UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
----------------------------------------------------------------
FORM N-CSR
CERTIFIED SHAREHOLDER REPORT
OF REGISTERED MANAGEMENT
INVESTMENT COMPANIES
Investment Company Act File Number 811-23333
----------------------------------------------------------------
Cliffwater Corporate Lending Fund
(Exact name of registrant as specified in charter)
----------------------------------------------------------------
c/o UMB Fund Services, Inc.
235 West Galena Street
Milwaukee, WI 53212
Registrant’s telephone number, including area code: (414) 299-2000
Timothy M. Bonin
235 West Galena Street
Milwaukee, WI 53212
(Name and address of agent for service)
----------------------------------------------------------------
Date of fiscal year end: March 31
Date of reporting period: March 31, 2024
Item 1. Report to Shareholders
(a) | | The annual report of the registrant for the year ended March 31, 2024 transmitted to shareholders pursuant to Rule 30e-1 promulgated under the Investment Company Act of 1940, as amended (the “1940 Act”), is as follows: |
CLIFFWATER CORPORATE LENDING FUND

Annual Report
For the Year Ended March 31, 2024
Cliffwater Corporate Lending Fund |
Table of Contents For the Year Ended March 31, 2024 |
This report is submitted for the general information of the shareholders of the Fund. It is not authorized for distribution to prospective investors unless preceded or accompanied by an effective prospectus, which includes information regarding the Fund’s risks, objectives, fees and expenses, experience of its management and other information.
www.cliffwaterfunds.com
1
Cliffwater Corporate Lending Fund |
Letter to Shareholders March 31, 2024 (Unaudited) |
To our shareholders:
We recently completed four and three-quarter years of operation and want to thank you for the continued trust you have placed in us. Performance has been consistently strong relative to our objective.
The Cliffwater Corporate Lending Fund (the “Fund”) produced a net 9.22% annualized return from its June 5, 2019 inception, through March 31, 2024. This compares to a 5.38% annualized return for the Morningstar LSTA US Leveraged Loan Index. The Fund also reported relatively consistent monthly returns. Its annualized standard deviation measured 1.93% for the same period compared to 7.25% for the Morningstar LSTA US Leveraged Loan Index.
The Fund experienced strong investor inflows over the trailing year, with net-asset-value growing from $11.1 billion on March 31, 2023, to $17.9 billion on March 31, 2024. This asset growth has been supported by significant investment in personnel and technology to grow our platform and the onboarding of additional strategic lending partners to access high quality senior corporate loans. Factors materially affecting the Fund’s performance during the most recently completed quarter include a high current cash yield, and few realized losses.
We remain confident in the Fund’s continued performance despite the uncertain economic environment brought on by inflation and the Fed’s increase in interest rates. We believe that, during the past year, the Fund’s 11.0% distribution yield remained attractive, and we believe that the floating rate nature of our loans helped mitigate risk in an uncertain interest rate environment.
We again sincerely thank you for your support.
Regards,
Stephen L. Nesbitt
Chief Investment Officer
Cliffwater LLC
2
Cliffwater Corporate Lending Fund |
Letter to Shareholders March 31, 2024 (Unaudited) (Continued) |
Important Disclosures
The Fund’s investment program is speculative and entails substantial risks. There can be no assurance that the Fund’s investment objectives will be achieved or that its investment program will be successful. Investors should consider the Fund as a supplement to an overall investment program and should invest only if they are willing to undertake the risks involved. Investors could lose some or all of their investment.
Shares are an illiquid investment.
We do not intend to list the Fund’s shares (“Shares”) on any securities exchange and we do not expect a secondary market in the Shares to develop.
You should generally not expect to be able to sell your Shares (other than through the limited repurchase process), regardless of how we perform.
Although we are required to implement a Share repurchase program, only a limited number of Shares will be eligible for repurchase by us.
You should consider that you may not have access to the money you invest for an indefinite period of time.
An investment in the Shares is not suitable for you if you have foreseeable need to access the money you invest.
Because you will be unable to sell your Shares or have them repurchased immediately, you will find it difficult to reduce your exposure on a timely basis during a market downturn.
Cybersecurity risks have significantly increased in recent years and the Fund could suffer such losses in the future. One of the fundamental risks associated with the Fund’s investments is the risk that an issuer will be unable to make principal and interest payments on its outstanding debt obligations when due. Other risk factors include interest rate risk (a rise in interest rates causes a decline in the value of debt securities) and prepayment risk (the debtor may pay its obligation early, reducing the amount of interest payments).
