a Reorganization (as defined in the LLC Agreement) pursuant to which the Company becomes the Public Fund (as defined in the LLC Agreement) or the Extension Fund (as defined in the LLC Agreement), the fees, costs and expenses associated with any such restructuring, initial public offering, listing of equity securities or reorganization will be borne appropriately by the Public Fund (as defined in the LLC Agreement) and the Extension Fund (as defined in the LLC Agreement) (and indirectly only by Unitholders that elect to become investors in the Public Fund (as defined in the LLC Agreement) or the Extension Fund(as defined in the LLC Agreement)), as the case may be, and no others will directly or indirectly bear such fees, costs or expenses.

However, we will not bear (a) more than an amount equal to 10 basis points of our aggregate Commitments for organizational expenses and offering expenses in connection with the offering of Units through January 14, 2019 and (b) more than an amount equal to 12.5 basis points of our aggregate Commitments computed annually for Company Expenses; provided, that, any amount by which actual annual expenses in (b) exceed the 12.5 basis point limit shall be carried over to the next year, without limitation, as additional expense until the earlier of the Reorganization (as defined in the LLC Agreement) or the dissolution of the Company, with any partial year assessed on a pro rata basis; and provided, further, that in determining the Company Expenses subject to the 12.5 basis point limit in (b), the following expenses shall be excluded and shall be borne by us as incurred without regard to the 12.5 basis point limit in (b): the Management Fee, the Incentive Fee, organizational and offering expenses (which are subject to the separate cap), amounts incurred in connection with our borrowings (including interest, bank fees, legal fees and other transactional expenses arising out of or related to any borrowing or borrowing facility and similar costs), transfer agent fees, federal, state and local taxes and other governmental charges assessed against us, expenses of calculating our net asset value (including the cost and expenses of any

33

independent valuation firm engaged for that purpose and the costs and expenses of the valuation of our portfolio investments performed by our independent auditors in order to comply with applicable Public Company Accounting Oversight Board standards), costs and expenses incurred in connection with arranging or structuring investments and their ongoing operations (including expenses and liabilities related to the formation and ongoing operations of any special purpose entity or entities in connection with an investment), legal costs associated with any requests for exemptive relief,“no-action” positions or other guidance sought from a regulator pertaining to us, costs and expenses relating to any Reorganization (as defined in the LLC Agreement) or liquidation of the Company, and any extraordinary expenses (such as litigation expenses and indemnification payments). Notwithstanding the foregoing, in no event will the Company carryforward to future periods the amount by which actual annual Company Expenses for a year exceed the 12.5 basis point limit for more than three years from the date on which such expenses were reimbursed.

“Adviser Operating Expenses” means overhead and operating and administrative expenses incurred by or on behalf of the Adviser or any of its affiliates, including us, in connection with maintaining and operating the Adviser’s office, including salaries and other compensation (including compensation due to its officers), rent, routine office equipment expense and liability and insurance premiums (other than those incurred in maintaining fidelity bonds and Indemnitee insurance policies), in furtherance of providing supervisory investment management services for us. Adviser Operating Expenses include any expenses incurred by the Adviser or its affiliates in connection with the Adviser’s registration as an investment adviser under the Investment Advisers Act of 1940, as amended, or with its compliance as a registered investment adviser thereunder.

All Adviser Operating Expenses and all our expenses that we will not bear, as set forth above, will be borne by the Adviser or its affiliates.

In connection with borrowings, our lenders require us to pledge assets, Commitments and/or the right to draw down on Commitments. In this regard, the subscription agreement entered into with each of our investors contractually obligates each investor to fund its respective Commitments in order to pay amounts that may become due under any borrowings or other financings or similar obligations.

We expensed organization costs totaling $0.7 million (net of $0.4 million in Adviser reimbursement) since our inception through December 31, 2018. No additional organization costs were incurred during the three and nine months ended September 30, 2019. Offering costs totaling $0.6 million (net of $0.3 million in Adviser reimbursement) was charged directly to Members’ Capital on December 31, 2018. No additional offering costs were incurred during the three and nine months ended September 30, 2019. We did not bear more than an amount equal to 10 basis points of the aggregate capital commitments for organization and offering expenses.

