Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS — 75.8% | | | | |
| | | | COMMUNICATIONS — 2.6% | | | | |
$ | 2,962,500 | | | 1236904 B.C. Ltd. First Lien Term Loan, 5.599% (1-Month USD Libor+550 basis points), 3/4/20271,2,3,4 | | $ | 3,051,375 | |
| | | | CM Acquisitions Holdings Inc. | | | | |
| 301,939 | | | Delayed Draw, 5.750% (3-Month EUR Libor+450 basis points), 5/6/20252,3,4 | | | 301,939 | |
| 821,315 | | | Incremental Term Loan, 5.750% (3-Month EUR Libor+450 basis points), 5/6/20252,3,4 | | | 821,315 | |
| 2,634,280 | | | First Lien Term Loan, 5.750% (3-Month EUR Libor+450 basis points), 5/6/20252,3,4 | | | 2,634,280 | |
£ | 1,772,638 | | | CSL DualCom Limited First Lien Term Loan, 5.500% (6-Month GBP Libor+550 basis points), 9/25/20272,3,4 | | | 2,335,017 | |
| | | | HPS Telecommunications Senior Secured Loan | | | | |
| 9,875,000 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 5/30/20252,3,4,5 | | | 9,953,012 | |
| 10,000,000 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 7/23/20262 | | | 9,804,000 | |
| 14,962,500 | | | KeyImpact Holdings, Inc. First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 6/21/20262,3 | | | 14,812,875 | |
| 2,000,000 | | | Lifesize Second Lien Term Loan, 9.000% (3-Month USD Libor+800 basis points), 3/2/20263,4 | | | 1,970,000 | |
| | | | MBS Holdings, Inc. | | | | |
| 1,271,186 | | | Revolver, 0.500%, 4/6/20272,6 | | | 1,258,475 | |
| 13,694,491 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 4/6/20272,3 | | | 13,557,547 | |
| | | | Mc Group Ventures Corporation | | | | |
| 9,615,385 | | | Delayed Draw, 1.000%, 6/30/20276 | | | 9,423,077 | |
| 15,384,615 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 6/30/20273 | | | 15,076,923 | |
| | | | | | | 84,999,835 | |
| | | | CONSUMER DISCRETIONARY — 10.2% | | | | |
| 12,500,000 | | | ADS Buyer, Inc. First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 12/31/20262,3 | | | 12,375,000 | |
| | | | Apex Service Partners, LLC | | | | |
| 1,487,179 | | | Revolver, 0.500%, 7/31/20252,6 | | | 1,483,462 | |
| 8,500,000 | | | Delayed Draw, 1.000%, 7/31/20252,6 | | | 8,487,604 | |
| 1,700,000 | | | Delayed Draw, 6.250% (3-Month USD Libor+550 basis points), 7/31/20252,3,6 | | | 1,697,521 | |
| 512,821 | | | Revolver, 6.250% (3-Month USD Libor+550 basis points), 7/31/20252,3,6 | | | 511,538 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | CONSUMER DISCRETIONARY (Continued) | | | | |
$ | 1,000,000 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 7/31/20253 | | $ | 997,500 | |
| 2,502,330 | | | Delayed Draw, 6.500% (3-Month USD Libor+550 basis points), 7/31/20252,3,4 | | | 2,464,795 | |
| 9,447,754 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 7/31/20252,3,4 | | | 9,306,038 | |
| 6,800,000 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 7/31/20252,3 | | | 6,783,000 | |
| | | | Archimede | | | | |
€ | 1,500,000 | | | Delayed Draw, 6.000% (3-Month EUR Libor+600 basis points), 10/27/20272,3,4 | | | 1,711,456 | |
€ | 2,500,000 | | | First Lien Term Loan, 6.000% (3-Month EUR Libor+600 basis points), 10/27/20272,3,4 | | | 2,852,427 | |
| | | | Bendon | | | | |
| 1,800,000 | | | Revolver, 0.750%, 12/11/20252,6 | | | 1,769,400 | |
| 12,952,500 | | | First Lien Term Loan, 7.500% (3-Month USD Libor+650 basis points), 12/11/20252,3,4 | | | 12,732,308 | |
| 2,991,937 | | | CHOPT Creative Salad Company First Lien Term Loan, 8.750% (1-Month USD Libor+640 basis points), 1/22/20243,4 | | | 2,991,938 | |
| | | | Classic Collision | | | | |
| 1,382,979 | | | Revolver, 0.500%, 1/14/20262,6 | | | 1,355,319 | |
| 14,803,192 | | | Delayed Draw, 1.000%, 1/14/20262,6 | | | 14,624,369 | |
| 3,813,829 | | | Delayed Draw, 6.250% (3-Month USD Libor+0 basis points), 1/14/20262,3,6 | | | 3,767,759 | |
| 7,940,000 | | | Discovery Education, Inc. First Lien Term Loan, 5.750% (3-Month USD Libor+475 basis points), 10/30/20262,3,4 | | | 7,940,000 | |
| 18,000,000 | | | Empire Resorts Second Lien Term Loan, 10.596% (3-Month USD Libor+1,050 basis points), 3/19/20223,4 | | | 17,463,600 | |
| 12,000,000 | | | Evergreen Acqco 1 LP First Lien Term Loan, 6.500% (3-Month USD Libor+575 basis points), 3/26/20281,2,3 | | | 12,150,000 | |
| | | | Fleetwash, Inc. | | | | |
| 25,080 | | | Delayed Draw, 1.000%, 10/1/20242,4,6 | | | 25,017 | |
| 471,597 | | | Delayed Draw, 5.750% (3-Month USD Libor+475 basis points), 10/1/20242,3,4,6 | | | 470,418 | |
| 977,456 | | | Guidehouse LLP First Lien Term Loan, 4.645% (1-Month USD Libor+450 basis points), 5/1/20251,2,3,4 | | | 980,515 | |
| 19,000,000 | | | HPS Consumer Discretionary Senior Secured Loan First Lien Term Loan, 7.750% (3-Month USD Libor+675 basis points), 7/26/20262 | | | 18,477,500 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | CONSUMER DISCRETIONARY (Continued) | | | | |
$ | 4,674,927 | | | HPS Consumer Senior Secured Loan First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 11/18/20222,3,4,5 | | $ | 4,768,425 | |
| 5,035,450 | | | HPS Consumer Staples Senior Secured Loan First Lien Term Loan, 9.000% (3-Month USD Libor+800 basis points), 6/27/20252,3,4,5 | | | 4,839,571 | |
| 14,961,949 | | | HS Parent, Inc. First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 4/10/20262,3 | | | 14,812,329 | |
| 982,999 | | | Huskies Parent, Inc. First Lien Term Loan, 4.085% (3-Month USD Libor+400 basis points), 8/1/20261,2,3,4 | | | 983,122 | |
| 25,837,500 | | | Iconix Brand Group First Lien Term Loan, 8.500% (3-Month USD Libor+750 basis points), 8/4/20252,3 | | | 25,320,750 | |
| 977,330 | | | KC Culinarte Intermediate LLC First Lien Term Loan, 4.750% (3-Month USD Libor+375 basis points), 8/24/20251,2,3,4 | | | 965,113 | |
| | | | Len the Plumber, LLC | | | | |
| 5,175,821 | | | Delayed Draw, 1.000%, 2/17/20262,6 | | | 5,142,696 | |
| 1,974,043 | | | Delayed Draw, 5.750% (3-Month USD Libor+475 basis points), 2/17/20262,3,6 | | | 1,961,409 | |
| 7,805,962 | | | First Lien Term Loan, 5.750% (3-Month USD Libor+475 basis points), 2/17/20262,3 | | | 7,727,903 | |
| 8,755,201 | | | MAG DS Corp. First Lien Term Loan, 6.500% (1-Month USD Libor+525 basis points), 4/1/20271,2,3,4 | | | 8,554,707 | |
| | | | New Look Vision Group, Inc. | | | | |
C$ | 1,197,000 | | | Revolver, 0.500%, 5/26/20266 | | | 930,874 | |
C$ | 133,000 | | | Revolver, 6.500% (3-Month USD Libor+550 basis points), 5/26/20263,6 | | | 103,430 | |
C$ | 2,707,162 | | | Delayed Draw, 1.000%, 5/26/20286 | | | 2,117,586 | |
C$ | 1,182,143 | | | Delayed Draw, 6.500% (3-Month USD Libor+550 basis points), 5/26/20283,6 | | | 924,692 | |
C$ | 9,755,550 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 5/26/20283 | | | 7,586,623 | |
| 1,753,901 | | | Oak Parent, Inc. First Lien Term Loan, 5.500% (3-Month USD Libor+450 basis points), 10/26/20231,2,3,4 | | | 1,736,362 | |
| | | | Obagi Cosmeceuticals LLC | | | | |
| 2,500,000 | | | Revolver, 0.500%, 3/16/20264,6 | | | 2,572,500 | |
| 1,500,000 | | | Revolver, 8.500% (3-Month USD Libor+750 basis points), 3/16/20263,4,6 | | | 1,543,500 | |
| 10,945,000 | | | First Lien Term Loan, 8.500% (3-Month USD Libor+750 basis points), 3/16/20263,4 | | | 11,262,405 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | CONSUMER DISCRETIONARY (Continued) | | | | |
$ | 30,000,000 | | | Owl Rock Consumer Discretionary Senior Secured Loan First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 3/26/20262,3 | | $ | 29,700,000 | |
| | | | Pool & Electrical Products, LLC | | | | |
| 1,077,749 | | | Revolver, 0.500%, 10/28/20262,4,6 | | | 1,077,749 | |
| 1,267,939 | | | Revolver, 0.500%, 10/28/20266 | | | 1,255,260 | |
| 3,058,533 | | | Delayed Draw, 6.500% (3-Month USD Libor+550 basis points), 10/28/20262,3,4 | | | 3,058,533 | |
| 1,458,130 | | | Revolver, 6.500% (3-Month USD Libor+550 basis points), 10/28/20262,3,4,6 | | | 1,458,130 | |
| 4,278,662 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 10/28/20262,3,4 | | | 4,278,662 | |
| 13,330,085 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 10/28/20262,3 | | | 13,196,785 | |
| 966,133 | | | Pre-Paid Legal Services, Inc. First Lien Term Loan, 3.334% (3-Month USD Libor+325 basis points), 5/1/20251,2,3 | | | 964,321 | |
| 1,969,925 | | | RCS Consumer Discretionary Senior Secured Loan First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 6/6/20252,3,4,5 | | | 1,930,526 | |
| | | | Regent Holding Company, LLC | | | | |
| 383,459 | | | Revolver, 0.500%, 2/25/20262,4,6 | | | 381,542 | |
| 2,436,090 | | | Revolver, 8.750% (1-Week USD Libor+775 basis points), 2/25/20262,3,4,6 | | | 2,423,909 | |
| 977,387 | | | Spring Education Group, Inc. First Lien Term Loan, 4.470% (3-Month USD Libor+425 basis points), 7/30/20251,2,3,4 | | | 952,649 | |
| 10,000,000 | | | Summit Buyer, L.L.C. First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 1/14/20262,3 | | | 9,800,000 | |
| 9,975,000 | | | Twin Brook Consumer Discretionary Senior Secured Loan First Lien Term Loan, 7.500% (3-Month USD Libor+650 basis points), 4/20/20262,3 | | | 9,877,245 | |
| 8,000,000 | | | Woof Holdings, Inc. Second Lien Term Loan, 8.000% (1-Month USD Libor+725 basis points), 12/21/20281,3,4 | | | 8,004,800 | |
| | | | | | | 335,632,592 | |
| | | | CONSUMER STAPLES — 2.0% | | | | |
| | | | BCPE North Star US Holdings Co. | | | | |
| 2,210,526 | | | Delayed Draw, 1.000%, 6/10/20282,6 | | | 2,211,853 | |
| 11,789,474 | | | First Lien Term Loan, 4.750% (1-Month USD Libor+400 basis points), 6/10/20282,3 | | | 11,796,547 | |
| 3,626,906 | | | C.P. Converters, Inc. First Lien Term Loan, 7.500% (3-Month USD Libor+650 basis points), 6/18/20232,3,4 | | | 3,626,906 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | CONSUMER STAPLES (Continued) | | | | |
$ | 13,965,000 | | | Cardenas Markets First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 6/3/20272,3 | | $ | 13,685,700 | |
| 4,949,622 | | | Easy Ice, LLC First Lien Term Loan, 4.658% (3-Month USD Libor+450 basis points), 12/31/20242,3,4 | | | 4,949,622 | |
| 1,223,540 | | | Hoffmaster Group, Inc. First Lien Term Loan, 5.000% (3-Month USD Libor+400 basis points), 11/23/20231,2,3,4 | | | 1,181,353 | |
| 8,860,508 | | | HPS Consumer Staples Senior Secured Loan First Lien Term Loan, 7.000% (3-Month USD Libor+0 basis points), 9/1/20262,3,4,5 | | | 8,993,416 | |
| | | | JTM Foods, LLC | | | | |
| 895,355 | | | Revolver, 0.500%, 5/14/20272,6 | | | 886,402 | |
| 1,158,366 | | | Delayed Draw, 1.000%, 5/14/20272,6 | | | 1,152,574 | |
| 223,839 | | | Revolver, 5.750% (3-Month USD Libor+475 basis points), 5/14/20272,3,6 | | | 221,600 | |
| 7,703,134 | | | First Lien Term Loan, 5.750% (3-Month USD Libor+475 basis points), 5/14/20272,3 | | | 7,626,102 | |
| 3,741,499 | | | JUUL Labs, Inc. First Lien Term Loan, 9.500% (3-Month USD Libor+800 basis points), 8/2/20233,4 | | | 3,719,050 | |
| | | | Purfoods, LLC | | | | |
| 1,500,000 | | | Delayed Draw, 1.000%, 8/12/20262,6 | | | 1,500,000 | |
| 1,500,000 | | | Delayed Draw, 7.000% (3-Month USD Libor+600 basis points), 8/12/20262,3,4,6 | | | 1,500,000 | |
| 4,455,000 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 8/12/20262,3,4 | | | 4,455,000 | |
| | | | | | | 67,506,125 | |
| | | | ENERGY — 0.0% | | | | |
| 490,000 | | | Kamc Holdings, Inc. First Lien Term Loan, 4.233% (3-Month USD Libor+400 basis points), 8/14/20261,2,3,4 | | | 477,750 | |
| | | | FINANCIALS — 4.5% | | | | |
£ | 10,791,367 | | | Apus Bidco Limited First Lien Term Loan, 5.651% (3-Month GBP Libor+550 basis points), 2/9/20282,3,4 | | | 14,177,998 | |
| | | | AxiomSL Group, Inc. | | | | |
| 731,098 | | | Revolver, 0.500%, 12/3/20256 | | | 723,787 | |
| 713,267 | | | Delayed Draw, 1.000%, 12/3/20276 | | | 709,700 | |
| 11,027,996 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 12/3/2027 | | | 10,917,716 | |
| | | | CC SAG Acquisition Corp. | | | | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | FINANCIALS (Continued) | | | | |
$ | 699,301 | | | Revolver, 0.500%, 6/29/20272,6 | | $ | 688,811 | |
| 3,496,504 | | | Delayed Draw, 1.000%, 6/29/20282,6 | | | 3,470,280 | |
| 1,748,252 | | | Delayed Draw, 1.000%, 6/29/20282,6 | | | 1,735,140 | |
| 19,008,304 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 6/29/20282,3 | | | 18,723,180 | |
| | | | Credit Connection, LLC | | | | |
| 600,000 | | | Revolver, 0.500%, 7/29/20276 | | | 588,000 | |
| 5,000,000 | | | First Lien Term Loan, 6.750%, 7/29/2027 | | | 4,900,000 | |
€ | 627,356 | | | Dreamstart BidCo First Lien Term Loan, 5.250% (6-Month EUR Libor+525 basis points), 3/30/20272,3,4 | | | 715,426 | |
| 8,977,500 | | | Exegy, Inc. First Lien Term Loan, 7.000% (6-Month USD Libor+600 basis points), 5/17/20262,3 | | | 8,842,837 | |
| | | | Galway Borrower, LLC | | | | |
| 2,083,655 | | | Delayed Draw, 6.000% (3-Month USD Libor+525 basis points), 9/30/2023 | | | 2,083,655 | |
| 694,552 | | | Revolver, 6.000% (3-Month USD Libor+525 basis points), 9/30/2027 | | | 694,552 | |
| 9,063,899 | | | First Lien Term Loan, 6.000% (3-Month USD Libor+525 basis points), 9/30/2028 | | | 8,882,621 | |
€ | 8,500,000 | | | Groupe Premium First Lien Term Loan, 6.000%, 6/8/2028 | | | 9,575,177 | |
| | | | Helibron Midco B.V. | | | | |
€ | 322,466 | | | First Lien Term Loan, 5.250% (3-Month EUR Libor+525 basis points), 9/17/20262,3,4 | | | 364,189 | |
€ | 859,908 | | | First Lien Term Loan, 5.250% (3-Month EUR Libor+525 basis points), 9/18/20262,3,4 | | | 971,169 | |
| | | | HPS Financials Senior Secured Loan | | | | |
| 4,249,053 | | | First Lien Term Loan, 9.500% (3-Month USD Libor+0 basis points), 6/29/20232,3,4,5 | | | 4,127,955 | |
€ | 3,570,450 | | | First Lien Term Loan, 5.750% (3-Month EUR Libor+575 basis points), 8/3/20252,3,4 | | | 4,135,816 | |
£ | 4,517,888 | | | First Lien Term Loan, 5.819% (3-Month USD Libor+575 basis points), 8/3/20252,3,4 | | | 6,087,157 | |
| | | | Keystone Agency | | | | |
| 7,547,368 | | | Delayed Draw, 1.000%, 5/3/20276 | | | 7,471,895 | |
| 1,492,106 | | | Delayed Draw, 5.500% (3-Month USD Libor+450 basis points), 5/3/20273,6 | | | 1,477,184 | |
| 5,960,526 | | | First Lien Term Loan, 5.500% (3-Month USD Libor+450 basis points), 5/3/20273 | | | 5,900,921 | |
| 1,076,738 | | | Kwor Acquisition, Inc. First Lien Term Loan, 4.115% (1-Month USD Libor+400 basis points), 6/3/20261,2,3,4 | | | 1,074,047 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | FINANCIALS (Continued) | | | | |