3
Cliffwater Corporate Lending Fund |
Fund Performance March 31, 2024 (Unaudited) |

This graph compares a hypothetical $10,000,000 investment in the Fund’s Class I Shares with a similar investment in the Morningstar LSTA US Leveraged Loan Index and the Bloomberg Aggregate Bond Index. These indices do not serve as benchmarks for the Fund and are shown for illustrative purposes only. The Fund does not have a designated performance benchmark. Results include the reinvestment of all dividends and capital gains. These indices do not reflect expenses, fees, or sales charges, which would lower performance.
The Morningstar LSTA Leveraged Loan Index is designed to deliver comprehensive, precise coverage of the US leveraged loan market. The Morningstar LSTA US Leveraged Loan Index is a market value weighted index tracking institutional leveraged loans in the United States based upon market weightings, spreads and interest payment, including Term Loan A, Term Loan B and Second Lien tranches. The Morningstar LSTA US Leveraged Loan Index is unmanaged and it is not available for investment.
The Bloomberg Bond Aggregate Index is a broad based, market capitalization-weighted bond market index representing intermediate term investment grade bonds traded in the United States. The index is unmanaged and it is not available for investment.
Average Annual Total Returns as of March 31, 2024 | | 1 Year | | 3 Year | | Since Inception |
Cliffwater Corporate Lending Fund (Inception Date June 5, 2019) | | 13.34 | % | | 9.86 | % | | 9.18 | % |
Morningstar LSTA US Leveraged Loan Index | | 12.47 | % | | 5.99 | % | | 5.36 | % |
Bloomberg Aggregate Bond Index | | 1.70 | % | | -2.46 | % | | -0.02 | % |
The performance data quoted here represents past performance and past performance is not a guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. Current performance may be lower or higher than the performance information quoted. The most recent quarter end performance may be obtained by calling 1 (888) 442-4420.
For the period from the Fund’s inception through March 6, 2023, the Investment Manager contractually waived management fees and voluntarily reimbursed expenses for the Fund (together, the “Waiver and Reimbursement”). The performance quoted above reflects the Waiver and Reimbursement in effect through March 6, 2023 and would have been lower in its absence.
For the Fund’s current expense ratios, please refer to the Consolidated Financial Highlights Section of this report.
Returns reflect the reinvestment of distributions made by the Fund, if any. The graph and the performance table above do not reflect the deduction of taxes that a shareholder would pay on Fund distributions or the redemption of Fund shares.
4
Cliffwater Corporate Lending Fund |
Report of Independent Registered Public Accounting Firm |
To the Shareholders and Board of Trustees of
Cliffwater Corporate Lending Fund
Opinion on the Financial Statements
We have audited the accompanying consolidated statement of assets and liabilities, including the consolidated schedules of investments, swap contracts, and forward foreign currency exchange contracts, of Cliffwater Corporate Lending Fund (the “Fund”) as of March 31, 2024, the related consolidated statements of operations, cash flows, and the statements of changes in net assets, the related notes, and the consolidated financial highlights for each of the periods indicated below (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Fund as of March 31, 2024, the results of its operations, its cash flows, the changes in net assets, and the financial highlights for each of the periods indicated below in conformity with accounting principles generally accepted in the United States of America.
Fund Name | Consolidated Statements of Operations and Cash Flows | Consolidated Statements of Changes in Net Assets | Consolidated Financial Highlights |
Cliffwater Corporate Lending Fund | For the year ended March 31, 2024 | For the years ended March 31, 2024, and 2023 | For the years ended March 31, 2024, 2023, for the period January 1, 2022 through March 31, 2022, for the years ended December 31, 2021, and 2020, and for the period March 6, 2019 (commencement of operations) through December 31, 2019 |
Basis for Opinion
These financial statements are the responsibility of the Fund’s management. Our responsibility is to express an opinion on the Fund’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Fund in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement whether due to error or fraud.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our procedures included confirmation of securities owned as of March 31, 2024, by correspondence with the custodian, brokers, agent banks, and underlying fund administrators or managers; when replies were not received, we performed other auditing procedures. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
We have served as the auditor of one or more investment companies advised by Cliffwater LLC since 2019.

COHEN & COMPANY, LTD.
