Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | | SENIOR SECURED LOANS — 78.4% | | | | |
| | | | COMMUNICATIONS — 2.0% | | | | |
$ | 2,901,458 | | | 1236904 B.C. Ltd. First Lien Term Loan, 10.717% (SOFR+561 basis points), 3/4/20271,2,3,4 | | $ | 2,835,712 | |
| 24,680,398 | | | AG-Twin Brook Communication Services First Lien Term Loan, 11.503% (SOFR+600 basis points), 10/1/20242,3,4,5 | | | 24,523,271 | |
| | | | Aspen Opco, LLC | | | | |
| 2,840,909 | | | Revolver, 0.500%, 12/1/20272,3,4,6 | | | (54,423 | ) |
| 21,875,000 | | | First Lien Term Loan, 10.771% (LIBOR+550 basis points), 12/1/20272,3,4 | | | 21,455,947 | |
| 4,962,312 | | | BrightSign First Lien Term Loan, 10.892% (SOFR+550 basis points), 10/14/20272,3,4 | | | 4,872,217 | |
| | | | CM Acquisitions Holdings, Inc. | | | | |
| 297,363 | | | Delayed Draw, 10.142% (SOFR+490 basis points), 5/6/20252,3,4 | | | 287,499 | |
| 808,902 | | | Incremental Term Loan, 10.142% (SOFR+490 basis points), 5/6/20252,3,4 | | | 782,071 | |
| 2,593,856 | | | First Lien Term Loan, 10.142% (SOFR+490 basis points), 5/6/20252,3,4 | | | 2,507,821 | |
GBP | 1,772,638 | | | CSL DualCom Ltd. First Lien Term Loan, 10.461% (SONIA+553 basis points), 9/25/20272,3,4,7 | | | 2,226,154 | |
| 10,000,000 | | | EP Purchaser, LLC Second Lien Term Loan, 12.003% (SOFR+650 basis points), 11/4/20292,3,4 | | | 9,736,710 | |
| | | | Fingerpaint Marketing, Inc. | | | | |
| 5,946,649 | | | Delayed Draw, 11.592% (SOFR+625 basis points), 12/30/20262,3,4 | | | 5,728,575 | |
| 1,680,108 | | | Revolver, 11.592% (SOFR+625 basis points), 12/30/20262,3,4,8 | | | 1,282,473 | |
| 8,037,791 | | | First Lien Term Loan, 11.592% (SOFR+625 basis points), 12/30/20262,3,4 | | | 7,743,031 | |
| 4,969,605 | | | Delayed Draw, 12.092% (SOFR+675 basis points), 12/30/20262,3,4,8 | | | 2,550,319 | |
| 3,379,331 | | | First Lien Term Loan, 12.092% (SOFR+675 basis points), 12/30/20262,3,4 | | | 3,322,502 | |
| 12,250,564 | | | FuseFX, LLC First Lien Term Loan, 11.503% (SOFR+600 basis points), 10/1/20242,3,4,5 | | | 12,172,572 | |
| 15,000,000 | | | HH Global Finance Limited First Lien Term Loan, 11.410% (LIBOR+600 basis points), 2/25/20272,3,4,5 | | | 13,837,397 | |
| 10,000,000 | | | HPS Telecommunications First Lien Term Loan, 11.187% (LIBOR+600 basis points), 7/23/20262,3,4,5 | | | 10,000,000 | |
| | | | Iconic Purchaser Corporation | | | | |
| 1,538,462 | | | Revolver, 10.441% (SOFR+525 basis points), 11/5/20272,3,4,8 | | | 1,328,036 | |
| 18,230,769 | | | First Lien Term Loan, 10.452% (SOFR+525 basis points), 11/5/20282,3,4 | | | 18,171,646 | |
| 9,064,286 | | | KeyImpact Holdings, Inc. First Lien Term Loan, 10.001% (LIBOR+475 basis points), 6/21/20262,3,4 | | | 8,913,324 | |
| | | | MBS Holdings, Inc. | | | | |
| 1,271,186 | | | Revolver, 10.927% (SOFR+575 basis points), 4/6/20272,3,4,8 | | | 166,315 | |
| 13,488,559 | | | First Lien Term Loan, 10.952% (SOFR+575 basis points), 4/6/20272,3,4 | | | 13,095,161 | |
| | | | Mc Group Ventures Corporation | | | | |
| 15,115,385 | | | First Lien Term Loan, 10.773% (LIBOR+550 basis points), 6/30/20272,3,4 | | | 14,916,594 | |
| 9,524,519 | | | Delayed Draw, 10.773% (LIBOR+550 basis points), 6/30/20272,3,4,8 | | | 7,875,218 | |
| | | | OneCare Media, LLC | | | | |
| 1,333,333 | | | Revolver, 0.500%, 9/29/20262,4,6 | | | (26,877 | ) |
| 9,059,122 | | | First Lien Term Loan, 11.703% (LIBOR+650 basis points), 9/29/20262,3,4 | | | 8,876,512 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | COMMUNICATIONS (Continued) | | | |
| | | Pavion Corp. | | | |
$ | 3,243,854 | | | First Lien Term Loan, 11.195% (SOFR+600 basis points), 10/29/20272,3,4,5 | | $ | 3,147,356 | |
| 2,084,041 | | | Delayed Draw, 11.209% (SOFR+600 basis points), 10/29/20272,3,4,5,8 | | | 1,826,326 | |
AUD | 2,800,000 | | | Permaconn TopCo Pty, Ltd. First Lien Term Loan, 9.873% (BBSY+575 basis points), 12/8/20272,3,4,7 | | | 1,812,643 | |
| 11,970,000 | | | TA TT Buyer First Lien Term Loan, 10.242% (SOFR+500 basis points), 4/1/20292,3 | | | 11,940,075 | |
| | | | Trunk Acquisition, Inc. | | | | |
| 2,500,000 | | | Revolver, 0.500%, 2/19/20262,4,6 | | | (97,935 | ) |
| 1,193,049 | | | Revolver, 0.500%, 2/19/20262,4,5,6 | | | (46,736 | ) |
| 22,218,750 | | | First Lien Term Loan, 11.142% (SOFR+575 basis points), 2/19/20272,3,4 | | | 21,348,354 | |
| | | | | | | 239,055,860 | |
| | | | CONSUMER DISCRETIONARY — 7.0% | | | | |
| | | | A1 Garage Equity, LLC | | | | |
| 1,515,152 | | | Revolver, 0.500%, 12/22/20282,4,6 | | | (41,396 | ) |
| 4,164,109 | | | Delayed Draw, 11.842% (SOFR+650 basis points), 12/22/20282,3,4,8 | | | 3,032,269 | |
| 9,294,886 | | | First Lien Term Loan, 11.842% (SOFR+650 basis points), 12/22/20282,3,4 | | | 9,040,938 | |
| 18,031,639 | | | ADS Buyer, Inc. First Lien Term Loan, 10.642% (SOFR+525 basis points), 12/30/20272,3,4 | | | 17,595,976 | |
| | | | AG-Twin Brook Consumer Discretionary | | | | |
| 24,588,884 | | | First Lien Term Loan, 11.043% (SOFR+575 basis points), 2/14/20242,3,4,5 | | | 24,351,637 | |
| 29,514,817 | | | First Lien Term Loan, 12.003% (SOFR+650 basis points), 4/22/20262,3,4,5 | | | 29,407,283 | |
| 14,812,500 | | | First Lien Term Loan, 10.742% (SOFR+550 basis points), 11/30/20262,3,4,5 | | | 14,766,104 | |
| 23,761,833 | | | First Lien Term Loan, 11.003% (SOFR+550 basis points), 12/14/20272,3,4,5 | | | 23,547,301 | |
| | | | Archimede | | | | |
EUR | 8,500,000 | | | First Lien Term Loan, 9.348% (EURIBOR+575 basis points), 10/17/20272,3,4,7 | | | 9,051,322 | |
EUR | 1,500,000 | | | Delayed Draw, 9.348% (EURIBOR+575 basis points), 10/27/20272,3,4,7 | | | 1,597,292 | |
EUR | 7,800,000 | | | First Lien Term Loan, 9.348% (EURIBOR+575 basis points), 10/27/20272,3,4,7 | | | 8,305,919 | |
| 10,766,498 | | | Astro Acquisition, LLC First Lien Term Loan, 11.231% (LIBOR+550 basis points), 9/15/20282,3,4,5 | | | 9,873,831 | |
| | | | Auveco Holdings, Inc. | | | | |
| 1,973,684 | | | Delayed Draw, 1.000%, 5/5/20282,4,6 | | | (67,440 | ) |
| 1,315,789 | | | Revolver, 10.664% (SOFR+525 basis points), 5/5/20282,3,4,8 | | | 86,619 | |
| 9,141,447 | | | First Lien Term Loan, 10.664% (SOFR+525 basis points), 5/5/20282,3,4 | | | 8,829,088 | |
| | | | Bendon | | | | |
| 1,800,000 | | | Revolver, 0.500%, 12/11/20252,4,6 | | | (86,727 | ) |
| 11,848,858 | | | First Lien Term Loan, 12.892% (SOFR+750 basis points), 12/11/20252,3,4 | | | 11,277,960 | |
| 2,938,781 | | | Chop’t Creative Salad Company LLC First Lien Term Loan, 12.453% (SOFR+725 basis points), 1/22/20252,3,4,5 | | | 2,965,319 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | CONSUMER DISCRETIONARY (Continued) | | | |
| | | | Denali Midco 2 LLC | | | | |
$ | 7,496,250 | | | Delayed Draw, 11.703% (SOFR+650 basis points), 12/22/20272,3,4,8 | | $ | 3,046,644 | |
| 7,462,500 | | | First Lien Term Loan, 11.703% (SOFR+650 basis points), 12/22/20272,3,4 | | | 7,313,568 | |
| | | | EC Group Holdings, LLC | | | | |
| 1,931,962 | | | Delayed Draw, 10.747% (SOFR+550 basis points), 6/30/20252,3,4,5,8 | | | 157,336 | |
| 2,283,228 | | | Revolver, 10.747% (SOFR+550 basis points), 6/30/20252,3,4,5,8 | | | 740,213 | |
| 19,143,987 | | | First Lien Term Loan, 10.747% (SOFR+550 basis points), 6/30/20252,3,4,5 | | | 18,962,679 | |
| | | | Evergreen Acqco 1 LP | | | | |
| 10,870,254 | | | First Lien Term Loan, 11.003% (SOFR+550 basis points), 3/26/20282,3 | | | 10,870,255 | |
| | | | FQSR, LLC | | | | |
| 6,085,693 | | | Delayed Draw, 12.468% PIK (SOFR+700 basis points), 5/26/20272,3,4,8,9 | | | 1,819,532 | |
| | | | Gateway US Holdings, Inc. | | | | |
| 800,000 | | | Delayed Draw, 1.000%, 9/22/20262,4,6 | | | (21,315 | ) |
| 909,091 | | | Revolver, 11.548% (SOFR+650 basis points), 9/22/20262,3,4,8 | | | 475,779 | |
| 6,358,017 | | | Delayed Draw, 11.892% (SOFR+650 basis points), 9/22/20262,3,4,8 | | | 5,997,194 | |
| 23,756,818 | | | First Lien Term Loan, 11.892% (SOFR+650 basis points), 9/22/20262,3,4 | | | 23,123,857 | |
| 29,696,203 | | | GSM Acquisition Corp. First Lien Term Loan, 10.503% (SOFR+526 basis points), 11/16/20262,3,4 | | | 27,751,203 | |
| 49,779,105 | | | GSV Holding, LLC Delayed Draw, 11.392% (SOFR+600 basis points), 4/3/20282,3,4,8 | | | 31,916,574 | |
| 17,000,000 | | | Harbor Purchaser, Inc. First Lien Term Loan, 13.603% (SOFR+850 basis points), 4/7/20302,3,4,5 | | | 16,594,979 | |
| | | | Home Service Topco IV, Inc. | | | | |
| 1,066,677 | | | Revolver, 0.500%, 12/31/20252,4,5,6 | | | (32,000 | ) |
| 4,757,325 | | | Delayed Draw, 1.000%, 12/31/20272,4,5,6 | | | (71,360 | ) |
| 5,212,992 | | | First Lien Term Loan, 11.202% (SOFR+600 basis points), 12/31/20272,3,4,5 | | | 5,056,602 | |
| 40,000,000 | | | Houghton Mifflin Harcourt Publishing Company Second Lien Term Loan, 13.203% (SOFR+800 basis points), 4/7/20282,3,4 | | | 38,409,967 | |
| | | | HPS Consumer Discretionary | | | | |
| 4,056,795 | | | First Lien Term Loan, 11.892% PIK (LIBOR+650 basis points), 10/31/20242,3,4,5,9 | | | 3,813,368 | |
| 5,118,325 | | | First Lien Term Loan, 11.202% (LIBOR+600 basis points), 6/27/20252,3,4,5 | | | 4,970,990 | |
| 15,285,778 | | | First Lien Term Loan, 11.800% (LIBOR+675 basis points), 7/26/20262,3,4,5 | | | 14,349,431 | |
| 477,003 | | | First Lien Term Loan, 11.796% (SOFR+700 basis points), 3/31/20282,3,4,5 | | | 462,051 | |
| 610,684 | | | Delayed Draw, 12.496% (SOFR+700 basis points), 3/31/20282,3,4,5 | | | 591,542 | |
| | | | HS Spa Holdings, Inc. | | | | |
| 311,429 | | | Revolver, 10.795% (SOFR+575 basis points), 6/2/20282,3,4,8 | | | 44,676 | |
| 2,163,650 | | | First Lien Term Loan, 11.071% (SOFR+575 basis points), 6/2/20292,3,4 | | | 2,150,137 | |
| 7,103,998 | | | Hudson’s Bay Company First Lien Term Loan, 12.829% (SOFR+733 basis points), 9/30/20262,3,4,5 | | | 7,007,048 | |
| 13,968,181 | | | HY Cite Enterprises LLC First Lien Term Loan, 14.328% (SOFR+900 basis points), 11/1/20262,3,4 | | | 13,588,755 | |
| 14,606,996 | | | Ingenio, LLC First Lien Term Loan, 12.427% (LIBOR+700 basis points), 8/3/20262,3,4,5 | | | 14,020,163 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | CONSUMER DISCRETIONARY (Continued) | | | |
$ | 1,937,751 | | | Innovetive Petcare, LLC Delayed Draw, 10.154% (LIBOR+500 basis points), 12/2/20262,3,4,5,8 | | $ | 1,485,024 | |
| 27,436,988 | | | KBP Investments LLC Delayed Draw, 10.615% PIK (LIBOR+650 basis points), 5/26/20272,3,4,5,8,9 | | | 22,230,967 | |
| 13,509,812 | | | Leonard Group, Inc. First Lien Term Loan, 11.503% (SOFR+600 basis points), 2/26/20262,3,4 | | | 13,444,193 | |
| 8,628,339 | | | Mammoth Holdings, LLC First Lien Term Loan, 11.652% (SOFR+650 basis points), 10/16/20242,3,4 | | | 8,612,589 | |
| | | | Margaritaville Enterprises LLC | | | | |
| 312,500 | | | Revolver, 0.500%, 6/17/20272,4,6 | | | — | |
| 2,121,875 | | | Delayed Draw, 9.890% (SOFR+475 basis points), 6/17/20272,3,4,8 | | | 1,033,317 | |
EUR | 5,769,231 | | | NKD Group GmbH First Lien Term Loan, 11.598% (EURIBOR+800 basis points), 3/23/20262,3,4,7 | | | 6,199,755 | |
| | | | NL1 Acquire Corp. | | | | |
CAD | 1,330,000 | | | Revolver, 10.875% (CDOR+550 basis points), 5/26/20262,3,4,7,8 | | | 827,365 | |
CAD | 1,934,320 | | | Delayed Draw, 10.875% (CDOR+550 basis points), 5/26/20282,3,4,7 | | | 1,424,515 | |
CAD | 9,608,850 | | | First Lien Term Loan, 10.875% (CDOR+550 basis points), 5/26/20282,3,4,7 | | | 7,076,364 | |
| 1,417,341 | | | Delayed Draw, 10.892% (SOFR+550 basis points), 5/26/20282,3,4,8 | | | 126,126 | |
| 2,073,750 | | | First Lien Term Loan, 10.892% (SOFR+550 basis points), 5/26/20282,3,4 | | | 1,915,096 | |
| | | | Orion Group FM Holdings, LLC | | | | |
| 4,342,105 | | | Revolver, 0.500%, 6/30/20292,4,6 | | | (65,132 | ) |
| 21,710,526 | | | Delayed Draw, 1.000%, 6/30/20292,4,6 | | | (54,276 | ) |
| 28,947,368 | | | First Lien Term Loan, 11.492% (SOFR+625 basis points), 6/30/20292,3,4 | | | 28,513,158 | |
| 29,399,000 | | | Owl Rock Consumer Discretionary First Lien Term Loan, 10.250% (SOFR+550 basis points), 3/26/20262,3,4,5 | | | 28,320,886 | |
| 10,000,000 | | | Paperworks Industries, Inc. First Lien Term Loan, 13.242% (LIBOR+675 basis points), 12/18/20252,3,4 | | | 9,800,000 | |
| | | | Pareto Health Intermediate Holdings, Inc. | | | | |
| 201,613 | | | Revolver, 0.500%, 6/1/20292,4,6 | | | (5,682 | ) |
| 1,651,376 | | | Revolver, 0.500%, 6/1/20292,4,5,6 | | | (49,541 | ) |
| 2,016,129 | | | First Lien Term Loan, 11.742% (SOFR+650 basis points), 6/1/20302,3,4 | | | 1,959,308 | |
| 12,385,321 | | | First Lien Term Loan, 11.742% (SOFR+650 basis points), 6/1/20302,3,4,5 | | | 12,013,761 | |
| 4,128,440 | | | First Lien Term Loan, 11.742% PIK (SOFR+650 basis points), 6/1/20302,3,4,5,9 | | | 4,004,587 | |
| 6,099,265 | | | Penney Borrower LLC First Lien Term Loan, 11.946% (LIBOR+714 basis points), 12/16/20262,3,4,5 | | | 6,054,445 | |
| | | | POY Holdings, LLC | | | | |
| 2,406,511 | | | Revolver, 0.500%, 11/17/20272,3,4,6 | | | (52,122 | ) |
| 1,898,621 | | | Delayed Draw, 10.892% (LIBOR+550 basis points), 11/17/20272,3,4,8 | | | 867,841 | |
| 19,169,866 | | | First Lien Term Loan, 10.892% (SOFR+550 basis points), 11/17/20272,3,4 | | | 18,754,668 | |
| 27,458,875 | | | PT Intermediate Holdings III, LLC First Lien Term Loan, 11.367% (SOFR+598 basis points), 11/1/20282,3,4 | | | 26,584,649 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | CONSUMER DISCRETIONARY (Continued) | | | |
$ | 1,477,132 | | | Quality Automotive Services, LLC Revolver, 11.202% (LIBOR+600 basis points), 7/16/20272,3,4,5,8 | | $ | 86,152 | |
| | | | Race Winning Brands, Inc. | | | | |
| 3,125,000 | | | Revolver, 10.452% (SOFR+525 basis points), 11/16/20272,3,4,8 | | | 1,243,696 | |
| 35,159,808 | | | First Lien Term Loan, 10.452% (SOFR+525 basis points), 11/16/20272,3,4 | | | 33,958,410 | |
| 1,939,850 | | | RCS Consumer Discretionary First Lien Term Loan, 11.190% (SOFR+625 basis points), 6/6/20252,3,4,5 | | | 1,907,542 | |
| | | | RefrigiWear, LLC | | | | |
| 16,965,228 | | | First Lien Term Loan, 9.615% (SOFR+450 basis points), 11/2/20272,3,4 | | | 16,512,881 | |
| 2,601,896 | | | Revolver, 0.500%, 6/4/20292,3,4,6 | | | (69,375 | ) |
| | | | Regent Holding Company, LLC | | | | |
| 1,917,293 | | | Revolver, 12.953% (SOFR+775 basis points), 2/25/20262,3,4 | | | 1,855,618 | |
| 1,099,624 | | | First Lien Term Loan, 12.953% (SOFR+775 basis points), 2/26/20262,3,4 | | | 1,064,251 | |
| 909,091 | | | S4T Holdings Corp. Delayed Draw, 1.000%, 12/27/20262,4,6 | | | (11,364 | ) |
| | | | Spanx, LLC | | | | |
| 12,096,621 | | | Revolver, 10.452% (SOFR+525 basis points), 11/18/20272,3,4,8 | | | 3,093,617 | |
| 61,845,104 | | | First Lien Term Loan, 10.653% (LIBOR+550 basis points), 11/18/20282,3,4 | | | 59,265,770 | |
| | | | Speedstar Holding Corporation | | | | |
| 1,320,828 | | | First Lien Term Loan, 12.486% (SOFR+725 basis points), 1/22/20272,3,4 | | | 1,283,476 | |
| 310,345 | | | Delayed Draw, 12.677% (SOFR+725 basis points), 1/22/20272,3,4 | | | 301,569 | |
| | | | Spotless Brands, LLC | | | | |
| 7,470,670 | | | Delayed Draw, 1.000%, 7/25/20282,4,6 | | | (112,060 | ) |
| 4,967,934 | | | First Lien Term Loan, 11.718% (SOFR+650 basis points), 7/25/20282,3,4 | | | 4,868,575 | |
| | | | Stanton Carpet Corp. | | | | |
| 1,189,468 | | | Revolver, 0.500%, 10/1/20262,4,6 | | | (37,667 | ) |
| 9,236,501 | | | First Lien Term Loan, 10.392% (SOFR+500 basis points), 10/1/20272,3,4 | | | 8,944,004 | |
| | | | Summit Buyer, L.L.C. | | | | |
| 1,382,979 | | | Revolver, 0.500%, 1/14/20262,4,6 | | | (38,951 | ) |
| 3,270,591 | | | Delayed Draw, 10.439% (SOFR+525 basis points), 1/14/20262,4,8 | | | 313,439 | |
| 9,850,000 | | | First Lien Term Loan, 10.452% (SOFR+525 basis points), 1/14/20262,3,4 | | | 9,572,580 | |
| 4,924,307 | | | First Lien Term Loan, 10.452% (SOFR+525 basis points), 1/14/20262,3,4 | | | 4,785,617 | |
| 18,414,176 | | | Delayed Draw, 10.645% (SOFR+525 basis points), 1/14/20262,3,4,8 | | | 17,885,550 | |
| | | | Truck-Lite Co., LLC | | | | |
| 10,090,306 | | | First Lien Term Loan, 11.687% (SOFR+625 basis points), 12/13/20262,3,4 | | | 9,915,687 | |
| 5,936,678 | | | Delayed Draw, 11.687% (SOFR+625 basis points), 12/14/20262,3,4 | | | 5,823,287 | |
| 31,272,386 | | | First Lien Term Loan, 11.687% (SOFR+625 basis points), 12/14/20262,3,4 | | | 30,675,083 | |
| 8,000,000 | | | Woof Holdings, Inc. Second Lien Term Loan, 12.421% (SOFR+725 basis points), 12/21/20281,2,3,4 | | | 7,831,039 | |
| | | | | | | 848,583,450 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | CONSUMER STAPLES — 1.3% | | | |
$ | 23,500,000 | | | Baxters North America Holdings, Inc. First Lien Term Loan, 12.230% (SOFR+700 basis points), 5/31/20282,3,4 | | $ | 22,956,406 | |
| 13,812,034 | | | BCPE North Star US Holdings Co. First Lien Term Loan, 9.504% (SOFR+400 basis points), 6/10/20282,3,4 | | | 12,754,167 | |
| 3,463,110 | | | C.P. Converters, Inc. First Lien Term Loan, 11.652% (SOFR+650 basis points), 7/6/20232,3,4 | | | 3,456,731 | |
| 35,307,582 | | | Jarrow Formulas, Inc. First Lien Term Loan, 11.592% (SOFR+625 basis points), 11/30/20262,3,4 | | | 34,777,968 | |
| | | | JTM Foods, LLC | | | | |
| 7,587,297 | | | First Lien Term Loan, 10.568% (LIBOR+525 basis points), 5/14/20272,3,4 | | | 7,328,042 | |
| 1,119,194 | | | Revolver, 10.629% (LIBOR+525 basis points), 5/14/20272,3,4 | | | 1,080,952 | |
| 1,142,921 | | | Delayed Draw, 10.642% (SOFR+525 basis points), 5/14/20272,3,4,8 | | | 988,308 | |
| 1,343,966 | | | First Lien Term Loan, 10.642% (SOFR+525 basis points), 5/14/20272,3,4 | | | 1,298,043 | |
| 559,597 | | | Revolver, 10.653% (SOFR+525 basis points), 5/14/20272,3,4,8 | | | 428,557 | |
| | | | LJ Perimeter Buyer, Inc. | | | | |
| 5,179,769 | | | Delayed Draw, 11.696% (SOFR+650 basis points), 10/31/20282,3,4,8 | | | 2,289,831 | |
| 25,157,681 | | | First Lien Term Loan, 11.696% (SOFR+650 basis points), 10/31/20282,3,4 | | | 24,838,911 | |
| 14,940,752 | | | Nellson Nutraceutical, Inc. First Lien Term Loan, 10.790% (SOFR+575 basis points), 12/23/20252,3,4 | | | 14,532,552 | |
| | | | Purfoods, LLC | | | | |
| 4,387,500 | | | First Lien Term Loan, 11.486% (LIBOR+625 basis points), 8/12/20262,3,4 | | | 4,325,406 | |
| 2,962,031 | | | Delayed Draw, 11.638% (SOFR+625 basis points), 8/12/20262,3,4 | | | 2,920,111 | |
| | | | RB Holdings Interco, LLC | | | | |
| 2,770,160 | | | Delayed Draw, 1.000%, 5/4/20282,4,5,6 | | | (87,724 | ) |
| 1,385,080 | | | Revolver, 10.380% (SOFR+500 basis points), 5/4/20282,3,4,5,8 | | | 1,103,440 | |
| | | | SWK Buyer, Inc. | | | | |
| 1,228,070 | | | Revolver, 10.481% (SOFR+525 basis points), 3/11/20292,3,4,8 | | | 1,069,420 | |
| 13,102,741 | | | First Lien Term Loan, 10.739% (SOFR+525 basis points), 3/11/20292,3,4 | | | 12,392,745 | |
| 4,962,312 | | | Woodland Foods, Inc. First Lien Term Loan, 11.319% (SOFR+590 basis points), 12/1/20272,3,4 | | | 4,464,957 | |
| | | | | | | 152,918,823 | |
| | | | ENERGY — 0.4% | | | | |
| 4,783,546 | | | Drilling Info Holdings, Inc. Second Lien Term Loan, 13.452% (SOFR+825 basis points), 7/30/20262,3,4 | | | 4,695,934 | |
| 2,670,901 | | | HPS Energy First Lien Term Loan, 13.248% (SOFR+825 basis points), 3/12/20262,3,4,5 | | | 2,646,645 | |
| 2,730,835 | | | Integrated Power Services Revolver, 9.654% (LIBOR+450 basis points), 11/22/20272,3,4,5,8 | | | 405,566 | |
| 24,875,000 | | | Kene Acquisition, Inc. First Lien Term Loan, 9.642% (LIBOR+425 basis points), 8/8/20262,3,4 | | | 23,218,387 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | ENERGY (Continued) | | | |
| | | | Service Compression, LLC | | | | |
$ | 4,167,894 | | | Delayed Draw, 15.202% PIK (SOFR+1,000 basis points), 5/6/20272,3,4,5,8,9 | | $ | 3,465,658 | |
| 13,085,446 | | | First Lien Term Loan, 15.202% PIK (SOFR+1,000 basis points), 5/6/20272,3,4,5,9 | | | 12,494,257 | |
| | | | | | | 46,926,447 | |
| | | | FINANCIALS — 11.9% | | | | |
| | | | 1364720 B.C. LTD | | | | |
CAD | 2,000,000 | | | Revolver, 0.500%, 9/9/20282,4,6,7 | | | (492,817 | ) |
CAD | 5,000,000 | | | Delayed Draw, 1.000%, 9/9/20282,4,6,7 | | | (1,225,845 | ) |
CAD | 11,442,500 | | | First Lien Term Loan, 9.733% (CDOR+450 basis points), 9/9/20282,3,4,7 | | | 8,622,973 | |
| | | | Adenza Group, Inc. | | | | |
| 731,098 | | | Revolver, 0.500%, 12/3/20252,4,6 | | | (6,688 | ) |
| 713,267 | | | Delayed Draw, 1.000%, 12/3/20272,4,6 | | | (6,525 | ) |
| 10,862,161 | | | First Lien Term Loan, 10.967% (SOFR+575 basis points), 12/3/20272,3,4 | | | 10,762,793 | |
| | | | Alera Group Holdings, Inc. | | | | |
| 24,818,016 | | | Delayed Draw, 11.203% (SOFR+600 basis points), 9/30/20282,3,4 | | | 24,058,124 | |
| 24,811,083 | | | First Lien Term Loan, 11.203% (SOFR+600 basis points), 9/30/20282,3,4 | | | 24,051,403 | |
| 4,983,031 | | | Delayed Draw, 11.703% (SOFR+650 basis points), 9/30/20282,3,4,8 | | | 3,751,105 | |
| 2,487,500 | | | First Lien Term Loan, 11.703% (SOFR+650 basis points), 9/30/20282,3,4 | | | 2,377,964 | |
| 5,927,808 | | | Delayed Draw, 11.253% (SOFR+600 basis points), 10/2/20282,3,4 | | | 5,736,932 | |
| 6,033,026 | | | First Lien Term Loan, 11.253% (SOFR+600 basis points), 10/2/20282,3,4 | | | 5,838,763 | |
| 27,500,000 | | | Alku, LLC First Lien Term Loan, 11.332% (SOFR+625 basis points), 5/23/20292,3,4 | | | 26,847,609 | |
| | | | Amba Buyer, Inc. | | | | |
| 14,257,915 | | | Delayed Draw, 1.000%, 7/30/20272,4,6 | | | (487,188 | ) |
| 12,350,919 | | | First Lien Term Loan, 10.215% (SOFR+525 basis points), 7/30/20272,3,4 | | | 11,867,085 | |
| | | | Amerilife Holdings LLC | | | | |
| 2,454,545 | | | Revolver, 10.988% (SOFR+575 basis points), 8/31/20282,3,4,8 | | | 306,795 | |
| 4,900,909 | | | Delayed Draw, 10.616% (SOFR+575 basis points), 8/31/20292,3,4,8 | | | 3,072,558 | |
| 19,587,273 | | | First Lien Term Loan, 10.879% (SOFR+575 basis points), 8/31/20292,3,4 | | | 18,770,952 | |
GBP | 10,791,367 | | | Apus Bidco Limited First Lien Term Loan, 9.707% (SONIA+578 basis points), 2/9/20282,3,4,7 | | | 13,127,032 | |
| | | | AQ Sage Buyer, LLC | | | | |
| 11,268,606 | | | Delayed Draw, 11.164% (SOFR+575 basis points), 1/25/20272,3,4 | | | 10,742,583 | |
| 13,531,192 | | | First Lien Term Loan, 11.164% (SOFR+575 basis points), 1/25/20272,3,4 | | | 12,899,551 | |
| | | | AQ Sunshine, Inc. | | | | |
| 2,083,333 | | | Revolver, 11.642% (SOFR+625 basis points), 4/15/20242,3,4,8 | | | 1,989,234 | |
| 22,698,021 | | | Delayed Draw, 11.228% (SOFR+598 basis points), 4/15/20252,3,4 | | | 21,967,873 | |
| 17,600,000 | | | Ardonagh Midco 3 PLC Delayed Draw, 2.000%, 7/14/20262,3,4,6 | | | (484,000 | ) |
| | | | Belmont Buyer, Inc. | | | | |
| 2,529,070 | | | Delayed Draw, 1.000%, 6/21/20292,4,6 | | | (37,936 | ) |
| 1,264,535 | | | Revolver, 11.576% (SOFR+650 basis points), 6/21/20292,3,4,8 | | | 99,898 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | FINANCIALS (Continued) | | | |
$ | 10,706,395 | | | First Lien Term Loan, 11.707% (SOFR+650 basis points), 6/21/20292,3,4 | | $ | 10,385,203 | |
| | | | CC SAG Acquisition Corp. | | | | |
| 699,301 | | | Revolver, 0.500%, 6/29/20272,3,4,6 | | | (13,506 | ) |
| 5,220,935 | | | Delayed Draw, 11.253% (SOFR+575 basis points), 6/29/20282,3,4,8 | | | 4,368,350 | |
| 18,770,105 | | | First Lien Term Loan, 11.253% (SOFR+575 basis points), 6/29/20282,3,4 | | | 18,407,578 | |
| | | | Cerity Partners, LLC | | | | |
| 443,192 | | | Revolver, 0.500%, 7/28/20282,4,6 | | | (17,362 | ) |
| 7,165,869 | | | First Lien Term Loan, 11.545% (SOFR+650 basis points), 7/28/20292,3,4 | | | 6,885,154 | |
| 12,468,750 | | | First Lien Term Loan, 11.795% (SOFR+675 basis points), 7/28/20292,3,4 | | | 12,167,492 | |
| 17,500,000 | | | Delayed Draw, 11.853% (SOFR+650 basis points), 7/28/20292,3,4,8 | | | 2,702,182 | |
| | | | CFGI Holdings, LLC | | | | |
| 1,751,825 | | | Revolver, 0.500%, 11/2/20272,4,6 | | | (51,093 | ) |
| 14,981,752 | | | First Lien Term Loan, 10.202% (SOFR+500 basis points), 11/2/20272,3,4 | | | 14,544,804 | |
| 2,373,418 | | | Cherry Bekaert Advisory LLC Revolver, 10.352% (SOFR+525 basis points), 6/30/20282,3,4,5,8 | | | 654,681 | |
| | | | Credit Connection, LLC | | | | |
| 600,000 | | | Revolver, 0.500%, 7/30/20262,4,6 | | | (11,029 | ) |
| 9,677,000 | | | First Lien Term Loan, 11.142% (SOFR+575 basis points), 7/30/20262,3,4 | | | 9,499,127 | |
| 9,064,741 | | | Cresset Asset Management, LLC First Lien Term Loan, 12.746% PIK (SOFR+750 basis points), 4/20/20252,3,4,9 | | | 8,956,077 | |
EUR | 627,356 | | | Dreamstart BidCo First Lien Term Loan, 9.320% (EURIBOR+600 basis points), 3/30/20272,3,4,7 | | | 674,213 | |
| | | | EdgeCo Buyer, Inc. | | | | |
| 2,475,000 | | | First Lien Term Loan, 9.715% (SOFR+475 basis points), 6/1/20262,3,4 | | | 2,426,349 | |
| 10,000,000 | | | Delayed Draw, 10.114% (SOFR+475 basis points), 6/1/20262,3,4,8 | | | 1,703,428 | |
| 11,969,925 | | | Eisner Advisory Group LLC First Lien Term Loan, 10.467% (SOFR+525 basis points), 2/22/20302,3,4 | | | 11,969,925 | |
| | | | EP Wealth Advisors, LLC | | | | |
| 12,600,000 | | | Delayed Draw, 11.142% (SOFR+575 basis points), 9/4/20262,3,4,8 | | | 3,806,387 | |
| 5,386,500 | | | First Lien Term Loan, 11.142% (SOFR+575 basis points), 9/4/20262,3,4 | | | 5,239,803 | |
| | | | Exegy, Inc. | | | | |
| 8,837,726 | | | First Lien Term Loan, 11.203% (LIBOR+600 basis points), 5/17/20262,3,4 | | | 8,664,002 | |
| 1,941,919 | | | First Lien Term Loan, 11.203% (LIBOR+600 basis points), 5/17/20262,3,4 | | | 1,903,747 | |
| | | | Foundation Risk Partners, Corp. | | | | |
| 1,308,430 | | | Revolver, 0.500%, 10/29/20272,4,6 | | | (41,085 | ) |
| 2,668,093 | | | Delayed Draw, 11.592% (SOFR+625 basis points), 10/29/20282,3,4 | | | 2,584,315 | |
| 37,267,644 | | | First Lien Term Loan, 11.592% (SOFR+625 basis points), 10/29/20282,3,4 | | | 36,097,440 | |
| 5,090,909 | | | Delayed Draw, 12.092% (SOFR+675 basis points), 10/29/20282,3,4,8 | | | 2,029,914 | |
| 10,909,091 | | | First Lien Term Loan, 12.092% (SOFR+675 basis points), 10/29/20282,3,4 | | | 10,583,583 | |
| 4,772,727 | | | Delayed Draw, 12.092% (SOFR+675 basis points), 10/29/20282,3,4,8 | | | 1,903,045 | |
| 10,227,273 | | | First Lien Term Loan, 12.092% (SOFR+675 basis points), 10/29/20282,3,4 | | | 9,922,109 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | FINANCIALS (Continued) | | | |