$ | 11,952,068 | | | Regent Holding Company, LLC First Lien Term Loan, 8.750% (1-Month USD Libor+775 basis points), 2/25/20261,2,3,4,7,8 | | $ | 11,892,307 | |
| | | | Reorg Research, Inc. | | | | |
| 3,571,429 | | | Delayed Draw, 0.000%, 6/28/20242,6 | | | 3,553,571 | |
| 6,412,500 | | | First Lien Term Loan, 4.881% (3-Month USD Libor+475 basis points), 6/28/20242,3 | | | 6,348,375 | |
| | | | Riveron Acquisition Holdings, Inc. | | | | |
| 4,549,771 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 5/22/20252,3,4 | | | 4,549,771 | |
| 866,587 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 5/22/20252,3,4 | | | 866,587 | |
| 1,500,000 | | | StarCompliance First Lien Term Loan, 7.750% (3-Month USD Libor+675 basis points), 1/12/20273,4 | | | 1,477,500 | |
| | | | | | | 147,727,324 | |
| | | | GOVERNMENTS — 0.8% | | | | |
| | | | GOVDELIVERY Holdings, LLC | | | | |
| 536,402 | | | Revolver, 0.500%, 1/29/20276 | | | 524,333 | |
| 3,334,737 | | | Delayed Draw, 1.000%, 1/29/20276 | | | 3,259,705 | |
| 6,114,939 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+650 basis points), 1/29/20273,4 | | | 5,977,353 | |
| 5,086,316 | | | Delayed Draw, 7.500% (3-Month USD Libor+675 basis points), 1/29/20273,4,6 | | | 4,971,874 | |
| | | | LOC Performance Products | | | | |
| 1,875,000 | | | Revolver, 0.500%, 12/30/20266 | | | 1,858,875 | |
| 10,545,313 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 12/30/20262,3,4 | | | 10,454,623 | |
| | | | | | | 27,046,763 | |
| | | | HEALTH CARE — 14.2% | | | | |
| | | | ACI Group Holdings, Inc. | | | | |
| 3,750,000 | | | Delayed Draw, 0.000%, 8/2/20282,6 | | | 3,712,500 | |
| 10,178,571 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 8/2/20282,3 | | | 9,975,000 | |
| | | | Advanced Dermatology and Cosmetic Surgery | | | | |
| 2,461,570 | | | Delayed Draw, 1.000%, 5/7/20272,6 | | | 2,436,955 | |
| 430,992 | | | Delayed Draw, 7.250% (3-Month USD Libor+625 basis points), 5/7/20272,3,6 | | | 426,681 | |
| 11,079,669 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 5/7/20272,3 | | | 10,858,076 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | HEALTH CARE (Continued) | | | | |
$ | 11,940,000 | | | American Renal Associates Holdings, Inc. First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 1/29/20272,3,4 | | $ | 11,662,992 | |
| 7,920,000 | | | Angel Medflight First Lien Term Loan, 8.000% (3-Month USD Libor+700 basis points), 10/12/20252,3,4 | | | 7,920,000 | |
| | | | Barracuda Dental LLC | | | | |
| 2,973,563 | | | Delayed Draw, 8.000% (3-Month USD Libor+700 basis points), 6/30/20223,4 | | | 2,955,424 | |
| 689,655 | | | Revolver, 0.500%, 10/23/20254,6 | | | 678,552 | |
| 390,805 | | | Delayed Draw, 1.000%, 10/23/20256 | | | 383,111 | |
| 229,885 | | | Revolver, 8.000% (3-Month USD Libor+700 basis points), 10/23/20253,4,6 | | | 226,183 | |
| 6,961,207 | | | First Lien Term Loan, 8.000% (3-Month USD Libor+700 basis points), 10/23/20253,4 | | | 6,849,131 | |
| 528,735 | | | Delayed Draw, 8.000% (3-Month USD Libor+700 basis points), 10/23/20253,4,6 | | | 518,326 | |
| | | | Bearcat Buyer, Inc. | | | | |
| 251,309 | | | Delayed Draw, 5.250% (3-Month USD Libor+425 basis points), 7/9/20242,3,4 | | | 251,309 | |
| 730,427 | | | First Lien Term Loan, 5.250% (3-Month USD Libor+425 basis points), 7/9/20242,3,4 | | | 730,427 | |
| 10,000,000 | | | CareVet Holdings, LLC Delayed Draw, 1.000%, 9/1/20256 | | | 9,800,000 | |
| 1,955,000 | | | Confluent Health LLC First Lien Term Loan, 5.084% (3-Month USD Libor+500 basis points), 6/24/20261,2,3,4 | | | 1,963,602 | |
| | | | Connect America.com, LLC | | | | |
| 672,304 | | | Revolver, 0.500%, 6/30/20262,6 | | | 658,858 | |
| 7,327,696 | | | First Lien Term Loan, 8.000% (1-Month USD Libor+700 basis points), 6/30/20262,3 | | | 7,181,142 | |
| | | | CORA Health Holdings Corp. | | | | |
| 769,231 | | | Revolver, 0.500%, 6/15/20272,6 | | | 761,538 | |
| 5,401,846 | | | Delayed Draw, 1.000%, 6/15/20272,6 | | | 5,374,837 | |
| 13,794,351 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 6/15/20272,3 | | | 13,656,407 | |
| | | | D4C Dental Brands, Inc. | | | | |
| 714,286 | | | Revolver, 0.500%, 12/30/20262,6 | | | 733,571 | |
| 251,220 | | | Delayed Draw, 1.000%, 12/30/20262,4,6 | | | 258,003 | |
| 2,321,429 | | | Delayed Draw, 1.000%, 12/30/20266 | | | 2,384,107 | |
| 2,414,768 | | | Delayed Draw, 7.500% (3-Month USD Libor+650 basis points), 12/30/20262,3,4,6 | | | 2,479,967 | |
| 6,557,589 | | | First Lien Term Loan, 7.500% (3-Month USD Libor+650 basis points), 12/30/20262,3,4 | | | 6,734,644 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | HEALTH CARE (Continued) | | | | |
| | | | DCA Holdings LLC | | | | |
$ | 3,181,921 | | | Delayed Draw, 1.000%, 3/12/20272,6 | | $ | 3,153,393 | |
| 772,881 | | | Delayed Draw, 7.000% (3-Month USD Libor+625 basis points), 3/12/20272,3,4,6 | | | 765,952 | |
| 16,045,198 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+625 basis points), 3/12/20272,3,4 | | | 16,005,085 | |
| | | | Deca Dental Holdings, LLC | | | | |
| 1,111,111 | | | Revolver, 0.500%, 8/26/20286 | | | 1,088,889 | |
| 4,814,815 | | | Delayed Draw, 1.000%, 8/26/20282,6 | | | 4,766,667 | |
| 14,074,074 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+575 basis points), 8/26/20282,3 | | | 13,792,593 | |
| | | | Fortis Life Sciences, LLC | | | | |
| 12,173,913 | | | Delayed Draw, 0.000%, 9/17/20272,6 | | | 12,113,043 | |
| 4,260,870 | | | Delayed Draw, 0.000%, 9/17/20272,6 | | | 4,239,565 | |
| 2,434,783 | | | Revolver, 0.500%, 9/17/20272,6 | | | 2,410,435 | |
| 9,130,435 | | | Fortis Life Sciences, LLC First Lien Term Loan, 5.500% (3-Month USD Libor+475 basis points), 9/17/20272,3 | | | 9,039,130 | |
| | | | HPS Healthcare Senior Secured Loan | | | | |
| 9,820,572 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+575 basis points), 6/27/20242,3,4,5 | | | 9,918,777 | |
| 9,875,000 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 7/2/20252,3,4,5 | | | 10,042,875 | |
£ | 7,523,888 | | | HPS Technology Senior Secured Loans First Lien Term Loan, 6.338% (6-Month GBP Libor+625 basis points), 9/15/20272,3,4,5 | | | 10,137,279 | |
| | | | Integrated Oncology Network, LLC | | | | |
| 83,957 | | | Revolver, 0.500%, 6/24/20242,6 | | | 82,907 | |
| 4,063,722 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+550 basis points), 6/24/20242,3,4 | | | 4,012,925 | |
| 1,277,941 | | | INW Manufacturing, LLC First Lien Term Loan, 6.500% (3-Month USD Libor+0 basis points), 3/25/20282,3 | | | 1,268,357 | |
| | | | Marquee Dental | | | | |
| 558,521 | | | Delayed Draw, 1.000%, 8/30/20244,6 | | | 543,441 | |
| 2,314,484 | | | Delayed Draw, 11.500% (3-Month USD Libor+1,000 basis points), 8/30/20243,4,6 | | | 2,251,993 | |
| 5,311,380 | | | First Lien Term Loan, 11.500% (3-Month USD Libor+1,000 basis points), 8/30/20243,4 | | | 5,167,973 | |
| 15,000,000 | | | MedData First Lien Term Loan, 5.750% (3-Month USD Libor+0 basis points), 10/31/20262 | | | 14,850,000 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | HEALTH CARE (Continued) | | | | |
| | | | MedMark Services, Inc. | | | | |
$ | 1,400,000 | | | Delayed Draw, 1.000%, 6/11/20272,6 | | $ | 1,386,000 | |
| 600,000 | | | Delayed Draw, 6.000% (3-Month USD Libor+500 basis points), 6/11/20272,3,6 | | | 594,000 | |
| 8,000,000 | | | First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 6/11/20272,3 | | | 7,920,000 | |
| | | | OB Hospitalist Group | | | | |
| 1,717,557 | | | Revolver, 0.500%, 9/27/20272,6 | | | 1,683,206 | |
| 13,282,443 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 9/27/20272,3 | | | 13,016,794 | |
| 4,687,355 | | | Pediatric Home Respiratory Services, LLC First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 12/4/20242,3,4 | | | 4,675,636 | |
| | | | Pediatric Therapy Services, LLC | | | | |
| 87,594 | | | Delayed Draw, 1.000%, 3/9/20272,4,6 | | | 87,375 | |
| 914,072 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 3/9/20272,3,4 | | | 911,787 | |
| 40,490 | | | Delayed Draw, 7.000% (3-Month USD Libor+600 basis points), 3/9/20272,3,4,6 | | | 40,389 | |
| | | | Pentech Holdings, Inc. | | | | |
| 892,857 | | | Revolver, 0.500%, 11/12/20252,6 | | | 909,821 | |
| 9,038,839 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 11/12/20252,3,4 | | | 9,210,577 | |
| | | | Pinnacle Dermatology Management, LLC | | | | |
| 3,674,274 | | | Delayed Draw, 5.250% (3-Month USD Libor+425 basis points), 5/18/20232,3 | | | 3,637,531 | |
| 346,797 | | | Revolver, 5.250% (3-Month USD Libor+425 basis points), 5/18/20233 | | | 343,329 | |
| 10,923,664 | | | First Lien Term Loan, 5.250% (3-Month USD Libor+425 basis points), 5/18/20232,3 | | | 10,814,428 | |
| | | | Pinnacle Treatment Centers, Inc. | | | | |
| 285,714 | | | Revolver, 0.500%, 12/31/20222,6 | | | 282,857 | |
| 228,571 | | | Delayed Draw, 1.000%, 12/31/20222,4,6 | | | 226,286 | |
| 340,286 | | | Delayed Draw, 6.750% (3-Month USD Libor+575 basis points), 12/31/20222,3,4,6 | | | 336,883 | |
| 4,026,071 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 12/31/20222,3,4 | | | 3,985,811 | |
| | | | Premier Imaging LLC | | | | |
| 4,862,339 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 1/2/20252,3,4 | | | 4,862,339 | |
| 2,878,397 | | | First Lien Term Loan, 6.750% (1-Month USD Libor+575 basis points), 1/2/20252,3 | | | 2,878,397 | |
| 843,936 | | | Q-Centrix LLC First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 11/30/20242,3,4 | | | 843,936 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | HEALTH CARE (Continued) | | | | |
| | | | Spear Education, LLC | | | | |
$ | 1,562,500 | | | Delayed Draw, 1.000%, 2/26/20252,6 | | $ | 1,562,500 | |
| 3,385,938 | | | First Lien Term Loan, 6.000% (6-Month USD Libor+500 basis points), 2/26/20252,3,4 | | | 3,385,938 | |
£ | 1,797,628 | | | SSCP Pegasus Midco Limited First Lien Term Loan, 6.780% (6-Month USD Libor+675 basis points), 11/16/20272,3,4 | | | 2,417,182 | |
| | | | The Smilist Company | | | | |
| 582,039 | | | Revolver, 0.500%, 12/22/20202,6 | | | 573,017 | |
| 2,095,342 | | | Delayed Draw, 0.500%, 12/22/20252,6 | | | 2,062,864 | |
| 814,855 | | | Delayed Draw, 8.000% (3-Month USD Libor+700 basis points), 12/22/20252,3,4,6 | | | 802,225 | |
| 5,314,602 | | | First Lien Term Loan, 8.000% (3-Month USD Libor+700 basis points), 12/22/20252,3,4 | | | 5,232,226 | |
| | | | Troy Gastroenterology, P.C. | | | | |
| 591,133 | | | Revolver, 0.500%, 11/25/20256 | | | 591,133 | |
| 2,561,576 | | | Delayed Draw, 1.000%, 11/25/20254,6 | | | 2,561,576 | |
| 2,352,710 | | | Delayed Draw, 7.000% (3-Month USD Libor+600 basis points), 11/25/20253,4,6 | | | 2,352,710 | |
| 4,460,345 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 11/25/20253,4 | | | 4,460,345 | |
| 467,500 | | | TTF Holdings First Lien Term Loan, 4.750% (3-Month USD Libor+400 basis points), 3/24/20282,3 | | | 467,500 | |
| 4,966,908 | | | Twin Brook Consumer Senior Secured Loan First Lien Term Loan, 6.750% (3-Month USD Libor+550 basis points), 2/14/20242,3,4,5 | | | 4,924,192 | |
| | | | Twin Brook Health Care Senior Secured Loan | | | | |
| 10,000,000 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 8/11/20252,3 | | | 9,875,000 | |
| C$ 25,000,000 | | | First Lien Term Loan, 7.500% (3-Month USD Libor+650 basis points), 7/23/20262,3 | | | 19,540,502 | |
| | | | Twin Brook Healthcare Senior Secured Loan | | | | |
| 4,753,729 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+575 basis points), 11/16/20222,3,4,5 | | | 4,748,024 | |
| 4,887,640 | | | First Lien Term Loan, 6.500% (1-Month USD Libor+550 basis points), 7/1/20242,3,4,5 | | | 4,807,971 | |
| 14,962,316 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 11/27/20242,3 | | | 14,799,226 | |
| 15,000,000 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+600 basis points), 9/13/20252 | | | 14,925,000 | |
| 9,950,000 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 3/5/20262,3,4 | | | 9,776,870 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | HEALTH CARE (Continued) | | | | |
| | | | USME Holdings LLC | | | | |
$ | 936,232 | | | Revolver, 0.500%, 11/24/20262,6 | | $ | 936,232 | |
| 743,478 | | | Delayed Draw, 1.000%, 11/24/20262,6 | | | 743,478 | |
| 5,875,888 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 11/24/20262,3,4 | | | 5,875,888 | |
| | | | Vector Professional Practices LLC | | | | |
| 13,284,000 | | | Delayed Draw, 1.000%, 5/20/20282,6 | | | 13,135,810 | |
| 1,716,000 | | | Delayed Draw, 4.405% (3-Month USD Libor+425 basis points), 5/20/20282,3,6 | | | 1,696,857 | |
| | | | Vital Care Buyer, LLC | | | | |
| 1,777,778 | | | Revolver, 0.500%, 10/19/20252,6 | | | 1,777,778 | |
| 5,584,452 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 10/19/20252,3,4 | | | 5,584,452 | |
| | | | Zavation Medical Products, LLC | | | | |
| 1,621,622 | | | Revolver, 0.500%, 6/30/20272,6 | | | 1,605,405 | |
| 405,405 | | | Revolver, 5.500% (3-Month USD Libor+450 basis points), 6/30/20272,3,6 | | | 401,352 | |
| 12,940,541 | | | First Lien Term Loan, 5.500% (3-Month USD Libor+450 basis points), 6/30/20272,3 | | | 12,811,135 | |
| | | | ZBS Alliance Animal Health, LLC | | | | |
| 4,514,925 | | | Delayed Draw, 1.000%, 11/8/20252,6 | | | 4,424,627 | |
| 2,985,075 | | | Delayed Draw, 6.750% (3-Month USD Libor+575 basis points), 11/8/20252,3,6 | | | 2,925,373 | |
| | | | | | | 467,654,392 | |
| | | | INDUSTRIALS — 21.1% | | | | |
| 4,480,592 | | | 3SI Holdco, Inc. First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 6/16/20232,3,4 | | | 4,480,592 | |
| 15,056,016 | | | Aero Operating LLC Incremental Term Loan, 8.000% (1-Month USD Libor+650 basis points), 2/7/20262,3 | | | 14,905,455 | |
| | | | Air Comm Corporation, LLC | | | | |
| 1,646,341 | | | Revolver, 0.500%, 7/1/20272,6 | | | 1,629,878 | |
| 9,146,341 | | | Delayed Draw, 1.000%, 7/1/20272,6 | | | 9,100,610 | |
| 792,683 | | | Revolver, 6.250% (3-Month USD Libor+550 basis points), 7/1/20272,6 | | | 784,756 | |
| 13,381,098 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+550 basis points), 7/1/20272 | | | 13,247,287 | |
| 4,925,000 | | | Airnov, Inc. First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 12/19/20252,3,4 | | | 4,925,000 | |
| 1,000,000 | | | AIT Worldwide Logistics Holdings, Inc. First Lien Term Loan, 5.500% (1-Month USD Libor+475 basis points), 4/6/20281,2,3 | | | 1,005,000 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | INDUSTRIALS (Continued) | | | | |