Cleveland, Ohio
June 6, 2024
5
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans — 77.9% | | | | | | | | | | | | | | | | | | | | | | |
Business Services — 2.6% | | | | | | | | | | | | | | | | | | | | | | |
ALKU Intermediate Holdings, LLC | | First Lien Term Loan | | 11.58% | | SOFR | | 625 | | 5/23/2029 | | USD | | 22,443,750 | | $ | 21,939,022 | | | $ | 22,244,001 | 1,2,3 |
ALKU Intermediate Holdings, LLC | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 5/23/2029 | | USD | | 2,475,000 | | | 2,426,270 | | | | 2,427,061 | 1,2,3 |
AMCP Clean Acquisition Company, LLC | | First Lien Term Loan | | 10.33% | | SOFR | | 500 | | 6/15/2028 | | USD | | 1,630,399 | | | 1,606,066 | | | | 1,605,943 | 1,2,3,4 |
American Academy Holdings, LLC | | First Lien Term Loan | | 16.45%, 5.25% PIK | | SOFR | | 575 | | 1/1/2025 | | USD | | 2,420,993 | | | 2,357,864 | | | | 2,418,073 | 1,2,3,5 |
American Academy Holdings, LLC | | Revolver | | 0.50% | | | | | | 1/1/2025 | | USD | | 159,533 | | | (187 | ) | | | (192 | )1,3,6 |
American Academy Holdings, LLC | | First Lien Term Loan | | 11.17%, 5.25% PIK | | SOFR | | 575 | | 1/1/2025 | | USD | | 6,354,845 | | | 6,347,378 | | | | 6,347,181 | 1,2,3,5 |
Applied Technical Services, LLC | | Delayed Draw | | 11.20% | | SOFR | | 575 | | 12/29/2026 | | USD | | 5,618,864 | | | 5,416,587 | | | | 5,510,374 | 1,2,3 |
Applied Technical Services, LLC | | Revolver | | 13.25% | | PRIME | | 475 | | 12/29/2026 | | USD | | 909,091 | | | 620,362 | | | | 602,809 | 1,2,3,7 |
Applied Technical Services, LLC | | Delayed Draw | | 11.45% | | SOFR | | 600 | | 12/29/2026 | | USD | | 3,346,818 | | | 3,307,305 | | | | 3,289,603 | 1,2,3 |
Applied Technical Services, LLC | | First Lien Term Loan | | 11.45% | | SOFR | | 600 | | 12/29/2026 | | USD | | 681,818 | | | 670,010 | | | | 669,231 | 1,2,3 |
Applied Technical Services, LLC | | First Lien Term Loan | | 11.20% | | SOFR | | 575 | | 12/29/2026 | | USD | | 9,856,154 | | | 9,713,207 | | | | 9,665,850 | 1,2,3,4 |
Applied Technical Services, LLC | | Delayed Draw | | 11.07% | | SOFR | | 575 | | 12/29/2026 | | USD | | 5,978,033 | | | 1,737,832 | | | | 1,737,765 | 1,2,3,4,7 |
Applied Technical Services, LLC | | Revolver | | 11.06% | | PRIME | | 475 | | 12/29/2026 | | USD | | 729,895 | | | 220,557 | | | | 220,048 | 1,2,3,4,7 |
BC Group Holdings, Inc. | | First Lien Term Loan | | 11.18% | | SOFR | | 575 | | 12/21/2025 | | USD | | 1,116,381 | | | 1,094,577 | | | | 1,094,054 | 1,2,3,4 |
Denali Buyerco LLC | | Delayed Draw | | 1.00% | | | | | | 9/15/2028 | | USD | | 30,487,805 | | | (456,773 | ) | | | (457,317 | )1,3,4,6 |
Denali Buyerco LLC | | First Lien Term Loan | | 10.92% | | SOFR | | 550 | | 9/15/2028 | | USD | | 19,512,195 | | | 19,220,046 | | | | 19,219,512 | 1,2,3,4 |
DISA Holdings Corp. | | Delayed Draw | | 1.00% | | | | | | 9/9/2028 | | USD | | 3,436,707 | | | (51,291 | ) | | | (51,551 | )1,3,4,6 |
DISA Holdings Corp. | | Revolver | | 0.50% | | | | | | 9/9/2028 | | USD | | 1,145,569 | | | (17,009 | ) | | | (17,184 | )1,3,4,6 |
DISA Holdings Corp. | | First Lien Term Loan | | 10.34% | | SOFR | | 500 | | 9/9/2028 | | USD | | 4,582,276 | | | 4,514,089 | | | | 4,513,542 | 1,2,3,4 |
FR Vision Holdings, Inc. | | Revolver | | 0.50% | | | | | | 1/22/2030 | | USD | | 352,951 | | | (6,872 | ) | | | (6,980 | )1,3,4,6 |
FR Vision Holdings, Inc. | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 1/21/2031 | | USD | | 2,788,395 | | | 2,733,474 | | | | 2,733,249 | 1,2,3,4 |