| | | | Galway Borrower LLC | | | | |
$ | 2,682,489 | | | Revolver, 0.500%, 9/30/20272,4,6 | | $ | (43,656 | ) |
| 25,000,000 | | | First Lien Term Loan, 10.240% (SOFR+525 basis points), 9/29/20282,3,4 | | | 24,580,000 | |
| 18,508,961 | | | Delayed Draw, 1.000%, 9/30/20282,4,6 | | | (183,676 | ) |
| 4,662,194 | | | First Lien Term Loan, 10.592% (SOFR+525 basis points), 9/30/20282,3,4 | | | 4,586,320 | |
| 6,000,000 | | | First Lien Term Loan, 10.795% (SOFR+525 basis points), 9/30/20282,3,4 | | | 5,881,526 | |
| 43,553,054 | | | First Lien Term Loan, 10.992% (SOFR+525 basis points), 9/30/20282,3,4 | | | 42,823,581 | |
| 20,000,000 | | | Gloves Buyer, Inc. First Lien Term Loan, 10.268% (SOFR+400 basis points), 12/29/20272,3,4 | | | 19,222,654 | |
EUR | 8,500,000 | | | Groupe Premium First Lien Term Loan, 9.180% (EURIBOR+525 basis points), 6/8/20282,3,4,7 | | | 9,275,426 | |
EUR | 14,732,374 | | | Helibron Midco B.V. First Lien Term Loan, 8.483% (EURIBOR+500 basis points), 9/18/20262,3,4,7 | | | 15,494,854 | |
EUR | 27,226,149 | | | HG Genesis 9 Sumoco Limited First Lien Term Loan, 10.469% PIK (EURIBOR+700 basis points), 3/3/20272,3,4,7,9 | | | 29,709,896 | |
| | | | Higginbotham Insurance Agency, Inc. | | | | |
| 41,604,590 | | | Delayed Draw, 10.452% (SOFR+525 basis points), 11/25/20262,3,4,5 | | | 41,401,438 | |
| 22,752,095 | | | First Lien Term Loan, 10.452% (SOFR+525 basis points), 11/25/20262,3,4 | | | 22,632,485 | |
| 5,570,956 | | | Delayed Draw, 10.503% (SOFR+525 basis points), 11/25/20262,3,4 | | | 5,533,631 | |
| | | | HPS Financials | | | | |
EUR | 3,570,450 | | | First Lien Term Loan, 9.030% (EURIBOR+575 basis points), 9/30/20262,3,4,5,7 | | | 3,815,974 | |
GBP | 4,517,888 | | | First Lien Term Loan, 10.706% (SONIA+575 basis points), 9/30/20262,3,4,5,7 | | | 5,620,529 | |
| 4,125,000 | | | First Lien Term Loan, 11.571% (SOFR+663 basis points), 10/1/20262,3,4,5 | | | 3,793,273 | |
| 442,857 | | | Delayed Draw, 10.232% (SOFR+525 basis points), 11/12/20272,3,4,5 | | | 443,263 | |
| 182,143 | | | First Lien Term Loan, 10.232% (SOFR+525 basis points), 11/12/20272,3,4,5 | | | 182,310 | |
| 1,721,311 | | | First Lien Term Loan, 11.388% (LIBOR+625 basis points), 12/11/20272,3,4,5 | | | 1,728,394 | |
| 2,512,484 | | | First Lien Term Loan, 10.909% (SOFR+575 basis points), 6/28/20282,3,4,5 | | | 2,463,958 | |
| 698,748 | | | Delayed Draw, 10.927% (SOFR+575 basis points), 6/29/20282,3,4,5,8 | | | 562,318 | |
| 415,253 | | | Delayed Draw, 11.703% (SOFR+650 basis points), 10/2/20282,3,4,5,8 | | | 312,592 | |
| 207,292 | | | First Lien Term Loan, 11.703% (SOFR+650 basis points), 10/2/20282,3,4,5 | | | 198,164 | |
| 2,474,499 | | | First Lien Term Loan, 9.838% (SOFR+500 basis points), 5/16/20292,3,4,5 | | | 2,497,269 | |
| 187,500,000 | | | HPS Specialty Loan Fund V Feeder, L.P. First Lien Term Loan, 8.463%, 5/14/20312,4,8,10 | | | 116,250,000 | |
EUR | 3,700,000 | | | iM Global Partner First Lien Term Loan, 9.148% (EURIBOR+550 basis points), 4/7/20282,3,4,7 | | | 3,903,618 | |
| | | | Integrity Marketing Acquisition, LLC | | | | |
| 6,760,792 | | | Revolver, 0.500%, 8/27/20252,4,6 | | | (374,524 | ) |
| 26,416,479 | | | Delayed Draw, 1.000%, 8/27/20252,4,6 | | | (242,559 | ) |
| 27,361,111 | | | First Lien Term Loan, 11.082% (SOFR+600 basis points), 8/27/20252,3,4 | | | 26,847,895 | |
| 12,263,608 | | | First Lien Term Loan, 11.094% (SOFR+600 basis points), 8/27/20252,3,4 | | | 12,018,336 | |
| 15,988,970 | | | Delayed Draw, 11.284% (SOFR+600 basis points), 8/27/20252,3,4,5,8 | | | 15,679,406 | |
| 25,000,000 | | | Delayed Draw, 11.384% (SOFR+600 basis points), 8/27/20252,3,4 | | | 24,660,000 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | FINANCIALS (Continued) | | | |
$ | 1,473,802 | | | First Lien Term Loan, 11.764% (SOFR+650 basis points), 8/27/20252,3,4 | | $ | 1,448,011 | |
| | | | J S Held, LLC | | | | |
| 12,733,810 | | | Delayed Draw, 10.892% (SOFR+550 basis points), 7/1/20252,3,4,5 | | | 12,781,371 | |
| 8,745,255 | | | First Lien Term Loan, 10.892% (SOFR+550 basis points), 7/1/20252,3,4,5 | | | 8,765,691 | |
| 45,227,859 | | | First Lien Term Loan, 12.750% (PRIME+550 basis points), 7/1/20252,3,4,5 | | | 45,333,544 | |
| | | | Kensington Private Equity Fund | | | | |
| 6,800,000 | | | Delayed Draw, 1.000% PIK, 3/28/20262,4,5,6,9 | | | (83,824 | ) |
| 6,800,000 | | | Second Lien Term Loan, 12.242% Cash+PIK (SOFR+700 basis points), 3/28/20262,3,4,5,9 | | | 6,716,176 | |
| | | | Keystone Agency Investors | | | | |
| 19,999,932 | | | Delayed Draw, 11.142% (SOFR+575 basis points), 5/3/20272,3,4,8 | | | 19,700,297 | |
| 15,368,024 | | | First Lien Term Loan, 11.142% (SOFR+575 basis points), 5/3/20272,3,4 | | | 15,179,754 | |
| | | | KWOR Acquisition, Inc. | | | | |
| 2,109,039 | | | Revolver, 12.250% (LIBOR+525 basis points), 12/22/20272,3,4,8 | | | 1,305,495 | |
| 15,313,231 | | | Delayed Draw, 10.452% (LIBOR+525 basis points), 12/22/20282,3,4,5,8 | | | 2,942,049 | |
| 40,071,191 | | | First Lien Term Loan, 10.452% (LIBOR+525 basis points), 12/22/20282,3,4 | | | 38,808,948 | |
| 13,400,000 | | | Lido Advisors, LLC Delayed Draw, 11.388% (SOFR+600 basis points), 6/15/20272,3,4,5,8 | | | 2,037,917 | |
| 3,485,026 | | | Mclarens Midco, Inc. Revolver, 11.024% (SOFR+575 basis points), 12/19/20252,3,4,5,8 | | | 2,474,358 | |
| | | | Oakbridge Insurance Agency LLC | | | | |
| 15,030,253 | | | Delayed Draw, 10.952% (SOFR+575 basis points), 12/31/20262,3,4,8 | | | 3,606,197 | |
| 603,448 | | | Revolver, 10.952% (SOFR+575 basis points), 12/31/20262,3,4,8 | | | 244,963 | |
| 1,792,241 | | | First Lien Term Loan, 10.952% (SOFR+575 basis points), 12/31/20262,3,4 | | | 1,749,118 | |
| | | | Pathstone Family Office, LLC | | | | |
| 1,726,400 | | | Revolver, 0.500%, 5/15/20282,4,5,6 | | | (51,792 | ) |
| 4,747,599 | | | Delayed Draw, 1.000%, 5/15/20292,4,5,6 | | | (71,214 | ) |
| 18,299,836 | | | First Lien Term Loan, 11.997% (SOFR+675 basis points), 5/15/20292,3,4,5 | | | 17,750,841 | |
| | | | Patriot Growth Insurance Services, LLC | | | | |
| 2,660,377 | | | Revolver, 0.500%, 10/14/20282,4,6 | | | (70,934 | ) |
| 1,854,545 | | | Delayed Draw, 1.000%, 10/14/20282,3,4,6 | | | (21,606 | ) |
| 22,133,778 | | | First Lien Term Loan, 10.740% (SOFR+550 basis points), 10/14/20282,3,4 | | | 21,543,621 | |
| 33,118,367 | | | Delayed Draw, 11.135% (SOFR+575 basis points), 10/14/20282,3,4,8 | | | 17,981,603 | |
| | | | Peter C. Foy & Associates Insurance Services, LLC | | | | |
| 53,219,687 | | | Delayed Draw, 11.217% (SOFR+600 basis points), 11/1/20282,3,4 | | | 53,219,688 | |
| 21,267,857 | | | First Lien Term Loan, 11.217% (SOFR+600 basis points), 11/1/20282,3,4 | | | 21,267,857 | |
| | | | Petrus Buyer, Inc. | | | | |
| 1,923,077 | | | Revolver, 0.500%, 10/17/20292,4,6 | | | (51,319 | ) |
| 5,494,505 | | | Delayed Draw, 1.000%, 10/17/20292,4,6 | | | (63,925 | ) |
| 17,582,418 | | | First Lien Term Loan, 11.521% (SOFR+650 basis points), 10/17/20292,3,4 | | | 17,113,219 | |
| 11,495,301 | | | Regent Holding Company, LLC First Lien Term Loan, 12.953% (SOFR+775 basis points), 2/25/20261,2,3,4,11,12 | | | 11,125,521 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | FINANCIALS (Continued) | | | |
$ | 16,039,152 | | | Retail Services Corporation First Lien Term Loan, 12.943% (LIBOR+775 basis points), 5/20/20252,3,4 | | $ | 15,558,523 | |
| 5,150,000 | | | Riser Merger Sub, Inc. Delayed Draw, 11.581% (SOFR+650 basis points), 8/1/20282,3,4,5,8 | | | 435,760 | |
| 8,781,605 | | | Riveron Acquisition Holdings, Inc. First Lien Term Loan, 10.826% (LIBOR+575 basis points), 5/22/20252,3,4 | | | 8,781,605 | |
| | | | RSC Acquisition, Inc. | | | | |
| 32,854,270 | | | First Lien Term Loan, 10.548% (SOFR+550 basis points), 10/30/20262,3,4 | | | 32,292,462 | |
| 48,167,300 | | | First Lien Term Loan, 10.695% (SOFR+550 basis points), 10/30/20262,3,4,5 | | | 47,432,304 | |
| 2,641,633 | | | Delayed Draw, 10.914% (SOFR+550 basis points), 10/30/20262,3,4,5 | | | 2,601,324 | |
| 8,690,548 | | | Revolver, 0.500%, 11/1/20262,3,4,5,6 | | | (132,611 | ) |
| 16,705,868 | | | First Lien Term Loan, 10.695% (SOFR+550 basis points), 11/1/20262,3,4 | | | 16,450,949 | |
| 1,111,579 | | | Delayed Draw, 10.914% (SOFR+550 basis points), 5/31/20292,3,4,8 | | | 803,301 | |
| | | | SG Acquisition, Inc. | | | | |
| 2,127,660 | | | First Lien Term Loan, 11.102% (SOFR+550 basis points), 1/27/20272,3,4 | | | 2,085,106 | |
| 10,000,000 | | | First Lien Term Loan, 11.202% (SOFR+600 basis points), 1/27/20272,3,4 | | | 9,807,984 | |
| 25,000,000 | | | SitusAMC Holdings Corporation First Lien Term Loan, 10.842% (SOFR+550 basis points), 12/22/20272,3,4 | | | 24,325,000 | |
| 1,500,000 | | | StarCompliance Intermediate, LLC First Lien Term Loan, 12.092% (SOFR+675 basis points), 1/12/20272,3,4 | | | 1,465,303 | |
| 1,424,528 | | | The Ultimus Group Midco, LLC Revolver, 10.128% (LIBOR+500 basis points), 2/1/20242,3,4,5,8 | | | 124,821 | |
| | | | THG Acquisition, LLC | | | | |
| 743,884 | | | Revolver, 10.952% (SOFR+575 basis points), 12/2/20252,3,4,8 | | | 158,502 | |
| 14,217,192 | | | Delayed Draw, 10.702% (SOFR+550 basis points), 12/2/20262,3,4,8 | | | 9,673,027 | |
| | | | Turbo Buyer, Inc. | | | | |
| 4,937,500 | | | First Lien Term Loan, 11.587% (SOFR+600 basis points), 12/2/20252,3,4 | | | 4,799,920 | |
| 6,942,667 | | | Delayed Draw, 11.587% (SOFR+600 basis points), 12/2/20252,3,4,8 | | | 6,665,622 | |
| | | | Vale Insurance Services LLC | | | | |
| 2,419,355 | | | Revolver, 0.500%, 12/1/20272,4,6 | | | (62,086 | ) |
| 22,298,387 | | | First Lien Term Loan, 10.392% (SOFR+500 basis points), 12/1/20272,3,4 | | | 21,726,159 | |
| | | | Wealth Enhancement Group, LLC | | | | |
| 439,990 | | | Revolver, 0.500%, 10/4/20272,4,5,6 | | | (12,363 | ) |
| 18,000,000 | | | First Lien Term Loan, 21.250% PIK (SOFR+600 basis points), 5/26/20332,3,4 | | | 17,494,217 | |
| | | | World Insurance Associates, LLC | | | | |
| 2,677,869 | | | First Lien Term Loan, 10.992% (SOFR+575 basis points), 4/1/20262,3,4 | | | 2,615,849 | |
| 32,264,344 | | | Delayed Draw, 10.992% (SOFR+575 basis points), 4/1/20262,3,4 | | | 31,517,097 | |
| 9,579,150 | | | First Lien Term Loan, 11.793% (SOFR+675 basis points), 4/1/20262,3,4,5 | | | 9,261,593 | |
| 6,000,000 | | | First Lien Term Loan, 12.014% (SOFR+675 basis points), 4/1/20262,3,4 | | | 5,795,162 | |
| | | | | | | 1,427,715,911 | |
| | | | GOVERNMENTS — 0.2% | | | | |
| | | | Govdelivery Holdings, LLC | | | | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | GOVERNMENTS (Continued) | | | |
$ | 6,060,063 | | | First Lien Term Loan, 10.645% PIK (SOFR+550 basis points), 1/29/20272,3,4,8,9 | | $ | 5,953,120 | |
| 8,357,474 | | | Delayed Draw, 11.145% (SOFR+600 basis points), 1/29/20272,3,4 | | | 8,301,930 | |
| 536,402 | | | Revolver, 11.604% (SOFR+650 basis points), 1/29/20272,3,4,8 | | | 158,693 | |
| | | | Prime Buyer, LLC | | | | |
| 3,856,132 | | | Revolver, 10.453% (SOFR+525 basis points), 12/22/20262,3,4,8 | | | 425,127 | |
| 9,369,294 | | | First Lien Term Loan, 10.453% (SOFR+525 basis points), 12/22/20262,3,4 | | | 9,231,070 | |
| | | | | | | 24,069,940 | |
| | | | HEALTH CARE — 15.3% | | | | |
| | | | 123Dentist, Inc. | | | | |
CAD | 9,513,783 | | | Delayed Draw, 1.000%, 8/10/20292,4,6,7 | | | (2,613,805 | ) |
CAD | 50,448,088 | | | First Lien Term Loan, 10.645% (CDOR+550 basis points), 8/10/20292,3,4,7 | | | 36,302,198 | |
| | | | AAH Topco, LLC | | | | |
| 423,729 | | | Revolver, 0.500%, 12/22/20272,4,6 | | | (14,479 | ) |
| 4,355,260 | | | Delayed Draw, 10.702% (SOFR+550 basis points), 12/22/20272,3,4,8 | | | 3,469,242 | |
| 4,066,947 | | | First Lien Term Loan, 10.702% (SOFR+550 basis points), 12/22/20272,3,4 | | | 3,927,980 | |
| | | | Acclaim Midco, LLC | | | | |
| 1,435,897 | | | Revolver, 0.500%, 6/13/20292,4,6 | | | (28,718 | ) |
| 3,589,744 | | | Delayed Draw, 1.000%, 6/13/20292,4,6 | | | (17,949 | ) |
| 8,974,359 | | | First Lien Term Loan, 11.492% (SOFR+625 basis points), 6/13/20292,3,4 | | | 8,794,872 | |
| | | | ACI Group Holdings, Inc. | | | | |
| 13,151,602 | | | Delayed Draw, 10.952% PIK (SOFR+575 basis points), 8/2/20282,3,4,8,9 | | | 6,094,844 | |
| 35,107,645 | | | First Lien Term Loan, 10.952% PIK (SOFR+575 basis points), 8/2/20282,3,4,9 | | | 34,645,720 | |
| | | | ADCS Clinics Intermediate Holdings, LLC | | | | |
| 2,236,999 | | | Delayed Draw, 11.747% (SOFR+650 basis points), 5/7/20272,3,4 | | | 2,074,811 | |
| 10,913,058 | | | First Lien Term Loan, 11.872% (LIBOR+650 basis points), 5/7/20272,3,4 | | | 10,051,929 | |
| | | | ADMA Bilogics, Inc. | | | | |
| 3,571,429 | | | Delayed Draw, 1.000%, 3/23/20272,4,5,6 | | | — | |
| 22,341,157 | | | First Lien Term Loan, 13.703% PIK (SOFR+850 basis points), 3/23/20272,3,4,5,9 | | | 22,341,157 | |
| 1,123,541 | | | AEC Parent Holdings, Inc. Delayed Draw, 1.000%, 6/13/20292,4,5,6 | | | (21,523 | ) |
| | | | Affinity Hospice Intermediate Holdings, LLC | | | | |
| 2,724,335 | | | Delayed Draw, 1.000%, 12/17/20272,4,5,6 | | | (72,639 | ) |
| 11,153,583 | | | First Lien Term Loan, 10.092% (SOFR+475 basis points), 12/17/20272,3,4,5 | | | 10,828,285 | |
| | | | AG-Twin Brook Healthcare | | | | |
| 7,551,075 | | | Delayed Draw, 11.807% (SOFR+650 basis points), 4/2/20242,3,4 | | | 7,524,587 | |
| 12,084,072 | | | First Lien Term Loan, 12.025% (SOFR+650 basis points), 4/2/20242,3,4 | | | 12,043,866 | |
| 19,432,886 | | | First Lien Term Loan, 11.956% (SOFR+650 basis points), 5/16/20242,3,4,5 | | | 19,350,117 | |
| 28,990,488 | | | First Lien Term Loan, 12.503% (SOFR+700 basis points), 7/1/20242,3,4,5 | | | 28,432,223 | |
| 13,748,258 | | | First Lien Term Loan, 11.718% (SOFR+625 basis points), 11/27/20242,3,4,5 | | | 13,687,419 | |
| 1,676,549 | | | First Lien Term Loan, 11.467% (SOFR+625 basis points), 7/3/20252,3,4,5 | | | 1,663,858 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | HEALTH CARE (Continued) | | | |
$ | 19,749,338 | | | First Lien Term Loan, 11.503% (SOFR+600 basis points), 9/25/20252,3,4,5 | | $ | 19,546,505 | |
| 6,865,682 | | | First Lien Term Loan, 11.307% (LIBOR+600 basis points), 3/5/20262,3,4,5 | | | 2,963,915 | |
| 9,850,520 | | | First Lien Term Loan, 11.217% (SOFR+600 basis points), 6/10/20262,3,4,5 | | | 9,787,636 | |
CAD | 24,625,000 | | | First Lien Term Loan, 10.778% (CDOR+575 basis points), 7/23/20262,3,4,5,7 | | | 18,363,718 | |
| 14,812,500 | | | First Lien Term Loan, 11.717% (LIBOR+650 basis points), 8/20/20262,3,4,5 | | | 14,676,220 | |
| 24,625,000 | | | First Lien Term Loan, 11.015% (SOFR+525 basis points), 9/22/20262,3,4,5 | | | 24,315,819 | |
| 19,750,000 | | | First Lien Term Loan, 11.217% (SOFR+600 basis points), 10/8/20262,3,4,5 | | | 19,597,931 | |
| 19,871,402 | | | Delayed Draw, 11.753% (SOFR+625 basis points), 10/29/20262,3,4,5 | | | 19,644,330 | |
| 19,700,000 | | | First Lien Term Loan, 11.217% (SOFR+600 basis points), 12/14/20262,3,4,5 | | | 19,566,930 | |
| 14,812,500 | | | First Lien Term Loan, 11.503% (SOFR+600 basis points), 12/31/20262,3,4,5 | | | 14,612,154 | |
| 9,930,556 | | | Delayed Draw, 1.000%, 2/23/20272,3,4,6 | | | (378,583 | ) |
| 14,918,750 | | | First Lien Term Loan, 13.503% (SOFR+800 basis points), 2/23/20272,3,4 | | | 14,337,310 | |
| | | | AHR Intermediate, Inc. | | | | |
| 10,500,000 | | | Delayed Draw, 10.601% (SOFR+575 basis points), 7/29/20272,3,4,8 | | | 7,692,852 | |
| 24,316,250 | | | First Lien Term Loan, 10.753% (SOFR+525 basis points), 7/29/20272,3,4 | | | 24,113,216 | |
| | | | Alcami Corporation | | | | |
| 3,052,838 | | | Revolver, 0.500%, 12/21/20282,4,6 | | | (98,714 | ) |
| 1,908,023 | | | Delayed Draw, 1.000%, 12/21/20282,4,6 | | | (61,696 | ) |
| 22,839,041 | | | First Lien Term Loan, 12.203% (SOFR+700 basis points), 12/21/20282,3,4 | | | 22,100,539 | |
| 35,253,731 | | | Alegeus Technologies Holding Corp. First Lien Term Loan, 13.360% PIK (LIBOR+825 basis points), 9/5/20242,3,4,9 | | | 34,616,363 | |
| | | | Align Enta Intermediate, Inc. | | | | |
| 639,767 | | | Revolver, 0.500%, 6/30/20282,4,6 | | | (19,193 | ) |
| 4,265,116 | | | Delayed Draw, 1.000%, 6/30/20282,4,6 | | | (63,977 | ) |
| 1,279,535 | | | Delayed Draw, 1.000%, 6/30/20282,4,6 | | | (19,193 | ) |
| 2,985,581 | | | First Lien Term Loan, 11.742% (SOFR+650 basis points), 6/30/20282,3,4 | | | 2,896,014 | |
| 11,790,000 | | | American Renal Associates Holdings, Inc. First Lien Term Loan, 11.460% (LIBOR+625 basis points), 1/29/20272,3,4,5 | | | 11,116,615 | |
| 25,000,000 | | | AVE Holdings III Corp. First Lien Term Loan, 10.548% (SOFR+550 basis points), 2/25/20282,3,4 | | | 24,042,500 | |
| 8,538,390 | | | AWC-MH Acquisition LLC First Lien Term Loan, 18.000% PIK (LIBOR+700 basis points), 10/12/20252,3,4,9 | | | 6,446,485 | |
| | | | Biocare Medical LLC | | | | |
| 2,777,778 | | | Revolver, 10.204% (LIBOR+525 basis points), 12/9/20272,3,4,8 | | | 53,232 | |
| 21,944,444 | | | First Lien Term Loan, 10.614% (LIBOR+525 basis points), 12/9/20272,3,4 | | | 21,194,611 | |
| | | | Bridges Consumer Healthcare | | | | |
| 12,003,487 | | | First Lien Term Loan, 11.532% (SOFR+619 basis points), 1/20/20272,3,4,5 | | | 11,533,263 | |
| 1,160,000 | | | First Lien Term Loan, 11.920% (SOFR+650 basis points), 1/20/20272,3,4,5 | | | 1,126,576 | |
| | | | Carevet LLC | | | | |
| 4,530,505 | | | Delayed Draw, 11.863% (LIBOR+700 basis points), 9/1/20252,3,4,8 | | | 912,957 | |
| 17,431,000 | | | Delayed Draw, 12.217% (LIBOR+700 basis points), 9/1/20252,3,4 | | | 17,166,863 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | HEALTH CARE (Continued) | | | |
$ | 5,712,040 | | | First Lien Term Loan, 17.217% PIK (SOFR+1,200 basis points), 9/1/20252,3,4,9 | | $ | 5,636,918 | |
| | | | CNSI Holdings LLC | | | | |
| 1,735,776 | | | Revolver, 0.500%, 12/17/20272,4,6 | | | (54,968 | ) |
| 18,218,563 | | | First Lien Term Loan, 11.390% (SOFR+650 basis points), 12/17/20282,3,4 | | | 17,641,627 | |
| 41,000,000 | | | Color Intermediate, LLC First Lien Term Loan, 10.702% (SOFR+550 basis points), 10/4/20292,3,4 | | | 40,297,298 | |
| | | | Community Medical Acquisition Corp. | | | | |
| 3,683,963 | | | Revolver, 10.142% (LIBOR+475 basis points), 12/15/20272,3,4,8 | | | 1,826,589 | |
| 3,832,795 | | | Delayed Draw, 1.000%, 12/15/20282,3,4,6 | | | (140,555 | ) |
| 25,906,749 | | | First Lien Term Loan, 10.302% (LIBOR+475 basis points), 12/15/20282,3,4 | | | 24,762,235 | |
| 17,143,000 | | | Confluent Health, LLC First Lien Term Loan, 12.603% (SOFR+750 basis points), 11/30/20282,4 | | | 15,958,712 | |
| | | | Connect America.com, LLC | | | | |
| 679,061 | | | Revolver, 12.574% (LIBOR+700 basis points), 6/30/20262,3,4,8 | | | 615,328 | |
| 7,312,002 | | | First Lien Term Loan, 12.587% (LIBOR+700 basis points), 6/30/20262,3,4 | | | 6,871,878 | |
| | | | CORA Health Holdings Corp. | | | | |
| 230,389 | | | Delayed Draw, 11.164% (ARR CSA+575 basis points), 6/15/20272,3,4 | | | 204,069 | |
| 769,231 | | | Revolver, 11.164% (ARR CSA+575 basis points), 6/15/20272,3,4,8 | | | 315,970 | |
| 13,681,451 | | | First Lien Term Loan, 11.164% (ARR CSA+575 basis points), 6/15/20272,3,4 | | | 12,118,503 | |
| | | | Covaris Intermediate 3, LLC | | | | |
| 5,921,053 | | | Delayed Draw, 1.000%, 1/21/20282,4,6 | | | (172,097 | ) |
| 1,184,211 | | | Revolver, 10.642% (SOFR+525 basis points), 1/21/20282,3,4,8 | | | 755,054 | |
| 7,835,526 | | | First Lien Term Loan, 10.642% (SOFR+525 basis points), 1/21/20282,3,4 | | | 7,607,785 | |
| | | | CPC/Cirtec Holdings, Inc. | | | | |
| 1,033,592 | | | Revolver, 11.492% (ARR CSA+625 basis points), 10/31/20282,3,4,8 | | | 382,050 | |
| 8,966,408 | | | First Lien Term Loan, 11.492% (ARR CSA+625 basis points), 1/30/20292,3,4 | | | 8,694,131 | |
| | | | CPF Dental, LLC | | | | |
| 14,342,535 | | | Delayed Draw, 14.003% (SOFR+850 basis points), 8/30/20242,3,4,5,8 | | | 11,023,224 | |
| 5,302,024 | | | First Lien Term Loan, 14.025% (LIBOR+850 basis points), 8/30/20242,3,4,5 | | | 5,224,406 | |
| 13,861,118 | | | Crossroads Holding, LLC First Lien Term Loan, 10.467% PIK (SOFR+525 basis points), 12/23/20272,3,4,5,9 | | | 11,389,770 | |
| | | | D4C Dental Brands, Inc. | | | | |
| 714,286 | | | Revolver, 11.888% (SOFR+650 basis points), 12/30/20262,3,4,8 | | | 339,170 | |
| 6,458,482 | | | First Lien Term Loan, 11.892% (SOFR+650 basis points), 12/30/20262,3,4 | | | 6,295,975 | |
| 4,923,582 | | | Delayed Draw, 11.914% (SOFR+650 basis points), 12/30/20262,3,4,8 | | | 4,422,924 | |
| | | | DCA Holdings LLC | | | | |
| 3,925,051 | | | Delayed Draw, 11.647% (SOFR+640 basis points), 3/12/20272,3,4,5 | | | 3,895,613 | |
| 23,923,741 | | | First Lien Term Loan, 11.647% (SOFR+640 basis points), 3/12/20272,3,4 | | | 23,744,531 | |
| | | | Deca Dental Holdings, LLC | | | | |
| 4,792,593 | | | Delayed Draw, 11.092% (SOFR+575 basis points), 8/26/20282,3,4,8 | | | 1,202,922 | |
| 1,111,111 | | | Revolver, 11.092% (SOFR+575 basis points), 8/26/20282,3,4,8 | | | 977,608 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | HEALTH CARE (Continued) | | | |
$ | 13,862,963 | | | First Lien Term Loan, 11.092% (SOFR+575 basis points), 8/26/20282,3,4 | | $ | 13,121,485 | |
| | | | Dermatopathology Laboratory Of Central States, LLC | | | | |
| 1,612,903 | | | Revolver, 0.500%, 6/1/20282,4,6 | | | (12,818 | ) |
| 6,048,387 | | | Delayed Draw, 1.000%, 6/1/20282,4,6 | | | (48,067 | ) |
| 17,208,669 | | | First Lien Term Loan, 10.991% (SOFR+575 basis points), 6/1/20282,3,4 | | | 17,071,911 | |
| | | | Emmes Blocker, Inc. | | | | |
| 13,219,204 | | | Delayed Draw, 10.437% (SOFR+550 basis points), 7/7/20282,3,4,5,8 | | | 5,875,459 | |
| 8,211,128 | | | First Lien Term Loan, 10.437% (SOFR+550 basis points), 7/7/20282,3,4 | | | 8,094,921 | |
| 10,669,375 | | | Ensemble RCM, LLC First Lien Term Loan, 10.145% (LIBOR+500 basis points), 8/3/20262,3,4 | | | 10,278,110 | |
| 6,666,667 | | | ENT MSO LLC Delayed Draw, 12.266% (SOFR+700 basis points), 3/4/20252,3,4,5,8 | | | 1,136,790 | |
| | | | ERC Holdings, LLC | | | | |
| 1,420,118 | | | Revolver, 10.693% (SOFR+550 basis points), 11/10/20272,3,4,8 | | | 402,323 | |
| 6,657,924 | | | Revolver, 10.761% (SOFR+550 basis points), 11/10/20272,3,4,5,8 | | | 1,886,205 | |
| 15,610,592 | | | First Lien Term Loan, 11.003% (SOFR+550 basis points), 11/10/20282,3,4 | | | 14,569,403 | |
| 14,775,000 | | | FH MD Buyer, Inc. First Lien Term Loan, 10.217% (SOFR+511 basis points), 10/31/20262,3,4 | | | 13,909,324 | |
| 20,000,000 | | | Finthrive Software Intermediate Holdings, Inc. Second Lien Term Loan, 11.943% (LIBOR+675 basis points), 1/6/20302,3,4 | | | 19,042,680 | |
| | | | Fortis Life Sciences, LLC | | | | |
| 8,671,280 | | | Delayed Draw, 1.000%, 9/17/20272,4,6 | | | (274,598 | ) |
| 2,434,783 | | | Revolver, 10.085% (SOFR+475 basis points), 9/17/20272,3,4,8 | | | 1,262,027 | |
| 16,703,693 | | | First Lien Term Loan, 10.092% (SOFR+475 basis points), 9/17/20272,3,4 | | | 16,174,730 | |
CAD | 36,758,217 | | | FYI Optical Acquisitions, Inc. & FYI USA Inc. Delayed Draw, 11.000% (CDOR+575 basis points), 3/4/20272,3,4,7 | | | 26,756,505 | |
| | | | Helium Acquirer Corporation | | | | |
| 32,727,240 | | | Delayed Draw, 1.000%, 1/5/20292,4,6 | | | (245,454 | ) |
| 3,313,620 | | | Delayed Draw, 12.203% (SOFR+700 basis points), 1/5/20292,3,4 | | | 3,271,508 | |
| 1,656,810 | | | Revolver, 12.203% (SOFR+700 basis points), 1/5/20292,3,4,8 | | | 537,024 | |
| 10,904,570 | | | First Lien Term Loan, 12.203% (SOFR+700 basis points), 1/5/20292,3,4 | | | 10,602,039 | |
| | | | Heniff Holdco, LLC | | | | |
| 2,984,691 | | | Revolver, 10.932% (LIBOR+575 basis points), 12/3/20242,3,4,8 | | | 996,290 | |
| 24,983,193 | | | First Lien Term Loan, 10.952% (LIBOR+575 basis points), 12/3/20262,3,4 | | | 24,578,465 | |
| | | | HPS Health Care | | | | |
| 9,596,286 | | | First Lien Term Loan, 10.452% (SOFR+525 basis points), 6/27/20242,3,4,5 | | | 9,596,091 | |
| 598,039 | | | Delayed Draw, 1.000%, 10/27/20252,4,5,6 | | | (22,424 | ) |
| 653,817 | | | Delayed Draw, 12.552% (LIBOR+700 basis points), 10/27/20252,3,4,5 | | | 629,301 | |
| 12,459 | | | Delayed Draw, 16.010% (LIBOR+700 basis points), 10/27/20252,3,4,5 | | | 11,991 | |
| 3,894,417 | | | First Lien Term Loan, 13.892% PIK (SOFR+850 basis points), 2/26/20262,3,4,5,9 | | | 3,894,417 | |
| 42,629 | | | Delayed Draw, 10.805% (SOFR+575 basis points), 8/31/20292,3,4,5 | | | 41,531 | |
| 3,750,000 | | | First Lien Term Loan, 11.403% (SOFR+625 basis points), 12/31/20292,3,4,5 | | | 3,678,424 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | HEALTH CARE (Continued) | | | |
| | | Imagefirst Holdings, LLC | | | |
$ | 214,286 | | | Delayed Draw, 1.000%, 4/27/20282,4,5,6 | | $ | (7,247 | ) |
| 1,071,429 | | | First Lien Term Loan, 10.392% (SOFR+500 basis points), 4/27/20282,3,4,5 | | | 1,035,193 | |
| | | | Integrated Oncology Network, LLC | | | | |
| 4,128,622 | | | First Lien Term Loan, 11.040% (SOFR+600 basis points), 6/24/20242,3,4 | | | 4,128,622 | |
| 83,957 | | | Revolver, 11.193% (SOFR+600 basis points), 6/24/20242,3,4,8 | | | 75,561 | |
| 1,859,310 | | | Delayed Draw, 11.040% (SOFR+600 basis points), 6/24/20252,3,4,8 | | | 744,916 | |
| 3,275,112 | | | First Lien Term Loan, 11.040% (SOFR+600 basis points), 6/24/20252,3,4 | | | 3,275,112 | |
| 134,701 | | | Revolver, 11.193% (SOFR+600 basis points), 6/24/20252,3,4,8 | | | 121,231 | |
| | | | IvyRehab Intermediate II, LLC | | | | |
| 3,837,719 | | | Revolver, 0.500%, 4/21/20282,4,6 | | | (236,762 | ) |
| 23,310,691 | | | First Lien Term Loan, 9.878% (SOFR+475 basis points), 4/21/20292,3,4 | | | 21,872,577 | |
| 7,649,342 | | | Delayed Draw, 9.923% (SOFR+475 basis points), 4/21/20292,3,4 | | | 7,196,569 | |
NZD | 6,300,000 | | | Jon Bidco Limited First Lien Term Loan, 10.240% (BKBM+450 basis points), 12/3/20262,3,4,7 | | | 3,737,979 | |
| | | | Life Science Intermediate Holdings, LLC | | | | |
EUR | 6,000,000 | | | Delayed Draw, 9.648% (EURIBOR+623 basis points), 6/10/20272,3,4,7 | | | 6,547,359 | |
GBP | 7,500,000 | | | Delayed Draw, 11.158% (SONIA+623 basis points), 6/10/20272,3,4,7 | | | 9,525,019 | |
| 2,871,011 | | | First Lien Term Loan, 11.395% (SOFR+635 basis points), 6/10/20272,3,4 | | | 2,871,011 | |
| 15,139,061 | | | Delayed Draw, 11.395% (SOFR+635 basis points), 6/10/20272,3,4 | | | 15,139,061 | |