| | | | Any Hour, LLC | | | | |
$ | 6,666,667 | | | Delayed Draw, 0.000%, 7/21/20272,6 | | $ | 6,633,333 | |
| 2,000,000 | | | Revolver, 0.500%, 7/21/20272,6 | | | 1,980,000 | |
| 11,333,333 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 7/21/20272,3 | | | 11,220,000 | |
| | | | AWT Merger Sub, Inc. | | | | |
| 985,714 | | | Revolver, 0.500%, 12/17/20262,4,6 | | | 985,714 | |
| 2,500,000 | | | Delayed Draw, 1.000%, 12/17/20262,6 | | | 2,500,000 | |
| 85,715 | | | Revolver, 6.750% (3-Month USD Libor+575 basis points), 12/17/20262,3,4,6 | | | 85,715 | |
| 6,380,357 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 12/17/20262,3,4 | | | 6,380,357 | |
| | | | BCHR US Acquisitions, Inc | | | | |
| 1,886,792 | | | Delayed Draw, 0.000%, 9/29/20266 | | | 1,867,925 | |
| 1,132,075 | | | Revolver, 0.500%, 9/29/20266 | | | 1,109,434 | |
| 6,981,132 | | | First Lien Term Loan, 7.750% (3-Month USD Libor+675 basis points), 9/29/20263 | | | 6,841,509 | |
| 9,923,469 | | | BDP International, Inc. (BDP Buyer, LLC) First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 12/19/20242,3,4 | | | 9,741,870 | |
| | | | Beacon Mobility Corp. | | | | |
| 1,000,000 | | | Revolver, 0.500%, 5/22/20246 | | | 980,000 | |
| 4,475,734 | | | Delayed Draw, 1.000%, 5/22/20242,6 | | | 4,386,219 | |
| 1,262,301 | | | Delayed Draw, 1.000%, 5/22/20246 | | | 1,237,055 | |
| 13,227,095 | | | Delayed Draw, 6.500% (3-Month USD Libor+550 basis points), 5/22/20242,3,6 | | | 12,962,554 | |
| 2,260,169 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 5/22/20242,3 | | | 2,214,965 | |
| 3,730,466 | | | Delayed Draw, 6.500% (3-Month USD Libor+550 basis points), 5/22/20243,6 | | | 3,655,857 | |
| | | | BlueHalo Global Holdings, LLC | | | | |
| 628,571 | | | Revolver, 0.500%, 10/31/20256 | | | 622,286 | |
| 371,429 | | | Revolver, 7.000% (3-Month USD Libor+600 basis points), 10/31/20253,6 | | | 367,714 | |
| 10,000,000 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 10/31/20253 | | | 9,900,000 | |
| | | | British Engineering Services Holdco Limited | | | | |
£ | 950,968 | | | Revolver, 7.000% (3-Month GBP Libor+675 basis points), 12/2/20272,3,4 | | | 1,250,247 | |
£ | 396,237 | | | First Lien Term Loan, 7.000% (3-Month GBP Libor+675 basis points), 12/2/20272,3,4 | | | 520,937 | |
| | | | Brook & Whittle Holdings Corp. | | | | |
| 530,772 | | | Incremental Term Loan, 6.250% (3-Month USD Libor+525 basis points), 10/17/20242,3 | | | 526,791 | |
| 6,947,500 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 10/17/20242,3,4 | | | 6,895,394 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | INDUSTRIALS (Continued) | | | | |
$ | 4,426,168 | | | Colonial Bag, LLC First Lien Term Loan, 5.500% (3-Month USD Libor+450 basis points), 9/3/20252,3,4 | | $ | 4,426,168 | |
| | | | Comar Holding Company, LLC | | | | |
| 4,948,880 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 6/18/20242,3,4 | | | 4,936,508 | |
| 779,943 | | | Delayed Draw, 7.000% (3-Month USD Libor+600 basis points), 6/18/20242,3,4 | | | 779,943 | |
| 14,829,047 | | | Construction Resources Company, LLC First Lien Term Loan, 7.250% (3-Month USD Libor+575 basis points), 6/10/20242,3 | | | 14,829,047 | |
| | | | Continental Acquisition Holdings, Inc. | | | | |
| 2,678,571 | | | Delayed Draw, 1.000%, 1/20/20272,6 | | | 2,687,411 | |
| 7,284,821 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 1/20/20272,3,4 | | | 7,308,861 | |
| | | | Dispatch Acquisition Holdings, LLC | | | | |
| 7,980,200 | | | First Lien Term Loan, 5.000% (3-Month USD Libor+425 basis points), 3/25/20282,3,4 | | | 7,960,249 | |
| 13,964,800 | | | First Lien Term Loan, 5.000% (3-Month USD Libor+425 basis points), 3/25/20282,3 | | | 13,929,888 | |
| 4,121,550 | | | Empire Auto Parts, LLC First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 9/5/20242,3,4 | | | 4,121,550 | |
| | | | Gerson Lehrman Group, Inc. | | | | |
| 9,873,096 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 12/5/20242,3,4 | | | 9,873,096 | |
| 29,925,000 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 12/5/20242,3 | | | 29,775,375 | |
| | | | Graffiti Buyer, Inc. | | | | |
| 5,044,643 | | | Delayed Draw, 0.500%, 8/10/20272,6 | | | 5,019,420 | |
| 2,522,321 | | | Revolver, 0.500%, 8/10/20272,6 | | | 2,497,098 | |
| 11,266,369 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 8/10/20272,3 | | | 11,153,705 | |
| | | | GWS Tool Holdings, LLC | | | | |
| 13,026,307 | | | Delayed Draw, 1.000%, 9/13/20256 | | | 12,896,043 | |
| 1,802,509 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+525 basis points), 9/13/20253 | | | 1,784,484 | |
| 4,202,052 | | | First Lien Term Loan, 7.500% (3-Month USD Libor+650 basis points), 9/13/20252,3 | | | 4,160,032 | |
| 16,242,729 | | | Halo Technology Bidco, Inc. First Lien Term Loan, 6.500% (3-Month USD Libor+575 basis points), 6/30/20272 | | | 15,999,088 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | INDUSTRIALS (Continued) | | | | |
$ | 7,918,575 | | | Holley Purchaser, Inc. First Lien Term Loan, 5.128% (3-Month USD Libor+500 basis points), 10/26/20252,3,4 | | $ | 7,918,575 | |
| | | | HPS Industrials Senior Secured Loan | | | | |
| 9,874,372 | | | First Lien Term Loan, 8.500% (3-Month USD Libor+750 basis points), 5/31/20222,3,4,5 | | | 9,874,372 | |
| 9,870,220 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 7/25/20252,3,4,5 | | | 9,870,221 | |
| 974,647 | | | Icebox Holdings, Inc. First Lien Term Loan, 4.250% (1-Month USD Libor+325 basis points), 12/17/20241,2,3,4 | | | 975,563 | |
| | | | IMIA Holdings, Inc. | | | | |
| 1,027,397 | | | Revolver, 0.500%, 4/9/20272,6 | | | 1,006,849 | |
| 13,902,740 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 4/9/20272,3 | | | 13,624,685 | |
| 14,962,120 | | | Intergulf Corp. First Lien Term Loan, 7.250% (2-Month USD Libor+625 basis points), 11/16/20232 | | | 14,849,904 | |
| | | | Isaac Heating & Air Conditioning | | | | |
| 1,736,842 | | | Revolver, 0.500%, 5/7/20272,6 | | | 1,719,474 | |
| 4,736,842 | | | Delayed Draw, 1.000%, 5/7/20272,6 | | | 4,713,158 | |
| 631,579 | | | Revolver, 6.000% (3-Month USD Libor+500 basis points), 5/7/20272,3,6 | | | 625,263 | |
| 7,875,000 | | | First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 5/7/20272,3 | | | 7,796,250 | |
| | | | ISS Valves Industries, Inc. | | | | |
| 416,667 | | | Revolver, 0.500%, 8/9/20262,4,6 | | | 394,792 | |
| 4,493,750 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 8/9/20262,3,4 | | | 4,257,828 | |
| | | | Jade Bidco Limited | | | | |
€ | 538,430 | | | First Lien Term Loan, 8.000% (6-Month EUR Libor+600 basis points), 12/3/20262,3,4 | | | 615,874 | |
| 3,375,128 | | | First Lien Term Loan, 8.259% (3-Month USD Libor+600 basis points), 12/3/20262,3,4 | | | 3,332,939 | |
| | | | Komline-Sanderson Group, Inc. | | | | |
| 3,062,500 | | | Delayed Draw, 0.500%, 3/17/20262,4,6 | | | 3,062,500 | |
| 1,367,188 | | | Revolver, 0.500%, 3/17/20262,4,6 | | | 1,367,188 | |
| 6,466,039 | | | Delayed Draw, 6.500% (3-Month USD Libor+600 basis points), 3/17/20262,3,4,6 | | | 6,466,039 | |
| 976,562 | | | Revolver, 6.500% (3-Month USD Libor+600 basis points), 3/17/20262,3,4,6 | | | 976,562 | |
| 8,068,828 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+600 basis points), 3/17/20262,3,4 | | | 8,068,828 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | INDUSTRIALS (Continued) | | | | |
$ | 5,312,207 | | | Lav Gear Holdings, Inc. First Lien Term Loan, 8.500% (1-Month USD Libor+750 basis points), 10/31/20242,3,4 | | $ | 5,006,756 | |
| 18,500,000 | | | Lereta, LLC First Lien Term Loan, 6.000% (1-Month USD Libor+525 basis points), 7/30/20282,3 | | | 18,546,250 | |
| 9,625,000 | | | PaperWorks Industries, Inc First Lien Term Loan, 8.250% (3-Month USD Libor+725 basis points), 12/18/20252,3,4 | | | 9,536,681 | |
| | | | PCX Holding Corp. | | | | |
| 625,000 | | | Revolver, 0.500%, 4/22/20272,6 | | | 618,750 | |
| 625,000 | | | Delayed Draw, 1.000%, 4/22/20272,6 | | | 619,375 | |
| 2,500,000 | | | Delayed Draw, 7.250% (3-Month USD Libor+625 basis points), 4/22/20272,3,6 | | | 2,477,500 | |
| 6,234,375 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 4/22/20272,3 | | | 6,172,031 | |
| 980,000 | | | PHM Netherlands Midco B.V. First Lien Term Loan, 4.647% (3-Month USD Libor+450 basis points), 8/1/20261,2,3,4,9 | | | 982,450 | |
| 5,000,000 | | | Pregis TopCo LLC Second Lien Term Loan, 8.750% (3-Month USD Libor+800 basis points), 8/1/20272,3,4 | | | 5,000,000 | |
| | | | PT Intermediate Holdings III, LLC | | | | |
| 2,500,000 | | | Delayed Draw, 1.000%, 10/19/20256 | | | 2,487,500 | |
| 2,493,661 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 10/19/20253 | | | 2,481,192 | |
| 1,470,000 | | | Q Holding Co. First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 12/20/20232,3,4 | | | 1,449,788 | |
| | | | RCS Industrials Senior Secured Loan | | | | |
| 285,714 | | | Revolver, 0.500%, 1/31/20256 | | | 285,714 | |
| 1,692,857 | | | First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 1/31/20253,4,5 | | | 1,692,857 | |
| 17,000,000 | | | Retail Services WIS Corporation Delayed Draw, 8.750% (3-Month USD Libor+775 basis points), 5/20/20252,3 | | | 16,830,000 | |
| | | | RQM Buyer, Inc. | | | | |
| 4,687,500 | | | Delayed Draw, 1.000%, 8/12/20232,6 | | | 4,640,625 | |
| 20,312,500 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 8/12/20262,3 | | | 20,109,375 | |
| | | | Sonny`s Enterprises, LLC | | | | |
| 640,244 | | | Revolver, 0.500%, 8/5/20252,6 | | | 640,244 | |
| 907,774 | | | Delayed Draw, 7.750% (3-Month USD Libor+675 basis points), 8/5/20262,3,4 | | | 907,774 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | INDUSTRIALS (Continued) | | | | |
$ | 5,885,671 | | | First Lien Term Loan, 7.750% (3-Month USD Libor+675 basis points), 8/5/20262,3,4 | | $ | 5,885,671 | |
| | | | Spartronics LLC | | | | |
| 1,841,160 | | | Revolver, 0.500%, 12/31/20252,4,6 | | | 1,828,272 | |
| 805,899 | | | Revolver, 5.500% (3-Month USD Libor+475 basis points), 12/31/20252,3,4,6 | | | 800,257 | |
| 4,670,956 | | | First Lien Term Loan, 5.500% (3-Month USD Libor+475 basis points), 12/31/20252,3,4 | | | 4,638,259 | |
| 1,538,461 | | | Revolver, 5.500% (3-Month USD Libor+475 basis points), 12/31/20252,3 | | | 1,526,923 | |
| 8,461,538 | | | First Lien Term Loan, 5.500% (3-Month USD Libor+475 basis points), 12/31/20252,3 | | | 8,398,077 | |
| 980,000 | | | Tank Holding Corp. First Lien Term Loan, 3.586% (3-Month USD Libor+350 basis points), 3/26/20261,2,3,4 | | | 977,089 | |
| 134,064 | | | TecoStar Holdings, Inc. First Lien Term Loan, 4.250% (3-Month USD Libor+325 basis points), 5/1/20241,2,3,4 | | | 132,589 | |
| 9,782,609 | | | The Vertex Companies, Inc. First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 8/30/20273 | | | 9,586,957 | |
| 5,887,060 | | | Time Manufacturing Acquisition LLC First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 2/3/20232,3,4 | | | 5,887,060 | |
| | | | Titan Group Holdco, LLC | | | | |
| 2,500,000 | | | Delayed Draw, 0.500%, 8/12/20276 | | | 2,487,500 | |
| 2,500,000 | | | Delayed Draw, 0.500%, 8/12/20276 | | | 2,487,500 | |
| 3,750,000 | | | Delayed Draw, 0.500%, 8/12/20276 | | | 3,731,250 | |
| 2,500,000 | | | Revolver, 0.500%, 8/12/20276 | | | 2,475,000 | |
| 8,750,000 | | | First Lien Term Loan, 5.500% (3-Month USD Libor+450 basis points), 8/12/2027 | | | 8,662,500 | |
| | | | Transtar Holding Company | | | | |
| 1,448,276 | | | Delayed Draw, 1.000%, 1/22/20272,6 | | | 1,433,793 | |
| 10,472,586 | | | First Lien Term Loan, 8.000% (1-Month USD Libor+700 basis points), 1/22/20272,3,4 | | | 10,367,860 | |
| | | | Trident Maritime Systems, Inc. | | | | |
| 1,244,444 | | | Revolver, 0.500%, 2/26/20272,4,6 | | | 1,225,156 | |
| 200,000 | | | Revolver, 6.500% (1-Month USD Libor+550 basis points), 2/26/20272,3,4,6 | | | 196,900 | |
| 13,487,778 | | | First Lien Term Loan, 6.500% (1-Month USD Libor+550 basis points), 2/26/20272,3,4 | | | 13,278,717 | |
| 5,000,000 | | | Trystar, Inc. First Lien Term Loan, 5.750% (3-Month USD Libor+475 basis points), 9/8/20233 | | | 4,945,000 | |
| 14,636,413 | | | TSL Engineered Products, LLC First Lien Term Loan, 5.500% (3-Month USD Libor+475 basis points), 1/8/20282,3,4 | | | 14,599,822 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | INDUSTRIALS (Continued) | | | | |
$ | 7,368,750 | | | Twin Brook Aerospace Senior Secured Loan First Lien Term Loan, 8.250% (1-Month USD Libor+725 basis points), 12/6/20242,3,4,5 | | $ | 7,025,366 | |
| 3,920,400 | | | Twin Brook Plastics Senior Secured Loan First Lien Term Loan, 6.000% (1-Month USD Libor+500 basis points), 5/15/20252,3,4,5 | | | 3,879,628 | |
| | | | USRP Holdings, Inc. | | | | |
| 645,161 | | | Revolver, 0.500%, 7/3/20272,6 | | | 632,258 | |
| 1,075,269 | | | Delayed Draw, 1.000%, 7/3/20272,6 | | | 1,064,516 | |
| 8,279,570 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+550 basis points), 7/3/20272,3 | | | 8,113,978 | |
€ | 1,300,000 | | | UTAC Group First Lien Term Loan, 5.250% (3-Month EUR Libor+525 basis points), 9/29/20272,3,4 | | | 1,474,792 | |
| 17,238,158 | | | Valcourt Holdings II, LLC First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 1/7/20272,3,4 | | | 17,151,967 | |
| | | | VLS Recovery Services, LLC | | | | |
| 2,232,143 | | | Revolver, 0.500%, 10/17/20242,6 | | | 2,209,821 | |
| 5,952,381 | | | Delayed Draw, 1.000%, 10/17/20242,6 | | | 5,922,619 | |
| 16,815,476 | | | First Lien Term Loan, 6.500% (1-Month USD Libor+550 basis points), 10/17/20242,3 | | | 16,647,321 | |
| | | | VRC Companies, LLC | | | | |
| 625,000 | | | Revolver, 0.500%, 6/29/20276 | | | 615,625 | |
| 2,860,938 | | | Delayed Draw, 0.750%, 6/29/20276 | | | 2,818,023 | |
| 264,062 | | | Delayed Draw, 6.250% (3-Month USD Libor+550 basis points), 6/29/20276 | | | 260,102 | |
| 18,703,125 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+550 basis points), 6/29/2027 | | | 18,422,578 | |
| 3,980,000 | | | Watlow Electric Manufacturing Company First Lien Term Loan, 4.500% (3-Month USD Libor+400 basis points), 3/2/20282,3,4 | | | 3,997,413 | |
| | | | | | | 696,872,305 | |
| | | | MATERIALS — 3.3% | | | | |
| 1,400,455 | | | ADG Acquisiton, LLC Delayed Draw, 6.875% (3-Month USD Libor+588 basis points), 12/14/20232,3,4 | | | 1,382,810 | |