Helios Service Partners, LLC | | Delayed Draw | | 1.00% | | | | | | 3/19/2027 | | USD | | 1,063,199 | | | (24,940 | ) | | | (25,783 | )1,3,4,6 |
HPS Business Services | | First Lien Term Loan | | 13.41% | | SOFR | | 800 | | 11/2/2025 | | USD | | 4,001,250 | | | 4,001,208 | | | | 4,001,250 | 1,2,3 |
HPS Business Services | | Delayed Draw | | 1.00% | | | | | | 11/6/2028 | | USD | | 357,715 | | | (13,723 | ) | | | (7,736 | )1,3,4,6 |
HPS Business Services | | First Lien Term Loan | | 10.71% | | SOFR | | 525 | | 11/6/2028 | | USD | | 993,479 | | | 960,079 | | | | 971,994 | 1,2,3,4 |
KeyImpact Holdings, Inc. | | First Lien Term Loan | | 11.81% | | SOFR | | 650 | | 1/31/2029 | | USD | | 7,000,000 | | | 6,829,197 | | | | 6,830,530 | 1,2,3 |
Lynx Franchising, LLC | | First Lien Term Loan | | 12.23% | | SOFR | | 675 | | 12/18/2026 | | USD | | 4,923,858 | | | 4,864,236 | | | | 4,893,759 | 1,2,3 |
Lynx Franchising, LLC | | First Lien Term Loan | | 12.23% | | SOFR | | 675 | | 12/23/2026 | | USD | | 5,000,000 | | | 4,962,596 | | | | 4,969,436 | 1,2,3 |
Majco LLC | | Delayed Draw | | 9.95% | | SOFR | | 450 | | 12/23/2028 | | USD | | 9,240,000 | | | 7,223,611 | | | | 7,119,744 | 1,2,3,7 |
Majco LLC | | Revolver | | 9.92% | | SOFR | | 450 | | 12/23/2027 | | USD | | 1,666,667 | | | 266,667 | | | | 238,963 | 1,2,3,7 |
Majco LLC | | First Lien Term Loan | | 9.95% | | SOFR | | 450 | | 12/23/2028 | | USD | | 8,842,500 | | | 8,754,075 | | | | 8,695,518 | 1,2,3 |
Majco LLC | | First Lien Term Loan | | 10.33% | | SOFR | | 475 | | 9/21/2028 | | USD | | 1,400,220 | | | 1,393,234 | | | | 1,393,219 | 1,2,3,4 |
Management Consulting & Research, LLC | | Revolver | | 0.50% | | | | | | 8/16/2027 | | USD | | 2,195,341 | | | — | | | | (15,335 | )1,3,6 |
Management Consulting & Research, LLC | | Delayed Draw | | 11.08% | | SOFR | | 575 | | 8/16/2027 | | USD | | 5,177,962 | | | 5,100,520 | | | | 5,141,792 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
6
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Business Services (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Management Consulting & Research, LLC | | Delayed Draw | | 11.23% | | SOFR | | 575 | | 10/29/2027 | | USD | | 30,000,000 | | $ | 4,260,771 | | | $ | 4,419,013 | 1,2,3,7 |
National EC Services, Inc. | | Delayed Draw | | 1.00% | | | | | | 7/1/2026 | | USD | | 1,177,274 | | | (16,839 | ) | | | (16,745 | )1,3,6 |
National EC Services, Inc. | | First Lien Term Loan | | 12.43% | | SOFR | | 700 | | 7/1/2026 | | USD | | 3,122,956 | | | 3,100,118 | | | | 3,099,343 | 1,2,3 |
Orion Group FM Holdings, LLC | | Delayed Draw | | 11.57% | | SOFR | | 625 | | 6/30/2029 | | USD | | 21,710,526 | | | 3,661,842 | | | | 3,530,487 | 1,2,3,7 |
Orion Group FM Holdings, LLC | | Revolver | | 11.56% | | SOFR | | 625 | | 6/30/2029 | | USD | | 4,342,105 | | | 1,816,447 | | | | 1,835,045 | 1,2,3,7 |
Orion Group FM Holdings, LLC | | First Lien Term Loan | | 11.56% | | SOFR | | 625 | | 6/30/2029 | | USD | | 28,875,000 | | | 28,479,903 | | | | 28,565,548 | 1,2,3 |
Orion Group FM Holdings, LLC | | Delayed Draw | | 11.93% | | SOFR | | 625 | | 3/19/2027 | | USD | | 1,970,276 | | | 1,791,145 | | | | 1,802,521 | 1,2,3,4,7 |
Orion Group FM Holdings, LLC | | Revolver | | 11.66% | | SOFR | | 600 | | 3/19/2027 | | USD | | 1,000 | | | 560 | | | | 556 | 1,2,3,4,7 |