| 1,337,984 | | | Revolver, 11.395% (SOFR+635 basis points), 6/10/20272,3,4,8 | | | 1,149,703 | |
| 4,380,290 | | | Delayed Draw, 11.453% (SOFR+635 basis points), 6/10/20272,3,4,8 | | | 2,285,964 | |
| | | | MB2 Dental Solutions, LLC | | | | |
| 6,013,146 | | | Delayed Draw, 11.203% (SOFR+600 basis points), 1/29/20272,3,4 | | | 5,909,119 | |
| 28,614,032 | | | First Lien Term Loan, 11.203% (SOFR+600 basis points), 1/29/20272,3,4 | | | 28,119,009 | |
| | | | MedMark Services, Inc. | | | | |
| 1,566,916 | | | Delayed Draw, 10.503% (SOFR+500 basis points), 6/11/20272,3,4 | | | 1,546,308 | |
| 7,860,000 | | | First Lien Term Loan, 10.503% (SOFR+500 basis points), 6/11/20272,3,4 | | | 7,756,629 | |
| 4,505,947 | | | Delayed Draw, 10.503% (SOFR+500 basis points), 6/11/20272,3,4 | | | 4,446,687 | |
| | | | MN Acquisition, Inc. | | | | |
| 2,500,000 | | | Revolver, 10.702% (SOFR+550 basis points), 8/25/20282,3,4,8 | | | 1,043,700 | |
| 22,387,500 | | | First Lien Term Loan, 10.702% (SOFR+550 basis points), 8/25/20282,3,4 | | | 21,174,392 | |
| | | | Myorthos Management, LLC | | | | |
| 8,972,201 | | | Delayed Draw, 10.465% (SOFR+550 basis points), 11/1/20272,3,4,5 | | | 8,575,825 | |
| 4,856,732 | | | First Lien Term Loan, 10.465% (SOFR+550 basis points), 11/1/20272,3,4,5 | | | 4,642,170 | |
| | | | National Dentex Labs LLC | | | | |
| 919,540 | | | Revolver, 12.217% (SOFR+700 basis points), 4/3/20262,3,4,8 | | | 719,382 | |
| 3,502,258 | | | Delayed Draw, 13.392% PIK (SOFR+800 basis points), 4/3/20262,3,4,9 | | | 3,440,336 | |
| 6,960,813 | | | First Lien Term Loan, 13.392% PIK (SOFR+800 basis points), 4/3/20262,3,4,9 | | | 6,837,802 | |
| | | | Novotech (Australia) Pty Limited | | | | |
| 3,125,000 | | | Delayed Draw, 1.000%, 1/14/20282,4,6 | | | (65,394 | ) |
AUD | 18,543,750 | | | Delayed Draw, 9.393% (BBSY+525 basis points), 1/14/20282,3,4,7 | | | 12,092,698 | |
| 16,437,500 | | | First Lien Term Loan, 10.707% (SOFR+568 basis points), 1/14/20282,3,4 | | | 16,093,528 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | HEALTH CARE (Continued) | | | |
| | | OB Hospitalist Group | | | |
$ | 1,717,557 | | | Revolver, 10.702% (SOFR+550 basis points), 9/27/20272,3,4,8 | | $ | 735,715 | |
| 37,894,289 | | | First Lien Term Loan, 10.702% (SOFR+550 basis points), 9/27/20272,3,4 | | | 37,452,811 | |
| 6,947,368 | | | Office Ally First Lien Term Loan, 10.852% (SOFR+575 basis points), 12/20/20282,3,4 | | | 6,786,466 | |
| | | | OIA Acquisition, LLC | | | | |
| 1,928,571 | | | Revolver, 0.500%, 10/19/20272,4,6 | | | (56,247 | ) |
| 1,825,559 | | | Delayed Draw, 9.965% (LIBOR+500 basis points), 10/19/20272,3,4,8 | | | 1,313,316 | |
| 11,088,214 | | | First Lien Term Loan, 9.965% (LIBOR+500 basis points), 10/19/20272,3,4 | | | 10,764,823 | |
| | | | OIS Management Services, LLC | | | | |
| 1,423,077 | | | Revolver, 0.500%, 11/16/20282,3,4,6 | | | (34,383 | ) |
| 4,743,590 | | | Delayed Draw, 11.092% (SOFR+575 basis points), 11/16/20282,3,4,8 | | | 1,612,057 | |
| 12,333,333 | | | First Lien Term Loan, 11.092% (SOFR+575 basis points), 11/16/20282,3,4 | | | 12,035,347 | |
| 5,527,184 | | | Ons Mso, LLC Revolver, 13.500% (LIBOR+475 basis points), 7/8/20242,3,4,5,8 | | | 452,921 | |
| | | | Org USME Buyer, LLC | | | | |
| 743,478 | | | Delayed Draw, 1.000%, 11/24/20262,4,6 | | | (19,824 | ) |
| 936,232 | | | Revolver, 10.952% (SOFR+575 basis points), 11/24/20262,3,4,8 | | | 686,573 | |
| 16,311,693 | | | First Lien Term Loan, 10.952% (SOFR+575 basis points), 11/24/20262,3,4 | | | 15,876,772 | |
| | | | Orthodontic Partners, LLC | | | | |
| 14,278,356 | | | Delayed Draw, 11.695% (SOFR+625 basis points), 10/12/20272,3,4 | | | 14,117,512 | |
| 9,697,340 | | | First Lien Term Loan, 11.740% (SOFR+650 basis points), 10/12/20272,3,4 | | | 9,491,250 | |
| | | | Pediatric Home Respiratory Services, LLC | | | | |
| 4,687,355 | | | First Lien Term Loan, 10.952% (SOFR+575 basis points), 12/4/20242,3,4 | | | 4,574,103 | |
| 2,007,423 | | | Delayed Draw, 11.453% (SOFR+625 basis points), 12/4/20242,3,4,8 | | | 1,414,755 | |
| | | | Phynet Dermatology LLC | | | | |
| 3,099,283 | | | Delayed Draw, 1.000%, 8/16/20242,4,5,6 | | | (40,507 | ) |
| 5,888,637 | | | First Lien Term Loan, 11.872% (SOFR+650 basis points), 8/16/20242,3,4,5 | | | 5,723,172 | |
| | | | Pinnacle Dermatology Management, LLC | | | | |
| 1,082,474 | | | Revolver, 9.500% (SOFR+400 basis points), 12/8/20282,3,4,8 | | | 636,873 | |
| 11,262,881 | | | First Lien Term Loan, 11.125% (SOFR+575 basis points), 12/8/20282,3,4 | | | 10,878,033 | |
| 2,536,631 | | | Delayed Draw, 11.188% (SOFR+575 basis points), 12/8/20282,3,4,8 | | | 1,241,000 | |
| | | | Pinnacle Treatment Centers, Inc. | | | | |
| 923,804 | | | Delayed Draw, 12.164% (SOFR+675 basis points), 1/2/20262,3,4 | | | 905,591 | |
| 14,410,238 | | | First Lien Term Loan, 12.164% (SOFR+675 basis points), 1/2/20262,3,4 | | | 14,126,136 | |
| 789,576 | | | Revolver, 12.164% (SOFR+675 basis points), 1/2/20262,3,4,8 | | | 497,658 | |
| | | | PPV Intermediate Holdings LLC | | | | |
| 2,538,076 | | | Revolver, 0.500%, 8/31/20292,4,6 | | | (65,373 | ) |
| 1,248,784 | | | First Lien Term Loan, 11.010% (SOFR+575 basis points), 8/31/20292,3,4,5 | | | 1,216,619 | |
| 64,213,279 | | | First Lien Term Loan, 11.014% (SOFR+575 basis points), 8/31/20292,3,4 | | | 63,290,762 | |
| 1,921,135 | | | Delayed Draw, 13.000% PIK, 8/31/20302,3,4,8,9 | | | 1,615,971 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | HEALTH CARE (Continued) | | | |
| | | | Premier Imaging, LLC | | | | |
$ | 14,475,624 | | | Delayed Draw, 11.217% (SOFR+600 basis points), 1/2/20252,3,4,8 | | $ | 3,901,760 | |
| 23,011,548 | | | First Lien Term Loan, 11.217% (SOFR+600 basis points), 1/2/20252,3,4 | | | 22,628,300 | |
| 14,887,500 | | | Premise Health Holding Corp. First Lien Term Loan, 10.337% (SOFR+475 basis points), 7/10/20252,3,4 | | | 14,793,028 | |
| 25,000,000 | | | PSKW Intermediate, LLC First Lien Term Loan, 11.453% (SOFR+625 basis points), 3/9/20262,3,4 | | | 25,000,000 | |
| 5,703,986 | | | Q-Centrix LLC First Lien Term Loan, 9.864% (LIBOR+450 basis points), 5/30/20252,3,4 | | | 5,603,036 | |
| | | | Raven Buyer, Inc. | | | | |
| 12,889,773 | | | First Lien Term Loan, 11.137% (SOFR+600 basis points), 2/1/20272,3,4 | | | 12,739,603 | |
| 2,045,455 | | | Revolver, 11.379% (SOFR+600 basis points), 2/1/20272,3,4,8 | | | 180,715 | |
| 18,601,909 | | | Redwood MSO, LLC First Lien Term Loan, 11.467% (SOFR+625 basis points), 7/3/20252,3,4,5 | | | 18,471,420 | |
| | | | Smile Doctors, LLC | | | | |
| 2,208,481 | | | Revolver, 10.748% (SOFR+575 basis points), 12/23/20272,3,4,8 | | | (14,754 | ) |
| 3,076,413 | | | Delayed Draw, 11.147% (SOFR+590 basis points), 12/23/20282,3,4 | | | 2,932,805 | |
| 19,502,650 | | | First Lien Term Loan, 11.147% (SOFR+590 basis points), 12/23/20282,3,4 | | | 18,592,259 | |
| 39,700,000 | | | Southern Veterinary Partners, LLC First Lien Term Loan, 10.677% (SOFR+550 basis points), 10/5/20272,3,4 | | | 39,392,448 | |
GBP | 1,797,628 | | | SSCP Pegasus Midco Limited First Lien Term Loan, 11.047% (SONIA+650 basis points), 11/16/20272,3,4,7 | | | 2,234,688 | |
| | | | TerSera Therapeutics, LLC | | | | |
| 531,828 | | | Revolver, 0.500%, 4/4/20292,4,6 | | | (15,743 | ) |
| 6,468,172 | | | First Lien Term Loan, 11.992% (SOFR+675 basis points), 4/4/20292,3,4 | | | 6,276,699 | |
| | | | The Smilist Management, Inc. | | | | |
| 356,075 | | | Revolver, 0.500%, 12/22/20252,4,5,6 | | | (13,236 | ) |
| 5,544,710 | | | Delayed Draw, 11.703% (SOFR+650 basis points), 12/22/20252,3,4,5 | | | 5,338,601 | |
| 6,744,860 | | | First Lien Term Loan, 11.703% (SOFR+650 basis points), 12/22/20252,3,4,5,8 | | | 5,639,559 | |
| 20,973,439 | | | TheKey, LLC Delayed Draw, 10.145% (SOFR+500 basis points), 3/30/20272,3,4,5,8 | | | 368,217 | |
| 34,825,000 | | | Tivity Health, Inc. First Lien Term Loan, 11.242% (SOFR+600 basis points), 6/28/20282,3,4 | | | 33,486,250 | |
| 5,000,000 | | | TPC Holdco, LLC Second Lien Term Loan, 12.960% (LIBOR+800 basis points), 3/29/20282,3,4 | | | 4,834,797 | |
| | | | Troy Gastroenterology, P.C. | | | | |
| 2,748,444 | | | Delayed Draw, 11.177% (LIBOR+600 basis points), 11/25/20252,3,4 | | | 2,709,547 | |
| 591,133 | | | Revolver, 11.177% (LIBOR+600 basis points), 11/25/20252,3,4,8 | | | 385,723 | |
| 4,381,897 | | | First Lien Term Loan, 11.177% (LIBOR+600 basis points), 11/25/20252,3,4 | | | 4,319,882 | |
| 1,816,524 | | | TurningPoint Healthcare Solutions, LLC Revolver, 0.500%, 7/14/20272,4,5,6 | | | (57,525 | ) |
| | | | United Digestive MSO Parent, LLC | | | | |
| 8,233,571 | | | Delayed Draw, 1.000%, 3/30/20292,4,6 | | | (121,566 | ) |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | HEALTH CARE (Continued) | | | |
$ | 4,116,786 | | | Revolver, 5.000%, 3/30/20292,4,6 | | $ | (122,550 | ) |
| 8,475,000 | | | First Lien Term Loan, 11.992% (SOFR+675 basis points), 3/30/20292,3,4 | | | 8,222,714 | |
| 22,813,571 | | | First Lien Term Loan, 11.992% (SOFR+675 basis points), 3/30/20292,3,4,5 | | | 22,134,450 | |
| | | | United Musculoskeletal Partners Acquisition Holdings, LLC | | | | |
| 1,724,138 | | | Revolver, 0.500%, 7/15/20282,4,6 | | | (45,971 | ) |
| 8,275,862 | | | First Lien Term Loan, 10.543% (SOFR+550 basis points), 7/15/20282,3,4 | | | 8,055,201 | |
| 7,000,000 | | | UroGPO, LLC First Lien Term Loan, 10.921% (LIBOR+585 basis points), 12/15/20262,3,4 | | | 6,809,855 | |
| | | | Urology Management Holdings, Inc. | | | | |
| 1,190,476 | | | Revolver, 0.500%, 6/15/20262,4,5,6 | | | (39,606 | ) |
| 3,266,667 | | | Delayed Draw, 1.000%, 6/15/20262,4,6 | | | (108,678 | ) |
| 14,753,512 | | | Delayed Draw, 11.155% (SOFR+604 basis points), 6/15/20262,3,4 | | | 14,262,680 | |
| 5,036,392 | | | First Lien Term Loan, 11.155% (SOFR+604 basis points), 6/15/20262,3,4 | | | 4,868,837 | |
| 6,517,000 | | | First Lien Term Loan, 11.365% (SOFR+625 basis points), 6/15/20262,3,4 | | | 6,300,187 | |
| | | | USHV Management, LLC | | | | |
| 3,891,892 | | | Delayed Draw, 1.000%, 12/23/20272,4,6 | | | (114,805 | ) |
| 7,783,784 | | | First Lien Term Loan, 11.465% (SOFR+613 basis points), 12/23/20272,3,4 | | | 7,554,174 | |
| | | | Vardiman Black Holdings, LLC | | | | |
| 36,865,120 | | | Delayed Draw, 12.260% (SOFR+700 basis points), 3/18/20272,3,4 | | | 35,395,141 | |
| 10,099,432 | | | First Lien Term Loan, 12.260% (SOFR+700 basis points), 3/18/20272,3,4 | | | 9,696,722 | |
| | | | Vermont Aus Pty Ltd. | | | | |
AUD | 10,781,230 | | | First Lien Term Loan, 10.151% (BBSY+575 basis points), 3/23/20282,3,4,7 | | | 6,882,974 | |
| 7,916,288 | | | First Lien Term Loan, 10.892% (SOFR+565 basis points), 3/23/20282,3,4 | | | 7,592,142 | |
| | | | Vital Care Buyer, LLC | | | | |
| 1,777,778 | | | Revolver, 0.500%, 10/19/20252,3,4,6 | | | (35,658 | ) |
| 5,500,052 | | | First Lien Term Loan, 10.753% (SOFR+525 basis points), 10/19/20252,3,4 | | | 5,389,735 | |
| | | | Web P.T., Inc. | | | | |
| 1,312,500 | | | Revolver, 11.895% (LIBOR+675 basis points), 1/18/20282,3,4,8 | | | 242,714 | |
| 9,000,000 | | | First Lien Term Loan, 12.114% (LIBOR+675 basis points), 1/18/20282,3,4 | | | 8,827,589 | |
| | | | Xeris Pharmaceuticals, Inc. | | | | |
| 8,333,333 | | | Delayed Draw, 14.503% (SOFR+900 basis points), 3/8/20272,3,4,5 | | | 8,229,575 | |
| 16,666,667 | | | First Lien Term Loan, 14.503% (SOFR+900 basis points), 3/8/20272,3,4,5 | | | 16,459,151 | |
| 2,141,658 | | | Xifin, Inc. Revolver, 11.264% (LIBOR+575 basis points), 2/6/20262,3,4,5,8 | | | 1,554,481 | |
| | | | Zavation Medical Products, LLC | | | | |
| 2,027,027 | | | Revolver, 9.659% (SOFR+450 basis points), 6/30/20272,3,4,8 | | | 863,170 | |
| 12,745,946 | | | First Lien Term Loan, 11.342% (SOFR+600 basis points), 6/30/20272,3,4 | | | 12,310,422 | |
| | | | | | | 1,838,714,576 | |
| | | | INDUSTRIALS — 17.4% | | | | |
| 4,246,042 | | | 3SI Holdco, Inc. First Lien Term Loan, 12.010% (LIBOR+650 basis points), 12/15/20242,3,4 | | | 4,122,205 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | INDUSTRIALS (Continued) | | | |
$ | 9,925,000 | | | Accurus Aerospace Corporation First Lien Term Loan, 11.087% (LIBOR+575 basis points), 4/5/20282,3,4 | | $ | 9,317,661 | |
| 14,791,875 | | | Aero Operating LLC Incremental Term Loan, 14.040% (LIBOR+900 basis points), 2/7/20262,3,4 | | | 13,879,316 | |
| 7,256,250 | | | AG-Twin Brook Aerospace First Lien Term Loan, 11.337% (SOFR+575 basis points), 12/6/20242,3,4,5 | | | 7,145,931 | |
| | | | Air Comm Corporation, LLC | | | | |
| 2,027,259 | | | Delayed Draw, 1.000%, 7/1/20272,4,6 | | | (58,115 | ) |
| 13,179,878 | | | First Lien Term Loan, 9.965% (LIBOR+500 basis points), 7/1/20272,3,4 | | | 12,802,051 | |
| 22,662,011 | | | Delayed Draw, 9.965% (LIBOR+500 basis points), 7/1/20272,3,4 | | | 22,012,360 | |
| 1,184,211 | | | Revolver, 9.965% (LIBOR+500 basis points), 7/1/20272,3,4,8 | | | 13,312 | |
| 2,439,024 | | | Revolver, 10.338% (LIBOR+500 basis points), 7/1/20272,3,4,8 | | | 1,694,364 | |
| | | | Any Hour, LLC | | | | |
| 2,000,000 | | | Revolver, 0.500%, 7/21/20272,3,4,6 | | | (58,331 | ) |
| 1,200,000 | | | Delayed Draw, 1.000%, 7/21/20272,4,6 | | | (35,871 | ) |
| 11,163,333 | | | First Lien Term Loan, 10.895% (SOFR+575 basis points), 7/21/20272,3,4 | | | 10,837,751 | |
| 23,165,683 | | | Delayed Draw, 10.895% (SOFR+575 basis points), 7/21/20272,3,4 | | | 22,490,049 | |
| 9,600,000 | | | First Lien Term Loan, 11.105% (SOFR+600 basis points), 7/21/20272,3,4 | | | 9,312,300 | |
| | | | Apex Service Partners, LLC | | | | |
| 2,000,000 | | | Revolver, 0.500%, 7/31/20252,3,4,6 | | | (128,391 | ) |
| 6,698,000 | | | First Lien Term Loan, 10.460% (SOFR+525 basis points), 7/31/20252,3,4 | | | 6,268,019 | |
| 982,229 | | | First Lien Term Loan, 10.522% (SOFR+525 basis points), 7/31/20252,3,4 | | | 919,174 | |
| 4,983,000 | | | Delayed Draw, 10.552% (SOFR+525 basis points), 7/31/20252,3,4 | | | 4,663,114 | |
| 10,055,316 | | | Delayed Draw, 10.642% (SOFR+525 basis points), 7/31/20252,3,4 | | | 9,409,810 | |
| 2,458,421 | | | Delayed Draw, 10.747% (SOFR+550 basis points), 7/31/20252,3,4 | | | 2,312,904 | |
| 9,296,710 | | | First Lien Term Loan, 10.747% (SOFR+550 basis points), 7/31/20252,3,4 | | | 8,746,427 | |
| 9,417,281 | | | First Lien Term Loan, 12.500% PIK, 7/31/20252,3,4,9 | | | 9,189,750 | |
| | | | Aptean, Inc. | | | | |
| 3,796,836 | | | First Lien Term Loan, 9.452% (SOFR+425 basis points), 4/23/20262,3 | | | 3,738,935 | |
| 8,478,750 | | | First Lien Term Loan, 10.602% (SOFR+550 basis points), 4/23/20262,3,4 | | | 8,309,175 | |
| | | | Ardurra Group LLC | | | | |
| 1,810,345 | | | Revolver, 0.500%, 2/1/20292,4,6 | | | (55,990 | ) |
| 4,525,862 | | | Delayed Draw, 1.000%, 2/1/20302,4,6 | | | (72,153 | ) |
| | | | Armada Parent, Inc. | | | | |
| 2,400,000 | | | Revolver, 6.756% (LIBOR+575 basis points), 10/29/20272,3,4,5,8 | | | 620,059 | |
| 1,995,000 | | | Delayed Draw, 11.114% (LIBOR+575 basis points), 10/29/20272,3,4,5,8 | | | 964,570 | |
| 19,750,000 | | | First Lien Term Loan, 11.114% (LIBOR+575 basis points), 10/29/20272,3,4,5 | | | 19,448,746 | |
| | | | Arrowhead Holdco Company | | | | |
EUR | 14,962,500 | | | First Lien Term Loan, 8.526% (EURIBOR+500 basis points), 8/31/20282,3,4,7 | | | 16,014,696 | |
| 4,937,343 | | | First Lien Term Loan, 10.048% (SOFR+450 basis points), 8/31/20282,3,4,5 | | | 4,768,636 | |
| | | | AWT Merger Sub, Inc. | | | | |
| 2,471,607 | | | Delayed Draw, 11.007% (LIBOR+600 basis points), 12/17/20262,3,4 | | | 2,401,377 | |
| 1,071,429 | | | Revolver, 11.007% (LIBOR+600 basis points), 12/17/20262,3,4,8 | | | 112,413 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | INDUSTRIALS (Continued) | | | |
$ | 6,283,929 | | | First Lien Term Loan, 11.007% (LIBOR+600 basis points), 12/17/20262,3,4 | | $ | 6,105,371 | |
| 2,404,336 | | | Delayed Draw, 11.507% (LIBOR+600 basis points), 12/17/20262,3,4 | | | 2,336,017 | |
| 716,113 | | | First Lien Term Loan, 12.193% (LIBOR+600 basis points), 12/17/20262,3,4 | | | 695,764 | |
| 80,000,000 | | | Balrog Acquisition, Inc. First Lien Term Loan, 9.710% (SOFR+450 basis points), 9/3/20282,3,4 | | | 76,800,000 | |
| | | | Beacon Mobility Corp. | | | | |
| 1,000,000 | | | Revolver, 0.500%, 5/22/20242,3,4,6 | | | (28,164 | ) |
| 17,515,654 | | | Delayed Draw, 10.677% (SOFR+560 basis points), 5/22/20242,3,4 | | | 17,022,335 | |
| 4,842,132 | | | Delayed Draw, 10.677% (SOFR+560 basis points), 5/22/20242,3,4 | | | 4,705,756 | |
| 2,226,096 | | | First Lien Term Loan, 10.748% (SOFR+560 basis points), 5/22/20242,3,4 | | | 2,163,399 | |
| | | | Blackbird Purchaser, Inc. | | | | |
| 17,492,458 | | | First Lien Term Loan, 9.452% (SOFR+425 basis points), 4/8/20262,3,4 | | | 16,938,516 | |
| 6,406,542 | | | Delayed Draw, 9.455% (SOFR+450 basis points), 4/8/20262,3,4 | | | 6,251,754 | |
| | | | BlueHalo Global Holdings, LLC | | | | |
| 17,894,456 | | | First Lien Term Loan, 11.892% (SOFR+650 basis points), 10/31/20252,3,4 | | | 17,462,107 | |
| 1,285,714 | | | Revolver, 11.901% (SOFR+650 basis points), 10/31/20252,3,4,8 | | | 343,053 | |
| 14,850,000 | | | BP Purchaser, LLC First Lien Term Loan, 11.003% (SOFR+550 basis points), 12/10/20282,3,4 | | | 14,027,490 | |
| | | | BradyIFS Holdings LLC | | | | |
| 2,256,157 | | | Delayed Draw, 12.118% (SOFR+625 basis points), 11/22/20252,4,8 | | | 248,937 | |
| 1,799,354 | | | First Lien Term Loan, 12.142% (SOFR+625 basis points), 11/22/20252,3,4 | | | 1,763,367 | |
| | | | British Engineering Services Holdco Limited | | | | |
GBP | 950,968 | | | Revolver, 10.705% (LIBOR+703 basis points), 12/2/20272,3,4,7 | | | 1,193,057 | |
GBP | 396,237 | | | First Lien Term Loan, 10.705% (LIBOR+703 basis points), 12/2/20272,3,4,7 | | | 497,108 | |
| | | | Cadence Engines Systems Acquisition, Inc. | | | | |
| 250,000 | | | Revolver, 11.944% (SOFR+675 basis points), 5/3/20282,3,4,8 | | | 5,198 | |
| 2,081,667 | | | First Lien Term Loan, 11.939% (SOFR+675 basis points), 5/3/20292,3,4 | | | 2,020,862 | |
| | | | Caldwell & Gregory LLC | | | | |
| 14,911,250 | | | Delayed Draw, 11.003% (SOFR+550 basis points), 12/5/20232,3,4 | | | 14,849,461 | |
| 14,807,228 | | | First Lien Term Loan, 11.003% (SOFR+550 basis points), 12/5/20232,3,4 | | | 14,745,870 | |
| | | | CC WDW Borrower, Inc. | | | | |
| 1,631,196 | | | Delayed Draw, 1.000%, 1/27/20282,4,6 | | | (81,677 | ) |
| 3,246,079 | | | First Lien Term Loan, 11.945% (SOFR+675 basis points), 1/27/20282,3,4 | | | 3,083,541 | |
| 21,462,792 | | | CGI Parent, LLC First Lien Term Loan, 9.836% (SOFR+485 basis points), 2/14/20282,3,4 | | | 20,874,875 | |
| | | | Citrin Cooperman Advisors, LLC | | | | |
| 1,586,094 | | | Delayed Draw, 1.000%, 10/1/20272,4,5,6 | | | (21,495 | ) |
| 33,837,255 | | | Delayed Draw, 10.716% (SOFR+557 basis points), 10/1/20272,3,4,8 | | | 32,726,821 | |
| 9,976,775 | | | First Lien Term Loan, 10.716% (SOFR+557 basis points), 10/1/20272,3,4 | | | 9,708,797 | |
| 1,521,038 | | | First Lien Term Loan, 11.216% (SOFR+625 basis points), 10/1/20272,3,4,5 | | | 1,478,503 | |
| | | | Cobham Holdings, Inc. | | | | |
| 2,343,750 | | | Revolver, 0.500%, 1/9/20282,4,6 | | | (67,577 | ) |
| 22,656,250 | | | First Lien Term Loan, 11.992% (SOFR+675 basis points), 1/9/20302,3,4 | | | 21,979,899 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | INDUSTRIALS (Continued) | | | |
| | | Colonial Bag, LLC | | | |
$ | 4,426,168 | | | First Lien Term Loan, 9.800% (SOFR+450 basis points), 9/3/20252,3,4 | | $ | 4,396,752 | |
| 9,825,000 | | | Incremental Term Loan, 10.399% (LIBOR+500 basis points), 9/3/20252,3,4 | | | 9,825,000 | |
| | | | Comar Holding Company, LLC | | | | |
| 4,872,199 | | | First Lien Term Loan, 10.711% (SOFR+575 basis points), 6/18/20242,3,4 | | | 4,742,291 | |
| 766,294 | | | Delayed Draw, 11.201% (SOFR+625 basis points), 6/18/20242,3,4 | | | 749,697 | |
| | | | Continental Acquisition Holdings, Inc. | | | | |
| 2,645,256 | | | Delayed Draw, 11.892% (SOFR+650 basis points), 1/20/20272,3,4 | | | 2,419,315 | |
| 7,175,000 | | | First Lien Term Loan, 11.892% (SOFR+650 basis points), 1/20/20272,3,4 | | | 6,562,157 | |
| | | | Coretrust Purchasing Group LLC | | | | |
| 2,819,549 | | | Revolver, 0.500%, 9/30/20292,4,6 | | | (135,568 | ) |
| 2,819,549 | | | Delayed Draw, 1.000%, 9/30/20292,4,6 | | | (135,568 | ) |
| 19,312,500 | | | First Lien Term Loan, 11.853% (SOFR+675 basis points), 9/30/20292,3,4 | | | 18,383,924 | |
| | | | CVL 3 | | | | |
EUR | 5,400,000 | | | First Lien Term Loan, 8.801% (EURIBOR+525 basis points), 12/21/20282,3,4,7 | | | 5,797,804 | |
| 1,100,000 | | | First Lien Term Loan, 10.764% (LIBOR+525 basis points), 12/21/20282,3,4 | | | 1,082,300 | |
| | | | Dispatch Acquisition Holdings, LLC | | | | |
| 21,615,000 | | | First Lien Term Loan, 9.298% (LIBOR+425 basis points), 3/25/20282,3 | | | 19,345,425 | |
| 2,729,375 | | | First Lien Term Loan, 9.673% (SOFR+463 basis points), 3/25/20282,3,4 | | | 2,623,001 | |
| 881,972 | | | DTI Holdco, Inc. Revolver, 9.795% (PRIME+475 basis points), 4/26/20272,3,4,5,8 | | | 324,566 | |
| | | | Dwyer Instruments, Inc. | | | | |
| 1,912,917 | | | Delayed Draw, 1.000%, 7/21/20272,4,5,6 | | | (28,485 | ) |
| 1,976,926 | | | Revolver, 11.092% (SOFR+575 basis points), 7/21/20272,3,4,5,8 | | | 1,357,988 | |
| 15,000,000 | | | First Lien Term Loan, 11.092% (SOFR+575 basis points), 7/21/20272,3,4,5 | | | 14,776,635 | |
| | | | Easy Ice, LLC | | | | |
| 7,224,362 | | | Delayed Draw, 9.943% (LIBOR+525 basis points), 12/31/20252,3,4,8 | | | 2,799,863 | |
| 11,050,741 | | | First Lien Term Loan, 9.943% (LIBOR+525 basis points), 12/31/20252,3,4 | | | 10,894,346 | |
| 8,000,000 | | | Echo Global Logistics, Inc. Second Lien Term Loan, 12.193% (LIBOR+700 basis points), 11/23/20292,3,4 | | | 7,701,216 | |
| 3,839,340 | | | EShipping LLC First Lien Term Loan, 10.217% (SOFR+500 basis points), 11/5/20272,3,4 | | | 3,858,667 | |
| | | | Explorer Investor, Inc. | | | | |
| 5,232,558 | | | Delayed Draw, 1.000%, 6/28/20292,4,6 | | | (280,917 | ) |
| 24,581,686 | | | First Lien Term Loan, 10.992% (SOFR+575 basis points), 6/28/20292,3,4 | | | 23,261,984 | |
| 866,051 | | | FCG Acquisitions, Inc. First Lien Term Loan, 9.648% (SOFR+525 basis points), 5/31/20282,3,4,5 | | | 842,685 | |
| 13,220,690 | | | Florida Marine, LLC. First Lien Term Loan, 13.705% (SOFR+850 basis points), 3/17/20282,3,4 | | | 12,860,245 | |
| | | | Flow Control Solutions, Inc. | | | | |
| 420,949 | | | Revolver, 0.500%, 3/31/20282,4,5,6 | | | (12,628 | ) |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | INDUSTRIALS (Continued) | | | |
$ | 1,262,846 | | | First Lien Term Loan, 11.238% (LIBOR+525 basis points), 3/31/20282,3,4,5 | | $ | 1,224,961 | |
| | | | FLS Holding, Inc. | | | | |
| 2,000,000 | | | Revolver, 0.500%, 12/17/20272,4,6 | | | (25,903 | ) |
| 4,987,500 | | | Delayed Draw, 10.789% (SOFR+525 basis points), 12/17/20282,3,4 | | | 4,922,905 | |
| 22,942,500 | | | First Lien Term Loan, 10.789% (SOFR+525 basis points), 12/17/20282,3,4 | | | 22,645,363 | |
| | | | Fortis Solutions Group, LLC | | | | |
| 1,799,100 | | | Revolver, 10.842% (SOFR+550 basis points), 10/15/20272,3,4,8 | | | 184,168 | |
| 10,050,975 | | | Delayed Draw, 10.525% (SOFR+550 basis points), 10/15/20282,3,4,8 | | | 109,207 | |
| 17,941,567 | | | First Lien Term Loan, 10.842% (SOFR+550 basis points), 10/15/20282,3,4 | | | 17,324,919 | |
| 64,026,724 | | | Gerson Lehrman Group, Inc. First Lien Term Loan, 10.642% (SOFR+525 basis points), 12/5/20242,3,4 | | | 64,026,724 | |
| | | | Graffiti Buyer, Inc. | | | | |
| 2,522,324 | | | Revolver, 11.017% (LIBOR+550 basis points), 8/10/20272,3,4,8 | | | 1,321,052 | |
| 5,038,955 | | | Delayed Draw, 11.038% (LIBOR+550 basis points), 8/10/20272,3,4,8 | | | 2,208,242 | |
| 11,097,374 | | | First Lien Term Loan, 11.038% (LIBOR+550 basis points), 8/10/20272,3,4 | | | 10,773,715 | |
| | | | Groundworks, LLC | | | | |
| 837,696 | | | Revolver, 0.500%, 3/14/20292,4,6 | | | (23,380 | ) |
| 2,617,801 | | | Delayed Draw, 1.000%, 3/14/20302,4,6 | | | (37,307 | ) |
| 14,345,550 | | | First Lien Term Loan, 11.647% (SOFR+650 basis points), 3/14/20302,3,4 | | | 13,925,763 | |
| | | | GS Seer Group Borrower LLC | | | | |
| 733,945 | | | Revolver, 0.500%, 4/28/20292,4,6 | | | (21,834 | ) |
| 2,752,294 | | | Delayed Draw, 1.000%, 4/28/20302,4,6 | | | (81,876 | ) |
| 6,513,761 | | | First Lien Term Loan, 11.795% (SOFR+675 basis points), 4/28/20302,3,4 | | | 6,319,989 | |
| 24,874,202 | | | Guidehouse, Inc. First Lien Term Loan, 11.452% (SOFR+625 basis points), 10/16/20282,3,4 | | | 24,688,973 | |
| 19,000,000 | | | Helix Acquisition Holdings, Inc. First Lien Term Loan, 12.342% (ARR CSA+700 basis points), 3/31/20302,3,4 | | | 18,543,268 | |
| | | | Highground Restoration Group, Inc. | | | | |
| 15,000,000 | | | Delayed Draw, 1.000%, 11/17/20282,4,6 | | | (120,898 | ) |
| 31,950,000 | | | First Lien Term Loan, 10.705% (ARR CSA+550 basis points), 11/17/20282,3,4 | | | 31,372,361 | |
| | | | HPS Business Services | | | | |
| 4,032,188 | | | First Lien Term Loan, 13.350% (LIBOR+800 basis points), 11/2/20252,3,4,5 | | | 4,032,188 | |
| 357,715 | | | Delayed Draw, 1.000%, 11/6/20282,4,5,6 | | | (13,634 | ) |
| 1,001,062 | | | First Lien Term Loan, 10.445% (SOFR+525 basis points), 11/6/20282,3,4,5 | | | 962,909 | |
| | | | HPS Industrials | | | | |
| 9,714,485 | | | First Lien Term Loan, 11.288% (LIBOR+575 basis points), 7/25/20252,3,4,5 | | | 9,714,485 | |
| 225,550 | | | Delayed Draw, 12.015% (LIBOR+675 basis points), 10/15/20262,3,4,5 | | | 227,637 | |
| 547,214 | | | First Lien Term Loan, 12.015% (LIBOR+675 basis points), 10/15/20262,3,4,5 | | | 552,277 | |
| 18,065,264 | | | First Lien Term Loan, 12.070% (LIBOR+675 basis points), 10/15/20262,3,4,5 | | | 18,229,288 | |
| 795,333 | | | Delayed Draw, 1.000%, 7/1/20272,4,5,6 | | | (31,302 | ) |
| 3,871,028 | | | First Lien Term Loan, 12.409% (LIBOR+421 basis points), 7/1/20272,3,4,5 | | | 3,718,676 | |
| 1,050,000 | | | HSI Halo Acquisition, Inc. Revolver, 10.939% (SOFR+575 basis points), 9/2/20252,3,4,5,8 | | | 873,276 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | INDUSTRIALS (Continued) | | | |
| | | iCIMS, Inc. | | | |
$ | 184,671 | | | Revolver, 0.500%, 9/12/20242,4,6 | | $ | (3,076 | ) |