| 1,196,063 | | | Anchor Packaging LLC First Lien Term Loan, 4.084% (1-Month USD Libor+400 basis points), 7/18/20261,2,3 | | | 1,196,816 | |
| 9,975,000 | | | Colonial Bag, LLC Incremental Term Loan, 6.000% (3-Month USD Libor+500 basis points), 9/3/20252,3 | | | 9,975,000 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | MATERIALS (Continued) | | | | |
| | | | Consolidated Label Co. | | | | |
$ | 1,339,286 | | | Revolver, 0.500%, 7/15/20262,6 | | $ | 1,339,286 | |
| 578,516 | | | Revolver, 0.500%, 7/15/20262,6 | | | 578,516 | |
| 3,713,065 | | | First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 7/15/20262,3,4 | | | 3,713,065 | |
| 4,987,500 | | | Incremental Term Loan, 6.000% (3-Month USD Libor+500 basis points), 7/15/20262,3 | | | 4,987,500 | |
| 8,595,707 | | | First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 7/15/20262,3 | | | 8,595,708 | |
| | | | Fortis Solutions Group, LLC | | | | |
| 4,956,339 | | | First Lien Term Loan, 5.500% (3-Month USD Libor+450 basis points), 12/15/20232,3,4 | | | 4,919,167 | |
| 7,833,563 | | | First Lien Term Loan, 5.500% (1-Month USD Libor+450 basis points), 12/15/20232,3,4 | | | 7,774,811 | |
| 557,355 | | | Helix Acquisition Holdings, Inc. First Lien Term Loan, 3.898% (3-Month USD Libor+375 basis points), 9/29/20241,3,4 | | | 542,027 | |
| 7,923,431 | | | HPS Materials Senior Secured Loan First Lien Term Loan, 6.875% (3-Month USD Libor+587 basis points), 12/14/20232,3,4,5 | | | 7,823,595 | |
| | | | Olympic Buyer, Inc. | | | | |
| 2,352,941 | | | Revolver, 0.500%, 6/30/20282,6 | | | 2,305,882 | |
| 17,647,059 | | | First Lien Term Loan, 5.000% (1-Month USD Libor+425 basis points), 6/30/20282,3 | | | 17,294,118 | |
€ | 12,701,000 | | | Optimum Group First Lien Term Loan, 5.750% (3-Month EUR Libor+575 basis points), 6/16/2028 | | | 14,344,347 | |
| 982,500 | | | Pregis TopCo LLC First Lien Term Loan, 4.084% (1-Month USD Libor+400 basis points), 8/1/20261,2,3,4 | | | 984,956 | |
| 1,706,250 | | | Pretium PKG Holdings, Inc. Second Lien Term Loan, 9.000% (1-Month USD Libor+825 basis points), 11/5/20281,2,3,4 | | | 1,709,321 | |
| | | | Technimark Holdings, LLC | | | | |
| 2,250,000 | | | Second Lien Term Loan, 1.000% (3-Month USD Libor+0 basis points), 7/9/20296 | | | 2,221,875 | |
| 12,750,000 | | | Second Lien Term Loan, 7.500% (3-Month USD Libor+675 basis points), 7/9/20293 | | | 12,431,250 | |
| | | | V Global Holdings LLC | | | | |
| 749,618 | | | Revolver, 0.500%, 12/22/20252,6 | | | 743,996 | |
| 4,601,875 | | | First Lien Term Loan, 7.000% (1-Month USD Libor+600 basis points), 12/22/20272,3,4 | | | 4,567,361 | |
| | | | | | | 109,431,407 | |
| | | | TECHNOLOGY — 17.0% | | | | |
| | | | 1WorldSync, Inc. | | | | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | TECHNOLOGY (Continued) | | | | |
$ | 145,385 | | | Delayed Draw, 7.250% (3-Month USD Libor+625 basis points), 7/8/20252,3,4 | | $ | 145,384 | |
| 5,794,288 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 7/8/20252,3,4 | | | 5,794,288 | |
| | | | AIDC Acquisition, LLC | | | | |
| 8,000,000 | | | First Lien Term Loan, 8.053%, 4/1/20262 | | | 7,900,000 | |
| 15,000,000 | | | First Lien Term Loan, 8.090% (1-Month USD Libor+709 basis points), 4/1/20262,3 | | | 14,850,000 | |
| 18,000,000 | | | Appfire Technologies, LLC Delayed Draw, 0.500%, 3/9/20276 | | | 17,933,400 | |
| | | | Applied Technical Services | | | | |
| 909,091 | | | Revolver, 0.500%, 12/29/20262,6 | | | 907,636 | |
| 2,272,727 | | | Delayed Draw, 1.000%, 12/29/20262,6 | | | 2,269,091 | |
| 6,767,045 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 12/29/20262,3,4 | | | 6,756,218 | |
| | | | AQ Software | | | | |
| 18,217,143 | | | Delayed Draw, 1.000%, 4/15/20276 | | | 18,146,096 | |
| 1,782,857 | | | Delayed Draw, 6.250% (3-Month USD Libor+525 basis points), 4/15/20276 | | | 1,775,904 | |
| 5,259,615 | | | AQA, Acquisition Holding, Inc. Second Lien Term Loan, 8.000% (3-Month USD Libor+750 basis points), 3/3/20293 | | | 5,128,125 | |
| 14,925,000 | | | Arcstor Midco LLC TL First Lien Term Loan, 8.000% (3-Month USD Libor+700 basis points), 3/16/20272,3,4 | | | 14,680,230 | |
| 8,065,235 | | | ATP Intermediate, Inc. First Lien Term Loan, 8.725% (3-Month USD Libor+773 basis points), 6/16/20252 | | | 7,984,583 | |
| 2,501,328 | | | AVI-SPL First Lien Term Loan, 6.375% (3-Month USD Libor+538 basis points), 3/10/20272,3,4 | | | 2,463,808 | |
| | | | Benefit Street Technology Senior Secured Loan | | | | |
| 2,666,667 | | | Revolver, 0.500%, 10/1/20262,6 | | | 2,613,333 | |
| 25,000,000 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+550 basis points), 10/1/20272 | | | 24,500,000 | |
| | | | Bounteous, Inc. | | | | |
| 1,800,000 | | | Revolver, 0.500%, 8/2/20272,6 | | | 1,764,000 | |
| 1,080,000 | | | Delayed Draw, 1.000%, 8/2/20272,6 | | | 1,069,200 | |
| 3,420,000 | | | Delayed Draw, 6.000% (3-Month USD Libor+500 basis points), 8/2/20272,3,6 | | | 3,385,800 | |
| 8,700,000 | | | First Lien Term Loan, 6.000% (3-Month USD Libor+500 basis points), 8/2/20272,3 | | | 8,526,000 | |
| | | | Captify Intermediate Holdings Corp. | | | | |
| 2,500,000 | | | Delayed Draw, 0.500%, 7/12/20266 | | | 2,481,250 | |
| 8,750,000 | | | First Lien Term Loan, 9.000% (3-Month USD Libor+800 basis points), 7/12/20263 | | | 8,618,750 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | TECHNOLOGY (Continued) | | | | |
$ | 1,955,000 | | | Clarus First Lien Term Loan, 7.500% (3-Month USD Libor+650 basis points), 7/1/20252,3,4 | | $ | 1,923,329 | |
| | | | Cleo Communications Holding, LLC | | | | |
| 2,140,000 | | | Revolver, 0.500%, 6/11/20286 | | | 2,118,600 | |
| 12,827,850 | | | First Lien Term Loan, 7.750% (3-Month USD Libor+675 basis points), 6/11/20283 | | | 12,699,572 | |
| | | | Clubessential LLC | | | | |
| 585,645 | | | Revolver, 0.500%, 1/10/20242,4,6 | | | 581,194 | |
| 5,986,902 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 1/10/20242,3,4 | | | 5,941,401 | |
| 353,982 | | | Connectwise, LLC. Revolver, 0.500%, 2/28/20254,6 | | | 353,982 | |
£ | 3,613,000 | | | Consensus First Lien Term Loan, 6.813% (3-Month GBP Libor+675 basis points), 6/16/20283 | | | 4,858,224 | |
| 10,000,000 | | | Conservice Midco, LLC Second Lien Term Loan, 7.854% (3-Month USD Libor+775 basis points), 5/13/20283,4 | | | 10,000,000 | |
| | | | DataLink, LLC | | | | |
| 846,774 | | | Revolver, 0.500%, 11/20/20262,6 | | | 846,774 | |
| 1,185,484 | | | Delayed Draw, 1.000%, 11/20/20262,6 | | | 1,185,484 | |
| 6,465,827 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 11/20/20262,3,4 | | | 6,465,827 | |
| 12,500,000 | | | DCert Buyer, Inc. Second Lien Term Loan, 7.084% (1-Month USD Libor+700 basis points), 2/24/20293,4 | | | 12,644,500 | |
| | | | Diligent Corporation | | | | |
| 5,970,000 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 8/4/20253,4 | | | 5,921,643 | |
| 4,378,000 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 8/4/20253 | | | 4,334,220 | |
| 1,254,400 | | | Delayed Draw, 1.000%, 8/24/20256 | | | 1,241,856 | |
| 344,736 | | | Delayed Draw, 6.750% (3-Month USD Libor+575 basis points), 8/24/20253,6 | | | 341,289 | |
| | | | Gainsight, Inc. | | | | |
| 2,625,000 | | | Revolver, 0.500%, 7/30/20276 | | | 2,579,063 | |
| 15,000,000 | | | First Lien Term Loan, 7.000% (3-Month USD Libor+625 basis points), 7/30/20273 | | | 14,737,500 | |
| SEK 11,250,000 | | | Goldcup 25952 AB First Lien Term Loan, 5.756% (3-Month EUR Libor+575 basis points), 8/18/20273,4 | | | 1,265,792 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | TECHNOLOGY (Continued) | | | | |
| | | | GovBrands Intermediate, Inc. | | | | |
$ | 611,333 | | | Revolver, 0.500%, 4/4/20276 | | $ | 605,220 | |
| 2,867,000 | | | Delayed Draw, 1.000%, 4/4/20276 | | | 2,867,000 | |
| 8,716,000 | | | First Lien Term Loan, 6.250% (3-Month USD Libor+550 basis points), 4/4/20273 | | | 8,628,840 | |
| 305,667 | | | Revolver, 7.750% (3-Month USD Libor+450 basis points), 4/4/20273,6 | | | 302,610 | |
| | | | Hawkeye AcquisitionCo, LLC | | | | |
| 500,000 | | | Revolver, 0.500%, 11/19/20262,6 | | | 497,500 | |
| 3,990,000 | | | Delayed Draw, 7.750% (3-Month USD Libor+675 basis points), 11/19/20262,3,4 | | | 3,970,050 | |
| 5,458,750 | | | First Lien Term Loan, 7.750% (3-Month USD Libor+675 basis points), 11/19/20262,3,4 | | | 5,431,456 | |
| | | | Holdco Sands Intermediate LLC | | | | |
| 4,912,500 | | | First Lien Term Loan, 7.500% (3-Month USD Libor+600 basis points), 12/19/20251,2,3,4 | | | 4,912,500 | |
| 7,481,250 | | | First Lien Term Loan, 7.500% (3-Month USD Libor+600 basis points), 12/19/20252,3 | | | 7,481,250 | |
| 1,995,000 | | | HotSchedules First Lien Term Loan, 7.750% (3-Month USD Libor+675 basis points), 7/9/20252,3,4 | | | 1,965,075 | |
| | | | HS Purchaser LLC | | | | |
| 7,406,003 | | | First Lien Term Loan, 5.750% (1-Month USD Libor+475 basis points), 11/19/20261,2,3,4 | | | 7,429,147 | |
| 2,474,886 | | | First Lien Term Loan, 5.750% (3-Month USD Libor+500 basis points), 11/19/20262,3 | | | 2,482,620 | |
| 10,000,000 | | | Second Lien Term Loan, 7.500% (3-Month USD Libor+675 basis points), 11/19/20273 | | | 10,000,000 | |
| 1,469,664 | | | Idera, Inc. First Lien Term Loan, 4.500% (1-Month USD Libor+375 basis points), 3/2/20281,2,3,4 | | | 1,471,655 | |
| | | | Insight Global | | | | |
| 722,543 | | | Revolver, 0.500%, 9/22/20282,6 | | | 708,092 | |
| 9,277,457 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+0 basis points), 9/22/20282,3 | | | 9,091,908 | |
| | | | insightsoftware | | | | |
| 697,800 | | | Revolver, 0.500%, 5/24/20244,6 | | | 690,822 | |
| 3,625,000 | | | Delayed Draw, 1.000%, 5/24/20246 | | | 3,613,400 | |
| 1,505,660 | | | Delayed Draw, 6.750% (3-Month USD Libor+575 basis points), 5/24/20243,4 | | | 1,492,561 | |
| 3,460,909 | | | Delayed Draw, 6.750% (3-Month USD Libor+575 basis points), 5/24/20243,4 | | | 3,430,799 | |
| 6,614,483 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 5/24/20243,4 | | | 6,556,936 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | TECHNOLOGY (Continued) | | | | |
$ | 1,373,125 | | | Delayed Draw, 6.750% (3-Month USD Libor+575 basis points), 5/24/20243,6 | | $ | 1,368,731 | |
| 622,440 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 12/2/20263 | | | 619,328 | |
| 974,937 | | | Intermedia Holdings, Inc. First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 7/19/20251,2,3,4 | | | 963,969 | |
| 7,000,000 | | | Ivanti Software, Inc. Second Lien Term Loan, 9.500% (3-Month USD Libor+850 basis points), 12/1/20282,3,4 | | | 6,831,300 | |
| NOK$ 13,269,468 | | | Jigsaw Bidco AS First Lien Term Loan, 7.630% (3-Month NOK Nibor+725 basis points), 5/3/20243,4 | | | 1,495,164 | |
| 9,697,727 | | | Kona Buyer, LLC First Lien Term Loan, 6.250% (3-Month USD Libor+550 basis points), 12/11/20272,3,4 | | | 9,499,894 | |
| | | | LMG Holdings, Inc. | | | | |
| 285,714 | | | Revolver, 0.500%, 4/30/20262,6 | | | 282,857 | |
| 4,702,500 | | | First Lien Term Loan, 7.500% (3-Month USD Libor+650 basis points), 4/30/20262,3 | | | 4,655,475 | |
| 7,000,000 | | | Mandolin Technology Intermediate Holdings, Inc. Second Lien Term Loan, 7.000% (3-Month USD Libor+650 basis points), 7/30/2029 | | | 6,930,000 | |
| | | | Marlin DTC-LS Midco 2, LLC | | | | |
| 17,368,750 | | | First Lien Term Loan, 7.500% (3-Month USD Libor+650 basis points), 7/1/20252,3,4 | | | 17,087,376 | |
| 2,992,500 | | | First Lien Term Loan, 7.500% (3-Month USD Libor+650 basis points), 7/1/20252,3 | | | 2,932,650 | |
| 4,500,000 | | | MedAssets Software Intermediate Holdings Second Lien Term Loan, 8.500% (3-Month USD Libor+0 basis points), 1/28/20292,3,4 | | | 4,402,800 | |
| SEK 11,346,704 | | | Mefla 3 AB First Lien Term Loan, 9.000% (3-Month SEK Stibor+800 basis points), 9/1/20233,4 | | | 1,276,673 | |
£ | 221,570 | | | Mefla UK Limited First Lien Term Loan, 9.000% (3-Month GBP Libor+800 basis points), 9/1/20233,4 | | | 294,053 | |
| 21,000,000 | | | Merlin International, Inc First Lien Term Loan, 10.000% (3-Month USD Libor+700 basis points), 8/6/20233 | | | 20,160,000 | |
| 488,665 | | | NAVEX TopCo, Inc. First Lien Term Loan, 3.350% (3-Month USD Libor+325 basis points), 9/5/20251,2,3,4 | | | 485,611 | |
| | | | New Era Merger Sub, Inc. | | | | |
| 228,033 | | | Revolver, 0.500%, 10/31/20262,6 | | | 223,472 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | TECHNOLOGY (Continued) | | | | |
$ | 904,530 | | | Delayed Draw, 1.000%, 10/31/20262,6 | | $ | 886,440 | |
| 3,173,457 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 10/31/20262,3 | | | 3,109,988 | |
| 1,128,763 | | | Delayed Draw, 7.250% (3-Month USD Libor+625 basis points), 10/31/20262,3,6 | | | 1,106,187 | |
| | | | PCS Software, Inc. | | | | |
| 121,238 | | | Revolver, 0.500%, 7/1/20244,6 | | | 122,450 | |
| 242,476 | | | Revolver, 7.250% (3-Month USD Libor+575 basis points), 7/1/20243,4,6 | | | 244,901 | |
| 4,925,000 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+575 basis points), 7/1/20243,4 | | | 4,974,250 | |
| 5,954,315 | | | PDI TA Holdings, Inc. First Lien Term Loan, 5.500% (3-Month USD Libor+450 basis points), 10/24/20243,4 | | | 5,879,886 | |
| | | | PDQ | | | | |
| 1,058,824 | | �� | Delayed Draw, 0.500%, 8/27/20276 | | | 1,040,294 | |
| 1,764,706 | | | Revolver, 0.500%, 8/27/20276 | | | 1,733,824 | |
| 6,352,941 | | | Delayed Draw, 6.000% (3-Month USD Libor+550 basis points), 8/27/20273,6 | | | 6,241,765 | |
| 10,823,529 | | | First Lien Term Loan, 6.000% (3-Month USD Libor+550 basis points), 8/27/20273 | | | 10,634,118 | |
| | | | Pegasus Global Enterprise Holdings, LLC | | | | |
| 1,943,924 | | | Delayed Draw, 1.000%, 5/29/20252,4,6 | | | 1,909,905 | |
| 101,800 | | | Delayed Draw, 7.250% (3-Month USD Libor+625 basis points), 5/29/20252,3,4,6 | | | 100,019 | |
| 2,768,855 | | | First Lien Term Loan, 7.250% (3-Month USD Libor+625 basis points), 5/29/20252,3,4 | | | 2,720,400 | |
| 5,000,000 | | | Provation Software Group, Inc. Second Lien Term Loan, 8.500% (1-Month USD Libor+775 basis points), 12/22/20282,3,4 | | | 4,909,500 | |
| 4,949,109 | | | Q-Centrix LLC First Lien Term Loan, 5.500% (3-Month USD Libor+450 basis points), 11/30/20242,3,4 | | | 4,949,109 | |
| | | | Quantic Electronics, LLC | | | | |
| 428,397 | | | Revolver, 0.500%, 11/19/20262,6 | | | 424,113 | |
| 1,419,994 | | | Delayed Draw, 1.000%, 11/19/20262,6 | | | 1,408,736 | |