Orion Group FM Holdings, LLC | | First Lien Term Loan | | 11.88% | | SOFR | | 625 | | 3/19/2027 | | USD | | 1,047,661 | | | 1,023,495 | | | | 1,025,631 | 1,2,3,4 |
PAS Parent, Inc. | | Revolver | | 0.50% | | | | | | 12/30/2027 | | USD | | 750,000 | | | (13,900 | ) | | | (13,760 | )1,3,6 |
PAS Parent, Inc. | | Delayed Draw | | 10.83% | | SOFR | | 500 | | 12/30/2028 | | USD | | 6,750,000 | | | 3,362,380 | | | | 3,369,283 | 1,2,3,7 |
Pavion Corp. | | First Lien Term Loan | | 11.07% | | SOFR | | 575 | | 10/30/2030 | | USD | | 13,483,333 | | | 13,222,571 | | | | 13,365,824 | 1,2,3,4 |
Pavion Corp. | | Delayed Draw | | 11.05% | | SOFR | | 575 | | 10/30/2030 | | USD | | 3,180,840 | | | 933,028 | | | | 967,229 | 1,2,3,4,7 |
Pinstripe Holdings, LLC | | Revolver | | 0.50% | | | | | | 12/23/2026 | | USD | | 2,539,683 | | | (245,159 | ) | | | (251,830 | )1,3,6 |
Pinstripe Holdings, LLC | | First Lien Term Loan | | 10.97% | | SOFR | | 550 | | 12/23/2027 | | USD | | 4,987,277 | | | 4,866,325 | | | | 4,867,144 | 1,2,3 |
RPX Corporation | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 10/23/2025 | | USD | | 16,952,266 | | | 16,795,240 | | | | 16,858,929 | 1,2,3 |
S4T Holdings Corp. | | Delayed Draw | | 11.45% | | SOFR | | 600 | | 12/27/2026 | | USD | | 5,421,345 | | | 5,330,964 | | | | 5,475,559 | 1,2,3 |
S4T Holdings Corp. | | First Lien Term Loan | | 11.45% | | SOFR | | 600 | | 12/27/2026 | | USD | | 15,119,697 | | | 14,977,979 | | | | 15,270,894 | 1,2,3 |
Schill Landscaping | | Delayed Draw | | 1.00% | | | | | | 12/16/2027 | | USD | | 1,497,816 | | | — | | | | — | 1,3,6 |
Secret Bidco Limited | | Delayed Draw | | 1.00% | | | | | | 11/28/2030 | | GBP | | 2,461,152 | | | 571,413 | | | | 560,878 | 1,3,6,8 |
Secret Bidco Limited | | Revolver | | 0.50% | | | | | | 5/28/2024 | | GBP | | 1,476,691 | | | 397,758 | | | | 387,112 | 1,3,6,8 |
Secret Bidco Limited | | First Lien Term Loan | | 11.19% | | SONIA | | 600 | | 11/28/2030 | | GBP | | 15,623,390 | | | 19,255,275 | | | | 19,183,843 | 1,2,3,8 |
STV Group, Inc. | | First Lien Term Loan | | 10.33% | | ARR | | 500 | | 3/20/2031 | | USD | | 565,052 | | | 559,419 | | | | 559,401 | 1,2,3 |
STV Group, Inc. | | Delayed Draw | | 1.00% | | | | | | 3/20/2031 | | USD | | 161,444 | | | — | | | | — | 1,3,6 |
STV Group, Inc. | | Revolver | | 0.50% | | | | | | 3/20/2030 | | USD | | 113,010 | | | — | | | | — | 1,3,6 |
Total Safety U.S., Inc. | | First Lien Term Loan | | 11.83% | | SOFR | | 650 | | 6/30/2029 | | USD | | 19,458,785 | | | 18,683,253 | | | | 18,680,433 | 1,2,3 |
Trilon Group, LLC | | Delayed Draw | | 11.99% | | SOFR | | 650 | | 5/15/2029 | | USD | | 5,214,286 | | | 5,057,857 | | | | 5,088,471 | 1,2,3,4 |
Trilon Group, LLC | | First Lien Term Loan | | 11.96% | | SOFR | | 650 | | 5/15/2029 | | USD | | 4,749,821 | | | 4,620,834 | | | | 4,635,213 | 1,2,3,4 |
Trilon Group, LLC | | Delayed Draw | | 11.71% | | SOFR | | 625 | | 5/27/2029 | | USD | | 39,660,256 | | | 31,518,114 | | | | 30,944,730 | 1,2,3,7 |
Trilon Group, LLC | | First Lien Term Loan | | 11.72% | | SOFR | | 625 | | 5/27/2029 | | USD | | 23,802,852 | | | 23,167,800 | | | | 23,049,834 | 1,2,3 |
Trilon Group, LLC | | Delayed Draw | | 11.74% | | SOFR | | 625 | | 5/27/2029 | | USD | | 6,306,122 | | | 215,946 | | | | 46,195 | 1,2,3,7 |
UP Intermediate II LLC | | Revolver | | 0.50% | | | | | | 3/14/2030 | | USD | | 658,132 | | | (16,323 | ) | | | (16,453 | )1,3,4,6 |
See accompanying Notes to Consolidated Financial Statements.