Critical Accounting Policies and Estimates

Investments at Fair Value

Investments which we hold for which market quotes are not readily available or are not considered reliable are valued at fair value and approved by the Board of Directors (the “Board”) based on similar instruments, internal assumptions and the weighting of the best available pricing inputs.

Fair Value Hierarchy:Assets and liabilities are classified by us into three levels based on valuation inputs used to determine fair value:

Level 1 values are based on unadjusted quoted market prices in active markets for identical assets.

Level 2 values are based on significant observable market inputs, such as quoted prices for similar assets and quoted prices in inactive markets or other market observable inputs.

Level 3 values are based on significant unobservable inputs that reflect our determination of assumptions that market participants might reasonably use in valuing the assets.

Categorization within the hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The valuation levels are not necessarily an indication of the risk associated with investing in those securities.

Level 1 Assets (Investments): The valuation techniques and significant inputs used to determine fair value are as follows:

Equity, (Level 1), includes common stock and warrants valued at the closing price on the primary exchange in which the security trades.

34

Level 3 Assets (Investments):The following valuation techniques and significant inputs are used to determine the fair value of investments in private debt and equity for which reliable market quotations are not available. Some of the inputs are independently observable however, a significant portion of the inputs and the internal assumptions applied are unobservable.

Debt, (Level 3), includes investments in privately originated senior secured debt. Such securities are valued based on specific pricing models, internal assumptions and the weighting of the best available pricing inputs. A discounted cash flow approach incorporating a weighted average cost of capital is generally used to determine fair value or, in some cases, an enterprise value waterfall method. Valuation may also include a shadow rating method. Standard pricing inputs include but are not limited to the financial health of the issuer, place in the capital structure, value of other issuer debt, credit, industry, and market risk and events.

Equity, (Level 3), include common stock and warrants. Such securities are valued based on specific pricing models, internal assumptions and the weighting of the best available pricing inputs. A market approach is generally used to determine fair value. Pricing inputs include, but are not limited to, financial health and relevant business developments of the issuer; EBITDA; market multiples of comparable companies; comparable market transactions and recent trades or transactions; issuer, industry and market events; and contractual or legal restrictions on the sale of the security. When a Black-Scholes pricing model is used it follows the income approach. The pricing model takes into account the contract terms as well as multiple inputs, including: time value, implied volatility, equity prices and interest rates. A liquidity discount based on current market expectations, future events, minority ownership position and the period management reasonably expects to hold the investment may be applied.

Pricing inputs and weightings applied to determine value require subjective determination. Accordingly, valuations do not necessarily represent the amounts that may eventually be realized from sales or other dispositions of investments.

Investment Activity

As of September 30, 2019, ournon-controlled/non-affiliated portfolio consisted of 34 debt investments and three equity investments. Based on fair values as of September 30, 2019, ournon-controlled/non-affiliated portfolio was 99.7% invested in debt investments, which were mostly senior secured, term loans. The remaining 0.3% represents our equity investments.

As of December 31, 2018, ournon-controlled/non-affiliated portfolio consisted of 20 debt investments and one equity investment. Based on fair values as of December 31, 2018, ournon-controlled/non-affiliated portfolio was 99.7% invested in debt investments, which were mostly senior secured, term loans. The remaining 0.3% represented our equity investment.