| 2,002,166 | | | Delayed Draw, 7.250% (3-Month USD Libor+675 basis points), 11/19/20262,3,6 | | | 1,986,292 | |
| 3,691,672 | | | First Lien Term Loan, 7.750% (3-Month USD Libor+675 basis points), 11/19/20262,3 | | | 3,654,755 | |
€ | 2,153,391 | | | Questel Unite First Lien Term Loan, 6.250% (3-Month EUR Libor+525 basis points), 12/17/20272,3,4 | | | 2,484,394 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | TECHNOLOGY (Continued) | | | | |
$ | 977,500 | | | QuickBase, Inc. First Lien Term Loan, 4.084% (3-Month USD Libor+400 basis points), 4/3/20261,2,3,4 | | $ | 973,834 | |
| | | | RCS Industrials Senior Secured Loan | | | | |
| 208,333 | | | Revolver, 0.500%, 2/3/20262,4,5,6 | | | 208,333 | |
| 345,000 | | | Delayed Draw, 6.500% (3-Month USD Libor+550 basis points), 2/3/20262,3,4,5 | | | 345,000 | |
| 1,920,139 | | | First Lien Term Loan, 6.500% (3-Month USD Libor+550 basis points), 2/3/20262,3,4,5 | | | 1,920,139 | |
| 2,225,613 | | | RCS Technology Senior Secured Loan First Lien Term Loan, 6.500% (3-Month USD Libor+575 basis points), 2/28/20253,4,5 | | | 2,225,613 | |
| 974,937 | | | RevSpring, Inc. First Lien Term Loan, 4.382% (3-Month USD Libor+400 basis points), 10/11/20251,2,3,4 | | | 973,353 | |
£ | 7,226,000 | | | Reward Gateway UK, Ltd. First Lien Term Loan, 6.801% (3-Month USD Libor+675 basis points), 6/25/2028 | | | 9,468,182 | |
| 4,612,500 | | | RPX Corporation First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 10/23/20252,3,4 | | | 4,619,419 | |
| 442,715 | | | S2P Acquisition Borrower, Inc. First Lien Term Loan, 4.084% (3-Month USD Libor+400 basis points), 8/14/20261,2,3 | | | 442,992 | |
| | | | Safety Borrower Holdings | | | | |
| 677,966 | | | Revolver, 0.500%, 9/1/20272,6 | | | 671,186 | |
| 1,694,915 | | | Delayed Draw, 1.000%, 9/1/20272,6 | | | 1,686,441 | |
| 7,627,119 | | | First Lien Term Loan, 6.750% (3-Month USD Libor+575 basis points), 9/1/20272 | | | 7,550,847 | |
| 1,477,500 | | | SmartLinx Solutions, LLC First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 3/5/20263,4 | | | 1,455,338 | |
| 13,000,000 | | | Solera Global Holdings Second Lien Term Loan, 9.000% (3-Month USD Libor+800 basis points), 6/4/20293 | | | 12,484,628 | |
| 1,488,750 | | | TaxSlayer First Lien Term Loan, 7.000% (3-Month USD Libor+600 basis points), 12/31/20262,3,4 | | | 1,466,419 | |
£ | 12,230,216 | | | UKFast Leaders Limited First Lien Term Loan, 6.840% (3-Month GBP Libor+675 basis points), 9/8/20272,3,4 | | | 16,117,635 | |
| | | | Uniguest | | | | |
| 526,316 | | | Revolver, 0.500%, 12/17/20252,6 | | | 526,316 | |
| 2,581,579 | | | Delayed Draw, 1.000%, 12/17/20252,4,6 | | | 2,581,579 | |
| 1,619,546 | | | Delayed Draw, 8.000% (1-Month USD Libor+700 basis points), 12/17/20252,3,4,6 | | | 1,619,546 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS (Continued) | | | | |
| | | | TECHNOLOGY (Continued) | | | | |
$ | 5,223,684 | | | First Lien Term Loan, 8.000% (1-Month USD Libor+700 basis points), 12/17/20252,3,4 | | $ | 5,223,684 | |
| 15,000,000 | | | Virgin Pulse, Inc. Second Lien Term Loan, 8.000% (3-Month USD Libor+725 basis points), 4/6/20293 | | | 15,075,000 | |
| 2,437,500 | | | Worksoft First Lien Term Loan, 8.750% (3-Month USD Libor+575 basis points), 2/22/20253,4 | | | 2,400,938 | |
| | | | | | | 563,429,888 | |
| | | | UTILITIES — 0.1% | | | | |
| 2,889,097 | | | TS OpCo Holdings, LLC First Lien Term Loan, 5.750% (3-Month USD Libor+475 basis points), 9/28/20232,3,4 | | | 2,857,317 | |
| | | | TOTAL SENIOR SECURED LOANS | | | | |
| | | | (Cost $2,498,145,327) | | | 2,503,635,698 | |
Number of Shares | | | | | | |
| | | | PRIVATE INVESTMENT VEHICLES — 41.5% | | | | |
| | | | INVESTMENT PARTNERSHIPS — 8.3% | | | | |
| N/A | | | AG Direct Lending Fund II L.P.2,10 | | | 21,273,608 | |
| N/A | | | AG Direct Lending Fund III L.P.2,11 | | | 20,115,464 | |
| N/A | | | Annaly Credit Opportunities Onshore Fund LP2,12 | | | 50,978,278 | |
| N/A | | | Ares Commercial Finance Feeder (A) LP13 | | | 12,451,691 | |
| N/A | | | Crescent Mezzanine Partners VIIC, L.P.14 | | | 6,976,411 | |
| N/A | | | Crestline Specialty Lending III (U.S), L.P.2,34 | | | 7,931,197 | |
| N/A | | | HPS Mezzanine Partners 2019 LP15 | | | 8,009,599 | |
| N/A | | | HPS Speciality Loan Fund V LP16 | | | 40,873,571 | |
| N/A | | | Marlin Credit Opportunity Fund LP2,17 | | | 10,253,911 | |
| N/A | | | Providence Debt Fund III (Non-US) L.P.18 | | | 4,178,883 | |
| N/A | | | Raven Asset Fund II V LP2,35 | | | 5,914,435 | |
| N/A | | | Silver Point Specialty Credit Fund II, L.P.19 | | | 26,249,049 | |
| N/A | | | Thompson Rivers, LLC20 | | | 20,364,477 | |
| N/A | | | Varagon Capital Direct Lending Fund21 | | | 10,201,706 | |
| N/A | | | Vista Credit Partner Fund III LP2,36 | | | 25,611,847 | |
| N/A | | | Waccamaw River, LLC LP22 | | | 4,776,800 | |
| | | | | | | 276,160,927 | |
| | | | JOINT VENTURES — 1.9% | | | | |
| N/A | | | BDCA Senior Loan Fund LLC23 | | | 46,239,719 | |
| N/A | | | Middle Market Credit Fund II, LLC23 | | | 15,303,579 | |
| | | | | | | 61,543,298 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Number of Shares | | | | | Value | |
| | | | PRIVATE INVESTMENT VEHICLES (Continued) | | | | |
| | | | NON-LISTED BUSINESS DEVELOPMENT COMPANIES — 30.0% | | | | |
| 1,149,840 | | | Barings Capital Investment Corporation2,24 | | $ | 25,450,838 | |
| 1,882,483 | | | Barings Capital Investment Corporation II24 | | | 41,523,475 | |
| N/A | | | Barings Private Credit25 | | | 705,820,145 | |
| 5,892,548 | | | Business Development Corp. Of America2,26 | | | 44,579,810 | |
| 600,000 | | | Golub Capital Direct Lending Corp.37 | | | 9,075,658 | |
| 1 | | | Morgan Stanley Direct Lending Fund | | | 21,128,496 | |
| 6,000,000 | | | New Mountain Guardian III BDC, LLC2,27 | | | 61,556,627 | |
| 5,376,344 | | | Owl Rock Core Income Corp.38 | | | 50,564,795 | |
| 1,796,887 | | | Owl Rock Technology Finance Corp.28 | | | 30,388,019 | |
| | | | | | | 990,087,863 | |
| | | | PRIVATE EQUITY — 0.2% | | | | |
| 4.67 | | | Owl Rock Capital Technology Holdings LLC4,29 | | | 6,507,403 | |
| | | | SPECIAL PURPOSE VEHICLE FOR SENIOR SECURED BONDS — 1.1% | | | | |
| N/A | | | 17Capital Co. Investment Fund V-L LP39 | | | 26,583,763 | |
| N/A | | | Endurance II L.P.30 | | | 10,208,323 | |
| | | | | | | 36,792,086 | |
| | | | TOTAL PRIVATE INVESTMENT VEHICLES | | | | |
| | | | (Cost $1,329,136,298) | | | 1,371,091,577 | |
Principal Amount | | | | | | |
| | | COLLATERALIZED LOAN OBLIGATIONS — 12.1% | | | |
$ | 12,000,000 | | | ABPCI Direct Lending Fund CLO X LP 10.604% (3-Month USD Libor+1,047 basis points), 1/20/20321,3,4,7 | | | 12,011,792 | |
| | | | BlackRock Elbert CLO V Ltd. | | | | |
| 39,500,000 | | | 0.000%, 12/15/20311,4,7,31 | | | 40,910,743 | |
| 11,000,000 | | | 9.516% (3-Month USD Libor+940 basis points), 12/15/20311,3,7 | | | 11,081,963 | |
| 163,720,930 | | | BlackRock Shasta CLO VII 0.000%, 1/22/2033 | | | 165,796,515 | |
| 120,000,000 | | | HPS Speciality Loan Fund V LP 3.121%, 5/14/2031 | | | 120,000,000 | |
| 10,000,000 | | | Monroe Capital MML CLO IX Ltd. 8.838% (3-Month USD Libor+870 basis points), 10/22/20311,3,4,7,32 | | | 10,051,584 | |
| 2,910,000 | | | Monroe Capital MML CLO VII Ltd. 7.381% (3-Month USD Libor+725 basis points), 11/22/20301,3,4,7 | | | 2,892,912 | |
| | | | Monroe Capital MML CLO VIII, Ltd. | | | | |
| 15,000,000 | | | 0.000%, 5/22/2031*,1,4,7,31 | | | 10,642,530 | |
| 9,850,000 | | | 4.981% (3-Month USD Libor+485 basis points), 5/22/20311,3,4,7,32 | | | 9,811,152 | |
| 10,000,000 | | | 8.280% (3-Month USD Libor+815 basis points), 5/22/20311,3,7,32 | | | 9,999,341 | |
| | | | Monroe Capital Mml CLO X Ltd. | | | | |
| 5,000,000 | | | 7.031% (3-Month USD Libor+690 basis points), 8/20/20311,3,4,7,32 | | | 5,083,812 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Principal Amount | | | | | Value | |
| | | | COLLATERALIZED LOAN OBLIGATIONS (Continued) | | | | |
$ | 3,000,000 | | | 8.981% (3-Month USD Libor+885 basis points), 8/20/20311,3,4,7 | | $ | 2,999,585 | |
| | | | TOTAL COLLATERALIZED LOAN OBLIGATIONS | | | | |
| | | | (Cost $399,348,567) | | | 401,281,929 | |
| | | | PREFERRED STOCKS — 0.7% | | | | |
| | | | HEALTH CARE — 0.5% | | | | |
| 17,500 | | | Propharma, LLC Jayhawk Intermediate LLC, Series B Preferred, 13.000% 2 | | | 16,975,000 | |
| | | | INDUSTRIALS — 0.1% | | | | |
| 2,500 | | | Atomic Transport, LLC LP Atomic Blocker, LLC, Class A Preferred, 8.500% | | | 1,782,701 | |
| 2,188 | | | Atomic Blocker, LLC, Class W, Common | | | 654,496 | |
| | | | | | | 2,437,197 | |
| | | | TECHNOLOGY — 0.1% | | | | |
| 2,500 | | | Confluence Technologies, Inc. 10.500% | | | 2,425,000 | |
| | | | TOTAL PREFERRED STOCKS | | | | |
| | | | (Cost $21,837,500) | | | 21,837,197 | |
| | | | SUBORDINATED DEBT — 0.2% | | | | |
| | | | FINANCIALS — 0.2% | | | | |
| 5,500,000 | | | Otr Midco, LLC, 12.000%, 5/12/2026 | | | 5,500,000 | |
| | | | TOTAL SUBORDINATED DEBT | | | | |
| | | | (Cost $5,500,000) | | | 5,500,000 | |
| | | | EQUIPMENT LEASES — 0.1% | | | | |
| 3,673,099 | | | Cyxtera Equipment Leases 8.250%, 1/1/20244 | | | 3,673,099 | |
| | | | TOTAL EQUIPMENT LEASES | | | | |
| | | | (Cost $3,673,099) | | | 3,673,099 | |
Number of Shares | | | | | | |
| | | | COMMON STOCKS — 0.1% | | | | |
| | | | FINANCIALS — 0.1% | | | | |
| 280,309 | | | Congressional Bancsh, Inc. | | | 3,611,111 | |
| | | | TOTAL COMMON STOCKS | | | | |
| | | | (Cost $3,611,111) | | | 3,611,111 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
Number of Shares | | | | | Value | |
| | | | SHORT-TERM INVESTMENTS — 1.8% | | | | |
| 60,231,321 | | | State Street Institutional U.S. Government Money Market Fund, 0.02%33 | | $ | 60,231,321 | |
| | | | TOTAL SHORT-TERM INVESTMENTS | | | | |
| | | | (Cost $60,231,321) | | | 60,231,321 | |
| | | | TOTAL INVESTMENTS — 132.3% | | | | |
| | | | (Cost $4,321,483,223) | | | 4,370,861,932 | |
| | | | Liabilities Less Other Assets — (32.3)% | | | (1,065,868,228 | ) |
| | | | NET ASSETS — 100.0% | | $ | 3,304,993,704 | |
Principal Amount | | | | | | |
| | | | SECURITIES SOLD SHORT — (0.4)% | | | | |
| | | | REVERSE REPURCHASE AGREEMENTS — (0.4)% | | | | |
$ | (4,320,000 | ) | | Agreement with Deutsche Bank AG, 1.575%, dated 9/22/2021, to be repurchased at $4,337,203 on 12/22/2021, collateralized by Monroe Capital MML CLO IX Ltd. with various maturities to 10/22/2031, with a market value of $10,051,584 | | | (4,320,000 | ) |
| (2,993,000 | ) | | Agreement with Deutsche Bank AG, 1.382%, dated 9/29/2021, to be repurchased at $3,003,454 on 12/29/2021, collateralized by Monroe Capital MML CLO VIII, Ltd. with various maturities to 5/22/2031, with a market value of $9,811,152 | | | (2,993,000 | ) |
| (1,920,000 | ) | | Agreement with Deutsche Bank AG, 1.375%, dated 9/22/2021, to be repurchased at $1,926,675 on 12/22/2021, collateralized by Monroe Capital MML CLO VIII, Ltd. with various maturities to 5/22/2031, with a market value of $9,811,152 | | | (1,920,000 | ) |
| (1,701,000 | ) | | Agreement with Deutsche Bank AG, 1.576%, dated 9/22/2021, to be repurchased at $1,707,774 on 12/22/2021, collateralized by Monroe Capital MML CLO VIII, Ltd. with various maturities to 5/22/2031, with a market value of $9,999,341 | | | (1,701,000 | ) |
| (2,521,000 | ) | | Agreement with Deutsche Bank AG, 1.382%, dated 9/29/2021, to be repurchased at $2,529,805 on 12,/29/2021, collateralized by Monroe Capital MML CLO X, Ltd. with various maturities to 8/20/2031, with a market value of $5,083,812 | | | (2,521,000 | ) |
| | | | REVERSE REPURCHASE AGREEMENTS | | | | |
| | | | (Proceeds $13,455,000) | | | (13,455,000 | ) |
| | | | TOTAL SECURITIES SOLD SHORT | | | | |
| | | | (Proceeds $13,455,000) | | | (13,455,000 | ) |
LLC – Limited Liability Company
LP – Limited Partnership
US – United States
LOC – Letter of Credit
BDC – Business Development Company
| * | Subordinated note position. Rate shown is the effective yield as of period end. |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
| 2 | As of September 30, 2021 all or a portion of the security has been pledged as collateral for a secured revolving facility. The market value of the securities in the pledged account totaled $2,169,650,862 as of September 30, 2021. See Note 2, subsection Borrowing, Use of Leverage of the Notes to Consolidated Financial Statements for additional information. |
| 3 | Floating rate security. Rate shown is the rate effective as of period end. |
| 4 | Value was determined using significant unobservable inputs. |
| 5 | This investment was made through a participation. Please see Note 2 for a description of loan participations. |
| 6 | All or a portion of this holding is subject to unfunded loan commitments. See Note 2 for additional information. |
| 7 | Security exempt from registration under Rule 144A of the Securities Act of 1933. These securities are restricted. They may only be resold in transactions exempt from registration normally to qualified institutional buyers. The total value of these securities is $127,377,721, which represents 3.9% of total net assets of the Fund. |
| 9 | Foreign securities entered into in foreign currencies are converted to U.S. Dollars using period end spot rates. |
| 10 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to provide corporate financing support to U.S. middle market companies. The investment fund shall continue until December 31, 2024, with one year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. |
| 11 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to provide corporate financing support to U.S. middle market companies. The investment fund shall continue until September 30, 2026, with one year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $1,600,000 as of September 30, 2021. |
| 12 | The Fund's investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund's investment strategy is to invest in senior secured first and second lien loans to traditional middle market companies and larger middle market companies in the U.S. The investment fund shall continue until May 31, 2025 with two one-year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund's capital contributions until the termination of the investment fund. |