7
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Business Services (Continued) | | | | | | | | | | | | | | | | | | | | | | |
UP Intermediate II LLC | | First Lien Term Loan | | 10.58% | | SOFR | | 525 | | 3/14/2031 | | USD | | 754,256 | | $ | 735,486 | | | $ | 735,400 | 1,2,3,4 |
Valcourt Holdings II, LLC | | First Lien Term Loan | | 11.21% | | SOFR | | 575 | | 11/17/2029 | | USD | | 40,944,314 | | | 40,159,580 | | | | 40,150,412 | 1,2,3 |
Valcourt Holdings II, LLC | | Delayed Draw | | 11.22% | | SOFR | | 575 | | 11/17/2029 | | USD | | 13,537,906 | | | 3,971,197 | | | | 3,971,021 | 1,2,3,7 |
Vehicle Management Services LLC | | First Lien Term Loan | | 11.86% | | SOFR | | 625 | | 7/26/2027 | | USD | | 35,000,000 | | | 34,303,381 | | | | 34,300,000 | 1,2,3 |
Vistage Worldwide, Inc. | | First Lien Term Loan | | 10.05% | | SOFR | | 475 | | 7/13/2029 | | USD | | 15,000,000 | | | 14,926,701 | | | | 15,018,750 | 1,2 |
VRC Companies, LLC | | Revolver | | 11.07% | | PRIME | | 450 | | 6/29/2027 | | USD | | 565,646 | | | 113,129 | | | | 112,911 | 1,2,3,7 |
VRC Companies, LLC | | First Lien Term Loan | | 11.07% | | SOFR | | 550 | | 6/29/2027 | | USD | | 17,782,486 | | | 17,571,226 | | | | 17,775,013 | 1,2,3 |
VRC Companies, LLC | | First Lien Term Loan | | 11.07% | | SOFR | | 550 | | 6/29/2027 | | USD | | 10,621,437 | | | 10,499,331 | | | | 10,617,330 | 1,2,3 |
| | | | | | | | | | | | | | | | | 457,367,521 | | | | 457,943,588 | |
Communications — 2.8% | | | | | | | | | | | | | | | | | | | | | | |
1236904 B.C. Ltd. | | First Lien Term Loan | | 10.94% | | SOFR | | 561 | | 3/4/2027 | | USD | | 2,884,374 | | | 2,823,315 | | | | 2,791,681 | 1,2,3,9 |
AG-Twin Brook Communication Services | | First Lien Term Loan | | 11.60%, 5.00% PIK | | SOFR | | 100 | | 9/30/2026 | | USD | | 24,632,367 | | | 24,412,598 | | | | 24,245,782 | 1,2,3,4,5,7 |
ARC Media Holdings Limited | | First Lien Term Loan | | 12.72% | | SOFR | | 725 | | 10/31/2027 | | USD | | 2,276,238 | | | 2,203,877 | | | | 2,160,846 | 1,2,3 |
Barkley, LLC | | First Lien Term Loan | | 11.17% | | SOFR | | 575 | | 9/29/2028 | | USD | | 1,577,900 | | | 1,546,742 | | | | 1,546,342 | 1,2,3 |
Becklar, LLC | | Delayed Draw | | 12.28% | | SOFR | | 685 | | 12/21/2026 | | USD | | 665,884 | | | 660,392 | | | | 660,314 | 1,2,3 |
Becklar, LLC | | First Lien Term Loan | | 12.28% | | SOFR | | 685 | | 12/21/2026 | | USD | | 1,526,677 | | | 1,514,086 | | | | 1,513,907 | 1,2,3 |
Blueco 22 Limited | | Delayed Draw | | 12.46% | | SONIA | | 750 | | 8/23/2033 | | GBP | | 457,303 | | | 258,079 | | | | 263,383 | 1,2,3,7,8 |