| 1,479,913 | | | Delayed Draw, 1.000%, 8/18/20282,4,6 | | | (11,099 | ) |
| 1,904,761 | | | Revolver, 11.989% (SOFR+675 basis points), 8/18/20282,3,4,8 | | | 303,809 | |
| 165,792 | | | Revolver, 11.989% (SOFR+675 basis points), 8/18/20282,3,4,8 | | | 91,532 | |
| 20,400,245 | | | First Lien Term Loan, 12.054% PIK (SOFR+725 basis points), 8/18/20282,3,4,9 | | | 20,247,243 | |
| 10,000,000 | | | First Lien Term Loan, 12.379% PIK (SOFR+725 basis points), 8/18/20282,3,4 | | | 9,925,000 | |
| 6,146,217 | | | First Lien Term Loan, 12.379% PIK (SOFR+725 basis points), 8/18/20282,3,4 | | | 6,100,120 | |
| 14,925,000 | | | ID Images Acquisition First Lien Term Loan, 11.452% (SOFR+635 basis points), 7/30/20262,3,4 | | | 14,658,345 | |
| | | | Individual FoodService | | | | |
| 1,379,797 | | | Revolver, 11.486% (SOFR+625 basis points), 11/22/20242,3,4,8 | | | 139,988 | |
| 592,060 | | | Delayed Draw, 11.276% (SOFR+625 basis points), 11/22/20252,3,4 | | | 589,632 | |
| 1,017,121 | | | Delayed Draw, 11.298% (SOFR+625 basis points), 11/22/20252,3,4 | | | 1,012,951 | |
| 2,461,206 | | | First Lien Term Loan, 11.445% (SOFR+625 basis points), 11/22/20252,3,4 | | | 2,451,115 | |
| 1,612,827 | | | Delayed Draw, 11.630% (SOFR+625 basis points), 11/22/20252,3,4 | | | 1,606,214 | |
| 19,850,000 | | | Infogain Corporation First Lien Term Loan, 10.941% (SOFR+575 basis points), 7/30/20282,3,4 | | | 19,714,104 | |
| | | | Jade Bidco Limited | | | | |
EUR | 538,430 | | | First Lien Term Loan, 8.971% (EURIBOR+525 basis points), 12/3/20262,3,4,7 | | | 578,212 | |
| 3,375,128 | | | First Lien Term Loan, 10.315% (SOFR+525 basis points), 12/3/20262,3,4 | | | 3,321,494 | |
EUR | 2,750,000 | | | First Lien Term Loan, 8.971% (EURIBOR+525 basis points), 2/16/20292,3,4,7 | | | 2,953,186 | |
| 20,000,000 | | | First Lien Term Loan, 10.315% (SOFR+525 basis points), 2/16/20292,3,4 | | | 19,682,177 | |
| | | | Komline-Sanderson Group, Inc. | | | | |
| 2,343,750 | | | Revolver, 0.500%, 3/17/20262,4,6 | | | (112,926 | ) |
| 4,687,500 | | | Delayed Draw, 1.000%, 3/17/20262,4,6 | | | (225,852 | ) |
| 8,481,916 | | | First Lien Term Loan, 11.028% (LIBOR+600 basis points), 3/17/20262,3,4 | | | 8,073,243 | |
| 9,237,812 | | | Delayed Draw, 11.348% (SOFR+600 basis points), 3/17/20262,3,4 | | | 8,792,719 | |
| 1,882,536 | | | First Lien Term Loan, 11.487% (LIBOR+600 basis points), 3/17/20262,3,4 | | | 1,791,832 | |
| | | | KPSKY Acquisition, Inc. | | | | |
| 12,983,373 | | | First Lien Term Loan, 10.645% (SOFR+550 basis points), 10/19/20282,3,4 | | | 12,661,885 | |
| 4,239,018 | | | Delayed Draw, 10.750% (SOFR+550 basis points), 10/19/20282,3,4 | | | 4,239,018 | |
| | | | Lav Gear Holdings, Inc. | | | | |
| 234,451 | | | First Lien Term Loan, 10.892% PIK (SOFR+550 basis points), 10/31/20242,3,4,9 | | | 234,451 | |
| 5,344,181 | | | First Lien Term Loan, 11.232% PIK (SOFR+603 basis points), 10/31/20242,3,4,9 | | | 5,344,181 | |
| 15,000,000 | | | Delayed Draw, 11.452% (SOFR+625 basis points), 10/31/20242,3,4 | | | 14,565,652 | |
| 7,000,000 | | | Delayed Draw, 11.642% (SOFR+625 basis points), 10/31/20242,3,4 | | | 6,797,304 | |
| 18,222,500 | | | Lereta, LLC First Lien Term Loan, 10.467% (SOFR+525 basis points), 7/30/20282,3,4 | | | 16,947,354 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | INDUSTRIALS (Continued) | | | |
| | | | Liberty Purchaser, LLC | | | | |
$ | 665,915 | | | Revolver, 0.500%, 11/22/20282,4,6 | | $ | (19,977 | ) |
| 1,598,198 | | | Delayed Draw, 11.864% (SOFR+650 basis points), 11/22/20292,3,4,8 | | | 1,541,373 | |
| 5,712,552 | | | First Lien Term Loan, 11.864% (SOFR+650 basis points), 11/22/20292,3,4 | | | 5,541,176 | |
| | | | Lightbeam Bidco, Inc. | | | | |
| 1,196,302 | | | Revolver, 0.500%, 5/4/20292,4,6 | | | (23,926 | ) |
| 934,761 | | | Revolver, 0.500%, 5/4/20292,4,5,6 | | | (16,900 | ) |
| 1,495,378 | | | Delayed Draw, 1.000%, 5/4/20302,4,6 | | | (29,908 | ) |
| 1,168,451 | | | Delayed Draw, 1.000%, 5/4/20302,4,5,6 | | | (9,418 | ) |
| 9,869,493 | | | First Lien Term Loan, 11.492% (SOFR+625 basis points), 5/4/20302,3,4 | | | 9,672,103 | |
| 7,711,775 | | | First Lien Term Loan, 11.492% (SOFR+625 basis points), 5/4/20302,3,4,5 | | | 7,572,350 | |
| | | | Lithium Technologies, LLC | | | | |
| 611,696 | | | Revolver, 13.080% (LIBOR+800 basis points), 1/3/20242,3,4,8 | | | 415,704 | |
| 8,792,149 | | | First Lien Term Loan, 13.080% (LIBOR+800 basis points), 1/3/20242,3,4 | | | 8,612,720 | |
| | | | LJ Avalon Holdings, LLC | | | | |
| 1,034,483 | | | Revolver, 0.500%, 2/1/20292,4,6 | | | (31,995 | ) |
| 2,586,207 | | | Delayed Draw, 1.000%, 2/1/20302,4,6 | | | (41,230 | ) |
| 17,543,103 | | | First Lien Term Loan, 11.510% (SOFR+625 basis points), 2/1/20302,3,4 | | | 17,000,529 | |
| 4,961,929 | | | Lynx Franchising, LLC First Lien Term Loan, 11.460% (LIBOR+625 basis points), 12/18/20262,3,4 | | | 4,886,739 | |
| | | | Majco LLC | | | | |
| 1,666,667 | | | Revolver, 9.746% (SOFR+450 basis points), 12/23/20272,3,4,8 | | | 613,888 | |
| 8,910,000 | | | First Lien Term Loan, 9.540% (SOFR+450 basis points), 12/23/20282,3,4 | | | 8,627,843 | |
| 9,293,500 | | | Delayed Draw, 9.723% (SOFR+450 basis points), 12/23/20282,3,4,8 | | | 6,705,785 | |
| | | | Management Consulting & Research, LLC | | | | |
| 2,195,341 | | | Revolver, 11.103% (SOFR+600 basis points), 8/16/20272,3,4,8 | | | 940,860 | |
| 5,196,495 | | | Delayed Draw, 11.237% (SOFR+575 basis points), 10/29/20272,3,4,8 | | | 1,553,484 | |
| | | | Marcone Yellowstone Buyer, Inc. | | | | |
| 6,984,584 | | | Delayed Draw, 11.642% (ARR CSA+625 basis points), 6/23/20282,3,4 | | | 6,815,829 | |
| 21,695,076 | | | First Lien Term Loan, 11.642% (ARR CSA+625 basis points), 6/23/20282,3,4 | | | 21,170,901 | |
| | | | Motion & Control Enterprises LLC | | | | |
| 1,410,566 | | | Revolver, 10.927% (SOFR+550 basis points), 6/1/20282,3,4,5,8 | | | 87,299 | |
| 1,644,122 | | | Delayed Draw, 10.927% (SOFR+550 basis points), 6/1/20282,3,4,5,8 | | | 1,293,016 | |
| 1,804,013 | | | First Lien Term Loan, 10.927% (SOFR+550 basis points), 6/1/20282,3,4,5 | | | 1,753,565 | |
| | | | North Star Acquisitionco LLC | | | | |
| 2,198,398 | | | Revolver, 0.500%, 5/3/20292,4,5,6 | | | (41,333 | ) |
| 1,831,999 | | | Delayed Draw, 1.000%, 5/3/20292,4,5,6 | | | (34,444 | ) |
| 20,151,984 | | | First Lien Term Loan, 11.089% (SOFR+600 basis points), 5/3/20292,3,4,5 | | | 19,773,098 | |
| | | | Northstar Recycling, Inc. | | | | |
| 2,000,000 | | | Revolver, 0.500%, 10/1/20272,4,6 | | | (32,308 | ) |
| 1,985,000 | | | First Lien Term Loan, 9.902% (SOFR+480 basis points), 10/1/20272,3,4 | | | 1,952,934 | |
| 9,207,000 | | | First Lien Term Loan, 10.042% (SOFR+480 basis points), 10/1/20272,3,4 | | | 9,058,269 | |
| | | | Omni Intermediate Holdings, LLC | | | | |
| 2,253,521 | | | Revolver, 0.500%, 12/30/20252,3,4,6 | | | (58,958 | ) |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | INDUSTRIALS (Continued) | | | |
$ | 38,746,449 | | | First Lien Term Loan, 10.392% (SOFR+500 basis points), 12/30/20262,3,4,5 | | $ | 37,732,735 | |
| 10,980,710 | | | Delayed Draw, 10.392% (SOFR+500 basis points), 12/30/20262,3,4,5 | | | 10,598,541 | |
| 6,947,103 | | | Omni Logistics, LLC First Lien Term Loan, 10.392% (SOFR+500 basis points), 12/30/20262,3,4 | | | 6,765,348 | |
| 34,825,000 | | | P20 Parent, Inc. First Lien Term Loan, 12.742% (SOFR+750 basis points), 7/12/20282,3,4 | | | 34,217,121 | |
| 15,900,000 | | | Panda Acquisition LLC First Lien Term Loan, 11.592% (SOFR+625 basis points), 10/18/20282,3,4 | | | 13,033,568 | |
| | | | PCX Holding Corp. | | | | |
| 3,081,602 | | | Delayed Draw, 11.642% (SOFR+625 basis points), 4/22/20272,3,4 | | | 2,998,203 | |
| 625,000 | | | Revolver, 11.642% (SOFR+625 basis points), 4/22/20272,3,4,8 | | | 170,585 | |
| 6,140,625 | | | First Lien Term Loan, 11.642% (SOFR+625 basis points), 4/22/20272,3,4 | | | 5,974,438 | |
| 3,101,914 | | | Delayed Draw, 11.664% (SOFR+625 basis points), 4/22/20272,3,4 | | | 3,017,965 | |
| 9,590,454 | | | Pele Buyer LLC First Lien Term Loan, 10.527% (SOFR+550 basis points), 6/18/20242,3,4 | | | 9,387,535 | |
| | | | Planet US Buyer LLC | | | | |
| 814,815 | | | Revolver, 0.500%, 2/1/20282,4,6 | | | (22,987 | ) |
| 10,185,185 | | | First Lien Term Loan, 11.432% (SOFR+675 basis points), 2/1/20302,3,4 | | | 9,895,068 | |
| | | | Polyphase Elevator Holding Company | | | | |
| 20,982,675 | | | Delayed Draw, 10.842% (SOFR+550 basis points), 6/23/20272,3,4,8 | | | 2,646,705 | |
| 9,849,624 | | | First Lien Term Loan, 10.842% (SOFR+550 basis points), 6/23/20272,3,4 | | | 9,389,840 | |
| | | | Potter Electric Signal Company, LLC | | | | |
| 1,588,734 | | | Delayed Draw, 1.000%, 12/19/20252,4,5,6 | | | (22,484 | ) |
| 1,059,156 | | | First Lien Term Loan, 10.138% (SOFR+475 basis points), 12/19/20252,3,4,5 | | | 1,044,166 | |
| 637,591 | | | Revolver, 12.000% (LIBOR+550 basis points), 12/19/20252,3,4,5,8 | | | 141,448 | |
| 5,000,000 | | | Pregis TopCo LLC Second Lien Term Loan, 12.943% (LIBOR+775 basis points), 8/1/20272,3,4 | | | 4,996,074 | |
| 13,824,425 | | | Prime Buyer, LLC First Lien Term Loan, 10.452% (SOFR+525 basis points), 12/22/20262,3,4 | | | 13,527,771 | |
| | | | PT Intermediate Holdings III, LLC | | | | |
| 1,667,000 | | | Delayed Draw, 1.000%, 10/15/20252,4,6 | | | (13,741 | ) |
| 21,681,000 | | | First Lien Term Loan, 11.228% (SOFR+598 basis points), 11/1/20282,3,4 | | | 21,026,512 | |
| 22,205,100 | | | Delayed Draw, 11.367% (SOFR+598 basis points), 11/1/20282,3,4 | | | 21,534,791 | |
| 3,333,000 | | | First Lien Term Loan, 11.742% (SOFR+650 basis points), 11/1/20282,3,4 | | | 3,280,547 | |
| | | | R1 Holdings LLC | | | | |
| 3,507,290 | | | Delayed Draw, 11.115% (SOFR+625 basis points), 12/29/20282,3,4,8 | | | 1,031,567 | |
| 2,714,932 | | | Revolver, 11.115% (SOFR+625 basis points), 12/29/20282,3,4,8 | | | 543,874 | |
| 13,743,333 | | | First Lien Term Loan, 11.115% (SOFR+625 basis points), 12/29/20282,3,4 | | | 13,369,885 | |
| | | | Radwell Parent, LLC | | | | |
| 2,328,412 | | | Revolver, 11.992% (SOFR+675 basis points), 4/1/20282,3,4,8 | | | 798,489 | |
| 7,303,400 | | | Delayed Draw, 1.000%, 4/1/20292,3,4,6 | | | (225,433 | ) |
| 48,197,301 | | | First Lien Term Loan, 11.648% (SOFR+675 basis points), 4/1/20292,3,4 | | | 47,651,382 | |
| 54,364,485 | | | First Lien Term Loan, 11.867% (SOFR+652 basis points), 4/1/20292,3,4 | | | 52,686,428 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | INDUSTRIALS (Continued) | | | |
| | | RCS Industrials | | | |
$ | 285,714 | | | Revolver, 0.500%, 1/31/20252,4,5,6 | | $ | (4,044 | ) |
| 1,357,609 | | | First Lien Term Loan, 10.160% (LIBOR+500 basis points), 1/31/20252,3,4,5 | | | 1,338,396 | |
GBP | 13,639,921 | | | Rocket Bidco Limited Delayed Draw, 10.428% (SONIA+550 basis points), 9/15/20272,3,4,5,7 | | | 17,057,836 | |
| | | | RQM Buyer, Inc. | | | | |
| 4,687,500 | | | Delayed Draw, 1.000%, 8/12/20262,4,6 | | | (128,402 | ) |
| 20,007,812 | | | First Lien Term Loan, 11.515% (SOFR+575 basis points), 8/12/20262,3,4 | | | 19,459,750 | |
| 4,664,062 | | | Delayed Draw, 11.515% (SOFR+575 basis points), 8/12/20262,3,4 | | | 4,536,303 | |
| 8,697,039 | | | First Lien Term Loan, 11.515% (SOFR+575 basis points), 8/12/20262,3,4 | | | 8,458,807 | |
| | | | S4T Holdings Corp. | | | | |
| 4,545,455 | | | Delayed Draw, 11.224% (SOFR+600 basis points), 12/27/20262,3,4 | | | 4,550,173 | |
| 15,235,606 | | | First Lien Term Loan, 11.224% (SOFR+600 basis points), 12/27/20262,3,4 | | | 15,251,420 | |
| 9,952,727 | | | Safety Products Holdings, LLC First Lien Term Loan, 11.476% (LIBOR+600 basis points), 12/15/20262,3,4 | | | 9,712,259 | |
| 4,307,193 | | | Seacor Holdings, Inc. First Lien Term Loan, 12.265% (LIBOR+675 basis points), 10/15/20262,3,4 | | | 4,346,300 | |
| | | | SEI Holding I Corporation | | | | |
| 1,439,535 | | | Revolver, 0.500%, 3/24/20282,4,6 | | | (40,208 | ) |
| 2,332,559 | | | Delayed Draw, 11.992% (SOFR+675 basis points), 3/24/20282,3,4,8 | | | 334,725 | |
| 16,187,337 | | | First Lien Term Loan, 11.992% (SOFR+675 basis points), 3/24/20282,3,4 | | | 15,735,209 | |
| 64,717 | | | Seko Global Logistics Network, LLC Revolver, 12.000% (LIBOR+500 basis points), 12/30/20262,3,4,8 | | | 8,468 | |
| | | | Seko Worldwide, LLC | | | | |
EUR | 10,490,715 | | | First Lien Term Loan, 8.348% (EURIBOR+475 basis points), 12/30/20262,3,4,7 | | | 11,228,445 | |
| 9,923,858 | | | First Lien Term Loan, 10.142% (SOFR+475 basis points), 12/30/20262,3,4 | | | 9,733,749 | |
| | | | Sonny’s Enterprises, LLC | | | | |
| 640,244 | | | Revolver, 0.500%, 8/5/20252,4,6 | | | (8,614 | ) |
| 894,055 | | | Delayed Draw, 11.945% (SOFR+675 basis points), 8/5/20262,3,4 | | | 882,026 | |
| 5,796,498 | | | First Lien Term Loan, 11.945% (SOFR+675 basis points), 8/5/20262,3,4 | | | 5,718,509 | |
| 1,366,499 | | | Revolver, 0.500%, 8/5/20272,4,6 | | | (26,741 | ) |
| 1,576,729 | | | Delayed Draw, 1.000%, 8/5/20282,4,6 | | | (30,855 | ) |
| 7,252,954 | | | First Lien Term Loan, 11.959% (SOFR+675 basis points), 8/5/20282,3,4 | | | 7,113,008 | |
| | | | Spartronics LLC | | | | |
| 4,007,350 | | | Revolver, 10.450% (SOFR+525 basis points), 12/31/20252,3,4,8 | | | 3,316,468 | |
| 11,654,855 | | | First Lien Term Loan, 10.520% (SOFR+525 basis points), 12/31/20252,3,4 | | | 11,550,568 | |
| 10,215,993 | | | Speedstar Holding LLC First Lien Term Loan, 12.664% (SOFR+725 basis points), 1/22/20272,3,4 | | | 9,927,093 | |
| 9,875,000 | | | Standard Elevator Systems First Lien Term Loan, 11.061% (LIBOR+575 basis points), 12/2/20272,3,4 | | | 9,389,322 | |
| 3,767,304 | | | Stats Intermediate Holdings, LLC First Lien Term Loan, 10.580% (SOFR+525 basis points), 7/10/20262,3,4 | | | 3,286,240 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | INDUSTRIALS (Continued) | | | |
$ | 15,113,351 | | | System Planning and Analysis, Inc. First Lien Term Loan, 11.237% (SOFR+575 basis points), 8/16/20272,3,4 | | $ | 15,113,351 | |
| | | | Tank Holding Corp. | | | | |
| 1,856,610 | | | Delayed Draw, 1.000%, 3/31/20282,4,6 | | | (27,849 | ) |
| 1,780,415 | | | Revolver, 10.934% (SOFR+585 basis points), 3/31/20282,3,4,8 | | | 1,278,039 | |
| 62,745,438 | | | First Lien Term Loan, 10.952% (SOFR+575 basis points), 3/31/20282,3,4 | | | 60,605,320 | |
| 4,332,090 | | | First Lien Term Loan, 11.177% (SOFR+600 basis points), 3/31/20282,3,4 | | | 4,204,052 | |
| 9,383,181 | | | Texas Hydraulics, Inc. First Lien Term Loan, 11.703% (SOFR+650 basis points), 12/22/20262,3,4 | | | 9,334,908 | |
| | | | The Arcticom Group, LLC | | | | |
| 2,000,000 | | | Revolver, 11.365% (SOFR+625 basis points), 12/22/20272,3,4,8 | | | 1,816,423 | |
| 9,000,000 | | | Delayed Draw, 12.295% (SOFR+675 basis points), 12/22/20272,3,4 | | | 8,739,618 | |
| | | | The Vertex Companies, Inc. | | | | |
| 1,304,348 | | | Revolver, 10.452% (SOFR+525 basis points), 8/31/20262,3,4,8 | | | 399,626 | |
| 3,895,459 | | | Delayed Draw, 10.441% (SOFR+525 basis points), 8/31/20272,3,4,8 | | | 2,963,406 | |
| 9,635,870 | | | First Lien Term Loan, 10.452% (SOFR+525 basis points), 8/31/20272,3,4 | | | 9,360,094 | |
| | | | Time Manufacturing Acquisition, LLC | | | | |
EUR | 11,621,898 | | | First Lien Term Loan, 9.962% (EURIBOR+650 basis points), 12/1/20272,3,4,7 | | | 11,991,398 | |
| 3,013,699 | | | Revolver, 11.914% (SOFR+650 basis points), 12/1/20272,3,4,8 | | | 2,125,636 | |
| 18,044,913 | | | First Lien Term Loan, 11.914% (SOFR+650 basis points), 12/1/20272,3,4 | | | 17,156,727 | |
| 23,403,846 | | | Tinicum Voltage Acquisition Corp. First Lien Term Loan, 9.952% (SOFR+475 basis points), 12/15/20282,3,4 | | | 22,803,249 | |
| | | | Titan Group Holdco, LLC | | | | |
| 5,490,290 | | | Delayed Draw, 10.142% (SOFR+475 basis points), 8/12/20272,3,4 | | | 5,170,269 | |
| 8,618,750 | | | First Lien Term Loan, 10.142% (SOFR+475 basis points), 8/12/20272,3,4 | | | 8,302,685 | |
| 2,500,000 | | | Revolver, 12.000% (SOFR+450 basis points), 8/12/20272,3,4,8 | | | 408,321 | |
| 1,448,276 | | | Transtar Holding Company Delayed Draw, 1.000%, 1/22/20272,4,6 | | | (40,956 | ) |
| | | | Trident Maritime Systems, Inc. | | | | |
| 222,222 | | | Revolver, 10.678% (LIBOR+475 basis points), 2/26/20272,3,4 | | | 222,222 | |
| 1,444,444 | | | Revolver, 10.682% (LIBOR+475 basis points), 2/26/20272,3,4 | | | 1,444,444 | |
| 16,353,670 | | | First Lien Term Loan, 10.842% (LIBOR+475 basis points), 2/26/20272,3,4 | | | 16,353,670 | |
| | | | Trilon Group LLC | | | | |
| 5,214,286 | | | Delayed Draw, 1.000%, 5/15/20292,4,5,6 | | | (75,469 | ) |
| 4,785,714 | | | First Lien Term Loan, 11.736% (SOFR+525 basis points), 5/15/20292,3,4,5 | | | 4,644,624 | |
| 7,783,766 | | | Trystar, Inc. First Lien Term Loan, 10.541% (SOFR+550 basis points), 9/28/20272,3,4 | | | 7,595,355 | |
| | | | USRP Holdings, Inc. | | | | |
| 645,161 | | | Revolver, 0.500%, 7/23/20272,3,4,6 | | | (25,274 | ) |
| 3,145,613 | | | Revolver, 0.500%, 7/23/20272,3,4,5,6 | | | (123,226 | ) |
| 6,892,844 | | | Delayed Draw, 11.142% (SOFR+575 basis points), 7/23/20272,3,4,8 | | | 4,429,647 | |
| 16,359,017 | | | First Lien Term Loan, 11.142% (SOFR+575 basis points), 7/23/20272,3,4 | | | 15,718,170 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | INDUSTRIALS (Continued) | | | |
$EUR | 1,300,000 | | | Utac Ceram First Lien Term Loan, 8.348% (EURIBOR+475 basis points), 9/28/20272,3,4,7 | | $ | 1,380,060 | |
| 18,928,872 | | | Valcourt Holdings II, LLC First Lien Term Loan, 10.642% (SOFR+525 basis points), 1/7/20272,3,4 | | | 18,928,872 | |
| | | | VRC Companies, LLC | | | | |
| 625,000 | | | Revolver, 0.500%, 6/29/20272,3,4,6 | | | (6,030 | ) |
| 4,302,014 | | | First Lien Term Loan, 10.574% (SOFR+575 basis points), 6/29/20272,3,4 | | | 4,302,014 | |
| 21,520,313 | | | First Lien Term Loan, 10.717% (SOFR+550 basis points), 6/29/20272,3,4 | | | 21,312,673 | |
| 5,220,108 | | | Delayed Draw, 10.897% (SOFR+575 basis points), 6/29/20272,3,4,8 | | | 4,809,126 | |
| | | | VSG Acquisition Corp. | | | | |
| 8,166,258 | | | Delayed Draw, 11.265% (SOFR+550 basis points), 4/11/20282,3,4,5,8 | | | 2,255,411 | |
| 17,368,750 | | | First Lien Term Loan, 11.265% (SOFR+550 basis points), 4/11/20282,3,4,5 | | | 16,881,307 | |
| 2,333,333 | | | Revolver, 12.000% (SOFR+550 basis points), 4/11/20282,3,4,5,8 | | | (42,150 | ) |
| 29,850,000 | | | VSTG Acquisition Corp. First Lien Term Loan, 10.452% (SOFR+525 basis points), 7/13/20292,3,4 | | | 28,732,845 | |
| 29,925,000 | | | Watlow Electric Manufacturing Company First Lien Term Loan, 10.307% (SOFR+500 basis points), 3/2/20282,3 | | | 29,937,419 | |
| | | | | | | 2,090,465,160 | |
| | | | MATERIALS — 3.3% | | | | |
| 7,500,000 | | | ADG Acquisition, LLC First Lien Term Loan, 12.760% (SOFR+750 basis points), 4/11/20282,3,4 | | | 7,373,157 | |
| | | | Alpine Acquisition Corp. | | | | |
| 475,868 | | | Revolver, 11.010% (SOFR+575 basis points), 11/30/20262,3,4,8 | | | 76,532 | |
| 50,641,515 | | | First Lien Term Loan, 11.010% (SOFR+575 basis points), 11/30/20262,3,4 | | | 48,657,688 | |
| 2,481,250 | | | First Lien Term Loan, 11.260% (SOFR+600 basis points), 11/30/20262,3,4 | | | 2,433,717 | |
| 74,224,806 | | | ASP Unifrax Holdings, Inc. First Lien Term Loan, 9.142% (SOFR+375 basis points), 12/14/20252,3 | | | 66,071,582 | |
| | | | Berlin Packaging LLC | | | | |
EUR | 13,068,750 | | | Second Lien Term Loan, 10.848% (EURIBOR+725 basis points), 12/28/20292,3,4,7 | | | 13,602,637 | |
| 5,100,000 | | | Second Lien Term Loan, 12.288% (LIBOR+675 basis points), 12/28/20292,3,4,8 | | | 3,143,214 | |
| | | | Consolidated Label Co. | | | | |
| 1,917,802 | | | Revolver, 0.500%, 7/15/20262,4,6 | | | (55,933 | ) |
| 11,671,423 | | | First Lien Term Loan, 10.177% (SOFR+500 basis points), 7/15/20262,3,4 | | | 11,331,022 | |
| 4,912,500 | | | First Lien Term Loan, 10.202% (SOFR+500 basis points), 7/15/20262,3,4 | | | 4,769,225 | |
| 985,353 | | | Cyxtera Equipment Leases First Lien Term Loan, 8.250%, 1/1/20242,4,5 | | | 974,788 | |
| 5,661,005 | | | ENS Holdings III Corp. First Lien Term Loan, 10.092% (SOFR+475 basis points), 12/31/20252,3,4,5 | | | 5,467,571 | |
| | | | Indigo Buyer, Inc. | | | | |
| 5,000,000 | | | Delayed Draw, 11.390% (SOFR+575 basis points), 5/23/20282,3,4,5 | | | 4,918,228 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | MATERIALS (Continued) | | | |
$ | 2,000,000 | | | Revolver, 11.510% (SOFR+585 basis points), 5/23/20282,3,4,5,8 | | $ | 300,625 | |
| 12,967,500 | | | First Lien Term Loan, 11.510% (SOFR+585 basis points), 5/23/20282,3,4,5 | | | 12,755,425 | |
| 24,806,701 | | | Nelipak Holding Company First Lien Term Loan, 9.445% (SOFR+425 basis points), 7/2/20262,3,4 | | | 24,765,977 | |
| 1,265,038 | | | New ILC Dover, Inc. Revolver, 12.000% (PRIME+400 basis points), 2/2/20262,3,4,5,8 | | | 446,984 | |
| | | | Oliver Packaging, LLC | | | | |
| 8,686,508 | | | First Lien Term Loan, 10.048% (SOFR+500 basis points), 7/6/20282,3,4 | | | 8,686,508 | |
| 1,269,841 | | | Revolver, 10.127% (SOFR+500 basis points), 7/6/20282,3,4,8 | | | 888,889 | |
| | | | Olympic Buyer, Inc. | | | | |
| 2,352,941 | | | Revolver, 0.500%, 6/30/20282,4,6 | | | (29,532 | ) |
| 26,168,319 | | | First Lien Term Loan, 9.452% (SOFR+435 basis points), 6/30/20282,3,4 | | | 25,839,879 | |
EUR | 12,701,000 | | | Optimum Group First Lien Term Loan, 9.248% (EURIBOR+575 basis points), 6/16/20282,3,4,7 | | | 13,288,987 | |
| 20,000,000 | | | Oscar AcquisitionCo, LLC First Lien Term Loan, 9.842% (SOFR+450 basis points), 4/29/20292,3 | | | 19,575,000 | |
| 11,877,866 | | | Rohrer Corporation First Lien Term Loan, 10.116% (LIBOR+500 basis points), 3/15/20272,3,4,5 | | | 11,234,242 | |
| 5,923,681 | | | Santa Cruz Holdco, Inc. First Lien Term Loan, 11.991% (SOFR+685 basis points), 12/13/20252,3,4 | | | 5,856,537 | |
| | | | SintecMedia NYC, Inc. | | | | |
| 2,118,644 | | | Revolver, 0.500%, 6/21/20292,4,6 | | | (63,559 | ) |
| 22,881,356 | | | First Lien Term Loan, 12.207% (SOFR+700 basis points), 6/21/20292,3,4 | | | 22,194,915 | |
| 75,000 | | | StarCompliance Intermediate, LLC First Lien Term Loan, 11.953% (SOFR+675 basis points), 1/12/20272,3,4 | | | 73,265 | |
| | | | Sunland Asphalt & Construction, LLC | | | | |
| 4,453,125 | | | Delayed Draw, 1.000%, 6/16/20282,4,6 | | | (77,408 | ) |
| 10,546,875 | | | First Lien Term Loan, 12.818% PIK (SOFR+600 basis points), 6/16/20282,3,4,9 | | | 10,231,705 | |
| | | | SureWerx Purchaser III, Inc. | | | | |
| 1,000,000 | | | Revolver, 11.992% (SOFR+675 basis points), 12/28/20282,3,4,8 | | | 145,835 | |
| 1,875,000 | | | Delayed Draw, 1.000%, 12/28/20292,4,6 | | | (35,919 | ) |
| 9,125,000 | | | First Lien Term Loan, 11.992% (SOFR+675 basis points), 12/28/20292,3,4 | | | 8,858,866 | |
| 2,500,000 | | | Tangent Technologies Acquisition, LLC Second Lien Term Loan, 13.735% (SOFR+875 basis points), 5/30/20282,3,4 | | | 2,469,238 | |
| 15,000,000 | | | Technimark Holdings, LLC Second Lien Term Loan, 11.910% (SOFR+675 basis points), 7/9/20292,3,4 | | | 14,483,356 | |
| | | | Tilley Chemical Co., Inc. | | | | |
| 2,555,556 | | | Revolver, 0.500%, 12/31/20262,4,6 | | | (30,284 | ) |
| 5,280,000 | | | Delayed Draw, 11.392% (SOFR+600 basis points), 12/31/20262,3,4 | | | 5,221,657 | |
| 18,900,415 | | | First Lien Term Loan, 11.392% (SOFR+600 basis points), 12/31/20262,3,4 | | | 18,676,437 | |
| 1,459,872 | | | First Lien Term Loan, 11.392% (SOFR+600 basis points), 12/31/20262,3,4 | | | 1,442,572 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | MATERIALS (Continued) | | | |
$ | 24,687,500 | | | USALCO, LLC First Lien Term Loan, 11.217% (SOFR+600 basis points), 10/19/20272,3,4 | | $ | 24,563,314 | |
| 13,733,274 | | | V Global Holdings LLC Revolver, 10.988% (SOFR+575 basis points), 12/22/20252,3,4,5,8 | | | 2,756,104 | |
| | | | | | | 403,283,043 | |
| | | | REAL ESTATE — 0.9% | | | | |
| | | | Associations, Inc. | | | | |
| 21,606,282 | | | First Lien Term Loan, 11.682% PIK (SOFR+650 basis points), 7/2/20272,3,4,9 | | | 21,606,282 | |
| 25,063,374 | | | Delayed Draw, 11.699% PIK (SOFR+650 basis points), 7/2/20272,3,4,8,9 | | | 16,288,374 | |
| 4,033,376 | | | Delayed Draw, 11.851% PIK (SOFR+650 basis points), 7/2/20272,3,4,9 | | | 4,033,376 | |
| | | | CRS TH Holdings Corp | | | | |
| 4,237,288 | | | Revolver, 0.500%, 12/1/20272,4,6 | | | (243,176 | ) |
| 6,324,152 | | | Delayed Draw, 9.904% (SOFR+475 basis points), 12/1/20272,3,4 | | | 5,961,212 | |
| 14,226,695 | | | First Lien Term Loan, 9.952% (SOFR+475 basis points), 12/1/20272,3,4 | | | 13,410,231 | |
| 3,659,575 | | | Eagleview Technology Second Lien Term Loan, 13.038% (EURODOLLAR+750 basis points), 8/14/20262,3,4 | | | 3,594,015 | |
| | | | MRI Software LLC | | | | |
| 2,693,677 | | | Revolver, 0.500%, 2/10/20262,4,5,6 | | | (20,203 | ) |
| 5,645,000 | | | Delayed Draw, 10.835% (SOFR+550 basis points), 2/10/20262,3,4,8 | | | 1,957,662 | |
| 10,608,307 | | | First Lien Term Loan, 10.842% (SOFR+550 basis points), 2/10/20262,3,4 | | | 10,529,638 | |
| 11,789,451 | | | First Lien Term Loan, 11.021% (SOFR+550 basis points), 2/10/20262,3,4 | | | 11,701,030 | |
| 20,000,000 | | | Royal Property Company First Lien Term Loan, 10.422% (SOFR+525 basis points), 2/2/20292,3,4 | | | 19,564,224 | |
| | | | | | | 108,382,665 | |
| | | | TECHNOLOGY — 18.6% | | | | |
| | | | 1WS Intermediate, Inc. | | | | |
| 5,706,085 | | | First Lien Term Loan, 9.797% (LIBOR+500 basis points), 7/8/20252,3,4 | | | 5,642,463 | |
| 4,923,769 | | | First Lien Term Loan, 9.797% (LIBOR+500 basis points), 7/8/20252,3,4 | | | 4,868,870 | |
| 143,159 | | | Delayed Draw, 9.883% (LIBOR+500 basis points), 7/8/20252,3,4 | | | 141,563 | |
| | | | Abracon Group Holdings, LLC | | | | |
| 2,596,154 | | | Revolver, 0.500%, 7/6/20282,4,6 | | | (69,222 | ) |
| 35,733,894 | | | First Lien Term Loan, 10.890% (SOFR+575 basis points), 7/6/20282,3,4 | | | 34,781,115 | |
| 4,967,308 | | | Delayed Draw, 10.952% (SOFR+575 basis points), 7/6/20282,3,4,8 | | | 1,796,819 | |
| | | | Acquia, Inc. | | | | |
| 2,031,627 | | | First Lien Term Loan, 12.337% (SOFR+700 basis points), 10/31/20252,3,4 | | | 2,015,583 | |
| 302,938 | | | Revolver, 12.559% (SOFR+700 basis points), 10/31/20252,3,4,8 | | | 233,899 | |
| | | | ACS | | | | |