The table below describes ournon-controlled/non-affiliated investments by industry classification and enumerates the percentage, by fair value, of the total portfolio assets in industries as of September 30, 2019:

Industry	Percent of Total Investments
Aerospace & Defense		20	%
Textiles, Apparel & Luxury Goods		9	%
Media		7	%
Household Durables		6	%
Information Technology Services		6	%
Communications Equipment		5	%
Energy Equipment and Services		5	%
Healthcare Providers & Services		5	%
Personal Products		5	%
Chemicals		5	%
Metals & Mining		5	%
Food Products		4	%
Multiline Retail		3	%
Construction Materials		3	%
Diversified Consumer Services		3	%
Auto Components		3	%
Electronic Equipment, Instrument & Components		2	%
Professional Services		2	%
Construction and Engineering		2	%
Total		100	%

35

Interest income fromnon-controlled/non-affiliated investments was $25.0 million and $2.6 million for the three months ended September 30, 2019 and 2018, respectively. Of the $25.0 million received fromnon-controlled/non-affiliated investments during the three months ended September 30, 2019, $0.1 million waspaid-in-kind. Interest income fromnon-controlled/non-affiliated investments was $56.8 million and $2.9 million for the nine months ended September 30, 2019 and 2018, respectively. Of the $56.8 million received fromnon-controlled/non-affiliated investments during the nine months ended September 30, 2019, $0.3 million waspaid-in-kind.

Results of Operations

Our operating results for the three and nine months ended September 30, 2019 and 2018 were as follows (dollar amounts in thousands):

	For the three months ended September 30,					For the nine months ended September 30,
	2019		2018			2019		2018
Total investment income	$	25,052	$	2,582		$	56,864	$	2,941
Net expenses		16,540		3,016			36,293		4,300
Net investment income (loss)		8,512		(434	)		20,571		(1,359	)
Net realized and unrealized gain (loss) on investments
Net realized gain onnon-controlled/non-affiliated investments		302		150			751		150
Net change in unrealized appreciation/depreciation onnon-controlled/non-affiliated investments		4,478		4,602			8,802		5,009
Net increase in Members’ Capital from operations	$	13,292	$	4,318		$	30,124	$	3,800

Total investment income

Total investment income for the three months ended September 30, 2019 and 2018 was $25.1 million and $2.6 million, respectively. Total investment income for the nine months ended September 30, 2019 and 2018 was $56.9 million and $2.9 million, respectively. The majority of our interest income for the three and nine months ended September 30, 2019 was fromnon-controlled/non-affiliated investments, while all of our interest income from the three and nine months ended September 30, 2018 was fromnon-controlled/non-affiliated investments.

The increase in total investment income during the three and nine months ended September 30, 2019 compared to the three and nine months ended September 30, 2018 reflects our ramp up of operations since the quarter ended June 30, 2018, which is when we commenced operations.

During the three and nine months ended September 30, 2019, total interest income included $0.0 million and $0.1 million, respectively, in other fee income fromnon-controlled/non-affiliated investments.

Net investment income (loss)

Net investment income (loss) for the three months ended September 30, 2019 and 2018 was $8.6 million and ($0.4) million, respectively. Net investment income (loss) for the nine months ended September 30, 2019 was $20.6 million and ($1.4) million, respectively. Our net investment income during the three and nine months ended September 30, 2019 compared to the net investment loss during the three and nine months ended September 30, 2018 reflects our investment activity, which commenced during, and ramped up subsequent to, the quarter ended June 30, 2018, including the significant increase in our investment portfolio since the commencement of our operations.

36

Operating expenses for the three and nine months ended September 30, 2019 and 2018 were as follows (dollar amounts in thousands):

	For the three months ended September 30,					For the nine months ended September 30,
	2019			2018		2019		2018
Interest and credit facilities expenses	$	6,891		$	884	$	16,087	$	1,085
Incentive fees		5,232			950		9,757		950
Management fees		3,853			592		8,494		691
Professional fees		185			121		871		171
Administrative fees		290			130		709		291
Directors’ fees		94			95		284		284
Organization costs		—			—		—		95
Other expenses		(5	)		41		91		41
Total expenses		16,540			2,813		36,293		3,608
Expenses recaptured by the Adviser		—			203		—		692
Net expenses	$	16,540		$	3,016	$	36,293	$	4,300