Blueco 22 Limited | | First Lien Term Loan | | 12.46% | | SONIA | | 750 | | 8/23/2033 | | GBP | | 685,955 | | | 846,965 | | | | 842,548 | 1,2,3,8 |
BrightSign | | First Lien Term Loan | | 11.21% | | SOFR | | 575 | | 10/14/2027 | | USD | | 4,924,623 | | | 4,830,739 | | | | 4,756,507 | 1,2,3 |
Broadcast Music, Inc. | | Revolver | | 0.50% | | | | | | 2/8/2030 | | USD | | 1,205,483 | | | (29,424 | ) | | | (29,111 | )1,3,4,6 |
Broadcast Music, Inc. | | First Lien Term Loan | | 11.07% | | SOFR | | 575 | | 2/8/2030 | | USD | | 7,048,104 | | | 6,874,865 | | | | 6,877,899 | 1,2,3,4 |
CM Acquisitions Holdings, Inc. | | Delayed Draw | | 10.21% | | SOFR | | 475 | | 5/6/2025 | | USD | | 295,074 | | | 291,275 | | | | 288,250 | 1,2,3 |
CM Acquisitions Holdings, Inc. | | Incremental Term Loan | | 10.21% | | SOFR | | 475 | | 5/6/2025 | | USD | | 3,376,340 | | | 3,358,229 | | | | 3,298,252 | 1,2,3 |
CSL DualCom Ltd. | | First Lien Term Loan | | 10.22% | | SONIA | | 503 | | 9/25/2027 | | GBP | | 1,772,638 | | | 2,374,536 | | | | 2,232,613 | 1,2,3,8 |
EP Purchaser, LLC | | Second Lien Term Loan | | 12.07% | | SOFR | | 650 | | 11/4/2029 | | USD | | 10,000,000 | | | 9,850,000 | | | | 9,359,696 | 1,2,3 |
Fingerpaint Marketing, Inc. | | Delayed Draw | | 12.15% | | SOFR | | 675 | | 12/30/2026 | | USD | | 8,543,888 | | | 8,461,290 | | | | 8,349,225 | 1,2,3 |
Fingerpaint Marketing, Inc. | | Revolver | | 13.75% | | PRIME | | 675 | | 12/30/2026 | | USD | | 1,680,108 | | | 1,272,217 | | | | 1,232,138 | 1,2,3,7 |
Fingerpaint Marketing, Inc. | | First Lien Term Loan | | 12.15% | | SOFR | | 675 | | 12/30/2026 | | USD | | 11,367,976 | | | 11,238,491 | | | | 11,107,408 | 1,2,3 |
Fingerpaint Marketing, Inc. | | Revolver | | 12.15% | | PRIME | | 675 | | 12/30/2026 | | USD | | 336,022 | | | 325,941 | | | | 327,073 | 1,2,3 |
FuseFX, LLC | | First Lien Term Loan | | 11.60%, 5.00% PIK | | SOFR | | 100 | | 9/30/2026 | | USD | | 12,174,963 | | | 12,096,190 | | | | 12,039,771 | 1,2,3,4,5 |
Global Music Rights | | Revolver | | 0.50% | | | | | | 8/27/2029 | | USD | | 12,665,816 | | | (252,688 | ) | | | (253,316 | )1,3,6 |
Global Music Rights | | First Lien Term Loan | | 11.06% | | SOFR | | 550 | | 8/27/2030 | | USD | | 197,196,486 | | | 193,258,314 | | | | 193,252,556 | 1,2,3 |
HH Global Finance Limited | | First Lien Term Loan | | 11.82% | | SOFR | | 618 | | 2/25/2027 | | USD | | 15,000,000 | | | 14,887,500 | | | | 14,193,670 | 1,2,3,4 |
Iconic Purchaser Corporation | | Revolver | | 10.93% | | SOFR | | 550 | | 11/16/2027 | | USD | | 1,538,462 | | | 914,971 | | | | 890,217 | 1,2,3,7 |
See accompanying Notes to Consolidated Financial Statements.