| 3,860,128 | | | First Lien Term Loan, 9.404% (SOFR+425 basis points), 10/9/20262,3,4 | | | 3,823,656 | |
| 6,876,457 | | | Second Lien Term Loan, 13.443% (LIBOR+825 basis points), 10/9/20272,3,4 | | | 6,810,785 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | TECHNOLOGY (Continued) | | | |
| | | | Affinipay Midco, LLC | | | | |
$ | 2,209,945 | | | Revolver, 0.500%, 6/9/20282,4,6 | | $ | 9,359 | |
| 4,640,884 | | | Delayed Draw, 1.000%, 6/9/20282,4,6 | | | 61,845 | |
| 32,900,552 | | | First Lien Term Loan, 10.645% (SOFR+575 basis points), 6/9/20282,3,4 | | | 33,039,883 | |
| 20,709,666 | | | Afiniti, Inc. First Lien Term Loan, 11.250% PIK (1,025 basis points), 6/13/20242,4,5,9 | | | 20,155,404 | |
| | | | AG-Twin Brook Technology | | | | |
| 9,850,000 | | | First Lien Term Loan, 10.525% (LIBOR+500 basis points), 10/29/20262,3,4,5 | | | 9,764,872 | |
| 24,787,500 | | | First Lien Term Loan, 11.914% (SOFR+650 basis points), 10/5/20272,3,4,5 | | | 24,188,609 | |
| 54,862,500 | | | AIDC Intermediate Co2, LLC First Lien Term Loan, 11.471% (SOFR+640 basis points), 7/22/20272,3,4 | | | 55,111,280 | |
| 25,000,000 | | | Anaplan, Inc. First Lien Term Loan, 11.603% (SOFR+650 basis points), 6/21/20292,3,4 | | | 25,000,000 | |
GBP | 12,335,031 | | | ANS Midco 3 Limited First Lien Term Loan, 12.985% PIK (SONIA+806 basis points), 9/8/20272,3,4,7,9 | | | 13,891,595 | |
| | | | Appfire Technologies, LLC | | | | |
| 980,000 | | | Revolver, 0.500%, 3/9/20272,3,4,6 | | | — | |
| 8,595,110 | | | Delayed Draw, 1.000%, 3/9/20272,3,4,6 | | | 54,432 | |
| 20,233,429 | | | First Lien Term Loan, 10.695% (SOFR+550 basis points), 3/9/20272,3,4 | | | 20,233,429 | |
| | | | Applied Technical Services LLC | | | | |
| 6,698,864 | | | First Lien Term Loan, 11.142% (SOFR+575 basis points), 12/29/20262,3,4 | | | 6,557,797 | |
| 8,073,636 | | | Delayed Draw, 11.142% (SOFR+575 basis points), 12/29/20262,3,4 | | | 7,983,505 | |
| 909,091 | | | Revolver, 12.750% (PRIME+475 basis points), 12/29/20262,3,4,8 | | | 753,583 | |
| | | | Apptio, Inc. | | | | |
| 928,705 | | | Revolver, 10.198% (LIBOR+500 basis points), 1/10/20252,3,4,8 | | | 555,557 | |
| 38,232,848 | | | First Lien Term Loan, 10.198% (LIBOR+500 basis points), 1/10/20252,3,4 | | | 38,164,235 | |
| | | | Apryse Software Corp. | | | | |
| 1,625,000 | | | Delayed Draw, 1.000%, 7/15/20272,4,6 | | | (16,297 | ) |
| 20,211,328 | | | First Lien Term Loan, 10.602% (SOFR+550 basis points), 7/15/20272,3,4 | | | 19,599,606 | |
| 3,375,000 | | | First Lien Term Loan, 11.102% (SOFR+600 basis points), 7/15/20272,3,4 | | | 3,315,777 | |
| 5,259,615 | | | AQA Acquisition Holding, Inc. Second Lien Term Loan, 12.703% (SOFR+760 basis points), 3/3/20292,3,4 | | | 5,005,224 | |
| 15,464,205 | | | Arcstor Midco LLC First Lien Term Loan, 12.703% PIK (SOFR+750 basis points), 3/16/20272,3,4,8,9 | | | 12,477,405 | |
| | | | ASG II, LLC | | | | |
| 4,608,695 | | | Delayed Draw, 11.445% (SOFR+625 basis points), 5/25/20282,3,4,8 | | | 1,805,850 | |
| 30,724,638 | | | First Lien Term Loan, 11.445% (SOFR+625 basis points), 5/25/20282,3,4 | | | 30,621,921 | |
| 7,923,740 | | | ATP Intermediate, Inc. First Lien Term Loan, 13.117% (SOFR+773 basis points), 6/16/20252,3,4 | | | 7,709,524 | |
| | | | Avalara, Inc. | | | | |
| 3,472,727 | | | Revolver, 0.500%, 10/19/20282,4,6 | | | (26,045 | ) |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | TECHNOLOGY (Continued) | | | |
$ | 34,727,273 | | | First Lien Term Loan, 12.492% (SOFR+725 basis points), 10/19/20282,3,4 | | $ | 34,466,818 | |
| 2,298,518 | | | AVI-SPL First Lien Term Loan, 10.265% (SOFR+450 basis points), 3/10/20272,3,4 | | | 2,298,518 | |
| | | | Benefit Street Technology | | | | |
| 2,666,667 | | | Revolver, 10.747% (SOFR+550 basis points), 10/1/20262,3,4,5,8 | | | 624,390 | |
| 24,687,500 | | | First Lien Term Loan, 10.738% (SOFR+550 basis points), 10/1/20272,3,4,5 | | | 24,296,107 | |
| 27,788,889 | | | First Lien Term Loan, 11.396% (SOFR+625 basis points), 5/2/20282,3,4 | | | 27,247,296 | |
| | | | Beta Plus Technologies, Inc. | | | | |
| 6,700,000 | | | Revolver, 11.250% (PRIME+325 basis points), 7/1/20272,3,4,8 | | | 2,576,444 | |
| 49,750,000 | | | First Lien Term Loan, 10.992% (SOFR+525 basis points), 7/1/20292,3,4 | | | 48,991,145 | |
| | | | BetterCloud, Inc. | | | | |
| 6,313,721 | | | Revolver, 0.500%, 6/30/20282,4,6,9 | | | (10,365 | ) |
| 16,999,504 | | | First Lien Term Loan, 11.890% PIK (SOFR+700 basis points), 6/30/20282,3,4,9 | | | 16,971,596 | |
| 25,716,081 | | | First Lien Term Loan, 12.264% PIK (SOFR+700 basis points), 6/30/20282,3,4,5,9 | | | 25,673,864 | |
| | | | Bigtime Software, Inc. | | | | |
| 2,327,586 | | | Revolver, 0.500%, 6/30/20282,4,6 | | | (50,413 | ) |
| 15,517,241 | | | First Lien Term Loan, 11.293% (SOFR+625 basis points), 6/30/20282,3,4 | | | 15,181,155 | |
| 3,370,787 | | | Bluefin Holding, LLC Second Lien Term Loan, 13.226% (LIBOR+775 basis points), 9/26/20272,3,4 | | | 3,258,401 | |
| | | | Bounteous, Inc. | | | | |
| 4,300,000 | | | Delayed Draw, 1.000%, 8/2/20272,4,6 | | | (323,381 | ) |
| 4,435,200 | | | Delayed Draw, 10.203% (SOFR+525 basis points), 8/2/20272,3,4 | | | 4,101,651 | |
| 8,569,500 | | | First Lien Term Loan, 10.203% (SOFR+525 basis points), 8/2/20272,3,4 | | | 7,925,032 | |
| 1,800,000 | | | Revolver, 10.595% (SOFR+525 basis points), 8/2/20272,3,4,8 | | | 1,286,631 | |
| 2,123,125 | | | First Lien Term Loan, 10.648% (SOFR+525 basis points), 8/2/20272,3,4 | | | 1,963,456 | |
| | | | Bullhorn, Inc. | | | | |
| 374,680 | | | Revolver, 0.500%, 9/30/20262,4,6 | | | (2,810 | ) |
| 609,157 | | | Delayed Draw, 10.952% (SOFR+625 basis points), 9/30/20262,3,4 | | | 604,604 | |
| 7,291,534 | | | First Lien Term Loan, 10.952% (SOFR+625 basis points), 9/30/20262,3,4 | | | 7,236,942 | |
| 15,000,000 | | | First Lien Term Loan, 11.453% (SOFR+625 basis points), 9/30/20262,3,4 | | | 14,787,775 | |
| | | | BusinesSolver.com, Inc. | | | | |
| 1,378,197 | | | Delayed Draw, 10.842% (SOFR+550 basis points), 12/1/20272,3,4,8 | | | 130,036 | |
| 5,070,000 | | | First Lien Term Loan, 10.842% (SOFR+550 basis points), 12/1/20272,3,4 | | | 5,115,784 | |
| 7,000,000 | | | CAI Software First Lien Term Loan, 9.924% (LIBOR+625 basis points), 12/13/20282,3,4 | | | 6,641,710 | |
| | | | Captify Intermediate Holdings Corp. | | | | |
| 2,468,750 | | | Delayed Draw, 13.147% (LIBOR+800 basis points), 7/12/20262,3,4 | | | 2,356,812 | |
| 8,596,875 | | | First Lien Term Loan, 13.251% (LIBOR+800 basis points), 7/12/20262,3,4 | | | 8,165,527 | |
| 4,975,000 | | | CEB Acquisitionco, LLC First Lien Term Loan, 10.760% (LIBOR+550 basis points), 12/21/20272,3,4 | | | 4,717,181 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | TECHNOLOGY (Continued) | | | |
| | | | Certify, Inc. | | | | |
$ | 4,435,484 | | | Delayed Draw, 10.702% (SOFR+550 basis points), 2/28/20242,3,4 | | $ | 4,413,997 | |
| 19,758,065 | | | First Lien Term Loan, 10.702% (SOFR+550 basis points), 2/28/20242,3,4 | | | 19,662,348 | |
| 806,452 | | | Revolver, 10.702% (SOFR+550 basis points), 2/28/20242,3,4,8 | | | 197,706 | |
| | | | Chronicle Bidco, Inc. | | | | |
| 12,434,950 | | | Delayed Draw, 11.615% (SOFR+675 basis points), 5/19/20292,3,4 | | | 12,248,426 | |
| 4,730,254 | | | Delayed Draw, 11.853% (SOFR+675 basis points), 3/3/20302,3,4,8 | | | 531,365 | |
| | | | Cleo Communications Holding, LLC | | | | |
| 2,140,000 | | | Revolver, 0.500%, 6/7/20272,4,6 | | | (68,411 | ) |
| 12,860,000 | | | First Lien Term Loan, 11.746% (SOFR+650 basis points), 6/7/20272,3,4 | | | 12,448,895 | |
| 10,000,000 | | | Conservice Midco, LLC Second Lien Term Loan, 12.895% (LIBOR+775 basis points), 5/13/20282,3,4 | | | 9,975,119 | |
| 4,512,766 | | | Corel Corporation First Lien Term Loan, 10.364% (LIBOR+500 basis points), 7/2/20262,3 | | | 4,121,419 | |
| | | | Coupa Holdings, LLC | | | | |
| 1,771,654 | | | Revolver, 0.500%, 2/27/20292,4,6 | | | (45,839 | ) |
| 2,313,799 | | | Delayed Draw, 1.000%, 2/27/20302,4,6 | | | (30,970 | ) |
| 25,914,548 | | | First Lien Term Loan, 12.603% (SOFR+750 basis points), 2/27/20302,3,4 | | | 25,244,045 | |
| | | | Cyara AcquisitionCo, LLC | | | | |
| 1,590,637 | | | Revolver, 0.500%, 6/28/20292,4,6 | | | (43,743 | ) |
| 23,382,363 | | | First Lien Term Loan, 12.070% (SOFR+675 basis points), 6/28/20292,3,4 | | | 22,739,348 | |
| | | | DataLink, LLC | | | | |
| 846,774 | | | Revolver, 0.500%, 11/20/20262,3,4,6 | | | (43,765 | ) |
| 6,180,323 | | | First Lien Term Loan, 11.953% (LIBOR+675 basis points), 11/20/20262,3,4 | | | 5,860,895 | |
| 12,500,000 | | | DCert Buyer, Inc. Second Lien Term Loan, 12.264% (LIBOR+700 basis points), 2/24/20292,3,4 | | | 11,610,687 | |
| | | | Dental Care Alliance, LLC | | | | |
| 1,355,147 | | | Delayed Draw, 11.123% (LIBOR+600 basis points), 4/3/20282,3,4 | | | 1,331,432 | |
| 27,727,147 | | | First Lien Term Loan, 11.303% (LIBOR+625 basis points), 4/3/20282,3,4 | | | 27,241,922 | |
| 24,811,083 | | | Diamondback Acquisition, Inc. First Lien Term Loan, 10.702% (SOFR+550 basis points), 9/13/20282,3,4 | | | 24,584,108 | |
| | | | Diligent Corporation | | | | |
| 10,192,000 | | | First Lien Term Loan, 10.952% (SOFR+575 basis points), 8/4/20252,3,4 | | | 10,097,075 | |
| 878,112 | | | Delayed Draw, 10.952% (SOFR+575 basis points), 8/24/20252,3,4 | | | 869,376 | |
| | | | Disco Parent, LLC | | | | |
| 331,390 | | | Revolver, 0.500%, 3/30/20292,4,6 | | | (7,937 | ) |
| 3,313,901 | | | First Lien Term Loan, 12.764% (SOFR+750 basis points), 3/30/20292,3,4 | | | 3,234,529 | |
| | | | Dragon Bidco | | | | |
EUR | 2,800,000 | | | First Lien Term Loan, 9.442% (EURIBOR+650 basis points), 4/27/20282,3,4,7 | | | 3,006,574 | |
EUR | 6,500,000 | | | First Lien Term Loan, 9.692% (EURIBOR+675 basis points), 4/27/20282,3,4,7 | | | 6,979,548 | |
| | | | ESG Investments, Inc. | | | | |
| 2,142,857 | | | Revolver, 0.500%, 9/11/20272,4,6 | | | (142,923 | ) |
| 15,380,357 | | | First Lien Term Loan, 10.142% (SOFR+475 basis points), 3/11/20282,3,4 | | | 14,354,524 | |
| 8,035,714 | | | Delayed Draw, 10.177% (SOFR+475 basis points), 3/11/20282,3,4,8 | | | 3,749,751 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | TECHNOLOGY (Continued) | | | |
$ | 7,000,000 | | | FBF Investments Limited First Lien Term Loan, 13.892% (LIBOR+850 basis points), 12/29/20252,3,4 | | $ | 6,963,862 | |
| | | | FSS Buyer LLC | | | | |
| 1,610,390 | | | Revolver, 0.500%, 8/31/20272,3,4,6 | | | (14,961 | ) |
| 27,113,766 | | | First Lien Term Loan, 10.952% (SOFR+575 basis points), 8/31/20282,3,4 | | | 26,861,868 | |
| | | | Gainsight, Inc. | | | | |
| 23,316,389 | | | First Lien Term Loan, 11.575% PIK (LIBOR+675 basis points), 7/30/20272,3,4,9 | | | 22,580,352 | |
| 2,625,000 | | | Revolver, 11.937% PIK (LIBOR+675 basis points), 7/30/20272,3,4,8,9 | | | 1,792,136 | |
SEK | 11,250,000 | | | Goldcup 25952 AB First Lien Term Loan, 9.390% (STIBOR+575 basis points), 8/18/20272,3,4,5,7 | | | 936,852 | |
| | | | GovBrands Intermediate, Inc. | | | | |
| 2,837,585 | | | Delayed Draw, 10.659% (SOFR+550 basis points), 8/4/20272,3,4,8 | | | 1,595,239 | |
| 917,000 | | | Revolver, 10.659% (SOFR+550 basis points), 8/4/20272,3,4,8 | | | 716,597 | |
| 8,585,260 | | | First Lien Term Loan, 10.659% (SOFR+550 basis points), 8/4/20272,3,4 | | | 7,567,545 | |
| | | | GS Acquisitionco, Inc. | | | | |
| 911,336 | | | Revolver, 11.142% (SOFR+575 basis points), 5/24/20242,3,4,8 | | | 394,344 | |
| 32,837,694 | | | First Lien Term Loan, 11.142% (SOFR+575 basis points), 5/24/20242,3,4 | | | 32,591,980 | |
| 19,950,000 | | | HCSS First Lien Term Loan, 10.602% (SOFR+550 basis points), 11/15/20272,3,4 | | | 19,428,053 | |
| | | | Help Systems Holdings, Inc. | | | | |
| 9,730,419 | | | First Lien Term Loan, 9.145% (LIBOR+400 basis points), 11/19/20262,3 | | | 8,903,333 | |
| 10,000,000 | | | Second Lien Term Loan, 11.953% (SOFR+675 basis points), 11/19/20272,3,4 | | | 9,802,823 | |
| 1,965,000 | | | HotSchedules First Lien Term Loan, 11.953% (SOFR+675 basis points), 7/9/20252,3,4 | | | 1,856,556 | |
| | | | HPS Technology | | | | |
GBP | 14,442,519 | | | First Lien Term Loan, 10.706% (SONIA+575 basis points), 8/3/20252,3,4,5,7 | | | 17,967,378 | |
GBP | 7,523,888 | | | First Lien Term Loan, 10.428% (SONIA+550 basis points), 9/15/20272,3,4,5,7 | | | 9,409,237 | |
AUD | 2,737,949 | | | Delayed Draw, 10.428% (SONIA+550 basis points), 9/15/20272,3,4,5,7 | | | 1,795,950 | |
GBP | 20,744,922 | | | Delayed Draw, 10.428% (SONIA+550 basis points), 9/15/20272,3,4,5,7,8 | | | 20,441,741 | |
| 277,778 | | | Delayed Draw, 1.000%, 5/2/20282,4,5,6 | | | (5,414 | ) |
| 2,205,665 | | | First Lien Term Loan, 11.396% (SOFR+625 basis points), 5/2/20282,3,4,5 | | | 2,162,678 | |
| 2,272,727 | | | First Lien Term Loan, 12.492% (SOFR+725 basis points), 10/19/20282,3,4,5 | | | 2,255,682 | |
| 1,879,843 | | | First Lien Term Loan, 12.432% (SOFR+775 basis points), 2/1/20292,3,4,5 | | | 1,834,567 | |
| | | | IG Investment Holdings, LLC | | | | |
| 54,138,295 | | | First Lien Term Loan, 11.202% (SOFR+600 basis points), 9/22/20282,3,4 | | | 52,692,826 | |
| 722,543 | | | Revolver, 13.250% (BASE RATE+500 basis points), 9/22/20282,3,4,8 | | | 90,159 | |
| | | | Imagine Acquisitionco, Inc. | | | | |
| 1,157,556 | | | Revolver, 0.500%, 11/16/20272,4,6 | | | (39,553 | ) |
| 1,607,717 | | | Delayed Draw, 1.000%, 11/16/20272,4,6 | | | (54,935 | ) |
| 7,144,293 | | | First Lien Term Loan, 10.667% (LIBOR+550 basis points), 11/16/20272,3,4 | | | 6,900,175 | |
| 19,950,000 | | | Infinite Bidco LLC First Lien Term Loan, 11.271% (SOFR+625 basis points), 3/2/20282,3,4 | | | 19,335,790 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | TECHNOLOGY (Continued) | | | |
$ | 1,090,909 | | | Invicti Intermediate 2, LLC Revolver, 0.500%, 11/16/20272,4,5,6 | | $ | (29,087 | ) |
| | | | IQN Holding Corp. | | | | |
| 577,540 | | | Revolver, 10.352% (SOFR+525 basis points), 5/2/20282,3,4,8 | | | 96,257 | |
| 1,335,080 | | | Delayed Draw, 1.000%, 5/2/20292,3,4,6 | | | 12,456 | |
| 7,052,487 | | | First Lien Term Loan, 10.379% (SOFR+525 basis points), 5/2/20292,3,4 | | | 7,086,581 | |
| 7,000,000 | | | Ivanti Software, Inc. Second Lien Term Loan, 12.420% (LIBOR+725 basis points), 12/1/20282,3,4 | | | 4,240,598 | |
NOK$ | 14,162,246 | | | Jigsaw Bidco AS First Lien Term Loan, 11.700% PIK (LIBOR+800 basis points), 5/3/20242,3,4,5,7,9 | | | 1,286,723 | |
| | | | Kaseya, Inc. | | | | |
| 4,100,000 | | | Revolver, 10.659% PIK (SOFR+625 basis points), 6/23/20292,3,4,8 | | | 1,025,000 | |
| 4,100,000 | | | Delayed Draw, 10.855% PIK (SOFR+625 basis points), 6/23/20292,3,4,8 | | | 274,426 | |
| 66,800,000 | | | First Lien Term Loan, 11.353% PIK (SOFR+625 basis points), 6/23/20292,3,4,9 | | | 67,196,343 | |
| 18,514,189 | | | Kona Buyer, LLC First Lien Term Loan, 9.992% (SOFR+475 basis points), 12/11/20272,3,4 | | | 18,344,819 | |
| | | | Litera Bidco LLC | | | | |
| 14,163,404 | | | First Lien Term Loan, 10.452% (SOFR+525 basis points), 5/29/20262,3,4 | | | 14,140,152 | |
| 10,645,890 | | | First Lien Term Loan, 11.202% (SOFR+600 basis points), 5/29/20262,3,4 | | | 10,645,890 | |
| | | | LMG Holdings, Inc. | | | | |
| 285,714 | | | Revolver, 0.500%, 4/30/20262,3,4,6 | | | (2,595 | ) |
| 4,631,786 | | | First Lien Term Loan, 11.892% (SOFR+650 basis points), 4/30/20262,3,4 | | | 4,589,061 | |
| 28,608,280 | | | LogicMonitor, Inc. First Lien Term Loan, 11.740% (SOFR+650 basis points), 5/14/20262,3,4,5 | | | 28,131,822 | |
| 8,333,104 | | | MAG DS Corp. First Lien Term Loan, 10.842% (SOFR+550 basis points), 4/1/20271,2,3,4 | | | 8,069,215 | |
| 20,500,000 | | | Mandolin Technology Intermediate Holdings, Inc. Second Lien Term Loan, 11.892% (SOFR+650 basis points), 7/30/20292,3,4 | | | 20,021,860 | |
| | | | ManTech International Corporation | | | | |
| 6,744,017 | | | Revolver, 13.000% (BASE+475 basis points), 9/14/20282,3,4,8 | | | 945,782 | |
| 13,379,260 | | | Delayed Draw, 1.000%, 9/14/20292,4,6 | | | 40,620 | |
| 54,602,339 | | | First Lien Term Loan, 10.795% (SOFR+575 basis points), 9/14/20292,3,4 | | | 54,343,287 | |
| 21,543,594 | | | Marlin DTC-LS Midco 2, LLC First Lien Term Loan, 11.976% (SOFR+650 basis points), 7/1/20252,3,4 | | | 21,154,608 | |
| 10,154,512 | | | Measurabl, Inc. First Lien Term Loan, 15.250% PIK (PRIME+700 basis points), 4/21/20262,3,4,8,9 | | | 9,954,512 | |
| 1,466,250 | | | MEP-TS Midco LLC First Lien Term Loan, 11.202% (SOFR+600 basis points), 12/31/20262,3,4 | | | 1,423,284 | |
| | | | Mercury Bidco LLC | | | | |
| 2,040,816 | | | Revolver, 0.500%, 5/31/20292,4,6 | | | (57,431 | ) |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | TECHNOLOGY (Continued) | | | |
$ | 22,959,184 | | | First Lien Term Loan, 12.103% (SOFR+700 basis points), 5/31/20302,3,4 | | $ | 22,313,084 | |
| | | | MGT Merger Target, LLC | | | | |
| 3,103,448 | | | Revolver, 0.500%, 4/10/20282,4,6 | | | (92,514 | ) |
| 1,408,046 | | | Delayed Draw, 1.000%, 4/10/20292,4,6 | | | (20,849 | ) |
| 24,971,264 | | | First Lien Term Loan, 11.936% (SOFR+675 basis points), 4/10/20292,3,4 | | | 24,226,867 | |
| | | | Mindbody, Inc. | | | | |
| 1,428,571 | | | Revolver, 0.500%, 2/14/20252,4,6 | | | (27,367 | ) |
| 7,003,041 | | | First Lien Term Loan, 12.193% (LIBOR+700 basis points), 2/14/20252,3,4 | | | 6,868,886 | |
| 167,647 | | | Misys, Ltd. Second Lien Term Loan, 8.655% (LIBOR+350 basis points), 6/13/20242,3 | | | 161,596 | |
| | | | Netwrix Corporation And Concept Searching, Inc. | | | | |
| 2,870,000 | | | Revolver, 10.242% (SOFR+500 basis points), 6/9/20292,3,4,8 | | | 717,500 | |
| 10,882,133 | | | Delayed Draw, 10.298% (SOFR+500 basis points), 6/9/20292,3,4,8 | | | 375,190 | |
| 36,062,063 | | | First Lien Term Loan, 10.298% (SOFR+500 basis points), 6/9/20292,3,4 | | | 36,062,063 | |
| | | | New Era Merger Sub, Inc. | | | | |
| 148,393 | | | Revolver, 11.258% (LIBOR+625 basis points), 10/31/20262,3,4,8 | | | 107,070 | |
| 25,145,183 | | | Delayed Draw, 11.409% (LIBOR+625 basis points), 10/31/20262,3,4,8 | | | 23,955,162 | |
| 14,854,817 | | | First Lien Term Loan, 11.523% (LIBOR+625 basis points), 10/31/20262,3,4 | | | 14,634,966 | |
| 3,117,922 | | | First Lien Term Loan, 11.753% (SOFR+625 basis points), 10/31/20262,3,4 | | | 2,994,844 | |
| 4,027,625 | | | Delayed Draw, 11.753% (SOFR+625 basis points), 10/31/20262,3,4,8 | | | 3,714,679 | |
| 228,033 | | | Revolver, 11.763% (SOFR+625 basis points), 10/31/20262,3,4,8 | | | 160,390 | |
| | | | Newscycle Solutions, Inc. | | | | |
| 2,545,042 | | | First Lien Term Loan, 12.342% (SOFR+700 basis points), 12/29/20232,3,4 | | | 2,489,919 | |
| 344,154 | | | Delayed Draw, 12.342% (SOFR+700 basis points), 12/29/20232,3,4 | | | 336,700 | |
| 5,333,333 | | | OEConnection LLC Second Lien Term Loan, 12.342% (SOFR+700 basis points), 9/25/20272,3,4 | | | 5,262,364 | |
| 9,847,998 | | | Options Technology Ltd. First Lien Term Loan, 9.960% (LIBOR+475 basis points), 12/26/20252,3,4 | | | 9,422,788 | |
| | | | Oranje Holdco, Inc. | | | | |
| 1,629,556 | | | Revolver, 0.500%, 2/1/20292,4,6 | | | (39,248 | ) |
| 13,036,444 | | | First Lien Term Loan, 12.793% (SOFR+775 basis points), 2/1/20292,3,4 | | | 12,722,458 | |
| 7,406,250 | | | OSP Lakeside Intermediate Holdings, LLC First Lien Term Loan, 13.210% (LIBOR+805 basis points), 7/31/20262,3,4 | | | 7,292,539 | |
| | | | PC Dreamscape Opco, Inc. | | | | |
| 6,554,276 | | | Delayed Draw, 10.992% (SOFR+575 basis points), 4/25/20282,3,4,8 | | | 3,101,853 | |
| 12,014,474 | | | First Lien Term Loan, 10.992% (SOFR+575 basis points), 4/25/20282,3,4 | | | 11,614,766 | |
| 1,315,789 | | | Revolver, 11.014% (SOFR+575 basis points), 4/25/20282,3,4,8 | | | 219,383 | |
| | | | PCS Software, Inc. | | | | |
| 363,714 | | | Revolver, 0.500%, 7/1/20242,3,4,6 | | | (2,851 | ) |
| 5,209,964 | | | First Lien Term Loan, 11.392% (SOFR+600 basis points), 7/1/20242,3,4 | | | 5,169,120 | |
| 9,786,177 | | | PDI TA Holdings, Inc. First Lien Term Loan, 9.750% (LIBOR+450 basis points), 10/24/20242,3,4 | | | 9,500,760 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | TECHNOLOGY (Continued) | | | |
| | | | PDQ | | | | |
$ | 1,764,706 | | | Revolver, 0.500%, 8/27/20272,4,6 | | $ | (14,377 | ) |
| 7,303,235 | | | Delayed Draw, 10.092% (LIBOR+475 basis points), 8/27/20272,3,4 | | | 7,243,734 | |
| 10,661,177 | | | First Lien Term Loan, 10.092% (LIBOR+475 basis points), 8/27/20272,3,4 | | | 10,574,317 | |
| | | | Pegasus Global Enterprise Holdings, LLC | | | | |
| 1,278,054 | | | Delayed Draw, 10.992% (SOFR+575 basis points), 5/29/20252,3,4 | | | 1,259,967 | |
| 2,726,903 | | | First Lien Term Loan, 11.142% (SOFR+575 basis points), 5/29/20252,3,4 | | | 2,688,311 | |
| 1,175,891 | | | Perforce Software, Inc. First Lien Term Loan, 8.904% (LIBOR+375 basis points), 7/1/20262,3 | | | 1,116,361 | |
| 13,473,100 | | | Polaris Newco, LLC Second Lien Term Loan, 14.614% PIK (SOFR+925 basis points), 6/4/20292,3,4,9 | | | 13,581,701 | |
| | | | ProcessUnity Holdings, LLC | | | | |
| 1,000,000 | | | Revolver, 11.953% (SOFR+675 basis points), 9/24/20282,3,4,8 | | | 420,034 | |
| 5,000,000 | | | First Lien Term Loan, 11.953% (SOFR+675 basis points), 9/24/20282,3,4 | | | 4,850,170 | |
| 1,000,000 | | | Delayed Draw, 12.142% (SOFR+675 basis points), 9/24/20282,3,4 | | | 977,641 | |
| 74,490,632 | | | Project Leopard Holdings, Inc. First Lien Term Loan, 10.452% (SOFR+525 basis points), 7/20/20291,2,3 | | | 68,252,042 | |
| | | | QF Holdings, Inc. | | | | |
| 438,597 | | | Delayed Draw, 11.453% (SOFR+625 basis points), 12/15/20272,3,4 | | | 435,133 | |
| 2,192,982 | | | First Lien Term Loan, 11.453% (SOFR+625 basis points), 12/15/20272,3,4 | | | 2,175,664 | |
| 263,158 | | | Revolver, 11.496% (SOFR+625 basis points), 12/15/20272,3,4,8 | | | 69,414 | |
| | | | Quantic Electronics, LLC | | | | |
| 6,363,836 | | | Delayed Draw, 11.215% (LIBOR+625 basis points), 11/19/20262,3,4 | | | 6,168,722 | |
| 9,012,408 | | | First Lien Term Loan, 11.215% (LIBOR+625 basis points), 11/19/20262,3,4 | | | 8,772,109 | |
| 928,397 | | | Revolver, 11.215% (LIBOR+625 basis points), 11/19/20262,3,4 | | | 903,643 | |
| 20,000,000 | | | Quest Software US Holdings, Inc. First Lien Term Loan, 12.695% (SOFR+750 basis points), 2/1/20302,3 | | | 13,400,000 | |
EUR | 11,003,391 | | | Questel International First Lien Term Loan, 12.148% PIK (EURIBOR+855 basis points), 12/17/20272,3,4,7,9 | | | 11,488,753 | |
| 8,653,846 | | | Quickbase, Inc. Second Lien Term Loan, 13.203% (SOFR+800 basis points), 4/2/20272,3,4 | | | 8,549,528 | |
| | | | Rally Buyer, Inc. | | | | |
| 3,182,180 | | | Revolver, 0.500%, 7/19/20282,4,6 | | | (60,960 | ) |
| 22,219,570 | | | First Lien Term Loan, 10.716% (SOFR+550 basis points), 7/19/20282,3,4 | | | 21,793,916 | |
| 3,401,814 | | | Delayed Draw, 10.822% (SOFR+575 basis points), 7/19/20282,3,4,8 | | | 687,690 | |
| | | | Ranger Buyer, Inc. | | | | |
| 1,923,077 | | | Revolver, 0.500%, 11/18/20272,3,4,6 | | | (41,652 | ) |
| 22,846,154 | | | First Lien Term Loan, 10.452% (SOFR+525 basis points), 11/18/20282,3,4 | | | 22,351,332 | |
| | | | RCS Technology | | | | |
| 2,178,710 | | | First Lien Term Loan, 11.040% (SOFR+550 basis points), 2/28/20252,3,4,5 | | | 2,169,682 | |
| 208,333 | | | Revolver, 10.070% (SOFR+575 basis points), 2/3/20262,3,4,5,8 | | | 87,851 | |
| 339,792 | | | Delayed Draw, 10.525% (SOFR+500 basis points), 2/3/20262,3,4,5 | | | 335,833 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | TECHNOLOGY (Continued) | | | |
$ | 1,890,972 | | | First Lien Term Loan, 10.525% (SOFR+500 basis points), 2/3/20262,3,4,5 | | $ | 1,868,942 | |
| | | | Recorded Future, Inc. | | | | |
| 178,771 | | | Revolver, 0.500%, 7/3/20252,4,6 | | | (2,530 | ) |
| 1,114,894 | | | First Lien Term Loan, 10.687% (SOFR+525 basis points), 7/3/20252,3,4 | | | 1,099,115 | |
| | | | Redwood Services Group, LLC | | | | |
| 9,608,532 | | | Delayed Draw, 10.580% (SOFR+600 basis points), 6/15/20292,3,4,8 | | | 9,462,433 | |
| 40,290,489 | | | First Lien Term Loan, 10.690% (SOFR+600 basis points), 6/15/20292,3,4 | | | 39,851,118 | |
| 14,600,000 | | | Delayed Draw, 11.300% (SOFR+615 basis points), 6/15/20292,3,4,8 | | | 4,635,830 | |
| | | | Revalize, Inc. | | | | |
| 681,000 | | | Revolver, 0.500%, 4/15/20272,3,4,6 | | | 4,041 | |
| 25,377,462 | | | Delayed Draw, 10.952% (SOFR+575 basis points), 4/15/20272,3,4 | | | 25,528,033 | |
| | | | Riskonnect Parent, LLC | | | | |
| 30,882,250 | | | Delayed Draw, 1.000%, 12/7/20282,3,4,6 | | | 405,372 | |
| 28,910,348 | | | First Lien Term Loan, 10.892% (SOFR+550 basis points), 12/7/20282,3,4 | | | 29,021,228 | |
| 2,102,012 | | | Rocket Software, Inc. First Lien Term Loan, 9.404% (LIBOR+425 basis points), 11/28/20252,3 | | | 2,084,218 | |
| 12,133,977 | | | RPX Corporation First Lien Term Loan, 10.702% (SOFR+550 basis points), 10/23/20252,3,4 | | | 11,767,941 | |
| | | | Safety Borrower Holdings | | | | |
| 9,218,220 | | | First Lien Term Loan, 10.981% (LIBOR+525 basis points), 9/1/20272,3,4 | | | 9,218,220 | |
| 677,966 | | | Revolver, 12.250% (LIBOR+525 basis points), 9/1/20272,3,4,8 | | | 338,983 | |
| 603,840 | | | SailPoint Technologies, Inc. Revolver, 0.500%, 8/16/20282,4,5,6 | | | (16,100 | ) |
| | | | Securonix, Inc. | | | | |
| 2,288,135 | | | Revolver, 0.500%, 4/1/20282,4,6 | | | (32,383 | ) |
| 12,711,865 | | | First Lien Term Loan, 11.421% (SOFR+650 basis points), 4/1/20282,3,4 | | | 12,531,961 | |
| | | | Seismic Software, Inc. | | | | |
| 272,390 | | | Revolver, 0.500%, 10/15/20262,4,5,6 | | | (5,900 | ) |
| 26,204,082 | | | Delayed Draw, 1.000%, 10/15/20262,4,5,6 | | | (567,551 | ) |
| 4,444,444 | | | SimpliSafe Holding Corporation Delayed Draw, 1.000%, 5/2/20282,4,6 | | | (86,620 | ) |
| 1,455,000 | | | Smartlinx Solutions, LLC First Lien Term Loan, 10.352% (SOFR+525 basis points), 3/5/20262,3,4 | | | 1,428,926 | |
| | | | Sonar Acquisitionco, Inc. | | | | |
| 2,693,750 | | | Revolver, 0.500%, 7/7/20282,4,5,6 | | | (38,123 | ) |
| 20,406,250 | | | First Lien Term Loan, 10.564% (SOFR+575 basis points), 7/7/20282,3,4,5 | | | 20,117,452 | |
GBP | 3,613,000 | | | SSCP Pegasus Bidco Ltd. First Lien Term Loan, 11.047% (SONIA+650 basis points), 12/14/20272,3,4,7 | | | 4,491,433 | |
| | | | Superman Holdings LLC | | | | |