Our total expenses were $16.5 million and $2.8 million for the three months ended September 30, 2019 and 2018, respectively. Our expenses for the three months ended September 30, 2019 and 2018 include management and incentive fees attributed to the Adviser of $3.9 million and $5.2 million; and $0.6 million and $1.0 million, respectively. Our internal rate of return since inception through September 30, 2019 exceeded the hurdle rate, as defined in our Advisory Agreement. Accordingly, we recorded $9.8 million in incentive fees payable to the Adviser as of September 30, 2019. The increase in operating expenses during the three months ended September 30, 2019 compared to the three months ended September 30, 2018 is primarily due to higher interest and credit facility expenses as well as higher management and incentive fees. The increases in these fees are commensurate with the increase in our investment portfolio during the three months ended September 30, 2019, compared to the three months ended September 30, 2018.

Our total expenses were $36.3 million and $3.6 million for the nine months ended September 30, 2019 and 2018, respectively. Our expenses for the nine months ended September 30, 2019 and 2018 include management and incentive fees attributed to the Adviser of $8.5 million and $9.8 million; and $0.7 million and $1.0 million, respectively, due to our internal rate of return since inception exceeding the hurdle rate as of September 30, 2019. The increase in total expenses during the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018 is due to us being fully operational during the current period, versus the prior year comparative period, in which we did not commence operations until the second quarter. Moreover, the total size of our investment portfolio also increased during the nine months ended September 30, 2019 compared to the prior year comparative period.

Net expenses during the three and nine months ended September 30, 2018 included an expense recapture of $0.2 million and $0.7 million, respectively, primarily due to organizational and offering costs that were previously reimbursed by the Adviser.

37

Net realized gain onnon-controlled/non-affiliated investments

Our net realized gain onnon-controlled/non-affiliated investments for the three months ended September 30, 2019 and 2018 was $0.3 million and $0.2 million, respectively. Our net realized gain onnon-controlled/non-affiliated investments for the nine months ended September 30, 2019 and 2018 was $0.8 million and $0.2 million respectively. Our net realized gain during the three months ended September 30, 2019 was primarily attributable to our partial disposition of our term loan to Heligear Acquisition Co., while our net realized gain during the nine months ended September 30, 2019 was primarily due to our partial disposition of our terms loans to SMTC Corporation and Heligear Acquisition Co.

Our net realized gain onnon-controlled/non-affiliated investments during the three and nine months ended September 30, 2018 was due to the partial disposition of our term loan to Keeco Holdings, LLC.

Net change in unrealized appreciation/depreciation onnon-controlled/non-affiliated investments

Our net change in unrealized appreciation/depreciation onnon-controlled/non-affiliated investments for the three months ended September 30, 2019 and 2018 was $4.5 million and $4.6 million, respectively. Our net change in unrealized appreciation/depreciation for the three months ended September 30, 2019 was largely due to our term loans to loans to Innerworkings, Inc., Heligear Acquisition Co., Columbia Helicopters, Inc., and SMTC Corporation, which collectively recognized $8.0 million in unrealized appreciation during the period. These were partially offset by our term loans to SLogic Holding Corp., Unitek Acquisition, Inc., and Production Resource Group, LLC, which collectively recorded $3.7 million in unrealized depreciation during the period.

Our net change in unrealized appreciation/depreciation onnon-controlled/non-affiliated investments for the nine months ended September 30, 2019 and 2018 was $8.8 million and $5.0 million, respectively. Our net change in unrealized appreciation/depreciation for the nine months ended September 30, 2019 was largely due to our term loans to Innerworkings, Inc., Heligear Acquisition Co., Columbia Helicopters, Inc., Sparton Corporation, SMTC Corporation, Verdesian Life Sciences, LLC, and DynCorp International Inc., which collectively recognized $10.5 million in unrealized appreciation during the period. These were partially offset by our term loan to Keeco Holdings, LLC, which recorded $1.8 million in unrealized depreciation during the same period.