| 13 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to invest in commercial finance assets through a direct lending strategy and through the acquisition of specialty finance companies focused primarily on various collateralized lending strategies. The investment fund shall continue until June 30, 2025. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $13,080,652 as of September 30, 2021. |
| 14 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to invest privately negotiated mezzanine level subordinated debt and equity securities issued by larger middle market companies. The investment fund shall continue until December 21, 2025. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $3,238,898 as of September 30, 2021. |
| 15 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to generate current returns as well as long-term capital appreciation through investments in mezzanine securities. The investment fund shall continue until April 12, 2029 with one year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $2,809,946 as of September 30, 2021. |
| 16 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to generate current income while preserving capital by investing primarily in newly originated secured debt. The investment fund shall continue until the fourth anniversary of the termination of the investment period with one year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $22,500,000 as of September 30, 2021. |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
| 17 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to invest in senior secured loans to middle market companies. The investment fund shall continue until May 19, 2028 with one year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $89,988,962 as of September 30, 2021. |
| 18 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to identify, acquire, hold, manage and dispose of investments made in secured debt, unsecured debt, and related equity securities issued primarily by US middle market companies. The investment fund shall continue until October 24, 2021 with one year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $4,406,930 as of September 30, 2021. |
| 19 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to provide corporate financing support to U.S. middle market companies. The investment fund shall continue until the 2nd anniversary of the end of the investment period with a six month extension available after the end of the investment period. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $25,229,969 as of September 30, 2021. |
| 20 | The Fund's investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund's investment strategy is to invest in Government-insured non-performing residential mortgages loans. The investment fund permits redemptions with the consent of the investment fund's voting members. |
| 21 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to invest in senior secured loans to middle market companies. The investment fund shall continue until September 2026 with one year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $40,000,000 as of September 30, 2021. |
| 22 | The Fund's investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund's investment strategy is to invest in unsecured consumer loans and other consumer finance opportunities. The investment fund permits redemptions upon prior consent of the Board. Total unfunded capital commitments amount to $7,840,000 as of September 30, 2021. |
| 23 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to acquire and hold investments in debt instruments of US middle-market companies. The investment fund shall continue until all of the Investments are amortized, liquidated or are otherwise transferred or disposed of by the fund. The investment does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. |
| 24 | The Fund’s investment in the non-listed business development company is valued using net asset value as a practical expedient. The business development company’s investment strategy is to lend an invest in senior secured private debt investments in well established middle market companies. The investment shall continue until the earlier of a (i) liquidity event or (ii) July 13, 2027. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment. Total unfunded capital commitments amount to $x as of September 30, 2021. |
| 25 | The Fund’s investment in the non-listed business development company is valued using net asset value as a practical expedient. The business development company’s investment strategy is to lend an invest in senior secured private debt investments in well established middle market companies. The investment permits share repurchases on an ongoing basis at the discretion of the investment manager. |
| 26 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to invest primarily in first and second lien senior secured debt instruments and mezzanine debt issued by middle market companies. The investment permits redemptions of up to 10% at each semi-annual tender offer. |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2021 (Unaudited)
| 27 | The Fund’s investment in the non-listed business development company is valued using net asset value as a practical expedient. The business development company’s investment strategy is to provide corporate financing support to U.S. middle market companies. The investment shall continue until July 15, 2025, with one year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination. Total unfunded capital commitments amount to $40,000,000 as of September 30, 2021. |
| 28 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to originate and invest in senior secured or unsecured loans, subordinated loans, mezzanine loans and equity-related securities in high growth technology and life-sciences related companies. The investment fund shall continue until the earliest of (i) an Exchange Listing, (ii) the fifth anniversary of the final closing, and (iii) August 10, 2025. Total unfunded capital commitments amount to $5,913,670 as of September 30, 2021. |
| 29 | Owl Rock Capital Technology Holdings, LLC is a fund manager that manages and directs the activity of Owl Rock Technology Finance Corp. The Fund’s investment in Owl Rock Technology Holdings, LLC was received for making capital commitments to Owl Rock Technology Finance Corp. The fund makes quarterly expense contributions and will be allocated any net income or net loss of the management company. Redemptions are not permitted and interests are only transferable upon approval of the Managing Member. |
| 30 | The Fund's investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund's investment strategy is to acquire and hold the notes in an international education company. The investment fund shall continue until the completion of the liquidation of the Partnership. Total unfunded capital commitments amount to $300,000 as of September 30, 2021. |
| 31 | Variable rate security. Rate shown is the rate in effect as of period end. |
| 32 | All or a portion of this security is segregated as collateral for reverse repurchase agreements. Total collateral had a fair value of $# as of September 30, 2021. |
| 33 | The rate is the annualized seven-day yield at period end. |
34 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to directly originate loans to lower-middle market and middle market companies. The investment fund shall continue until 4 years following the investment period with one year extensions available after the termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $22,265,868 as of September 30, 2021. |
35 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to provide first and second lien short duration loans to middle market companies. The investment fund shall continue for 8 years with one year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $6,716,805 as of September 30, 2021. |
36 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to provide senior secured loans to US middle market companies in the enterprise software and technology sectors. The investment fund shall continue for 6 years with one year extensions available after the stated termination date. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $24,563,400 as of September 30, 2021. |
37 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to originate first lien secured and unitranche loans to middle market companies. The investment fund shall continue for 6 years. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to $41,000,000 as of September 30, 2021. |
38 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to originate and make loans to, and make debt and equity investments in, US middle market companies. The investment permits redemptions of up to 5% at each quarterly tender offer. |
39 | The Fund’s investment in the private investment fund is valued using net asset value as a practical expedient. The investment fund’s investment strategy is to provide financing to a European private equity firm. The investment fund shall continue until May 7th, 2021. The investment fund does not permit the redemption of any portion of the Fund’s capital contributions until the termination of the investment fund. Total unfunded capital commitments amount to €287,500 as of September 30, 2021. |
See accompanying Notes to Consolidated Schedule of Investments.
Additional information on restricted securities is as follows:
Security | First Acquisition Date | Cost |
AG Direct Lending Fund II L.P. | 3/31/2020 | 21,746,937 |
AG Direct Lending Fund III L.P | 6/28/2019 | 18,102,555 |
Annaly Credit Opportunities Onshore Fund LP | 4/16/2021 | 25,605,753 |
Ares Commercial Finance Feeder (A) LP | 3/31/2021 | 11,309,134 |
Barings Capital Investment Corporation | 1/25/2021 | 25,000,000 |
Barings Private Credit | 5/10/2021 | 450,000,000 |
BDCA Senior Loan Fund LLC | 1/20/2021 | 43,562,000 |
Business Development Corp. Of America | 4/01/2020 | 34,000,000 |
Crescent Mezzanine Partners VIIC, L.P. | 3/31/2021 | 6,203,310 |
Crestline Specialty Lending III (U.S), L.P. | 8/30/2021 | 8,165,728 |
Endurance II L.P. | 8/24/2020 | 9,725,000 |
HPS Mezzanine Partners 2019 LP | 11/16/2020 | 6,041,717 |
HPS Speciality Loan Fund V LP | 5/14/2021 | 7,525,000 |
Marlin Credit Opportunity Fund LP | 5/21/2021 | 12,623,105 |
Middle Market Credit Fund II, LLC | 11/03/2020 | 12,708,191 |
New Mountain Guardian III BDC, LLC | 3/27/2020 | 60,000,000 |
Owl Rock Capital Technology Holdings LLC | 5/22/2020 | 612,083 |
Owl Rock Technology Finance Corp. | 9/24/2020 | 23,202,587 |
Providence Debt Fund III (Non-US) L.P. | 3/31/2021 | 3,154,380 |
Raven Asset Fund II V LP | 9/21/2021 | 5,901,759 |
Silver Point Specialty Credit Fund II, L.P | 12/15/2020 | 22,808,459 |
Thompson Rivers, LLC | 6/29/2021 | 20,000,000 |
Varagon Capital Direct Lending | 3/25/2021 | 10,000,000 |
Vista Credit Partner Fund III LP | 9/15/2021 | 25,552,629 |
Waccamaw River LLC, LP | 5/04/2021 | 2,762,500 |
Cliffwater Corporate Lending Fund | | |
Consolidated Schedule of Forward Foreign Currency Exchange Contracts |
As of September 30, 2021 (Unaudited) | | |
FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS
Currency Sold | | Counterparty | | Currency Purchased | | Settlement Date | | Currency Amount Sold | | | Value at Opening Date of Contract | | | Value at September 30, 2021 | | | Unrealized Appreciation (Depreciation) | |
British Pound | | State Street | | USD | | November 04, 2021 | | | (24,773,873 | ) | | $ | (19,598,187 | ) | | $ | (19,557,963 | ) | | $ | 40,224 | |
British Pound | | State Street | | USD | | November 10, 2021 | | | (15,372,168 | ) | | | (12,056,839 | ) | | | (12,135,724 | ) | | | (78,885 | ) |
British Pound | | State Street | | USD | | December 15, 2021 | | | (2,763,300 | ) | | | (3,256,825 | ) | | | (3,210,129 | ) | | | 46,696 | |
British Pound | | State Street | | USD | | December 31, 2021 | | | (844,014 | ) | | | (992,628 | ) | | | (978,458 | ) | | | 14,170 | |
British Pound | | State Street | | USD | | August 11, 2022 | | | (53,724,683 | ) | | | (62,937,563 | ) | | | (62,357,287 | ) | | | 580,276 | |
Canadian Dollars | | State Street | | USD | | November 18, 2021 | | | (218,601 | ) | | | (286,979 | ) | | | (294,517 | ) | | | (7,538 | ) |
Canadian Dollars | | State Street | | USD | | December 31, 2021 | | | (2,832,660 | ) | | | (3,944,327 | ) | | | (3,816,722 | ) | | | 127,605 | |
Euro | | State Street | | USD | | November 10, 2021 | | | (1,732,348 | ) | | | (2,424,811 | ) | | | (2,334,179 | ) | | | 90,632 | |
Euro | | State Street | | USD | | December 31, 2021 | | | (7,499,488 | ) | | | (10,360,205 | ) | | | (10,107,048 | ) | | | 253,157 | |
Euro | | State Street | | USD | | February 09, 2022 | | | (38,113,636 | ) | | | (51,394,892 | ) | | | (51,351,537 | ) | | | 43,355 | |
Norwegian Krone | | State Street | | USD | | August 11, 2023 | | | (13,125,000 | ) | | | (1,451,399 | ) | | | (1,488,802 | ) | | | (37,403 | ) |
Swedish Krona | | State Street | | USD | | August 11, 2022 | | | (11,192,758 | ) | | | (1,290,603 | ) | | | (1,282,445 | ) | | | 8,158 | |
Swedish Krona | | State Street | | USD | | August 23, 2024 | | | (11,250,000 | ) | | | (1,279,529 | ) | | | (1,298,381 | ) | | | (18,852 | ) |
| | | | | | | | | | | | | | | | | | | | | | |
TOTAL FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS | | | | $ | (171,274,787 | ) | | $ | (170,213,192 | ) | | $ | 1,061,595 | |
USD – U.S. Dollar
Cliffwater Corporate Lending Fund
Notes to Consolidated Financial Statements
September 30, 2021 (Unaudited)
1. Organization
The Cliffwater Corporate Lending Fund (the “Fund”) is a Delaware statutory trust registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”), as a non-diversified, closed-end management investment company operating as an interval fund. The Fund operates under an Amended and Restated Agreement and Declaration of Trust, as most recently amended and restated on September 15, 2021 (the “Declaration of Trust”). Cliffwater LLC serves as the investment adviser (the “Investment Manager”) of the Fund. The Investment Manager is an investment adviser registered with the Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940, as amended. The Fund intends to continue to qualify and has elected to be treated as a regulated investment company under the Internal Revenue Code of 1986, as amended (the “Code”). The Fund commenced operations on March 6, 2019.