| 285,714 | | | Delayed Draw, 1.000%, 8/31/20272,4,6 | | | (3,571 | ) |
| 1,211,250 | | | First Lien Term Loan, 10.992% (SOFR+575 basis points), 8/31/20272,3,4 | | | 1,181,862 | |
| | | | Syntax Systems Ltd. | | | | |
| 1,980,198 | | | Revolver, 10.900% (LIBOR+575 basis points), 10/29/20262,3,4,8 | | | 1,224,723 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | TECHNOLOGY (Continued) | | | |
$ | 22,735,611 | | | First Lien Term Loan, 10.943% (LIBOR+575 basis points), 10/28/20282,3,4 | | $ | 21,640,171 | |
| 4,950,495 | | | Delayed Draw, 1.000%, 10/29/20282,4,6 | | | (238,523 | ) |
| | | | Tamarack Intermediate, L.L.C. | | | | |
| 18,337,988 | | | First Lien Term Loan, 10.642% (SOFR+525 basis points), 3/11/20282,3,4 | | | 18,082,132 | |
| 3,023,438 | | | Revolver, 10.651% (SOFR+525 basis points), 3/11/20282,3,4,8 | | | 456,923 | |
| 1,371,868 | | | Thunder Purchase, Inc. Revolver, 11.142% (SOFR+575 basis points), 6/30/20272,3,4,5,8 | | | 867,370 | |
| | | | TigerConnect, Inc. | | | | |
| 1,875,000 | | | Revolver, 0.500%, 2/16/20282,4,6 | | | (5,424 | ) |
| 983,906 | | | Delayed Draw, 12.076% PIK (SOFR+675 basis points), 2/16/20282,3,4,8,9 | | | 361,133 | |
| 13,125,000 | | | First Lien Term Loan, 12.076% PIK (SOFR+675 basis points), 2/16/20282,3,4,9 | | | 12,906,409 | |
| | | | Trackforce Acquireco, Inc. | | | | |
| 1,113,074 | | | Revolver, 10.865% (SOFR+600 basis points), 6/23/20282,3,4,5,8 | | | 404,411 | |
| 18,053,004 | | | First Lien Term Loan, 10.865% (SOFR+600 basis points), 6/23/20282,3,4,5 | | | 17,390,968 | |
| 4,882,979 | | | Tribute Technology Holdings, LLC Revolver, 11.842% (LIBOR+650 basis points), 10/30/20262,3,4,5,8 | | | 1,864,766 | |
| 1,315,537 | | | Trintech, Inc. First Lien Term Loan, 11.202% (LIBOR+600 basis points), 12/29/20242,3,4 | | | 1,285,399 | |
| | | | U.S. Hospitality Publishers, Inc. | | | | |
| 526,316 | | | Revolver, 0.500%, 12/17/20252,4,6 | | | (7,975 | ) |
| 5,125,000 | | | First Lien Term Loan, 12.203% (SOFR+700 basis points), 12/17/20252,3,4 | | | 5,047,339 | |
| 6,780,491 | | | Delayed Draw, 12.203% (SOFR+700 basis points), 12/17/20252,3,4,8 | | | 4,835,639 | |
| | | | User Zoom Technologies, Inc. | | | | |
| 37,896,774 | | | First Lien Term Loan, 11.920% (SOFR+700 basis points), 4/5/20292,3,4 | | | 37,352,857 | |
| 9,500,000 | | | First Lien Term Loan, 12.420% (SOFR+750 basis points), 4/5/20292,3,4 | | | 9,216,399 | |
| 15,000,000 | | | Virgin Pulse, Inc. Second Lien Term Loan, 12.467% (SOFR+725 basis points), 4/6/20292,3,4 | | | 15,000,000 | |
| | | | Wilson Electronics Holdings, LLC | | | | |
| 9,226,000 | | | Delayed Draw, 1.000%, 5/17/20272,4,6 | | | 53,819 | |
| 28,416,850 | | | First Lien Term Loan, 12.137% (SOFR+703 basis points), 5/17/20272,3,4 | | | 28,545,710 | |
| | | | WorkForce Software, LLC | | | | |
| 463,235 | | | Revolver, 0.500%, 7/31/20252,3,4,6 | | | (12,931 | ) |
| 4,534,440 | | | First Lien Term Loan, 12.664% PIK (SOFR+725 basis points), 7/31/20252,3,4,8,9 | | | 4,384,710 | |
| | | | Xactly Corporation | | | | |
| 2,524,544 | | | First Lien Term Loan, 12.614% (SOFR+725 basis points), 7/31/20232,3,4 | | | 2,483,188 | |
| 29,000,000 | | | First Lien Term Loan, 12.614% (SOFR+725 basis points), 2/3/20312,3,4 | | | 28,524,935 | |
| | | | Zendesk, Inc. | | | | |
| 461,957 | | | Delayed Draw, 1.000%, 11/22/20282,4,5,6 | | | (5,662 | ) |
| 1,847,826 | | | First Lien Term Loan, 12.246% (SOFR+650 basis points), 11/22/20282,3,4,5 | | | 1,825,177 | |
| | | | | | | 2,237,359,001 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SENIOR SECURED LOANS (Continued) | | | |
| | | UTILITIES — 0.1% | | | |
$ | 713,333 | | | EDPO, LLC Delayed Draw, 1.000%, 12/8/20272,3,4,5,6 | | $ | (22,590 | ) |
| 3,651,332 | | | Hamilton Projects Acquiror, LLC First Lien Term Loan, 9.738% (SOFR+476 basis points), 6/17/20272,3 | | | 3,621,665 | |
| | | | Water Holdings Acquisition, LLC | | | | |
| 4,106,671 | | | Delayed Draw, 10.115% (SOFR+525 basis points), 12/18/20262,3,4,8 | | | 288,863 | |
| 1,285,714 | | | Revolver, 10.214% (SOFR+525 basis points), 12/18/20262,3,4,8 | | | 764,737 | |
| 13,508,572 | | | First Lien Term Loan, 10.215% (SOFR+525 basis points), 12/18/20262,3,4 | | | 13,286,296 | |
| | | | | | | 17,938,971 | |
| | | | TOTAL SENIOR SECURED LOANS | | | | |
| | | | (Cost $9,547,049,012) | | | 9,435,413,847 | |
Number of Shares | | | | | |
| | PRIVATE INVESTMENT VEHICLES — 45.2% | | | |
| | INVESTMENT PARTNERSHIPS — 4.7% | | | |
N/A | | AG Direct Lending Fund II (Unlevered), L.P.2,10 | | | 20,419,577 | |
N/A | | AG Direct Lending Fund II, L.P.2,10 | | | 18,094,924 | |
N/A | | AG Direct Lending Fund III, L.P.2,10 | | | 12,927,608 | |
N/A | | AG DLI, L.P.2,10 | | | 9,061,882 | |
N/A | | AG GTDL Fund II, L.P.2,10 | | | 20,507,108 | |
N/A | | AG GTDL Fund, L.P.2,10 | | | 3,113,039 | |
N/A | | AG KFHDL Fund, L.P.2,10 | | | 3,113,626 | |
N/A | | AG Twinbrook Origination Fund I, L.P.2,10 | | | 26,331,438 | |
N/A | | Antares Senior Loan Parallel Feeder Fund II (Cayman) LP2,10 | | | 29,019,397 | |
N/A | | Ares Commercial Finance LP2,10 | | | 18,544,530 | |
N/A | | Ares Priority Loan Co-Invest LP2,10 | | | 25,141,364 | |
N/A | | Banner Ridge DSCO Fund II (Offshore), LP2,10 | | | 722,081 | |
N/A | | Barings CMS Fund, LP2,10 | | | 3,420,764 | |
N/A | | CDL Tender Fund 2022-1, L.P.2,10 | | | 50,319,383 | |
N/A | | Crescent Mezzanine Partners VIIC, L.P.2,10 | | | 6,074,570 | |
N/A | | Crestline Specialty Lending III (U.S.), L.P.2,10 | | | 20,528,247 | |
N/A | | HPS Offshore Strategic Investment Partners V, LP2,10 | | | 9,553,483 | |
N/A | | HPS Mezzanine Partners 2019, L.P.2,10 | | | 8,863,416 | |
N/A | | HPS Specialty Loan Fund V Feeder, L.P.2,10 | | | 45,004,252 | |
N/A | | Marlin Credit Opportunities Fund, L.P.2,10 | | | 92,057,636 | |
N/A | | Odyssey Co-Investment Partners B, LLC2,10 | | | 1,527,373 | |
N/A | | Providence Debt Fund III (Non-US) L.P.2,10 | | | 6,774,584 | |
N/A | | Raven Asset-Based Credit Fund II LP2,10 | | | 19,843,525 | |
N/A | | Silver Point Specialty Credit Fund II, L.P.2,10 | | | 39,466,794 | |
N/A | | Summit Partners Credit Offshore Fund II, L.P.2,10 | | | 8,234,895 | |
N/A | | Thompson Rivers LLC2,10 | | | 4,079,400 | |
N/A | | Varagon Capital Direct Lending Fund, L.P.2,10 | | | 24,833,483 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Number of Shares/Principal Amount | | | | | Value | |
| | | PRIVATE INVESTMENT VEHICLES (Continued) | | | |
| | | INVESTMENT PARTNERSHIPS (Continued) | | | |
| N/A | | | Vista Credit Partners Fund III, L.P.2,10 | | $ | 31,733,221 | |
| N/A | | | VPC Credit Origination Fund, LP2,10 | | | 1,000,000 | |
| N/A | | | Waccamaw River LLC 2,10 | | | 10,595,075 | |
| | | | | | | 570,906,675 | |
| | | | JOINT VENTURES — 0.7% | | | | |
| N/A | | | FBLC Senior Loan Fund LLC2,10 | | | 71,350,604 | |
| N/A | | | Middle Market Credit Fund II, LLC2,10 | | | 13,941,287 | |
| | | | | | | 85,291,891 | |
| | | | NON-LISTED BUSINESS DEVELOPMENT COMPANIES — 15.3% | | | | |
| 4,950,891 | | | AGTB BDC Holdings, LP2,10 | | | 128,804,826 | |
| 1,757,741 | | | Ares Strategic Income Fund2,10 | | | 46,100,608 | |
| 4,312,845 | | | Barings Capital Investment Corporation2,10 | | | 95,088,355 | |
| 44,235,355 | | | Barings Private Credit Corporation2,10 | | | 919,351,676 | |
| 188,686 | | | Carlyle Secured Lending III2,10 | | | 3,871,039 | |
| 5,283,172 | | | Franklin BSP Lending Corporation2,10 | | | 39,336,056 | |
| 2,660,121 | | | Golub Capital BDC 4, Inc.2,10 | | | 40,666,245 | |
| 2,286,386 | | | Golub Capital Direct Lending Corporation2,10 | | | 34,890,866 | |
| 768,132 | | | KKR FS Income Trust2,10 | | | 21,500,000 | |
| 1,883,826 | | | Morgan Stanley Direct Lending Fund2,10 | | | 38,657,819 | |
| 10,000,000 | | | New Mountain Guardian III BDC, L.L.C.2,10 | | | 98,026,514 | |
| 750,000 | | | New Mountain Guardian IV BDC, L.L.C.2,10 | | | 7,591,904 | |
| 16,163,843 | | | Owl Rock Core Income Corp.2,10 | | | 149,061,187 | |
| 2,119,509 | | | Owl Rock Technology Finance Corp.2,10 | | | 36,586,773 | |
| 3,044,421 | | | Owl Rock Technology Finance Corp. II2,10 | | | 46,233,198 | |
| 2,539,893 | | | Redwood Enhanced Income Corp.2,10 | | | 35,368,473 | |
| 625,828 | | | Sixth Street Lending Partners2,10 | | | 16,469,296 | |
| N/A | | | Stellus Private Credit BDC Feeder LP2,10 | | | 13,887,223 | |
| 1,683,975 | | | Stone Point Credit Corporation2,10 | | | 33,231,387 | |
| 500,000 | | | TCW Direct Lending VIII LLC2,10 | | | 22,275,179 | |
| 1,925,963 | | | Varagon Capital Corporation2,10 | | | 18,982,575 | |
| | | | | | | 1,845,981,199 | |
| | | | PRIVATE COLLATERALIZED LOAN OBLIGATIONS — 22.9% | | | | |
| 106,770,833 | | | ABPCI Pacific Funding LP, 12.060%, 5/31/2031*,2,4,10,11 | | | 115,960,426 | |
| 103,200,000 | | | Antares Loan Funding I Ltd., 18.530%, 2/17/2032*,2,4,10,11 | | | 109,944,492 | |
$ | 29,600,000 | | | Antares Loan Funding I Ltd., 10.187% (SOFR+525 basis points) 2/17/2032.2,4,11 | | | 29,600,000 | |
| N/A | | | BlackRock Shasta Senior Loan Fund VII, LLC2,4,10 | | | 572,772,035 | |
| N/A | | | Comvest Structured Note Issuer I LLC2,10 | | | 171,520,462 | |
| N/A | | | NXT Capital Structured Note I LLC2,10 | | | 99,177,066 | |
| 25,000,000 | | | Palisades CLO, LLC, 11.470% (SOFR+650 basis points)2,4 | | | 25,000,000 | |
| 29,000,000 | | | Palisades CLO, LLC, 14.590% (SOFR+962 basis points)2,4 | | | 27,840,000 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Number of Shares | | | | | Value | |
| | | PRIVATE INVESTMENT VEHICLES (Continued) | | | |
| | | PRIVATE COLLATERALIZED LOAN OBLIGATIONS (Continued) | | | |
| 71,000,000 | | | Palisades CLO, LLC, 14.980%2,10 | | $ | 69,549,676 | |
| N/A | | | Raven Senior Loan Fund LLC2,10 | | | 477,966,812 | |
| N/A | | | Silver Point Loan Funding, LLC2,10 | | | 613,975,605 | |
| N/A | | | Varagon Structured Note Issuer I, LLC2,10 | | | 437,253,478 | |
| | | | | | | 2,750,560,052 | |
| | | | PRIVATE EQUITY — 0.1% | | | | |
| N/A | | | CSL III Advisor LLC2,4,10 | | | 736,602 | |
| 4 | | | Owl Rock Technology Holdings II, LLC, Class A2,4 | | | 5,498,806 | |
| N/A | | | Stellus Private BDC Advisor, LLC2,4 | | | 1,302,524 | |
| | | | | | | 7,537,932 | |
| | | | SPECIAL PURPOSE VEHICLE FOR PREFERRED EQUITY — 0.6% | | | | |
| N/A | | | CCOF Alera Aggregator, L.P.2,10 | | | 9,971,890 | |
| N/A | | | CCOF Sierra II, L.P.2,10 | | | 17,326,402 | |
| N/A | | | Chilly HP SCF Investor, LP2,10 | | | 2,159,698 | |
| N/A | | | HPS Mint Co-Invest Fund, L.P.2,10 | | | 21,998,031 | |
| N/A | | | Minerva Co-Invest, L.P.2,10 | | | 14,948,253 | |
| | | | | | | 66,404,274 | |
| | | | SPECIAL PURPOSE VEHICLE FOR SENIOR SECURED BONDS — 0.7% | | | | |
| N/A | | | 17Capital Co-Invest (B) SCSp2,7,10 | | | 24,155,225 | |
| N/A | | | Endurance II Co-Invest, L.P.2,10 | | | 44,034 | |
| N/A | | | Piccadilly Co-Invest, L.P.2,10 | | | 57,180,756 | |
| N/A | | | Proxima Co-Invest, L.P.2,10 | | | 4,925,163 | |
| | | | | | | 86,305,178 | |
| | | | SPECIAL PURPOSE VEHICLE FOR SUBORDINATED DEBT — 0.2% | | | | |
| N/A | | | Luther Co-Invest, L.P.2,10 | | | 22,551,824 | |
| | | | TOTAL PRIVATE INVESTMENT VEHICLES | | | | |
| | | | (Cost $5,301,242,944) | | | 5,435,539,025 | |
Principal Amount | | | | | | |
| | | SUBORDINATED DEBT — 0.9% | | | |
| | | FINANCIALS — 0.8% | | | |
$ | 5,500,000 | | | OTR Midco, LLC, 12.000%, 5/11/20262,4 | | | 5,500,000 | |
| 6,458,995 | | | KWOR Intermediate I, Inc., 14.590% (SOFR+975 basis points), 12/21/20292,3,4,9 | | | 6,299,707 | |
| 80,000,000 | | | Castor Finance Holdings Limited, 11.863% (EURIBOR+850 basis points), 9/14/20292,3,4,7,9 | | | 87,298,123 | |
| | | | | | | 99,097,830 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | SUBORDINATED DEBT (Continued) | | | |
| | | MATERIALS — 0.0% | | | |
$ | 3,500,000 | | | North Haven Goldfinch, 15.480% PIK (LIBOR+1,075 basis points), 9/17/20242,3,4,9,13 | | $ | 3,430,287 | |
| | | | HEALTH CARE — 0.1% | | | | |
| 1,265,614 | | | PAW Midco, Inc., 11.500%, 12/22/20312,3,4,9 | | | 1,132,939 | |
| 6,025,144 | | | PPV Intermediate Holdings LLC, 13.000%, 8/31/20302,3,4,9 | | | 5,869,955 | |
| | | | | | | 7,002,894 | |
| | | | TOTAL SUBORDINATED DEBT | | | | |
| | | | (Cost $105,858,810) | | | 109,531,011 | |
Number of Shares | | | | | | |
| | | PREFERRED STOCKS — 0.8% | | | |
| | | HEALTH CARE — 0.3% | | | |
| 15,000 | | | nThrive, Inc., Series A-2 Preferred, 11.000% PIK2,4,9 | | | 14,674,689 | |
| 17,500 | | | Propharma, LLC Jayhawk Intermediate LLC, Series B Preferred, 13.000% PIK2,4,9,14 | | | 17,587,500 | |
| | | | | | | 32,262,189 | |
| | | | INDUSTRIALS — 0.2% | | | | |
| 2,500 | | | Atomic Transport, LLC Atomic Blocker, LLC, Class A Preferred, 8.500% PIK2,4,9,15 | | | 2,398,419 | |
| 875 | | | Atomic Blocker, LLC, Class A-2 Preferred, 13.560% PIK2,4,9 | | | 894,338 | |
| 11,250,000 | | | FSG Acquisition, LLC, - Senior Preferred, 12.250% PIK2,4,9 | | | 11,233,449 | |
| 7,500 | | | OHCP Silver Surfer Holdings Corp. - Series B Preferred, 14.000% PIK2,4,9 | | | 7,275,000 | |
| 200 | | | S4T Holdings Corp. Vistria ESS Holdings, LLC, Class A Preferred, 8.000% PIK2,4,9,16 | | | 94,441 | |
| | | | | | | 21,895,647 | |
| | | | TECHNOLOGY — 0.3% | | | | |
| 10,000 | | | GS Holder, Inc. Preferred, 16.320% PIK2,4,9 | | | 9,700,000 | |
| 15,000 | | | GS Holder, Inc. Preferred, 17.084% PIK2,4,9 | | | 14,550,000 | |
| 6,500 | | | Mandolin Technology Holdings, Inc. - Series A Preferred, 10.500% PIK2,4,9 | | | 6,365,312 | |
| 11,000 | | | Riskonnect Parent, LLC - Series B Preferred, 15.314% PIK2,4,9 | | | 11,495,130 | |
| | | | | | | 42,110,442 | |
| | | | TOTAL PREFERRED STOCKS | | | | |
| | | | (Cost $93,844,253) | | | 96,268,278 | |
Principal Amount | | | | | | |
| | | COLLATERALIZED LOAN OBLIGATIONS — 0.8% | | | |
$ | 12,000,000 | | | ABPCI Direct Lending Fund CLO X LP 15.721% (LIBOR+1,047 basis points), 1/20/20321,2,3,4,11 | | | 11,923,320 | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Principal Amount | | | | | Value | |
| | | COLLATERALIZED LOAN OBLIGATIONS (Continued) | | | |
$ | 7,500,000 | | | ABPCI Direct Lending Fund CLO XII Ltd. 14.478% (SOFR+1,050 basis points), 4/29/20351,2,3,4,11 | | $ | 7,324,785 | |
| | | | BlackRock Elbert CLO V LLC | | | | |
| 13,000,000 | | | 13.954% (SOFR+870 basis points), 6/15/20341,2,3,4,11 | | | 11,657,880 | |
| 39,500,000 | | | 20.500%, 6/15/20341,2,4,17 | | | 34,571,348 | |
| 7,500,000 | | | HPS Private Credit CLO 2023-1 LLC 15.112% (SOFR+985 basis points), 7/15/20351,2,3,4,11 | | | 7,350,000 | |
| 10,000,000 | | | Monroe Capital MML CLO IX Ltd. 13.973% (LIBOR+870 basis points), 10/22/20311,2,3,11,18 | | | 9,621,057 | |
| 2,910,000 | | | Monroe Capital MML CLO VII Ltd. 12.629% (LIBOR+725 basis points), 11/22/20301,2,3,4,11 | | | 2,659,396 | |
| 15,000,000 | | | Monroe Capital MML CLO VIII, Ltd. 22.000%, 11/22/2033*,1,2,4,11,17 | | | 9,233,455 | |
| | | | TOTAL COLLATERALIZED LOAN OBLIGATIONS | | | | |
| | | | (Cost $105,128,811) | | | 94,341,241 | |
Number of Shares | | | | | | |
| | | COMMON STOCKS — 0.1% | | | |
| | | CONSUMER DISCRETIONARY — 0.0% | | | |
| 1,500 | | | A1 Garage Blocker Aggregator, LP A1 Garage Equity, LLC, Class A Common2,4 | | | 1,500,000 | |
| | | | FINANCIALS — 0.1% | | | | |
| 280,309 | | | Forbright, Inc.2,4 | | | 6,788,472 | |
| | | | INDUSTRIALS — 0.0% | | | | |
| 2,188 | | | Atomic Transport, LLC Atomic Blocker, LLC, Class W Common2,4,15 | | | 968,233 | |
| 200 | | | S4T Holdings Corp. Vistria ESS Holdings, LLC, Class A Common2,4,16 | | | 188,245 | |
| | | | | | | 1,156,478 | |
| | | | TOTAL COMMON STOCKS | | | | |
| | | | (Cost $5,865,607) | | | 9,444,950 | |
| | | | WARRANTS — 0.1% | | | | |
| | | | ENERGY — 0.0% | | | | |
| — | | | Service Compression, LLC - Series A-162,4 Exercise Price: $34,500,000 Expiration Date: 5/6/2027 | | | 449,227 | |
| | | | HEALTH CARE — 0.1% | | | | |
| 1,300,435** | | | ADMA Biologics, Inc.2,4 Exercise Price: $1.6478 Expiration Date: 3/23/2029 | | | 3,397,990 | |
| 335,353** | | | ADMA Biologics, Inc.2,4 Exercise Price: $3.2619 Expiration Date: 5/1/2030 | | | 771,850 | |
| 962** | | | AWC-MH Holdings, LLC2,4 Exercise Price: $0.01 Expiration Date: 4/28/2033 | | | — | |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Number of Shares | | | | | Value | |
| | | WARRANTS (Continued) | | | |
| | | HEALTH CARE — 0.1% (Continued) | | | |
| 219,298** | | | Xeris Biopharma Holdings, Inc.2,4 Exercise Price: $2.28 Expiration Date: 3/8/2029 | | $ | 434,523 | |
| | | | | | | 4,604,363 | |
| | | | TECHNOLOGY — 0.0% | | | | |
| 21,640** | | | Afiniti, Inc. (via a participation with VHG Investment Fund I, L.P.)2,4 | | | 1,108,184 | |
| 43,955** | | | Measurabl, Inc. (via a participation with Multiplier Capital, LLC)2,4 | | | — | |
| | | | | | | 1,108,184 | |
| | | | TOTAL WARRANTS | | | | |
| | | | (Cost $1,152,261) | | | 6,161,774 | |
| | | | SHORT-TERM INVESTMENTS — 0.8% | | | | |
| 102,183,910 | | | State Street Institutional U.S. Government Money Market Fund, 4.97%2,19 | | | 102,183,910 | |
| | | | TOTAL SHORT-TERM INVESTMENTS | | | | |
| | | | (Cost $102,183,910) | | | 102,183,910 | |
| | | | TOTAL INVESTMENTS — 127.1% | | | | |
| | | | (Cost $15,262,325,608) | | | 15,288,884,036 | |
| | | | Senior Notes (net of deferred offering costs of $6,725,684) — (15.0)% | | | (1,799,101,982 | ) |
| | | | Liabilities Less Other Assets — (12.1)% | | | (1,461,776,697 | ) |
| | | | NET ASSETS — 100.0% | | $ | 12,028,005,357 | |
Principal Amount | | | | | | |
| | | REVERSE REPURCHASE AGREEMENTS — (0.0)% | | | |
$ | (4,050,000 | ) | | Agreement with Deutsche Bank AG, 7.070%, dated 6/22/2023, to be repurchased at $4,123,177 on 9/22/2023, collateralized by Monroe Capital MML CLO IX Ltd. with maturity of 10/22/2031, with a total value of $9,621,057 | | | (4,050,000 | ) |
| | | | TOTAL REVERSE REPURCHASE AGREEMENTS | | | | |
| | | | (Proceeds $4,050,000) | | | (4,050,000 | ) |
AUD – Australian Dollars |
CAD – Canadian Dollars |
EUR – Euro |
GBP – Pound Sterling |
NOK – Norwegian Krone |
NZD – New Zealand Dollar |
SEK – Swedish Krona |
US – United States |
ARR CSA – Alternate Reference Rate Credit Adjustment Spread |
BBSY - Bank Bill Swap Bid Rate |
BKBM - New Zealand 90-Day Bank Bill Rate |
CDOR – Canadian Dollar Offered Rate |
EURIBOR – Euro Interbank Offered Rate |
LIBOR – London Interbank Offered Rate |
PRIME – Prime Lending Rate |
SOFR – Secured Overnight Financing Rate |
SONIA – Sterling Overnight Index Average |
STIBOR – Stockholm Interbank Offered Rate |
BDC – Business Development Company |
CLO – Collateralized Loan Obligation |
LLC – Limited Liability Company |
LP – Limited Partnership |
PLC – Public Limited Company |
RB – Revenue Bond |
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
* | Subordinated note position. Rate shown is the effective yield as of period end. |
** | Shares represent underlying security. |
1 | Callable. |
2 | As of June 30, 2023 all or a portion of the security has been pledged as collateral for senior secured notes and a revolving credit facility. The value of the securities totaled $15,288,884,036 as of June 30, 2023. See Note 2, subsection Senior Notes of the Notes to Consolidated Schedule of Investments 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 | Represents an unfunded loan commitment. The rate disclosed is equal to the commitment fee. The negative cost and/or fair value, if applicable, is due to the discount received in excess of the principal amount of the unfunded commitment. See Note 2 for additional information. |
7 | Foreign securities entered into in foreign currencies are converted to U.S. Dollars using period end spot rates. |
8 | A portion of this holding is subject to unfunded loan commitments. The stated interest rate reflects the reference rate and spread for the funded portion. See Note 2 for additional information. |
9 | Principal includes accumulated payment in kind (“PIK”) interest and is net of repayments, if any. |
10 | Investment valued using net asset value per share as practical expedient. |
11 | 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 $326,400,332, which represents 2.7% of total net assets of the Fund. |
12 | Step rate security. |
13 | Payment-in-kind interest is generally paid by issuing additional par/shares of the security rather than paying cash. |
14 | Jayhawk Intermediate, LLC is the holding company that owns ProPharma Group, LLC. |
15 | Atomic Blocker, LLC holds Class A Preferred Units and Class W Common Units in Atomic Holdings, LLC, which is the holding company that owns Atomic Transport, LLC. |
16 | Vistria ESS Holdings, LLC holds Series A Preferred Units and Class A Common Units in TVG ESS Holdings, LLC which is the parent company holdings company for S4T Holdings Corp. |
17 | Variable rate security. Rate shown is the rate in effect as of period end. |
18 | All or a portion of this security is segregated as collateral for reverse repurchase agreements. Total collateral had a fair value of $9,621,057 as of June 30, 2023. See note 2 for additional information. |
19 | The rate is the annualized seven-day yield at period end. |
See accompanying Notes to Consolidated Schedule of Investments
Cliffwater Corporate Lending Fund
Consolidated Schedule of Investments - Continued
As of June 30, 2023 (Unaudited)
Additional information on restricted securities is as follows:
Security | | First Acquisition Date | | Cost | |
17Capital Co-Invest (B) SCSp | | 9/23/2021 | | $ | 25,090,931 | |
ABPCI Pacific Funding LP | | 6/9/2022 | | | 112,750,000 | |
AG Direct Lending Fund II (Unlevered), L.P. | | 3/31/2022 | | | 18,459,156 | |
AG Direct Lending Fund II, L.P. | | 3/31/2020 | | | 16,126,441 | |
AG Direct Lending Fund III, L.P. | | 6/28/2019 | | | 13,025,333 | |
AG DLI, L.P. | | 3/31/2022 | | | 8,087,628 | |
AG GTDL Fund II, L.P. | | 3/31/2022 | | | 18,604,755 | |
AG GTDL Fund, L.P. | | 3/31/2022 | | | 2,956,185 | |
AG KFHDL Fund, L.P. | | 3/31/2022 | | | 2,962,005 | |
AG Twinbrook Origination Fund I, L.P. | | 4/14/2023 | | | 25,000,000 | |
AGTB BDC Holdings, LP | | 5/10/2022 | | | 125,000,000 | |
Antares Loan Funding I Ltd. | | 2/17/2023 | | | 103,200,000 | |
Antares Senior Loan Parallel Feeder Fund II (Cayman) LP | | 8/3/2022 | | | 25,995,953 | |
Ares Commercial Finance LP | | 3/31/2021 | | | 15,404,552 | |
Ares Priority Loan Co-Invest LP | | 1/25/2023 | | | 24,500,000 | |
Ares Strategic Income Fund LP | | 12/5/2022 | | | 44,817,682 | |
Banner Ridge DSCO Fund II (Offshore), LP | | 10/11/2022 | | | - | |
Barings Capital Investment Corporation | | 1/25/2021 | | | 95,000,000 | |
Barings CMS Fund, LP | | 12/28/2021 | | | 3,000,000 | |
Barings Private Credit Corporation | | 5/10/2021 | | | 900,000,000 | |
BlackRock Shasta Senior Loan Fund VII, LLC | | 2/10/2021 | | | 565,198,708 | |
Carlyle Secured Lending III | | 9/28/2022 | | | 3,750,000 | |
CCOF Alera Aggregator, L.P. | | 4/25/2023 | | | 9,700,000 | |
CCOF Sierra II, L.P. | | 8/2/2022 | | | 15,610,698 | |
CDL Tender Fund 2022-1, L.P. | | 4/4/2022 | | | 50,000,000 | |
Chilly HP SCF Investor, LP | | 2/9/2022 | | | 1,980,197 | |
Comvest Structured Note Issuer I LLC | | 11/17/2022 | | | 169,886,056 | |
Crescent Mezzanine Partners VIIC, L.P. | | 3/31/2021 | | | 5,374,220 | |
Crestline Specialty Lending III (U.S.), L.P. | | 8/30/2021 | | | 20,035,387 | |
Endurance II Co-Invest, L.P. | | 8/24/2020 | | | 81,678 | |
FBLC Senior Loan Fund LLC | | 4/1/2020 | | | 78,562,000 | |
Franklin BSP Lending Corporation | | 1/20/2021 | | | 30,483,901 | |
Golub Capital BDC 4, Inc. | | 4/21/2022 | | | 39,901,821 | |
Golub Capital Direct Lending Corporation | | 7/13/2021 | | | 34,250,000 | |
HPS Offshore Strategic Investment Partners V, LP | | 5/1/2023 | | | 9,553,483 | |
HPS Mezzanine Partners 2019, L.P. | | 11/16/2020 | | | 7,857,297 | |
HPS Mint Co-Invest Fund, L.P. | | 5/25/2022 | | | 20,944,974 | |
HPS Specialty Loan Fund V Feeder, L.P. | | 5/14/2021 | | | 43,164,311 | |
KKR FS Income Trust | | 6/30/2023 | | | 21,500,000 | |
Luther Co-Invest, L.P. | | 7/15/2022 | | | 21,996,764 | |
Marlin Credit Opportunities Fund, L.P. | | 5/21/2021 | | | 100,408,617 | |
Middle Market Credit Fund II, LLC | | 11/3/2020 | | | 12,708,191 | |
Minerva Co-Invest, L.P. | | 2/11/2022 | | | 14,720,019 | |
Morgan Stanley Direct Lending Fund | | 7/16/2021 | | | 39,339,489 | |
New Mountain Guardian III BDC, L.L.C. | | 3/27/2020 | | | 100,000,000 | |
New Mountain Guardian IV BDC, L.L.C. | | 6/29/2022 | | | 7,500,000 | |
NXT Capital Structured Note I LLC | | 1/26/2022 | | | 93,630,939 | |
Odyssey Co-Investment Partners B, LLC | | 3/24/2022 | | | 1,555,423 | |
Owl Rock Core Income Corp. | | 7/29/2021 | | | 150,000,000 | |
Owl Rock Technology Finance Corp. | | 9/24/2020 | | | 35,000,000 | |
Owl Rock Technology Finance Corp. II | | 12/30/2021 | | | 43,985,907 | |
Palisades CLO, LLC | | 4/18/2023 | | | 67,524,613 | |
Piccadilly Co-Invest, L.P. | | 4/17/2023 | | | 56,117,143 | |
Providence Debt Fund III (Non-US) L.P. | | 3/31/2021 | | | 5,484,126 | |
Proxima Co-Invest, L.P. | | 11/2/2021 | | | 4,759,843 | |
Raven Asset-Based Credit Fund II LP | | 9/21/2021 | | | 18,127,700 | |
Raven Senior Loan Fund LLC | | 5/5/2022 | | | 454,636,092 | |
Redwood Enhanced Income Corp. | | 4/8/2022 | | | 36,400,000 | |
Silver Point Loan Funding, LLC | | 3/22/2022 | | | 592,550,006 | |
Silver Point Specialty Credit Fund II, L.P. | | 12/15/2020 | | | 41,326,575 | |
Sixth Street Lending Partners | | 8/31/2022 | | | 15,609,630 | |
Stellus Private Credit BDC Feeder LP | | 1/31/2022 | | | 13,687,742 | |
Stone Point Credit Corporation | | 12/30/2022 | | | 32,524,606 | |
Summit Partners Credit Offshore Fund II, L.P. | | 3/31/2022 | | | 6,919,665 | |
TCW Direct Lending VIII LLC | | 1/31/2022 | | | 22,009,914 | |
Thompson Rivers LLC | | 6/29/2021 | | | 7,428,767 | |
Varagon Capital Corporation | | 5/23/2022 | | | 19,296,490 | |
Varagon Capital Direct Lending Fund, L.P. | | 3/25/2021 | | | 26,250,000 | |
Varagon Structured Note Issuer I, LLC | | 10/13/2021 | | | 425,000,000 | |
Vista Credit Partners Fund III, L.P. | | 9/15/2021 | | | 30,362,517 | |
VPC Credit Origination Fund, LP | | 4/19/2023 | | | 1,000,000 | |
Waccamaw River LLC | | 5/4/2021 | | | 12,518,065 | |
Total | | | | $ | 5,218,194,195 | |
See accompanying Notes to Consolidated Schedule of Investmenst.