Our net change in unrealized appreciation/depreciationnon-controlled/non-affiliated investments for the three and nine months ended September 30, 3018 was entirely due to our commencement and ramp up of operations and investment activity during the second quarter of fiscal 2018.

Net increase in Members’ Capital from operations

Our net increase in members’ capital from operations during the three months ended September 30, 2019 and 2018 was $13.3 million and $4.3 million, respectively. Our net increase in members’ capital from operations during the nine months ended September 30, 2019 and 2018 was $30.1 million and $3.8 million, respectively.

The increase in members’ capital during the three and months ended September 30, 2019 was primarily attributable to our increasing investment income coupled with net unrealized appreciation on ournon-controlled/non-affiliated investments. Moreover, our operations were fully operational during the nine months ended September 30, 2019, as opposed to the comparative prior year period, whereby our operations did not commence until the second quarter.

The increase in members’ capital during the three and nine months ended September 30, 2018 was primarily attributable to the commencement and ramp up of operations which took place during the second quarter of fiscal year 2018.

Financial Condition, Liquidity and Capital Resources

On April 13, 2018, we completed the first closing of the sale of our Units to persons not affiliated with the Adviser. We also commenced operations during the second quarter of fiscal year 2018. On January 14, 2019, we completed our fourth and final closing sale of our Units. We generate cash from (1) drawing down capital in respect of Units, (2) cash flows from investments and operations and (3) borrowings from banks or other lenders.

Our primary use of cash is for (1) investments in portfolio companies and other investments to comply with certain portfolio diversification requirements, (2) the cost of operations (including expenses, the Management Fee, the Incentive Fee, and any indemnification obligations), (3) debt service of any borrowings and (4) cash distributions to the Unitholders.

38

As of September 30, 2019, aggregate Commitments, Undrawn Commitments, percentage of Commitments funded and the number of subscribed for Units of the Company were as follows (dollar amounts in thousands):

	September 30, 2019
Commitments	$	1,373,401
Undrawn commitments	$	773,401
Percentage of commitments funded		43.7	%
Units		13,734,010

On May 10, 2018, we entered into a Revolving Credit Agreement (the “Natixis Credit Agreement”) among the Company, as borrower, and Natixis, New York Branch (“Natixis”), as administrative agent and the committed lenders, conduit lenders and funding agents. The Natixis Credit Agreement provides for a revolving credit line (the “Natixis Credit Facility”) of up to $150,000 (the “Natixis Maximum Commitment”), subject to the lesser of the “Natixis Borrowing Base” assets or the Natixis Maximum Commitment. The Natixis Borrowing Base assets equal the sum of a percentage of unfunded commitments from certain classes of eligible investors in the Company (the “Natixis Available Commitment”). The Natixis Credit Facility is generally secured by the Natixis Borrowing Base assets.

The Natixis Maximum Commitment may be periodically increased in amounts designated by us, up to an aggregate amount of $1 billion. The maturity date of the Natixis Credit Agreement is May 10, 2021, unless such date is extended at our option, no more than two times for a term of up to 364 days after the maturity date per such extension. Borrowings under the Natixis Credit Agreement bear interest at a rate equal to either (a) a base rate calculated in a customary manner plus 0.55% or (b) an adjusted eurodollar rate calculated in a customary manner plus 1.55%. On September 21, 2018, the Natixis Maximum Commitment increased from $150,000 to $275,000. On November 5, 2018, the Natixis Maximum Commitment increased from $275,000 to $400,000.

The Natixis Credit Facility is secured by a first priority security interest, subject to customary exceptions, in (i) all of the capital commitments of the investors in the Company, (ii) our right to make capital calls, receive payment of capital contributions from the investors and enforce payment of the capital commitments and capital contributions under our operating agreement and (iii) a cash collateral account into which the capital contributions from the investors are made. The Natixis Credit Facility may be terminated, and any outstanding amounts thereunder may become due and payable, should we fail to satisfy certain covenants. As of September 30, 2019 we were in compliance with such covenants.