The SEC has granted the Fund exemptive relief permitting the Fund to offer multiple classes of shares. The Fund’s Registration Statement allows it to offer two classes of shares, Class A Shares and Class I Shares. Only Class I shares have been issued as of September 30, 2021.
The Fund’s primary investment objective is to seek consistent current income, while the Fund’s secondary objective is capital preservation. Under normal market conditions, the Fund seeks to achieve its investment objectives by investing at least 80% of its assets (net assets, plus any borrowings for investment purposes) in loans to companies (“corporate loans”). The Fund’s corporate loan investments are made through a combination of: (i) investing in loans to companies that are originated directly by a non-bank lender (for example, traditional direct lenders include insurance companies, business development companies, asset management firms (on behalf of their investors), and specialty finance companies) (“direct loans”); (ii) investing in notes or other pass-through obligations representing the right to receive the principal and interest payments on a direct loan (or fractional portions thereof); (iii) purchasing asset-backed securities representing ownership or participation in a pool of direct loans; (iv) investing in companies and/or private investment funds (private funds that are excluded from the definition of "investment company" pursuant to Sections 3(c)(1) or 3(c)(7) of the Investment Company Act) that primarily hold direct loans (the foregoing investments listed in clauses (i) through (iv) are collectively referred to herein as the “Direct Loan Instruments”); (v) investments in high yield securities, including securities representing ownership or participation in a pool of such securities; and (vi) investments in bank loans including securities representing ownership or participation in a pool of such loans. The Fund may focus its investment strategy on, and its portfolio of investments may be focused in, a subset of one or more of these types of investments. The Fund’s investments in hedge funds and private equity funds that are excluded from the definition of "investment company" pursuant to Sections 3(c)(1) and 3(c)(7) of the Investment Company Act will be limited to no more than 15% of the Fund’s assets. Most direct loans are not rated by any rating agency, will not be registered with the SEC or any state securities commission and will not be listed on any national securities exchange. The amount of public information available with respect to issuers of direct loans may generally be less extensive than that available for issuers of registered or exchange listed securities. If they were rated, direct loans likely would be rated as below investment grade quality, often referred to as “junk” loans.
Consolidation of a Subsidiary
On February 3, 2020, CCLF SPV LLC ("CCLF SPV”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF SPV. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of September 30, 2021, net assets of the CCLF SPV LLC were $925,312,648, or approximately 28.00% of the Fund’s total net assets.
On April 15, 2021, MC-CW Holdings, LLC ("CCLF MCCW”) was formed as a limited liability company, and is a wholly owned subsidiary of CCLF SPV. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF MCCW. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of September 30, 2021, net assets of the CCLF MCCW were $73,303,233, or approximately 2.22% of the Fund’s total net assets.
On May 25, 2021, CCLF Holdings LLC ("CCLF HOLD”), a wholly owned subsidiary of the Fund, was formed as a limited liability company. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF HOLD. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund.
On July 26, 2021, CCLF Holdings (D1) LLC ("CCLF HOLD (D1)”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF HOLD (D1). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund.
2. Significant Accounting Policies
Basis of Preparation and Use of Estimates
The Fund is an investment company and follows the accounting and reporting guidance under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services – Investment Companies. The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of the financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from these estimates.
Forward Foreign Currency Exchange Contracts
The Fund may utilize forward foreign currency exchange contracts (“forward contracts”) under which they are obligated to exchange currencies on specified future dates at specified rates, and are subject to the translations of foreign exchange rates fluctuations. All contracts are “marked-to-market” daily and any resulting unrealized gains or losses are recorded as unrealized appreciation or depreciation on foreign currency translations. The Fund records realized gains or losses at the time the forward contract is settled. Counter-parties to these forward contracts are major U.S. financial institutions. As of September 30, 2021, the Fund had thirteen outstanding forward currency contracts sold short.
Loan Participations and Assignments
The Fund may acquire interests in loans either directly (by way of original issuance, sale or assignment) or indirectly (by way of participation). The purchaser of an assignment typically succeeds to all the rights and obligations of the assigning institution and becomes a lender under the credit agreement with respect to the debt obligation; however, its rights can be more restricted than those of the assigning institution. Participation interests in a portion of a debt obligation typically result in a contractual relationship only with the institution participating in the interest, not with the borrower. In purchasing participations, the Fund generally will have no right to enforce compliance by the borrower with the terms of the loan agreement, nor any rights of set-off against the borrower, and the Fund may not directly benefit from the collateral supporting the debt obligation in which it has purchased the participation. As a result, the Fund will assume the credit risk of both the borrower and the institution selling the participation.
Commitments and Contingencies
Commercial loans purchased by the Fund (whether through participations or as a lender of record) may be structured to include both term loans, which are generally fully funded at the time of investment, and unfunded loan commitments, which are contractual obligations for future funding. Unfunded loan commitments may include revolving credit facilities and delayed draw term loans, which may obligate the Fund to supply additional cash to the borrower on demand, representing a potential financial obligation by the Fund in the future. The Fund may receive a commitment fee based on the undrawn portion of such unfunded loan commitments. The commitment fee is typically set as a percentage of the commitment amount. As of September 30, 2021, the Fund had the following unfunded loan commitments as noted in the consolidated Schedule of Investments with a total principal amount of $364,958,615.
Borrower | | Type | | Principal Amount | | | Value | |
ACI Group Holdings, Inc. | | Delayed Draw | | $ | 3,750,000 | | | $ | 3,712,500 | |
Advanced Dermatology and Cosmetic Surgery | | Delayed Draw | | | 2,461,570 | | | | 2,436,955 | |
Any Hour, LLC | | Delayed Draw | | | 6,666,667 | | | | 6,633,333 | |
Any Hour, LLC | | Revolver | | | 2,000,000 | | | | 1,980,000 | |
Air Comm Corporation, LLC | | Delayed Draw | | | 9,146,341 | | | | 9,100,610 | |
Air Comm Corporation, LLC | | Revolver | | | 1,646,341 | | | | 1,629,878 | |
ZBS Alliance Animal Health, LLC | | Delayed Draw | | | 4,514,925 | | | | 4,424,627 | |
Apex Service Partners, LLC | | Delayed Draw | | | 8,500,000 | | | | 8,487,604 | |
Apex Service Partners, LLC | | Revolver | | | 1,487,179 | | | | 1,483,462 | |
Appfire Technologies, LLC | | Delayed Draw | | | 18,000,000 | | | | 17,933,400 | |
AQ Software | | Delayed Draw | | | 18,217,143 | | | | 18,146,096 | |
Applied Technical Services | | Delayed Draw | | | 2,272,727 | | | | 2,269,091 | |
Applied Technical Services | | Revolver | | | 909,091 | | | | 907,636 | |
AWT Merger Sub, Inc. | | Delayed Draw | | | 2,500,000 | | | | 2,500,000 | |
AWT Merger Sub, Inc. | | Revolver | | | 985,714 | | | | 985,714 | |
AxiomSL Group, Inc. | | Delayed Draw | | | 713,267 | | | | 709,700 | |
AxiomSL Group, Inc. | | Revolver | | | 731,098 | | | | 723,787 | |
Barracuda Dental LLC | | Delayed Draw | | | 390,805 | | | | 383,111 | |
Barracuda Dental LLC | | Revolver | | | 689,655 | | | | 678,552 | |
BCHR US Acquisitions, Inc | | Delayed Draw | | | 1,886,792 | | | | 1,867,925 | |
BCHR US Acquisitions, Inc | | Revolver | | | 1,132,075 | | | | 1,109,434 | |
BCPE North Star US Holdings Co. | | Delayed Draw | | | 2,210,526 | | | | 2,211,853 | |
Beacon Mobility Corp. | | Delayed Draw | | | 1,262,301 | | | | 1,237,055 | |
Beacon Mobility Corp. | | Delayed Draw | | | 4,475,734 | | | | 4,386,219 | |
Beacon Mobility Corp. | | Revolver | | | 1,000,000 | | | | 980,000 | |
Bendon | | Revolver | | | 1,800,000 | | | | 1,769,400 | |
Fleetwash, Inc. | | Delayed Draw | | | 25,080 | | | | 25,017 | |
V Global Holdings LLC | | Revolver | | | 749,618 | | | | 743,996 | |
BlueHalo Global Holdings, LLC | | Revolver | | | 628,571 | | | | 622,286 | |
Bounteous, Inc. | | Delayed Draw | | | 1,080,000 | | | | 1,069,200 | |
Bounteous, Inc. | | Revolver | | | 1,800,000 | | | | 1,764,000 | |
Connect America.com, LLC | | Revolver | | | 672,304 | | | | 658,858 | |
Captify Intermediate Holdings Corp. | | Delayed Draw | | | 2,500,000 | | | | 2,481,250 | |
CareVet Holdings, LLC | | Delayed Draw | | | 10,000,000 | | | | 9,800,000 | |
CC SAG Acquisition Corp. | | Delayed Draw | | | 3,496,504 | | | | 3,470,280 | |
CC SAG Acquisition Corp. | | Delayed Draw | | | 1,748,252 | | | | 1,735,140 | |
CC SAG Acquisition Corp. | | Revolver | | | 699,301 | | | | 688,811 | |
Classic Collision | | Delayed Draw | | | 14,803,192 | | | | 14,624,369 | |
Classic Collision | | Revolver | | | 1,382,979 | | | | 1,355,319 | |
Cleo Communications Holding, LLC | | Revolver | | | 2,140,000 | | | | 2,118,600 | |
Clubessential LLC | | Revolver | | | 585,645 | | | | 581,194 | |
Consolidated Label Co. | | Revolver | | | 1,339,286 | | | | 1,339,286 | |
Consolidated Label Co. | | Revolver | | | 578,516 | | | | 578,516 | |
Continental Acquisition Holdings, Inc. | | Delayed Draw | | | 2,678,571 | | | | 2,687,411 | |
CORA Health Holdings Corp. | | Delayed Draw | | | 5,401,846 | | | | 5,374,837 | |
CORA Health Holdings Corp. | | Revolver | | | 769,231 | | | | 761,538 | |
Credit Connection, LLC | | Revolver | | | 600,000 | | | | 588,000 | |
Connectwise, LLC. | | Revolver | | | 353,982 | | | | 353,982 | |
D4C Dental Brands, Inc. | | Delayed Draw | | | 251,220 | | | | 258,003 | |
D4C Dental Brands, Inc. | | Delayed Draw | | | 2,321,429 | | | | 2,384,107 | |
D4C Dental Brands, Inc. | | Revolver | | | 714,286 | | | | 733,571 | |
DataLink, LLC | | Delayed Draw | | | 1,185,484 | | | | 1,185,484 | |
DataLink, LLC | | Revolver | | | 846,774 | | | | 846,774 | |
DCA Holdings LLC | | Delayed Draw | | | 3,181,921 | | | | 3,153,393 | |
Deca Dental Holdings, LLC | | Delayed Draw | | | 4,814,815 | | | | 4,766,667 | |
Deca Dental Holdings, LLC | | Revolver | | | 1,111,111 | | | | 1,088,889 | |
Diligent Corporation | | Delayed Draw | | | 1,254,400 | | | | 1,241,856 | |
Integrated Oncology Network, LLC | | Revolver | | | 83,957 | | | | 82,907 | |
RCS Industrials Senior Secured Loan | | Revolver | | | 285,714 | | | | 285,714 | |
Fortis Life Sciences, LLC | | Delayed Draw | | | 12,173,913 | | | | 12,113,043 | |
Fortis Life Sciences, LLC | | Delayed Draw | | | 4,260,870 | | | | 4,239,565 | |
Fortis Life Sciences, LLC | | Revolver | | | 2,434,783 | | | | 2,410,435 | |
Gainsight, Inc. | | Revolver | | | 2,625,000 | | | | 2,579,063 | |
GOVDELIVERY Holdings, LLC | | Delayed Draw | | | 3,334,737 | | | | 3,259,705 | |
GOVDELIVERY Holdings, LLC | | Revolver | | | 536,402 | | | | 524,333 | |
GovBrands Intermediate, Inc. | | Delayed Draw | | | 2,867,000 | | | | 2,867,000 | |
GovBrands Intermediate, Inc. | | Revolver | | | 611,333 | | | | 605,220 | |
Graffiti Buyer, Inc. | | Delayed Draw | | | 5,044,643 | | | | 5,019,420 | |
Graffiti Buyer, Inc. | | Revolver | | | 2,522,321 | | | | 2,497,098 | |
GWS Tool Holdings, LLC | | Delayed Draw | | | 13,026,307 | | | | 12,896,043 | |
Hawkeye AcquisitionCo, LLC | | Revolver | | | 500,000 | | | | 497,500 | |
Isaac Heating & Air Conditioning | | Delayed Draw | | | 4,736,842 | | | | 4,713,158 | |
Isaac Heating & Air Conditioning | | Revolver | | | 1,736,842 | | | | 1,719,474 | |
IMIA Holdings, Inc. | | Revolver | | | 1,027,397 | | | | 1,006,849 | |
ISS Compressors Industries, Inc. | | Revolver | | | 416,667 | | | | 394,792 | |
Insight Global | | Revolver | | | 722,543 | | | | 708,092 | |
insightsoftware | | Delayed Draw | | | 3,625,000 | | | | 3,613,400 | |
insightsoftware | | Revolver | | | 697,800 | | | | 690,822 | |
JTM Foods, LLC | | Delayed Draw | | | 1,158,366 | | | | 1,152,574 | |
JTM Foods, LLC | | Revolver | | | 895,355 | | | | 886,402 | |
Keystone Agency | | Delayed Draw | | | 7,547,368 | | | | 7,471,895 | |
Komline-Sanderson Goup Inc | | Delayed Draw | | | 3,062,500 | | | | 3,062,500 | |
Komline-Sanderson Goup Inc | | Revolver | | | 1,367,188 | | | | 1,367,188 | |
RCS Industrials Senior Secured Loan | | Revolver | | | 208,333 | | | | 208,333 | |
LMG Holdings, Inc. | | Revolver | | | 285,714 | | | | 282,857 | |
LOC Performance Products | | Revolver | | | 1,875,000 | | | | 1,858,875 | |
Len the Plumber, LLC | | Delayed Draw | | | 5,175,821 | | | | 5,142,696 | |
Marquee Dental | | Delayed Draw | | | 558,521 | | | | 543,441 | |
MBS Holdings, Inc. | | Revolver | | | 1,271,186 | | | | 1,258,475 | |
Mc Group Ventures corporation | | Delayed Draw | | | 9,615,385 | | | | 9,423,077 | |
MedMark Services | | Delayed Draw | | | 1,400,000 | | | | 1,386,000 | |
New Era Technology | | Delayed Draw | | | 904,530 | | | | 886,440 | |
New Era Technology | | Revolver | | | 228,033 | | | | 223,472 | |
NL1 ACQUIRECO | | Delayed Draw | | | 2,707,162 | | | | 2,117,586 | |
NL1 ACQUIRECO | | Revolver | | | 1,197,000 | | | | 930,874 | |
Obagi Cosmeceuticals | | Revolver | | | 2,500,000 | | | | 2,572,500 | |
OB Hospitalist Group | | Revolver | | | 1,717,557 | | | | 1,683,206 | |
Olympic Buyer, Inc. | | Revolver | | | 2,352,941 | | | | 2,305,882 | |
PCS Software | | Revolver | | | 121,238 | | | | 122,450 | |
PCX Aerosystems | | Delayed Draw | | | 625,000 | | | | 619,375 | |
PCX Aerosystems | | Revolver | | | 625,000 | | | | 618,750 | |
PDQ | | Delayed Draw | | | 1,058,824 | | | | 1,040,294 | |
PDQ | | Revolver | | | 1,764,706 | | | | 1,733,824 | |
Pegasus Global Enterprise Holdings, LLC | | Delayed Draw | | | 1,943,924 | | | | 1,909,905 | |
Pentech Holdings, Inc. | | Revolver | | | 892,857 | | | | 909,821 | |
Pool & Electrical Products, LLC | | Revolver | | | 1,267,939 | | | | 1,255,260 | |