Cliffwater Corporate Lending Fund
Consolidated Schedule of Swap Contracts
As of June 30, 2023 (Unaudited)
SWAP CONTRACT
INTEREST RATE SWAPS
| | | | | | | | | | | | Upfront | | | | |
| | | | | | | | | | | | Premiums | | | Unrealized | |
| | Payments | | Payments | | Termination | | | Notional | | | Paid | | | Appreciation | |
Counterparty1 | | Made/Frequency | | Received/Frequency | | Date | | | Value | | | (Received) | | | (Depreciation) | |
| | | | | | | | | | | | | | | | |
PNC Bank, N.A. | | Daily Simple SOFR2 + 1.446% / Quarterly | | 4.10% / Semi-annually | | | 3/28/2027 | | | $ | 650,000,000 | | | $ | - | | | $ | (34,251,373 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 0.905% / Quarterly | | 4.10% / Semi-annually | | | 3/28/2027 | | | | 250,000,000 | | | | - | | | | (8,479,077 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 2.619% / Quarterly | | 7.06% / Semi-annually | | | 12/6/2025 | | | | 34,000,000 | | | | - | | | | (189,150 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 3.005% / Quarterly | | 7.10% / Semi-annually | | | 12/6/2027 | | | | 95,000,000 | | | | - | | | | 35,795 | |
PNC Bank, N.A. | | Daily Simple SOFR2 + 3.010% / Quarterly | | 7.10% / Semi-annually | | | 12/6/2027 | | | | 10,000,000 | | | | - | | | | 1,737 | |
PNC Bank, N.A. | | Daily Simple SOFR2 + 3.214% / Quarterly | | 7.17% / Semi-annually | | | 12/6/2029 | | | | 141,000,000 | | | | - | | | | 982,920 | |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.052% / Quarterly | | 5.44% / Semi-annually | | | 7/19/2025 | | | | 215,000,000 | | | | - | | | | (3,839,427 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.263% / Quarterly | | 5.50% / Semi-annually | | | 7/19/2026 | | | | 130,000,000 | | | | - | | | | (3,019,647 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.477% / Quarterly | | 5.61% / Semi-annually | | | 7/19/2027 | | | | 130,000,000 | | | | - | | | | (3,516,849 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.688% / Quarterly | | 5.72% / Semi-annually | | | 7/19/2029 | | | | 160,000,000 | | | | - | | | | (5,343,732 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.245% / Quarterly | | 5.50% / Semi-annually | | | 7/19/2026 | | | | 10,000,000 | | | | - | | | | (226,787 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.684% / Quarterly | | 5.72% / Semi-annually | | | 7/19/2029 | | | | 40,000,000 | | | | - | | | | (1,326,744 | ) |
| | | | | | | | | | | | | | | | | | | | |
TOTAL INTEREST RATE SWAPS | | | | | | | | | | | | | | $ | (59,172,334 | ) |
1 | Instrument is used in a hedge accounting relationship. See Note 2, subsections Interest Rate Swap Contracts and Senior Notes. |
2 | Reset daily with a five business day look back. |
See accompanying Notes to Consolidated Schedule of Investments.
Cliffwater Corporate Lending Fund
Consolidated Schedule of Forward Foreign Currency Exchange Contracts
As of June 30, 2023 (Unaudited)
FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS
| | | | | | | | Currency | | | Value at | | | | | | Unrealized | |
| | | | Currency | | Settlement | | Amount | | | Opening Date of | | | Value at | | | Appreciation | |
Currency Sold | | Counterparty | | Purchased | | Date | | Sold | | | Contract | | | June 30, 2023 | | | (Depreciation) | |
Australian Dollars | | State Street | | USD | | September 05, 2023 | | $ | (2,809,343 | ) | | $ | (1,879,872 | ) | | $ | (1,874,987 | ) | | $ | 4,885 | |
Australian Dollars | | State Street | | USD | | September 28, 2023 | | | (13,620,753 | ) | | | (9,036,416 | ) | | | (9,096,633 | ) | | | (60,217 | ) |
Australian Dollars | | State Street | | USD | | November 17, 2023 | | | (19,124,615 | ) | | | (12,815,787 | ) | | | (12,788,516 | ) | | | 27,271 | |
British Pound | | State Street | | USD | | July 31, 2023 | | | (10,666,798 | ) | | | (13,426,958 | ) | | | (13,548,639 | ) | | | (121,681 | ) |
British Pound | | State Street | | USD | | August 09, 2023 | | | (4,586,100 | ) | | | (5,754,086 | ) | | | (5,825,345 | ) | | | (71,259 | ) |
British Pound | | State Street | | USD | | September 14, 2023 | | | (5,523,251 | ) | | | (7,020,140 | ) | | | (7,015,596 | ) | | | 4,544 | |
British Pound | | State Street | | USD | | September 28, 2023 | | | (11,121,353 | ) | | | (13,803,601 | ) | | | (14,126,658 | ) | | | (323,057 | ) |
British Pound | | State Street | | USD | | September 29, 2023 | | | (64,037,189 | ) | | | (80,475,841 | ) | | | (81,302,336 | ) | | | (826,495 | ) |
British Pound | | State Street | | USD | | November 03, 2023 | | | (11,362,482 | ) | | | (14,201,966 | ) | | | (14,424,226 | ) | | | (222,260 | ) |
British Pound | | State Street | | USD | | November 03, 2023 | | | 11,362,482 | | | | 14,046,868 | | | | 14,424,226 | | | | 377,358 | |
Canadian Dollars | | State Street | | USD | | July 20, 2023 | | | (50,145,594 | ) | | | (37,869,739 | ) | | | (37,864,802 | ) | | | 4,937 | |
Canadian Dollars | | State Street | | USD | | September 11, 2023 | | | (11,537,403 | ) | | | (8,667,961 | ) | | | (8,719,113 | ) | | | (51,152 | ) |
Canadian Dollars | | State Street | | USD | | September 29, 2023 | | | (75,764,221 | ) | | | (57,256,339 | ) | | | (57,280,437 | ) | | | (24,098 | ) |
Euro | | State Street | | USD | | July 31, 2023 | | | (21,081,579 | ) | | | (23,101,426 | ) | | | (23,040,892 | ) | | | 60,534 | |
Euro | | State Street | | USD | | December 04, 2023 | | | (3,397,205 | ) | | | (3,671,495 | ) | | | (3,738,612 | ) | | | (67,117 | ) |
Euro | | State Street | | USD | | August 31, 2023 | | | (26,574,028 | ) | | | (28,509,680 | ) | | | (29,089,253 | ) | | | (579,573 | ) |
Euro | | State Street | | USD | | September 13, 2023 | | | (27,117,371 | ) | | | (29,555,629 | ) | | | (29,703,561 | ) | | | (147,932 | ) |
Euro | | State Street | | USD | | September 15, 2023 | | | (15,034,267 | ) | | | (16,476,700 | ) | | | (16,469,756 | ) | | | 6,944 | |
Euro | | State Street | | USD | | September 21, 2023 | | | (5,451,515 | ) | | | (5,996,721 | ) | | | (5,973,847 | ) | | | 22,874 | |
Euro | | State Street | | USD | | September 29, 2023 | | | (184,143,027 | ) | | | (201,001,427 | ) | | | (201,927,635 | ) | | | (926,208 | ) |
Euro | | State Street | | USD | | December 29, 2023 | | | (8,688,226 | ) | | | (9,524,033 | ) | | | (9,564,507 | ) | | | (40,474 | ) |
New Zealand Dollar | | State Street | | USD | | September 26, 2023 | | | (6,325,299 | ) | | | (3,835,219 | ) | | | (3,880,392 | ) | | | (45,173 | ) |
Norwegian Krone | | Marlin Equity Partners | | USD | | August 11, 2023 | | | (13,125,000 | ) | | | (1,451,399 | ) | | | (1,224,697 | ) | | | 226,702 | |
Swedish Krona | | Marlin Equity Partners | | USD | | August 23, 2024 | | | (11,250,000 | ) | | | (1,279,529 | ) | | | (1,065,547 | ) | | | 213,982 | |
| | | | | | | | | | | | | | | | | | | | | | |
TOTAL FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS | | | | | | $ | (572,565,096 | ) | | $ | (575,121,761 | ) | | $ | (2,556,665 | ) |
USD – U.S. Dollar
See accompanying Notes to Consolidated Schedule of Investments.
Cliffwater Corporate Lending Fund
Notes to Consolidated Schedule of Investments
June 30, 2023 (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 closed-end management investment company operating as a diversified interval fund. The Fund operates under an 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 currently offers Class I Shares. Only Class I shares have been issued as of June 30, 2023.
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 asset management firms (on behalf of their investors), insurance companies, business development companies 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; (vi) investments in bank loans including securities representing ownership or participation in a pool of such loans; and (vii) SPVs and/or joint ventures that primarily hold loans or credit-like securities. 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. The Fund may make non-U.S. investments, some of which may be denominated in currencies other than the U.S. dollar. In most cases, the currency fluctuations of investments will be hedged through the use of currency derivatives or other instruments. 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.
Consolidation of a Subsidiary
On February 3, 2020, CCLF SPV LLC (“CCLF SPV”) was formed as a limited liability company, and it 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 June 30, 2023, net assets of the CCLF SPV were $3,714,393,581, or approximately 30.88% of the Fund’s total net assets.
On April 15, 2021, MCCW Holdings, LLC (“CCLF MCCW”) was formed as a limited liability company, and it 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 June 30, 2023, net assets of the CCLF MCCW were $292,552,842, or approximately 2.43% of the Fund’s total net assets and are included in the net assets of CCLF SVP.
On May 25, 2021, CCLF Holdings LLC (“CCLF HOLD”) was formed as a limited liability company, and it is a wholly owned subsidiary of the Fund. 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. As of June 30, 2023, net assets of the CCLF HOLD were $21,371,789, or approximately 0.18% of the Fund’s total net assets.
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. As of June 30, 2023, net assets of the CCLF HOLD (D1) were $7,982,669, or approximately 0.07% of the Fund’s total net assets.
On July 26, 2021, CCLF Holdings (D2) LLC (“CCLF HOLD (D2)”) 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 (D2). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D2) were $378,582,163, or approximately 3.15% of the Fund’s total net assets.
On March 16, 2022, CCLF Holdings (D3) LLC (“CCLF HOLD (D3)”) 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 (D3). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D3) were $12,243,140, or approximately 0.10% of the Fund’s total net assets.
On June 14, 2022, KCLF Holdings LLC (“KCLF Holdings”) 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 KCLF Holdings. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the KCLF Holdings were $147,836,967, or approximately 1.23% of the Fund’s total net assets.
On July 25, 2022, 1585 Koala Holdings, LLC (“Koala Holdings”) 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 Koala Holdings. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the Koala Holdings were $54,140,500, or approximately 0.45% of the Fund’s total net assets.
On February 1, 2023, CW Point LLC (“CW Point”) 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 CW Point. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CW Point were $34,051,094, or approximately 0.28% of the Fund’s total net assets.
On February 24, 2023, Broadway Funding Holdings II LLC (“Broadway Funding Holdings II”) 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 Broadway Funding Holdings II. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the Broadway Funding Holdings II were $10,637,425, or approximately 0.09% of the Fund’s total net assets.
On February 8, 2023, CCLF Holdings (D6) LLC (“CCLF HOLD (D6)”) 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 (D6). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D6) were $(822), or approximately (0.00)% of the Fund’s total net assets.
On March 31, 2023, CCLF Holdings (D11) LLC (“CCLF HOLD (D11)”) 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 (D11). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D11) were $10,000,000, or approximately 0.08% of the Fund’s total net assets.
On May 8, 2023, CCLF Holdings (D14) LLC (“CCLF HOLD (D14)”) 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 (D14). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D14) were $8,353,045, or approximately 0.07% of the Fund’s total net assets.
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 (“GAAP”). The preparation of the financial statements in accordance with 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 June 30, 2023, the Fund had twenty-four outstanding forward currency contracts sold short.
Interest Rate Swap Contracts
The Fund may engage in various swap transactions, including interest rate agreements, primarily to manage risk, or as alternatives to direct investments. Interest rate swaps are agreements between two parties to exchange cash flows based on a notional principal amount. The Fund may elect to pay a fixed rate and receive a floating rate or receive a fixed rate and pay a floating rate on a notional principal amount. The net interest received or paid on interest rate swap agreements is accrued daily as interest income/expense. Interest rate swaps are marked-to-market daily using fair value estimates provided by an independent pricing service. The change in fair value of the interest rate swaps is offset by a change in the carrying value of the fixed rate debt. The risk of loss under a swap contract may exceed the amount recorded as an asset or a liability. As of June 30, 2023, the Fund had twelve outstanding interest rate swap contracts.
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 June 30, 2023, the Fund had the following unfunded loan commitments as noted in the Consolidated Schedule of Investments with a total principal amount of $1,268,582,901 reflected as unfunded loan commitments within the Consolidated Statement of Assets and Liabilities.
Borrower | | Type | | Principal Amount | |
123Dentist, Inc. | | Delayed Draw | | $ | 9,513,784 | |
1364720 B.C. LTD | | Delayed Draw | | | 5,000,000 | |
1364720 B.C. LTD | | Revolver | | | 2,000,000 | |
A1 Garage Equity, LLC | | Delayed Draw | | | 1,069,848 | |
A1 Garage Equity, LLC | | Revolver | | | 1,515,151 | |
AAH Topco, LLC | | Delayed Draw | | | 758,996 | |
AAH Topco, LLC | | Revolver | | | 423,729 | |
Abracon Group Holdings, LLC | | Delayed Draw | | | 3,046,154 | |
Abracon Group Holdings, LLC | | Delayed Draw | | | 1,523,077 | |
Abracon Group Holdings, LLC | | Revolver | | | 2,596,154 | |
Acclaim Midco, LLC | | Delayed Draw | | | 3,589,744 | |
Acclaim Midco, LLC | | Revolver | | | 1,435,897 | |
ACI Group Holdings, Inc. | | Delayed Draw | | | 1,961,786 | |
ACI Group Holdings, Inc. | | Delayed Draw | | | 4,921,879 | |
Acquia, Inc. | | Revolver | | | 66,646 | |
Adenza Group, Inc. | | Delayed Draw | | | 713,267 | |
Adenza Group, Inc. | | Revolver | | | 731,098 | |
ADMA Bilogics, Inc. | | Delayed Draw | | | 3,571,429 | |
AEC Parent Holdings, Inc. | | Delayed Draw | | | 1,123,541 | |
Affinipay Midco, LLC | | Delayed Draw | | | 4,640,884 | |
Affinipay Midco, LLC | | Revolver | | | 2,209,945 | |
Affinity Hospice Intermediate Holdings, LLC | | Delayed Draw | | | 2,724,335 | |
AG-Twin Brook Healthcare | | Delayed Draw | | | 9,930,556 | |
AHR Intermediate, Inc. | | Delayed Draw | | | 2,730,000 | |
Air Comm Corporation, LLC | | Delayed Draw | | | 2,027,259 | |
Air Comm Corporation, LLC | | Revolver | | | 1,136,951 | |
Air Comm Corporation, LLC | | Revolver | | | 674,741 | |
Alcami Corporation | | Delayed Draw | | | 1,908,023 | |
Alcami Corporation | | Revolver | | | 3,052,838 | |
Alera Group Holdings, Inc. | | Delayed Draw | | | 1,012,500 | |
Align Enta Intermediate, Inc. | | Delayed Draw | | | 4,265,116 | |
Align Enta Intermediate, Inc. | | Delayed Draw | | | 1,279,535 | |
Align Enta Intermediate, Inc. | | Revolver | | | 639,767 | |
Alpine Acquisition Corp. | | Revolver | | | 380,694 | |
Amba Buyer, Inc. | | Delayed Draw | | | 14,257,915 | |
Amerilife Holdings LLC | | Delayed Draw | | | 1,636,364 | |
Amerilife Holdings LLC | | Revolver | | | 2,045,455 | |
Any Hour, LLC | | Delayed Draw | | | 1,200,000 | |
Any Hour, LLC | | Revolver | | | 2,000,000 | |
Apex Service Partners, LLC | | Revolver | | | 2,000,000 | |
Appfire Technologies, LLC | | Delayed Draw | | | 8,595,110 | |
Appfire Technologies, LLC | | Revolver | | | 980,000 | |
Applied Technical Services LLC | | Delayed Draw | | | 250,000 | |
Applied Technical Services LLC | | Revolver | | | 136,364 | |
Apptio, Inc. | | Revolver | | | 371,482 | |
Apryse Software Corp. | | Delayed Draw | | | 1,625,000 | |
AQ Sunshine, Inc. | | Revolver | | | 27,083 | |
Arcstor Midco LLC | | First Lien Term Loan | | | 96,050 | |
Ardonagh Midco 3 PLC | | Delayed Draw | | | 17,600,000 | |
Ardurra Group LLC | | Delayed Draw | | | 4,525,862 | |
Ardurra Group LLC | | Revolver | | | 1,810,345 | |
Armada Parent, Inc. | | Delayed Draw | | | 1,000,000 | |
Armada Parent, Inc. | | Revolver | | | 1,743,333 | |
ASG II, LLC | | Delayed Draw | | | 2,820,521 | |
Aspen Opco, LLC | | Revolver | | | 2,840,909 | |
Associations, Inc. | | Delayed Draw | | | 8,775,000 | |
Auveco Holdings, Inc. | | Delayed Draw | | | 1,973,684 | |
Auveco Holdings, Inc. | | Revolver | | | 1,184,210 | |
Avalara, Inc. | | Revolver | | | 3,472,728 | |
AWT Merger Sub, Inc. | | Revolver | | | 928,571 | |
Beacon Mobility Corp. | | Revolver | | | 1,000,000 | |
Belmont Buyer, Inc. | | Delayed Draw | | | 2,529,070 | |
Belmont Buyer, Inc. | | Revolver | | | 1,126,700 | |
Bendon | | Revolver | | | 1,800,000 | |
Benefit Street Technology | | Revolver | | | 2,000,000 | |
Berlin Packaging LLC | | Second Lien Term Loan | | | 1,797,986 | |
Beta Plus Technologies, Inc. | | Revolver | | | 3,999,900 | |
BetterCloud, Inc. | | Revolver | | | 6,313,721 | |
Bigtime Software, Inc. | | Revolver | | | 2,327,586 | |
Biocare Medical LLC | | Revolver | | | 2,629,630 | |
BlueHalo Global Holdings, LLC | | Revolver | | | 911,597 | |
Bounteous, Inc. | | Delayed Draw | | | 4,300,000 | |
Bounteous, Inc. | | Revolver | | | 378,000 | |
BradyIFS Holdings LLC | | Delayed Draw | | | 1,962,097 | |
Bullhorn, Inc. | | Revolver | | | 374,680 | |
BusinesSolver.com, Inc. | | Delayed Draw | | | 1,260,606 | |
Cadence Engines Systems Acquisition, Inc. | | Revolver | | | 237,500 | |
Carevet LLC | | Delayed Draw | | | 3,548,896 | |
CC SAG Acquisition Corp. | | Delayed Draw | | | 751,748 | |
CC SAG Acquisition Corp. | | Revolver | | | 699,301 | |
CC WDW Borrower, Inc. | | Delayed Draw | | | 1,631,196 | |
Cerity Partners, LLC | | Delayed Draw | | | 14,375,000 | |
Cerity Partners, LLC | | Revolver | | | 443,192 | |
Certify, Inc. | | Revolver | | | 604,839 | |
CFGI Holdings, LLC | | Revolver | | | 1,751,825 | |
Cherry Bekaert Advisory LLC | | Revolver | | | 1,661,392 | |
Chronicle Bidco, Inc. | | Delayed Draw | | | 4,127,935 | |
Citrin Cooperman Advisors, LLC | | Delayed Draw | | | 1,586,094 | |
Citrin Cooperman Advisors, LLC | | Delayed Draw | | | 8,606,061 | |
Cleo Communications Holding, LLC | | Revolver | | | 2,140,000 | |
CNSI Holdings LLC | | Revolver | | | 1,735,776 | |
Cobham Holdings, Inc. | | Revolver | | | 2,343,750 | |
Community Medical Acquisition Corp. | | Delayed Draw | | | 3,832,795 | |
Community Medical Acquisition Corp. | | Revolver | | | 1,694,623 | |
Connect America.com, LLC | | Revolver | | | 22,858 | |
Consolidated Label Co. | | Revolver | | | 1,917,802 | |
CORA Health Holdings Corp. | | Revolver | | | 365,385 | |
Coretrust Purchasing Group LLC | | Delayed Draw | | | 2,819,549 | |
Coretrust Purchasing Group LLC | | Revolver | | | 2,819,549 | |
Coupa Holdings, LLC | �� | Delayed Draw | | | 2,313,799 | |
Coupa Holdings, LLC | | Revolver | | | 1,771,654 | |
Covaris Intermediate 3, LLC | | Delayed Draw | | | 5,921,053 | |
Covaris Intermediate 3, LLC | | Revolver | | | 394,737 | |
CPC/Cirtec Holdings, Inc. | | Revolver | | | 620,155 | |
CPF Dental, LLC | | Delayed Draw | | | 3,109,345 | |
Credit Connection, LLC | | Revolver | | | 600,000 | |
CRS TH Holdings Corp | | Revolver | | | 4,237,288 | |
Cyara AcquisitionCo, LLC | | Revolver | | | 1,590,637 | |
D4C Dental Brands, Inc. | | Delayed Draw | | | 376,772 | |
D4C Dental Brands, Inc. | | Revolver | | | 357,143 | |
DataLink, LLC | | Revolver | | | 846,774 | |
Deca Dental Holdings, LLC | | Delayed Draw | | | 3,333,333 | |
Deca Dental Holdings, LLC | | Revolver | | | 74,074 | |
Denali Midco 2 LLC | | Delayed Draw | | | 4,300,000 | |
Dermatopathology Laboratory Of Central States, LLC | | Delayed Draw | | | 6,048,387 | |
Dermatopathology Laboratory Of Central States, LLC | | Revolver | | | 1,612,903 | |
Disco Parent, LLC | | Revolver | | | 331,390 | |
DTI Holdco, Inc. | | Revolver | | | 557,406 | |
Dwyer Instruments, Inc. | | Delayed Draw | | | 1,912,917 | |
Dwyer Instruments, Inc. | | Revolver | | | 576,094 | |
Dwyer Instruments, Inc. | | Revolver | | | 900,264 | |
Easy Ice, LLC | | Delayed Draw | | | 4,322,257 | |
EC Group Holdings, LLC | | Delayed Draw | | | 1,756,329 | |
EC Group Holdings, LLC | | Revolver | | | 1,521,391 | |
EdgeCo Buyer, Inc. | | Delayed Draw | | | 8,100,000 | |
EDPO, LLC | | Delayed Draw | | | 713,333 | |
Emmes Blocker, Inc. | | Delayed Draw | | | 7,107,473 | |
Emmes Blocker, Inc. | | Delayed Draw | | | 3,475,610 | |
ENT MSO LLC | | Delayed Draw | | | 5,333,333 | |
EP Wealth Advisors, LLC | | Delayed Draw | | | 8,640,000 | |
ERC Holdings, LLC | | Revolver | | | 923,077 | |
ERC Holdings, LLC | | Revolver | | | 4,327,651 | |
ESG Investments, Inc | | Delayed Draw | | | 3,750,000 | |
ESG Investments, Inc | | Revolver | | | 2,142,857 | |
Explorer Investor, Inc. | | Delayed Draw | | | 5,232,558 | |
Fingerpaint Marketing, Inc. | | Delayed Draw | | | 2,335,714 | |
Fingerpaint Marketing, Inc. | | Revolver | | | 336,021 | |
Flow Control Solutions, Inc. | | Revolver | | | 420,949 | |
FLS Holding, Inc. | | Revolver | | | 2,000,000 | |
Fortis Life Sciences, LLC | | Delayed Draw | | | 8,671,280 | |
Fortis Life Sciences, LLC | | Revolver | | | 1,095,652 | |
Fortis Solutions Group, LLC | | Delayed Draw | | | 9,940,000 | |
Fortis Solutions Group, LLC | | Revolver | | | 1,559,220 | |
Foundation Risk Partners, Corp. | | Delayed Draw | | | 2,909,091 | |
Foundation Risk Partners, Corp. | | Revolver | | | 1,308,430 | |
Foundation Risk Partners, Corp. | | Delayed Draw | | | 2,727,273 | |
FQSR, LLC | | Delayed Draw | | | 3,875,488 | |
FSS Buyer LLC | | Revolver | | | 1,610,390 | |
Gainsight, Inc. | | Revolver | | | 750,000 | |
Galway Borrower, LLC | | Delayed Draw | | | 18,508,961 | |
Galway Borrower, LLC | | Revolver | | | 2,682,488 | |
Gateway US Holdings, Inc. | | Delayed Draw | | | 800,000 | |
Gateway US Holdings, Inc. | | Delayed Draw | | | 191,424 | |
Gateway US Holdings, Inc. | | Revolver | | | 409,091 | |
GovBrands Intermediate, Inc. | | Delayed Draw | | | 905,972 | |
GovBrands Intermediate, Inc. | | Revolver | | | 91,700 | |
Govdelivery Holdings, LLC | | Revolver | | | 370,117 | |
Govdelivery Holdings, LLC | | First Lien Term Loan | | | 21,179 | |
Graffiti Buyer, Inc. | | Delayed Draw | | | 2,683,750 | |
Graffiti Buyer, Inc. | | Revolver | | | 1,127,705 | |
Groundworks, LLC | | Delayed Draw | | | 2,617,801 | |
Groundworks, LLC | | Revolver | | | 837,696 | |
GS Acquisitionco, Inc. | | Revolver | | | 49,980 | |
GS Acquisitionco, Inc. | | Revolver | | | 457,989 | |
GS Acquisitionco, Inc. | | Revolver | | | 291,551 | |
GS SEER GROUP BORROW LLC | | Delayed Draw | | | 2,752,294 | |
GS SEER GROUP BORROW LLC | | Revolver | | | 733,945 | |
GSV Holding, LLC | | Delayed Draw | | | 16,535,262 | |
Helium Acquirer Corporation | | Delayed Draw | | | 32,727,240 | |
Helium Acquirer Corporation | | Revolver | | | 1,073,820 | |
Heniff Holdco, LLC | | Revolver | | | 1,940,049 | |
Highground Restoration Group, Inc. | | Delayed Draw | | | 15,000,000 | |
HOME SERVICE TOPCO | | Delayed Draw | | | 4,757,325 | |
HOME SERVICE TOPCO | | Revolver | | | 1,066,677 | |
HPS Business Services | | Delayed Draw | | | 357,715 | |
HPS Financials | | Delayed Draw | | | 84,375 | |
HPS Financials | | Delayed Draw | | | 122,935 | |
HPS Health Care | | Delayed Draw | | | 598,039 | |
HPS Industrials | | Delayed Draw | | | 795,333 | |
HPS Specialty Loan Fund V Feeder, L.P. | | First Lien Term Loan | | | 71,250,000 | |
HPS Technology | | Delayed Draw | | | 5,501,445 | |
HPS Technology | | Delayed Draw | | | 277,778 | |
HS Spa Holdings, Inc. | | Revolver | | | 264,714 | |
HSI Halo Acquisition, Inc. | | Revolver | | | 175,000 | |
iCIMS, Inc. | | Delayed Draw | | | 1,479,914 | |
iCIMS, Inc. | | Revolver | | | 69,956 | |
iCIMS, Inc. | | Revolver | | | 408,077 | |
iCIMS, Inc. | | Revolver | | | 184,671 | |
iCIMS, Inc. | | Revolver | | | 1,586,666 | |
Iconic Purchaser Corporation | | Revolver | | | 205,128 | |
IG Investment Holdings, LLC | | Revolver | | | 614,162 | |
Imagefirst Holdings, LLC | | Delayed Draw | | | 214,286 | |
Imagine Acquisitionco, Inc. | | Delayed Draw | | | 1,607,717 | |
Imagine Acquisitionco, Inc. | | Revolver | | | 1,157,556 | |
Indigo Buyer, Inc. | | Revolver | | | 1,666,667 | |
INDIVIDUAL FOODSVC | | Revolver | | | 1,234,152 | |
Innovetive Petcare, LLC | | Delayed Draw | | | 425,303 | |
Integrated Oncology Network, LLC | | Revolver | | | 8,396 | |
Integrated Oncology Network, LLC | | Delayed Draw | | | 1,114,395 | |
Integrated Oncology Network, LLC | | Revolver | | | 13,470 | |
Integrated Power Services | | Revolver | | | 2,225,125 | |
Integrity Marketing Acquisition, LLC | | Delayed Draw | | | 170,401 | |
Integrity Marketing Acquisition, LLC | | Delayed Draw | | | 26,416,479 | |
Integrity Marketing Acquisition, LLC | | Revolver | | | 6,760,792 | |
Invicti Intermediate 2, LLC | | Revolver | | | 1,090,909 | |
IQN Holding Corp. | | Delayed Draw | | | 1,335,080 | |
IQN Holding Corp. | | Revolver | | | 481,283 | |
IvyRehab Intermediate II, LLC | | Revolver | | | 3,837,719 | |
J S Held, LLC | | Delayed Draw | | | 7,620,004 | |
JTM Foods, LLC | | Revolver | | | 111,919 | |
JTM Foods, LLC | | Delayed Draw | | | 115,560 | |
Kaseya, Inc. | | Delayed Draw | | | 3,849,900 | |
Kaseya, Inc. | | Revolver | | | 3,075,000 | |
KBP Investments LLC | | Delayed Draw | | | 3,444,691 | |
Kensington Private Equity Fund | | Delayed Draw | | | 6,800,000 | |
Keystone Agency Investors | | Delayed Draw | | | 4,458,454 | |
Komline-Sanderson Group, Inc. | | Delayed Draw | | | 4,687,500 | |