As of September 30, 2019 and December 31, 2018, the Natixis Borrowing Base assets were less than the Natixis Maximum Commitment. A summary of amounts outstanding and available under the Natixis Credit Facility as of September 30, 2019 and December 31, 2018 is as follows (dollar amounts in thousands):

Natixis Credit Facility	Total Commitment		Borrowings Outstanding		Available Amount(1)
As of September 30, 2019	$	400,000	$	252,000	$	147,000
As of December 31, 2018	$	400,000	$	300,000	$	55,000

(1) The amount available considers any limitations related to the debt facility borrowing.

On January 29, 2019, TCW DL VII Financing LLC (the “Borrower” or “TCW DL VII Financing”), a newly-formed, wholly-owned, special purpose financing subsidiary of ours, entered into a senior secured credit facility (the “PNC Credit Facility” and together with the Natixis Credit Facility, the “Credit Facilities”) pursuant to a credit and security agreement (the “PNC Credit Agreement”) with PNC Bank, National Association (“PNC”), as facility agent, the lenders from time to time party thereto, and State Street Bank and Trust Company, as collateral agent.

Under the PNC Credit Facility, the lenders have agreed to extend credit to the Borrower in an aggregate principal amount of up to $400,000 of revolving and term loans (the “PNC Maximum Commitment”), subject to compliance with a borrowing base (the “PNC Borrowing Base”). The PNC Maximum Commitment may be periodically increased in amounts designated by the Borrower up to an aggregate principal amount of $900,000, subject to lender consent and obtaining commitments for the increase. The Borrower may make borrowings of (i) revolving loans under the PNC Credit Facility during the period commencing January 29, 2019 and ending on January 29, 2022 and (ii) term loans under the PNC Credit Facility during the period commencing January 29, 2019 and ending on January 29, 2020, unless, in the case of (i) and (ii), there is an earlier termination of the PNC Credit Facility or event of default thereunder. The PNC Credit Facility will mature on January 29, 2024. Loans under the PNC Credit Facility bear interest at a fluctuating rate of interest per annum equal to, at the Borrower’s option, either (i) three-month LIBOR plus the facility margin of 2.30% per annum or (ii) the Base Rate plus the facility margin of 2.30% per annum.

39

On April 11, 2019, the Borrower amended and restated the PNC Credit Agreement (as amended, the “Amended PNC Credit Agreement”) for the PNC Credit Facility. The Amended PNC Credit Agreement, among other things, (a) increased the total commitments under the PNC Credit Facility from $400,000 to $600,000 (the “Amended PNC Maximum Commitment”) and (b) made certain modifications to the calculation of the borrowing base under the prior facility, including the eligibility requirements of collateral obligations pledged under the PNC Credit Facility and loan portfolio concentration limits.

The Borrower’s obligations under the PNC Credit Facility, are secured by a first priority security interest in all of the assets of the Borrower, including its portfolio of loans which has been contributed by us to the Borrower, in exchange for 100% of the membership interest of the Borrower and any payments received in respect of such loans. We may contribute or sell to the Borrower additional loans from time to time after the closing date, which shall be pledged in favor of the lenders under the PNC Credit Facility.

Under the PNC Credit Facility, the Borrower has made customary representations and warranties and is required to comply with various affirmative and negative covenants, reporting requirements and other customary requirements for similar credit facilities. The PNC Credit Facility also includes events of default that are customary for similar credit facilities. As of September 30, 2019, the Borrower was in compliance with such covenants.

Borrowings of theBorrower are non-recourse to us but are considered our borrowings for purposes of complying with the asset coverage requirements under the Investment Company Act of 1940, as amended.

As of September 30, 2019, the PNC Borrowing Base were greater than the Amended PNC Maximum Commitment. A summary of amounts outstanding and available under the Amended PNC Credit Facility as of September 30, 2019 was as follows (dollar amounts in thousands):

PNC Credit Facility	Total Commitment		Borrowings Outstanding		Available Amount(1)
As of September 30, 2019	$	600,000	$	240,000	$	360,000

(1) The amount available considers any limitations related to the debt facility borrowing.