Pool & Electrical Products, LLC | | Revolver | | | 1,077,749 | | | | 1,077,749 | |
Pinnacle Treatment Centers, Inc. | | Delayed Draw | | | 228,571 | | | | 226,286 | |
Pinnacle Treatment Centers, Inc. | | Revolver | | | 285,714 | | | | 282,857 | |
Purfoods, LLC | | Delayed Draw | | | 1,500,000 | | | | 1,500,000 | |
PT Intermediate Holdings III, LLC | | Delayed Draw | | | 2,500,000 | | | | 2,487,500 | |
Quantic Electronics, LLC | | Delayed Draw | | | 1,419,994 | | | | 1,408,736 | |
Quantic Electronics, LLC | | Revolver | | | 428,397 | | | | 424,113 | |
Regent Holding Company, LLC | | Revolver | | | 383,459 | | | | 381,542 | |
Reorg Research, Inc. | | Delayed Draw | | | 3,571,429 | | | | 3,553,571 | |
RQM Buyer, Inc. | | Delayed Draw | | | 4,687,500 | | | | 4,640,625 | |
Safety Borrower Holdings | | Delayed Draw | | | 1,694,915 | | | | 1,686,441 | |
Safety Borrower Holdings | | Revolver | | | 677,966 | | | | 671,186 | |
Benefit Street Technology Senior Secured Loan | | Revolver | | | 2,666,667 | | | | 2,613,333 | |
The Smilist Company | | Delayed Draw | | | 2,095,342 | | | | 2,062,864 | |
The Smilist Company | | Revolver | | | 582,039 | | | | 573,017 | |
Sonny`s Enterprises, LLC | | Revolver | | | 640,244 | | | | 640,244 | |
Spartronics LLC | | Revolver | | | 1,841,160 | | | | 1,828,272 | |
Spear Education, LLC | | Delayed Draw | | | 1,562,500 | | | | 1,562,500 | |
Pediatric Therapy Services, LLC | | Delayed Draw | | | 87,594 | | | | 87,375 | |
Technimark Holdings, LLC | | Second Lien Term Loan | | | 2,250,000 | | | | 2,221,875 | |
Titan Group Holdco, LLC | | Delayed Draw | | | 2,500,000 | | | | 2,487,500 | |
Titan Group Holdco, LLC | | Delayed Draw | | | 2,500,000 | | | | 2,487,500 | |
Titan Group Holdco, LLC | | Delayed Draw | | | 3,750,000 | | | | 3,731,250 | |
Titan Group Holdco, LLC | | Revolver | | | 2,500,000 | | | | 2,475,000 | |
Trident Maritime Systems, Inc. | | Revolver | | | 1,244,444 | | | | 1,225,156 | |
Troy Gastro | | Delayed Draw | | | 2,561,576 | | | | 2,561,576 | |
Troy Gastro | | Revolver | | | 591,133 | | | | 591,133 | |
Transtar | | Delayed Draw | | | 1,448,276 | | | | 1,433,793 | |
Uniguest | | Delayed Draw | | | 2,581,579 | | | | 2,581,579 | |
Uniguest | | Revolver | | | 526,316 | | | | 526,316 | |
USME Holdings LLC | | Delayed Draw | | | 743,478 | | | | 743,478 | |
USME Holdings LLC | | Revolver | | | 936,232 | | | | 936,232 | |
USRP Holdings, Inc. | | Delayed Draw | | | 1,075,269 | | | | 1,064,516 | |
USRP Holdings, Inc. | | Revolver | | | 645,161 | | | | 632,258 | |
Vector | | Delayed Draw | | | 13,284,000 | | | | 13,135,810 | |
Vital Care Buyer, LLC | | Revolver | | | 1,777,778 | | | | 1,777,778 | |
VLS Recovery Services, LLC | | Delayed Draw | | | 5,952,381 | | | | 5,922,619 | |
VLS Recovery Services, LLC | | Revolver | | | 2,232,143 | | | | 2,209,821 | |
VRC Companies, LLC | | Delayed Draw | | | 2,860,938 | | | | 2,818,023 | |
VRC Companies, LLC | | Revolver | | | 625,000 | | | | 615,625 | |
Zavation Medical Products, LLC | | First Lien Term Loan | | | 1,621,622 | | | | 1,605,405 | |
| | | | $ | 368,800,354 | | | $ | 364,958,615 | |
Reverse Repurchase Agreements
In a reverse repurchase agreement, the Fund delivers a security in exchange for cash to a financial institution, the counterparty, with a simultaneous agreement to repurchase the same or substantially the same security at an agreed upon price and date. In an open maturity reverse repurchase agreement, there is no pre-determined repurchase date and the agreement can be terminated by the Fund or counterparty at any time. The Fund is entitled to receive principal and interest payments, if any, made on the security delivered to the counterparty during the term of the agreement. Cash received in exchange for securities delivered and accrued interest payments to be made by the Fund to counterparties are reflected as liabilities on the consolidated Statement of Assets and Liabilities. Interest payments made by the Fund to counterparties are recorded as interest from reverse repurchase agreements on the consolidated Statement of Operations. In periods of increased demand for the security, the Fund may receive a fee for use of the security by the counterparty, which may result in interest income to the Fund. In the event the buyer of securities under a reverse repurchase agreement files for bankruptcy or becomes insolvent, the Fund’s use of the proceeds of the agreement may be restricted pending a determination by the other party, or its trustee or receiver, whether to enforce the Fund’s obligation to repurchase the securities. Reverse repurchase agreements involve leverage risk and also the risk that the market value of the securities to be repurchased may decline below the repurchase price.
Master Repurchase Agreements and Global Master Repurchase Agreements (individually and collectively “Master Repo Agreements”) govern repurchase, reverse repurchase, and certain sale-buyback transactions between the Fund and select counterparties. Master Repo Agreements maintain provisions for, among other things, initiation, income payments, events of default, and maintenance of collateral. The value of transactions under the Master Repo Agreement, collateral pledged or received, and the net exposure by counterparty as of period end are disclosed in the consolidated Schedule of Investments and footnote 32 thereto. For the period ended September 30, 2021, the average balance outstanding and weighted average interest rate were $13,216,590 and 1.22%, respectively.
| | 2021 | |
| | Remaining Contractual Maturity of the Agreements | |
Reverse Repurchase Agreements | | Overnight and Continuous | | | Up to 30 days | | | 30–90 days | | | Greater Than 90 days | | | Total | |
Collateralized Loan Obligations | | $ | — | | | $ | — | | | $ | 13,455,000 | | | $ | — | | | $ | 13,455,000 | |
Total | | $ | — | | | $ | — | | | $ | 13,455,000 | | | $ | — | | | $ | 13,455,000 | |
Federal Income Taxes
The Fund files U.S. federal, state, and local tax returns as required. The Fund's tax returns are subject to examination by the relevant tax authorities until expiration of the applicable statute of limitations which is generally three years after the filing of the tax return for federal purposes and four years for most state returns. Tax returns for open years have incorporated no uncertain tax positions that require a provision for income taxes. The Fund intends to continue to qualify as a “regulated investment company” under Subchapter M of the Code. As so qualified, the Fund will not be subject to federal income tax to the extent it distributes substantially all of its net investment income and capital gains to shareholders. Therefore, no federal income tax provision is required. Management of the Fund is required to determine whether a tax position taken by the Fund is more likely than not to be sustained upon examination by the applicable taxing authority, based on the technical merits of the position. Based on its analysis, there were no tax positions identified by management of the Fund that did not meet the “more likely than not” standard as of September 30, 2021.
For U.S. income tax tax purposes, CCLF SPV, CCLF MCCW, CCLF HOLD, and CCLF HOLD (D1), are a disregarded entity and therefore is not subject to U.S. income taxes. As a wholly owned subsidiary, CCLF SPV, CCLF MCCW, CCLF HOLD, and CCLF HOLD (D1)'s net income and capital gains, if any, will be included each year in the Fund’s investment company taxable income and net capital gain.
Collateralized Loan Obligations and Collateralized Debt Obligations
The Fund may invest in CLOs and Collateralized Debt Obligations (“CDOs”). CLOs and CDOs are created by the grouping of certain private loans and other lender assets/collateral into pools. A sponsoring organization establishes a special purpose vehicle to hold the assets/collateral and issue securities. Interests in these pools are sold as individual securities. Payments of principal and interest are passed through to investors and are typically supported by some form of credit enhancement, such as a letter of credit, surety bond, limited guaranty or senior/subordination. Payments from the asset pools may be divided into several different tranches of debt securities, offering investors various maturity and credit risk characteristics. Some tranches entitled to receive regular installments of principal and interest, other tranches entitled to receive regular installments of interest, with principal payable at maturity or upon specified call dates, and other tranches only entitled to receive payments of principal and accrued interest at maturity or upon specified call dates. Different tranches of securities will bear different interest rates, which may be fixed or floating.
CLOs and CDOs are typically privately offered and sold, and thus, are not registered under the securities laws, which means less information about the security may be available as compared to publicly offered securities and only certain institutions may buy and sell them. As a result, investments in CLOs and CDOs may be characterized by the Fund as illiquid securities. An active dealer market may exist for CLOs and CDOs that can be resold in Rule 144A transactions, but there can be no assurance that such a market will exist or will be active enough for the Fund to sell such securities.
3. Fair Value of Investments
Fair value – Definition
The Fund uses a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The objective of a fair value measurement is to determine 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 (an exit price). Accordingly, the fair value hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:
| • | Level 1 – Valuations based on unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. |
| • | Level 2 – Valuations based on inputs, other than quoted prices included in Level 1, that are observable either directly or indirectly. |
| • | Level 3 – Valuations based on inputs that are both significant and unobservable to the overall fair value measurement. |
Investments in private investment funds measured based upon Net Asset Value (“NAV”) as a practical expedient to determine fair value are not required to be categorized in the fair value hierarchy.
The availability of valuation techniques and observable inputs can vary from investment to investment and are affected by a wide variety of factors, including type of investment, whether the investment is new and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the transaction. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, determining fair value requires more judgment. Because of the inherent uncertainly of valuation, estimated values may be materially higher or lower than the values that would have been used had a ready market for the investments existed. Accordingly, the degree of judgment exercised by the Investment Manager in determining fair value is greatest for investments categorized in Level 3.
The Fund’s assets recorded at fair value have been categorized based on a fair value hierarchy as described in the Fund’s significant accounting policies. The following table presents information about the Fund’s assets and liabilities measured at fair value as of September 30, 2021:
Assets | | Level 1 | | | Level 2 | | | Level 3 | | | Net Asset Value | | | Total | |
Investments, at fair value | | | | | | | | | | | | | | | | | | | | |
Senior Secured Loans | | $ | - | | | $ | 72,949,329 | | | $ | 2,430,686,369 | | | $ | - | | | $ | 2,503,635,698 | |
Private Investment Vehicles | | | - | | | | - | | | | 6,507,403 | | | | 1,364,584,174 | | | | 1,371,091,577 | |
Collateralized Loan Obligations | | | - | | | | 103,473,622 | | | | 12,011,792 | | | | 285,796,515 | | | | 401,281,929 | |
Preferred Stocks | | | - | | | | - | | | | 22,712,080 | | | | - | | | | 22,712,080 | |
Subordinated Debt | | | - | | | | - | | | | 5,500,000 | | | | - | | | | 5,500,000 | |
Equipment Leases | | | - | | | | - | | | | 3,673,099 | | | | - | | | | 3,673,099 | |
Common Stocks | | | - | | | | - | | | | 3,611,111 | | | | - | | | | 3,611,111 | |
Short-Term Investments | | | 60,231,321 | | | | - | | | | - | | | | - | | | | 60,231,321 | |
Total Investments, at fair value | | $ | 60,231,321 | | | $ | 176,422,951 | | | $ | 2,484,701,854 | | | $ | 1,650,380,689 | | | $ | 4,371,736,815 | |
| | | | | | | | | | | | | | | | | | | | |
Other Financial Instruments1 | | | | | | | | | | | | | | | | | | | | |
Forward Contracts | | $ | - | | | $ | 1,204,273 | | | $ | - | | | $ | - | | | $ | 1,204,273 | |
Total Assets | | $ | 60,231,321 | | | $ | 177,627,224 | | | $ | 2,484,701,854 | | | $ | 1,650,380,689 | | | $ | 4,372,941,088 | |
Liabilities | | | | | | | | | | | | | | | | | | | | |
Investments, at fair value | | | | | | | | | | | | | | | | | | | | |
Reverse Repurchase Agreement | | $ | - | | | $ | 13,455,000 | | | $ | - | | | $ | - | | | $ | 13,455,000 | |
Other Financial Instruments1 | | | | | | | | | | | | | | | | | | | | |
Forward Contracts | | | - | | | | 142,678 | | | | - | | | | - | | | | 142,678 | |
Total Liabilities, at fair value | | $ | - | | | $ | 13,597,678 | | | $ | - | | | $ | - | | | $ | 13,597,678 | |
| 1 | Other financial instruments are derivative instruments such as futures contracts, forward contracts and swap contracts. Futures contracts, forward contracts and swap contracts are valued at the unrealized appreciation (depreciation) on the instrument. |
The following table presents the changes in assets and transfers in and out for investments that are classified in Level 3 of the fair value hierarchy for the period ended September 30, 2021:
| | Senior Secured Loans | | | Private Investment Vehicles | | | Collateralized Loan Obligations | | | Preferred Stocks | | | Subordinated Debt | | | Equipment Leases | | | Common Stocks | | | Total | |
Balance as of January 1, 2021 | | $ | 709,359,963 | | | $ | 6,766,715 | | | $ | 92,373,408 | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | 808,500,086 | |
Purchases | | | 2,210,936,254 | | | | - | | | | - | | | | 21,837,500 | | | | 5,500,000 | | | | 4,500,000 | | | | - | | | | 2,242,773,754 | |
Sales/Paydowns | | | (473,884,482 | ) | | | - | | | | - | | | | - | | | | - | | | | (826,901 | ) | | | - | | | | (474,711,383 | ) |
Realized gains (losses) | | | 2,732,356 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 2,732,356 | |
Original issue discount and amendment fees | | | (5,386,056 | ) | | | 186,431 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (5,199,625 | ) |
Accretion | | | 1,867,622 | | | | - | | | | 138,278 | | | | - | | | | - | | | | - | | | | - | | | | 2,005,900 | |
Change in Unrealized appreciation (depreciation) | | | 4,580,131 | | | | (445,743 | ) | | | 1,892,424 | | | | 874,580 | | | | - | | | | - | | | | - | | | | 6,901,392 | |
Transfers In | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 3,611,111 | | | | 3,611,111 | |
Transfers Out | | | (19,519,419 | ) | | | - | | | | (82,392,318 | ) | | | - | | | | - | | | | - | | | | - | | | | (101,911,737 | ) |