Komline-Sanderson Group, Inc. | | Revolver | | | 2,343,750 | |
KPSKY Acquisition, Inc. | | Delayed Draw | | | 2,250,000 | |
KWOR Acquisition, Inc. | | Delayed Draw | | | 11,888,815 | |
KWOR Acquisition, Inc. | | Revolver | | | 737,109 | |
Liberty Purchaser, LLC | | Delayed Draw | | | 8,879 | |
Liberty Purchaser, LLC | | Revolver | | | 665,915 | |
Lido Advisors, LLC | | Delayed Draw | | | 11,166,667 | |
Life Science Intermediate Holdings, LLC | | Revolver | | | 188,281 | |
Life Science Intermediate Holdings, LLC | | Revolver | | | 468,376 | |
Life Science Intermediate Holdings, LLC | | Delayed Draw | | | 2,094,326 | |
Lightbeam Bidco, Inc. | | Delayed Draw | | | 1,495,378 | |
Lightbeam Bidco, Inc. | | Revolver | | | 1,196,302 | |
Lightbeam Bidco, Inc. | | Delayed Draw | | | 1,168,451 | |
Lightbeam Bidco, Inc. | | Revolver | | | 934,761 | |
Lithium Technologies, LLC | | Revolver | | | 183,509 | |
LJ Avalon Holdings, LLC | | Delayed Draw | | | 2,586,207 | |
LJ Avalon Holdings, LLC | | Revolver | | | 1,034,483 | |
LJ Perimeter Buyer, Inc. | | Delayed Draw | | | 1,628,570 | |
LJ Perimeter Buyer, Inc. | | Delayed Draw | | | 1,216,899 | |
LMG Holdings, Inc. | | Revolver | | | 285,714 | |
Majco LLC | | Delayed Draw | | | 2,316,667 | |
Majco LLC | | Revolver | | | 1,000,000 | |
Management Consulting & Research, LLC | | Delayed Draw | | | 3,643,011 | |
Management Consulting & Research, LLC | | Revolver | | | 1,254,480 | |
ManTech International Corporation | | Delayed Draw | | | 13,379,260 | |
ManTech International Corporation | | Revolver | | | 5,759,489 | |
Margaritaville Enterprises LLC | | Delayed Draw | | | 1,103,375 | |
Margaritaville Enterprises LLC | | Revolver | | | 312,500 | |
MBS Holdings, Inc. | | Revolver | | | 1,067,797 | |
Mc Group Ventures Corporation | | Delayed Draw | | | 1,524,038 | |
Mclarens Midco, Inc. | | Revolver | | | 891,586 | |
Measurabl, Inc. | | First Lien Term Loan | | | 200,000 | |
Mercury Bidco LLC | | Revolver | | | 2,040,816 | |
MGT Merger Target, LLC | | Delayed Draw | | | 1,408,046 | |
MGT Merger Target, LLC | | Revolver | | | 3,103,448 | |
Mindbody, Inc. | | Revolver | | | 1,428,571 | |
MN Acquisition, Inc. | | Revolver | | | 1,320,833 | |
Motion & Control Enterprises LLC | | Delayed Draw | | | 328,824 | |
Motion & Control Enterprises LLC | | Revolver | | | 1,283,821 | |
MRI Software LLC | | Delayed Draw | | | 3,645,000 | |
MRI Software LLC | | Revolver | | | 2,693,677 | |
National Dentex Labs LLC | | Revolver | | | 183,908 | |
Netwrix Corporation And Concept Searching, Inc. | | Delayed Draw | | | 10,537,807 | |
Netwrix Corporation And Concept Searching, Inc. | | Revolver | | | 2,152,500 | |
New Era Merger Sub, Inc. | | Delayed Draw | | | 153,958 | |
New Era Merger Sub, Inc. | | Revolver | | | 58,641 | |
New Era Merger Sub, Inc. | | Revolver | | | 35,465 | |
New Era Technology, Inc. | | Delayed Draw | | | 817,872 | |
New ILC Dover, Inc. | | Revolver | | | 784,323 | |
NL1 Acquire Corp. | | Delayed Draw | | | 1,182,780 | |
NL1 Acquire Corp. | | Revolver | | | 152,104 | |
North Star Acquisitionco LLC | | Delayed Draw | | | 1,831,999 | |
North Star Acquisitionco LLC | | Revolver | | | 2,198,398 | |
Northstar Recycling, Inc. | | Revolver | | | 2,000,000 | |
Novotech (Australia) Pty Limited | | Delayed Draw | | | 3,125,000 | |
Oakbridge Insurance Agency LLC | | Delayed Draw | | | 11,062,414 | |
Oakbridge Insurance Agency LLC | | Revolver | | | 343,966 | |
OB Hospitalist Group | | Revolver | | | 961,832 | |
OIA Acquisition, LLC | | Delayed Draw | | | 459,000 | |
OIA Acquisition, LLC | | Revolver | | | 1,928,571 | |
OIS Management Services, LLC | | Delayed Draw | | | 3,016,923 | |
OIS Management Services, LLC | | Revolver | | | 1,423,077 | |
Oliver Packaging, LLC | | Revolver | | | 380,952 | |
Olympic Buyer, Inc. | | Revolver | | | 2,352,941 | |
Omni Intermediate Holdings, LLC | | Delayed Draw | | | 3,626,656 | |
Omni Intermediate Holdings, LLC | | Revolver | | | 2,253,521 | |
OneCare Media, LLC | | Revolver | | | 1,333,333 | |
Ons Mso, LLC | | Revolver | | | 4,974,466 | |
Oranje Holdco, Inc. | | Revolver | | | 1,629,556 | |
Org USME Buyer, LLC | | Delayed Draw | | | 743,478 | |
Org USME Buyer, LLC | | Revolver | | | 224,696 | |
Orion Group FM Holdings, LLC | | Delayed Draw | | | 21,710,526 | |
Orion Group FM Holdings, LLC | | Revolver | | | 4,342,105 | |
Pareto Health Intermediate Holdings, Inc. | | Revolver | | | 1,651,376 | |
Pareto Health Intermediate Holdings, Inc. | | Revolver | | | 201,613 | |
Pathstone Family Office, LLC | | Delayed Draw | | | 4,747,599 | |
Pathstone Family Office, LLC | | Revolver | | | 1,726,399 | |
Patriot Growth Insurance Services, LLC | | Delayed Draw | | | 1,854,545 | |
Patriot Growth Insurance Services, LLC | | Delayed Draw | | | 14,750,926 | |
Patriot Growth Insurance Services, LLC | | Revolver | | | 2,660,377 | |
Pavion Corp. | | Delayed Draw | | | 195,719 | |
PC Dreamscape Opco, Inc. | | Delayed Draw | | | 3,289,474 | |
PC Dreamscape Opco, Inc. | | Revolver | | | 1,052,632 | |
PCS Software, Inc. | | Revolver | | | 363,714 | |
PCX Holding Corp. | | Revolver | | | 437,500 | |
PDQ | | Revolver | | | 1,764,706 | |
Pediatric Home Respiratory Services, LLC | | Delayed Draw | | | 544,166 | |
Petrus Buyer, Inc. | | Delayed Draw | | | 5,494,505 | |
Petrus Buyer, Inc. | | Revolver | | | 1,923,077 | |
Phynet Dermatology LLC | | Delayed Draw | | | 3,099,283 | |
Pinnacle Dermatology Management, LLC | | Delayed Draw | | | 1,221,649 | |
Pinnacle Dermatology Management, LLC | | Revolver | | | 432,990 | |
Pinnacle Treatment Centers, Inc. | | Revolver | | | 9,363 | |
Pinnacle Treatment Centers, Inc. | | Revolver | | | 266,989 | |
Planet US Buyer LLC | | Revolver | | | 814,815 | |
Polyphase Elevator Holding Company | | Delayed Draw | | | 17,619,000 | |
Potter Electric Signal Company, LLC | | Delayed Draw | | | 1,588,734 | |
Potter Electric Signal Company, LLC | | Revolver | | | 487,120 | |
POY Holdings, LLC | | Delayed Draw | | | 989,658 | |
POY Holdings, LLC | | Revolver | | | 2,406,511 | |
PPV Intermediate Holdings LLC | | Revolver | | | 2,538,076 | |
PPV Intermediate Holdings LLC | | Delayed Draw | | | 255,682 | |
Premier Imaging, LLC | | Delayed Draw | | | 10,332,779 | |
Prime Buyer, LLC | | Revolver | | | 3,374,116 | |
ProcessUnity Holdings, LLC | | Revolver | | | 550,000 | |
PT Intermediate Holdings III, LLC | | Delayed Draw | | | 1,667,000 | |
QF Holdings, Inc. | | Revolver | | | 192,982 | |
Quality Automotive Services, LLC | | Revolver | | | 1,329,419 | |
Quantic Electronics, LLC | | Delayed Draw | | | 953,898 | |
R1 Holdings LLC | | Delayed Draw | | | 2,433,183 | |
R1 Holdings LLC | | Revolver | | | 2,097,285 | |
Race Winning Brands, Inc. | | Revolver | | | 1,774,524 | |
Radwell Parent, LLC | | Revolver | | | 1,395,322 | |
Radwell Parent, LLC | | Delayed Draw | | | 7,303,400 | |
Radwell Parent, LLC | | Revolver | | | 2,337,040 | |
Rally Buyer, Inc. | | Delayed Draw | | | 2,640,000 | |
Rally Buyer, Inc. | | Revolver | | | 3,182,180 | |
Rally Buyer, Inc. | | Delayed Draw | | | 2,960,636 | |
Ranger Buyer, Inc. | | Revolver | | | 1,923,077 | |
Raven Buyer, Inc. | | Revolver | | | 1,840,909 | |
RB Holdings Interco, LLC | | Delayed Draw | | | 2,770,160 | |
RB Holdings Interco, LLC | | Revolver | | | 230,847 | |
RCS Industrials | | Revolver | | | 285,714 | |
RCS Technology | | Revolver | | | 118,056 | |
Recorded Future, Inc. | | Revolver | | | 178,771 | |
Redwood Services Group, LLC | | Delayed Draw | | | 9,804,956 | |
Redwood Services Group, LLC | | Delayed Draw | | | 41,317 | |
RefrigiWear, LLC | | Revolver | | | 2,601,896 | |
Revalize, Inc. | | Revolver | | �� | 681,000 | |
Riser Merger Sub, Inc. | | Delayed Draw | | | 4,653,614 | |
Riskonnect Parent, LLC | | Delayed Draw | | | 30,882,250 | |
RQM Buyer, Inc. | | Delayed Draw | | | 4,687,500 | |
RSC Acquisition, Inc. | | Revolver | | | 8,690,548 | |
RSC Acquisition, Inc. | | Delayed Draw | | | 291,316 | |
S4T Holdings Corp. | | Delayed Draw | | | 909,091 | |
Safety Borrower Holdings | | Revolver | | | 338,983 | |
SailPoint Technologies, Inc. | | Revolver | | | 603,840 | |
Securonix, Inc. | | Revolver | | | 2,288,135 | |
SEI Holding I Corporation | | Delayed Draw | | | 1,967,746 | |
SEI Holding I Corporation | | Revolver | | | 1,439,535 | |
Seismic Software, Inc. | | Revolver | | | 272,390 | |
Seismic Software, Inc. | | Delayed Draw | | | 26,204,082 | |
Seko Global Logistics Network, LLC | | Revolver | | | 55,009 | |
Service Compression, LLC | | Delayed Draw | | | 513,933 | |
SimpliSafe Holding Corporation | | Delayed Draw | | | 4,444,444 | |
SintecMedia NYC, Inc. | | Revolver | | | 2,118,644 | |
Smile Doctors, LLC | | Revolver | | | 2,120,141 | |
Sonar Acquisitionco, Inc. | | Revolver | | | 2,693,750 | |
Sonny’s Enterprises, LLC | | Delayed Draw | | | 1,576,729 | |
Sonny’s Enterprises, LLC | | Revolver | | | 1,366,498 | |
Sonny’s Enterprises, LLC | | Revolver | | | 640,244 | |
Spanx, LLC | | Revolver | | | 8,548,279 | |
Spartronics LLC | | Revolver | | | 654,223 | |
Spotless Brands, LLC | | Delayed Draw | | | 7,470,670 | |
Stanton Carpet Corp. | | Revolver | | | 1,189,468 | |
Summit Buyer, L.L.C. | | Delayed Draw | | | 2,865,038 | |
Summit Buyer, L.L.C. | | Delayed Draw | | | 10,000 | |
Summit Buyer, L.L.C. | | Revolver | | | 1,382,979 | |
Sunland Asphalt & Construction, LLC | | Delayed Draw | | | 4,453,125 | |
Superman Holdings LLC | | Delayed Draw | | | 285,714 | |
SureWerx Purchaser III, Inc. | | Delayed Draw | | | 1,875,000 | |
SureWerx Purchaser III, Inc. | | Revolver | | | 825,000 | |
SWK Buyer, Inc. | | Revolver | | | 92,105 | |
Syntax Systems Ltd. | | Delayed Draw | | | 4,950,495 | |
Syntax Systems Ltd. | | Revolver | | | 660,066 | |
Tamarack Intermediate, L.L.C. | | Revolver | | | 2,524,330 | |
Tank Holding Corp. | | Delayed Draw | | | 1,856,610 | |
Tank Holding Corp. | | Revolver | | | 445,104 | |
TerSera Therapeutics, LLC | | Revolver | | | 531,828 | |
The Arcticom Group, LLC | | Revolver | | | 125,714 | |
The Smilist Management, Inc. | | First Lien Term Loan | | | 854,580 | |
The Smilist Management, Inc. | | Revolver | | | 356,075 | |
The Ultimus Group Midco, LLC | | Revolver | | | 1,261,725 | |
The Vertex Companies, Inc. | | Delayed Draw | | | 820,565 | |
The Vertex Companies, Inc. | | Revolver | | | 867,391 | |
TheKey, LLC | | Delayed Draw | | | 19,468,737 | |
THG Acquisition, LLC | | Delayed Draw | | | 4,307,384 | |
THG Acquisition, LLC | | Revolver | | | 578,576 | |
Thunder Purchase, Inc. | | Revolver | | | 450,757 | |
TigerConnect, Inc. | | Delayed Draw | | | 622,389 | |
TigerConnect, Inc. | | Revolver | | | 1,875,000 | |
Tilley Chemical Co., Inc. | | Revolver | | | 2,555,556 | |
Time Manufacturing Acquisition, LLC | | Revolver | | | 739,726 | |
Titan Group Holdco, LLC | | Delayed Draw | | | 3,236,317 | |
Titan Group Holdco, LLC | | Revolver | | | 2,000,000 | |
Trackforce Acquireco, Inc. | | Revolver | | | 667,845 | |
Transtar Holding Company | | Delayed Draw | | | 1,448,276 | |
Tribute Technology Holdings, LLC | | Revolver | | | 2,790,274 | |
Trilon Group LLC | | Delayed Draw | | | 5,214,286 | |
Troy Gastroenterology, P.C. | | Revolver | | | 197,044 | |
Trunk Acquisition, Inc. | | Revolver | | | 1,193,049 | |
Trunk Acquisition, Inc. | | Revolver | | | 2,500,000 | |
Turbo Buyer, Inc. | | Delayed Draw | | | 3,000,000 | |
TurningPoint Healthcare Solutions, LLC | | Revolver | | | 1,816,524 | |
U.S. Hospitality Publishers, Inc. | | Delayed Draw | | | 1,842,105 | |
U.S. Hospitality Publishers, Inc. | | Revolver | | | 526,316 | |
United Digestive MSO Parent, LLC | | Delayed Draw | | | 8,233,571 | |
United Digestive MSO Parent, LLC | | Revolver | | | 4,116,786 | |
United Musculoskeletal Partners Acquisition Holdings, LLC | | Revolver | | | 1,724,138 | |
Urology Management Holdings, Inc. | | Delayed Draw | | | 3,266,667 | |
Urology Management Holdings, Inc. | | Revolver | | | 1,190,476 | |
USHV Management, LLC | | Delayed Draw | | | 3,891,892 | |
USRP Holdings, Inc. | | Delayed Draw | | | 2,193,178 | |
USRP Holdings, Inc. | | Revolver | | | 645,161 | |
USRP Holdings, Inc. | | Revolver | | | 3,145,613 | |
V Global Holdings LLC | | Revolver | | | 10,336,096 | |
Vale Insurance Services LLC | | Revolver | | | 2,419,355 | |
Vital Care Buyer, LLC | | Revolver | | | 1,777,778 | |
VRC Companies, LLC | | Delayed Draw | | | 410,983 | |
VRC Companies, LLC | | Revolver | | | 625,000 | |
VSG Acquisition Corp. | | Delayed Draw | | | 5,681,667 | |
VSG Acquisition Corp. | | Revolver | | | 2,310,000 | |
Water Holdings Acquisition, LLC | | Delayed Draw | | | 3,817,808 | |
Water Holdings Acquisition, LLC | | Revolver | | | 499,950 | |
Wealth Enhancement Group, LLC | | Revolver | | | 439,990 | |
Web P.T., Inc. | | Revolver | | | 1,044,643 | |
Wilson Electronics Holdings, LLC | | Delayed Draw | | | 9,226,000 | |
WorkForce Software, LLC | | Revolver | | | 463,235 | |
WorkForce Software, LLC | | First Lien Term Loan | | | 34,500 | |
Xifin, Inc. | | Revolver | | | 513,998 | |
Zavation Medical Products, LLC | | Revolver | | | 1,094,595 | |
Zendesk, Inc. | | Delayed Draw | | | 461,957 | |
Total | | | | $ | 1,268,582,901 | |
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 18 thereto. For the period ended June 30, 2023, the average balance outstanding and weighted average interest rate were $3,887,802 and 6.82%, respectively.
| | March 31, 2023 | |
| | 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 | | $ | — | | | $ | — | | | $ | 4,050,000 | | | $ | — | | | $ | 4,050,000 | |
Total | | $ | — | | | $ | — | | | $ | 4,050,000 | | | $ | — | | | $ | 4,050,000 | |
Secured Borrowings
From time to time, the Fund may engage in sale/buy-back agreements, which are a type of secured borrowing. The amount, interest rate and terms of these agreements will be individually negotiated on a transaction-by-transaction basis. Each borrowing is secured by an interest in an underlying asset which is participated or assigned to the sale/buy-back counter party for the duration of the agreement. There were no secured borrowing outstanding as of June 30, 2023.
Senior Notes (the “Notes”)
On March 29, 2022, the Fund issued Series A Senior Secured Notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $650 million, maturing on March 28, 2027. On June 7, 2022, the Fund issued additional Series A notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $250 million, maturing on March 28, 2027. On July 22, 2022, the Fund issued Series B, Series C, Series E and Series F notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $635 million with various maturities. On September 29, 2022, the Fund issued Series D and Series G notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $50 million with various maturities. On December 6, 2022, the Fund issued Series H, Series I and Series J notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $270 million with various maturities. On January 5, 2023, the Fund issued additional Series I notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $10 million maturing on December 6, 2027. On March 29, 2022, the Fund and certain of its wholly-owned subsidiaries (“Guarantors”) entered into a senior secured credit facility (the “Facility”) with Massachusetts Mutual Life Insurance Company as a joint lead arranger, PNC Bank, National Association as administrative agent and joint lead arranger and with certain lenders from time to time as parties thereto. The obligations of the Fund and each of the Guarantors under the Facility and the Notes are secured by a first-priority security interest on substantially all of the assets of the Fund and each of the Guarantors.
In connection with the Notes, the Fund entered into interest rate swaps to more closely align the interest rates of its liabilities with its investment portfolio, which consists of predominately floating rate loans. Under the interest rate swap agreements, the Fund receives a fixed interest rate and pays a floating interest rate of daily simple SOFR plus various spreads as disclosed on the consolidated schedule of swap contracts on notional amounts equal to the principal outstanding of the Notes.
The table below sets forth a summary of the key terms of the series of Notes outstanding at June 30, 2023.
Series | | | Principal Outstanding June 30, 2023 | | | Payment Frequency | | Unamortized Offering Costs | | | Interest Rate Fair Value Adjustment | | | Carrying Value June 30, 2023 | | | Fair Value June 30, 2023 | | | Fixed Interest Rate | | | Effective Interest Rate | | | Maturity Date |
A | | | $ | 650,000,000 | | | Semi-Annual | | $ | 68,676 | | | $ | 34,251,373 | | | $ | 615,679,951 | | | $ | 587,992,299 | | | | 4.10 | % | | | 4.93 | % | | March 28, 2027 |
A | | | | 250,000,000 | | | Semi-Annual | | | 25,175 | | | | 8,479,077 | | | | 241,495,748 | | | | 226,150,884 | | | | 4.10 | % | | | 4.57 | % | | March 28, 2027 |
B | | | | 215,000,000 | | | Semi-Annual | | | 898,967 | | | | 3,839,427 | | | | 210,261,606 | | | | 207,629,984 | | | | 5.44 | % | | | 6.35 | % | | July 19, 2025 |
C | | | | 130,000,000 | | | Semi-Annual | | | 596,230 | | | | 3,019,647 | | | | 126,384,123 | | | | 124,756,748 | | | | 5.50 | % | | | 6.50 | % | | July 19, 2026 |
D | | | | 10,000,000 | | | Semi-Annual | | | 45,862 | | | | 226,787 | | | | 9,727,351 | | | | 9,596,673 | | | | 5.50 | % | | | 6.81 | % | | July 19, 2026 |
E | | | | 130,000,000 | | | Semi-Annual | | | 627,031 | | | | 3,516,849 | | | | 125,856,120 | | | | 123,772,537 | | | | 5.61 | % | | | 6.68 | % | | July 19, 2027 |
F | | | | 160,000,000 | | | Semi-Annual | | | 814,220 | | | | 5,343,732 | | | | 153,842,048 | | | | 150,735,809 | | | | 5.72 | % | | | 6.86 | % | | July 19, 2029 |
G | | | | 40,000,000 | | | Semi-Annual | | | 203,557 | | | | 1,326,744 | | | | 38,469,699 | | | | 37,683,952 | | | | 5.72 | % | | | 7.18 | % | | July 19, 2029 |
H | | | | 34,000,000 | | | Semi-Annual | | | 257,317 | | | | 189,150 | | | | 33,553,533 | | | | 33,963,933 | | | | 7.06 | % | | | 7.72 | % | | December 6, 2025 |
I | | | | 95,000,000 | | | Semi-Annual | | | 1,167,106 | | | | (35,795 | ) | | | 93,868,689 | | | | 95,535,220 | | | | 7.10 | % | | | 8.06 | % | | December 6, 2027 |
I | | | | 10,000,000 | | | Semi-Annual | | | 45,871 | | | | (1,737 | ) | | | 9,955,866 | | | | 10,056,339 | | | | 7.10 | % | | | 8.03 | % | | December 6, 2027 |
J | | | | 141,000,000 | | | Semi-Annual | | | 1,975,672 | | | | (982,920 | ) | | | 140,007,248 | | | | 143,066,787 | | | | 7.17 | % | | | 8.21 | % | | December 6, 2029 |
Total | | | $ | 1,865,000,000 | | | | | $ | 6,725,684 | | | $ | 59,172,334 | | | $ | 1,799,101,982 | | | $ | 1,750,941,165 | | | | | | | | | | | |
The Notes are fair valued using an income approach and classified as level 3 in the fair value hierarchy. The discount rates used ranged from 6.89% to 7.28%.
The Fund shall at all times maintain a current rating given by a Nationally Recognized Statistical Rating Organization (an “NRSRO”) of at least Investment Grade with respect to the Notes and shall not at any time have any rating given by a NRSRO of less than Investment Grade with respect to the Notes.
In keeping with the Investment Company Act requirement that the Fund may not issue more than one class of senior securities constituting indebtedness, the Facility and Notes rank pari passu with each other, and the lien on the Fund’s assets securing the Notes is equal and ratable with the lien securing the Facility. The Facility and Notes are senior in all respects to the Fund’s outstanding shares with respect to the payment of dividends and the distribution of assets upon dissolution, liquidation or winding up of the affairs of the Fund.
The Fund complies with Section 8 and Section 18 of the Investment Company Act, governing investment policies and capital structure and leverage, respectively, on an aggregate basis with the Guarantors. The Guarantors also comply with Section 17 of the Investment Company Act relating to affiliated transactions and custody.
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 December 31, 2022.
For U.S. income tax purposes, CCLF SPV, CCLF MCCW, CCLF HOLD (D1), CCLF HOLD (D2), CCLF HOLD (D3), CCLF HOLD (D6), CCLF HOLD (D11), CCLF HOLD (D14), KCLF Holdings, Koala Holdings, and Broadway Funding Holdings II 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 (D1), CCLF HOLD (D2), CCLF HOLD (D3), CCLF HOLD (D6), CCLF HOLD (D11), CCLF HOLD (D14), KCLF Holdings, Koala Holdings, and Broadway Funding Holdings II’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. CCLF HOLD and CCLF HOLD (D3) are a limited liability company that has elected to be taxed as a corporation and is therefore obligated to pay federal and state income tax on its taxable income. Currently, the federal income tax rate for a corporation is 21%. Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is recognized if, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred income tax asset will not be realized.
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 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 Valuation Designee 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 March 31, 2023:
Assets | | Level 1 | | | Level 2 | | | Level 3 | | | Net Asset Value | | | Total | |
Investments, at fair value | | | | | | | | | | | | | | | |
Senior Secured Loans | | $ | - | | | $ | 263,139,323 | | | $ | 9,172,274,524 | | | $ | - | | | $ | 9,435,413,847 | |
Private Investment Vehicles | | | - | | | | - | | | | 89,977,932 | | | | 5,345,561,093 | | | | 5,435,539,025 | |
Collateralized Loan Obligations | | | - | | | | 33,202,257 | | | | 61,138,984 | | | | - | | | | 94,341,241 | |
Preferred Stocks | | | - | | | | - | | | | 96,268,278 | | | | - | | | | 96,268,278 | |
Common Stocks | | | - | | | | - | | | | 9,444,950 | | | | - | | | | 9,444,950 | |
Subordinated Debt | | | - | | | | - | | | | 109,531,011 | | | | - | | | | 109,531,011 | |
Warrants | | | - | | | | - | | | | 6,161,774 | | | | - | | | | 6,161,774 | |
Short-Term Investments | | | 102,183,910 | | | | - | | | | - | | | | - | | | | 102,183,910 | |
Total Investments, at fair value | | $ | 102,183,910 | | | $ | 296,341,580 | | | $ | 9,544,797,453 | | | $ | 5,345,561,093 | | | $ | 15,288,884,036 | |
| | | | | | | | | | | | | | | | | | | | |
Other Financial Instruments1 | | | | | | | | | | | | | | | | | | | | |
Forward Contracts | | $ | - | | | $ | 950,031 | | | $ | - | | | $ | - | | | $ | 950,031 | |
Swap Contracts | | | - | | | | 1,020,452 | | | | - | | | | - | | | | 1,020,452 | |
Total Assets | | $ | 102,183,910 | | | $ | 298,312,063 | | | $ | 9,544,797,453 | | | $ | 5,345,561,093 | | | $ | 15,290,854,519 | |
Liabilities | | | | | | | | | | | | | | | | | | | | |
Investments, at fair value | | | | | | | | | | | | | | | | | | | | |
Reverse Repurchase Agreement | | $ | - | | | $ | 4,050,000 | | | $ | - | | | $ | - | | | $ | 4,050,000 | |
Other Financial Instruments1 | | | | | | | | | | | | | | | | | | | | |
Forward Contracts | | | - | | | | 3,506,696 | | | | - | | | | - | | | | 3,506,696 | |
Swap Contracts | | | - | | | | 60,192,786 | | | | - | | | | - | | | | 60,192,786 | |
Total Liabilities, at fair value | | $ | - | | | $ | 67,749,482 | | | $ | - | | | $ | - | | | $ | 67,749,482 | |
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 June 30, 2023:
| | Senior Secured Loans | | | Private Investment Vehicles | | | Collateralized Loan Obligations | | | Preferred Stocks | | | Subordinated Debt | | | Warrants | | | Common Stocks | | | Total | |
Balance as of April 1, 2023 | | $ | 9,091,742,653 | | | $ | 35,925,426 | | | $ | 81,824,551 | | | $ | 88,528,773 | | | $ | 162,219,034 | | | $ | 4,928,283 | | | $ | 8,443,546 | | | $ | 9,473,612,266 | |
Purchases | | | 1,797,073,229 | | | | 52,840,000 | | | | 7,350,000 | | | | 7,274,999 | | | | 415,583 | | | | - | | | | - | | | | 1,864,953,811 | |
Sales/Paydowns | | | (508,673,613 | ) | | | - | | | | - | | | | - | | | | (54,054,054 | ) | | | - | | | | - | | | | (562,727,667 | ) |
Realized gains (losses)1 | | | 953,194 | | | | - | | | | - | | | | - | | | | 1,882,304 | | | | - | | | | - | | | | 2,835,498 | |
Original issue discount and amendment fees | | | (9,781,973 | ) | | | 198,703 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (9,583,270 | ) |
Accretion | | | 3,207,596 | | | | 6,747 | | | | 40,157 | | | | - | | | | 15,173 | | | | - | | | | - | | | | 3,269,673 | |
Change in Unrealized appreciation (depreciation) | | | 36,842,718 | | | | 1,007,056 | | | | (4,494,524 | ) | | | 464,506 | | | | (947,029 | ) | | | 1,233,491 | | | | 1,001,404 | | | | 35,107,622 | |
Transfers In2 | | | 48,839,046 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 48,839,046 | |
Transfers Out3 | | | (1,287,928,326 | ) | | | - | | | | (23,581,200 | ) | | | - | | | | - | | | | - | | | | - | | | | (1,311,509,526 | ) |
Balance as of June 30, 2023 | | $ | 9,172,274,524 | | | $ | 89,977,932 | | | $ | 61,138,984 | | | $ | 96,268,278 | | | $ | 109,531,011 | | | $ | 6,161,774 | | | $ | 9,444,950 | | | $ | 9,544,797,453 | |
Net change in unrealized appreciation/(depreciation) attributable to Level 3 investments held at June 30, 2023 | | $ | 33,422,281 | | | $ | 1,007,056 | | | $ | (4,764,237 | ) | | $ | 464,506 | | | $ | (947,029 | ) | | $ | 1,233,491 | | | $ | 1,001,404 | | | $ | 31,417,472 | |
1 | Senior Secured Loans includes paydown gains (losses) of $1,551,422. |
2 | Transferred from Level 2 to Level 3 because observable market data became unavailable for the investments. |
| |
3 | Transferred from Level 3 to Level 2 because observable market data became available for the investments. $1,268,400,588 represents unfunded loan commitments. |