All borrowings under the PNC Credit Facility as of September 30, 2019 were from the revolving line of credit. The Borrower had no term loan borrowings under the PNC Credit Facility as of September 30, 2019. The carrying amount of the Credit Facilities, which are categorized as Level 2 within the fair value hierarchy as of September 30, 2019 and December 31, 2018, approximates its fair value. Valuation techniques and significant inputs used to determine fair value include Company details, credit, market and liquidity risk and events, financial health of the Company, place in the capital structure, interest rate, and the Credit Facilities’ terms and conditions. We incurred financing costs of $3,000 and $4,400, in connection with the Natixis Credit Agreement and the PNC Credit Agreement, respectively. In addition, we incurred an additional $2,070 in financing costs in connection with the Amended PNC Credit Agreement. We recorded these costs as deferred financing costs on our Consolidated Statements of Asset and Liabilities and these costs are being amortized over the respective life of the Natixis Credit Facility and PNC Credit Facility. As of September 30, 2019 and December 31, 2018, $7,762 and $2,454, respectively, of such prepaid deferred financing costs had yet to be amortized.

The summary information regarding the Credit Facilities for the three and nine months ended September 30, 2019 and 2018 was as follows:

	Three Months Ended September 30,						Nine Months Ended September 30,
	2019			2018			2019			2018
Credit facilities interest expense	$	5,542		$	722		$	12,404		$	767
Unused fees		722			56			1,988			107
Administrative fees		—			—			50			50
Amortization of deferred financing costs		627			106			1,645			161
Total	$	6,891		$	884		$	16,087		$	1,085
Weighted average interest rate		4.89	%		3.73	%		4.47	%		3.71	%
Average outstanding balance	$	443,522		$	74,865		$	366,289		$	51,042

40

We had the following unfunded commitments and unrealized losses by investment as of September 30, 2019 and December 31, 2018 (dollar amounts in thousands):

Unfunded Commitments	Maturity / Expiration	September 30, 2019				December 31, 2018
		Amount		Unrealized Losses		Amount		Unrealized Losses
Encompass Digital Media, Inc.	September 2023	$	1,444	$	27	$	2,167	$	30
Hometown Food Company	August 2023		3,725		34		5,881		77
SMTC Corporation	May 2019		—		—		3,902		144
United Poly System Holding, Inc.	June 2024		6,688		74		—		—
Winsight, LLC	November 2023		2,217		9		2,217		16
Winsight, LLC	November 2021		18,842		75		18,842		132
Total		$	32,916	$	219	$	33,009	$	399

41

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are subject to financial market risks, including changes in interest rates. As of September 30, 2019, 100.0% of our debt investments bore interest based on floating rates, such as LIBOR, EURIBOR, the Federal Funds Rate or the Prime Rate. The interest rates on such investments generally reset by reference to the current market index after one to six months. As of September 30, 2019, the percentage of our floating rate debt investments that bore interest based on an interest rate floor was 0.0%. Floating rate investments subject to a floor generally reset by reference to the current market index after one to six months only if the index exceeds the floor.

Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. Because we fund a portion of our investments with borrowings, our net investment income is affected by the difference between the rate at which we invest and the rate at which we borrow. As a result, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our net investment income. We assess our portfolio companies periodically to determine whether such companies will be able to continue making interest payments in the event that interest rates increase. There can be no assurances that the portfolio companies will be able to meet their contractual obligations at any or all levels of increases in interest rates.

Based on our September 30, 2019 consolidated statement of assets and liabilities, the following table shows the annual impact on net investment income (excluding the related incentive compensation impact) of base rate changes in interest rates (considering interest rate floors for variable rate instruments) assuming no changes in our investment and borrowing structure (dollar amounts in thousands):

Basis Point Change	Interest Income			Interest Expense			Net Investment Income
Up 300 basis points	$	33,496		$	14,965		$	18,531
Up 200 basis points		22,331			9,977			12,354
Up 100 basis points		11,165			4,988			6,177
Down 100 basis points		(4,827	)		(5,191	)		364
Down 200 basis points		(495	)		(10,111	)		9,616
Down 300 basis points		(495	)		(10,378	)		9,883

42

ITEM 4. CONTROLS AND PROCEDURES

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our President and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule13a-15 under the Securities Exchange Act of 1934). Based on that evaluation, our President and Chief Financial Officer have concluded that our current disclosure controls and procedures are effective in timely alerting them to material information relating to us that is required to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934.

There have been no changes in our internal control over financial reporting that occurred during our most recently completed fiscal quarter 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

We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us. From time to time, we may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under loans to or other contracts with our portfolio companies. While the outcome of these legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material effect upon our financial condition or results of operations.

Item 1A. Risk Factors

There have been no material changes from the risk factors previously disclosed in our Annual Report on Form10-K that we filed with the SEC on March 19, 2019.

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

Sales of unregistered securities

None.

Issuer purchases of equity securities

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information

None.

43

Item 6. Exhibits.

(a) Exhibits

3.1	Certificate of Formation (incorporated by reference to Exhibit 3.1 to a registration on Form 10 filed on September  1, 2017)
3.2	Limited Liability Company Agreement, dated June  29, 2017 (incorporated by reference to Exhibit 3.2 to a registration on Form 10 filed on September 1, 2017)
3.3	Amended and Restated Limited Liability Company Agreement, dated October  2, 2017 (incorporated by reference to Exhibit 3.3 to a registration on Form 10 filed on October 16, 2017)
3.4	Third Amended and Restated Limited Liability Company Agreement, dated as of September  10, 2018 (incorporated by reference to Exhibit 3.6 to the registrant’s Quarterly Report on Form10-Q filed November 6, 2018).
3.5	Fourth Amended and Restated Limited Liability Company Agreement, dated as of January  14, 2019 (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form8-K filed on January 18, 2019).
10.1	Investment Advisory and Management Agreement dated December  29, 2017 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form8-K filed on January 3, 2018).
10.2	Administration Agreement dated December  29, 2017, by and between TCW Direct Lending VII LLC and TCW Asset Management Company LLC (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form8-K filed on January 3, 2018).
10.3	Amended and Restated Administration Agreement, dated as of September  25, 2018, between TCW Direct Lending VII LLC and TCW Asset Management Company LLC (incorporated by reference to Exhibit 3.7 to the registrant’s Quarterly Report on Form10-Q filed November  6, 2018).
10.4	Revolving Credit Agreement, dated as of May  10, 2018, among TCW Direct Lending VII LLC, as borrower, and Natixis, New York Branch, as Administrative Agent and Committed Lender (incorporated by reference to Exhibit 10.3 to the registrant’s Current Report on Form8-K filed on May 14, 2018).
10.5	Credit and Security Agreement, dated as of January  29, 2019, among TCW DL VII Financing LLC, as borrower, PNC Bank, National Association, as facility agent, and State Street Bank and Trust Company, as collateral agent (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form8-K filed on February 4, 2019).
10.6	First Amended and Restated Credit and Security Agreement, dated as of April  11, 2019, among TCW DL VII Financing LLC, as borrower, PNC Bank, National Association, as facility agent, the lenders from time to time party thereto, and State Street Bank and Trust Company, as collateral agent (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form8-K filed on April 16, 2019).
31.1*	Certification of President Pursuant to Rule13a-14(a) under the Securities Exchange Act of 1934
31.2*	Certification of Chief Financial Officer Pursuant to Rule13a-14(a) under the Securities Exchange Act of 1934
32.1*	Certification of President 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

44

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

	TCW DIRECT LENDING VII LLC
Date: November 4, 2019	By:	/s/ Richard T. Miller
		Richard T. Miller
		President

Date: November 4, 2019	By:	/s/ James G. Krause
		James G. Krause
		Chief Financial Officer

45