8
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Communications (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Iconic Purchaser Corporation | | First Lien Term Loan | | 11.43% | | SOFR | | 600 | | 11/16/2028 | | USD | | 18,279,306 | | $ | 18,005,372 | | | $ | 17,851,053 | 1,2,3 |
MBS Holdings, Inc. | | Revolver | | 0.50% | | | | | | 4/6/2027 | | USD | | 1,271,186 | | | — | | | | (14,768 | )1,3,6 |
MBS Holdings, Inc. | | First Lien Term Loan | | 11.18% | | SOFR | | 575 | | 4/6/2027 | | USD | | 13,385,593 | | | 13,218,273 | | | | 13,230,083 | 1,2,3 |
MBS Holdings, Inc. | | First Lien Term Loan | | 11.68% | | SOFR | | 625 | | 4/16/2027 | | USD | | 1,016,949 | | | 1,000,699 | | | | 1,002,203 | 1,2,3 |
MBS Services Holdings, LLC | | First Lien Term Loan | | 11.93% | | SOFR | | 650 | | 4/16/2027 | | USD | | 963,686 | | | 946,805 | | | | 952,491 | 1,2,3 |
MBS Services Holdings, LLC | | Revolver | | 0.50% | | | | | | 2/26/2026 | | USD | | 109,785 | | | (1,169 | ) | | | (1,199 | )1,3,6 |
MBS Services Holdings, LLC | | First Lien Term Loan | | 12.23% | | SOFR | | 675 | | 2/26/2026 | | USD | | 4,968,275 | | | 4,915,316 | | | | 4,913,999 | 1,2,3 |
MBS Services Holdings, LLC | | First Lien Term Loan | | 12.21% | | SOFR | | 675 | | 2/26/2026 | | USD | | 1,536,090 | | | 1,519,686 | | | | 1,519,309 | 1,2,3 |
Mc Group Ventures Corporation | | First Lien Term Loan | | 10.91% | | SOFR | | 550 | | 6/30/2027 | | USD | | 15,000,000 | | | 14,805,051 | | | | 14,938,334 | 1,2,3 |
Mc Group Ventures Corporation | | Delayed Draw | | 10.91% | | SOFR | | 550 | | 6/30/2027 | | USD | | 9,464,111 | | | 7,730,784 | | | | 7,901,165 | 1,2,3,7 |
Mood Media LLC | | Revolver | | 0.50% | | | | | | 12/31/2025 | | USD | | 440,983 | | | (5,450 | ) | | | (5,620 | )1,3,6 |
Mood Media LLC | | First Lien Term Loan | | 12.21% | | SOFR | | 675 | | 12/31/2025 | | USD | | 4,842,944 | | | 4,782,875 | | | | 4,781,223 | 1,2,3 |
OneCare Media, LLC | | Revolver | | 0.50% | | | | | | 9/29/2026 | | USD | | 1,333,333 | | | (20,000 | ) | | | (22,830 | )1,3,6 |
OneCare Media, LLC | | First Lien Term Loan | | 11.93% | | SOFR | | 650 | | 9/29/2026 | | USD | | 8,570,932 | | | 8,494,231 | | | | 8,424,175 | 1,2,3 |
Permaconn TopCo Pty, Ltd. | | First Lien Term Loan | | 10.15% | | BBSY | | 575 | | 12/8/2027 | | AUD | | 2,800,000 | | | 1,920,726 | | | | 1,811,600 | 1,2,3,8 |
Royal Buyer, LLC | | Delayed Draw | | 1.00% | | | | | | 8/31/2028 | | USD | | 1,418,863 | | | (14,000 | ) | | | (13,109 | )1,3,6 |
Royal Buyer, LLC | | First Lien Term Loan | | 11.33% | | SOFR | | 600 | | 8/31/2028 | | USD | | 4,270,777 | | | 4,228,947 | | | | 4,231,319 | 1,2,3 |
TA TT Buyer, LLC | | First Lien Term Loan | | 10.30% | | SOFR | | 500 | | 4/1/2029 | | USD | | 24,348,434 | | | 24,109,239 | | | | 24,480,403 | 1,2 |
The Chempetitive Group | | Delayed Draw | | 1.00% | | | | | | 3/22/2029 | | USD | | 1,570,000 | | | (31,235 | ) | | | (31,400 | )1,3,6 |
The Chempetitive Group | | Revolver | | 0.50% | | | | | | 3/22/2029 | | USD | | 446,500 | | | (8,882 | ) | | | (8,930 | )1,3,6 |
The Chempetitive Group | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 3/22/2029 | | USD | | 1,798,600 | | | 1,762,770 | | | | 1,762,628 | 1,2,3 |
TPG VIII Merlin New Holdings I, LP | | First Lien Term Loan | | 11.83% | | SOFR | | 650 | | 3/15/2027 | | USD | | 42,250,000 | | | 41,415,675 | | | | 41,405,000 | 1,2,3 |
Trunk Acquisition, Inc. | | First Lien Term Loan | | 11.20% | | SOFR | | 575 | | 2/19/2027 | | USD | | 22,050,000 | | | 21,829,500 | | | | 22,050,000 | 1,2,3 |
Trunk Acquisition, Inc. | | Revolver | | 0.50% | | | | | | 2/19/2026 | | USD | | 3,693,049 | | | (36,931 | ) | | | — | 1,3,4,6 |
U.S. Hospitality Publishers, Inc. | | Delayed Draw | | 12.43% | | SOFR | | 700 | | 12/17/2025 | | USD | | 4,090,991 | | | 3,973,402 | | | | 4,090,991 | 1,2,3 |
U.S. Hospitality Publishers, Inc. | | Revolver | | 12.43% | | SOFR | | 700 | | 12/17/2025 | | USD | | 526,316 | | | 157,895 | | | | 157,895 | 1,2,3,7 |
U.S. Hospitality Publishers, Inc. | | First Lien Term Loan | | 12.43% | | SOFR | | 700 | | 12/17/2025 | | USD | | 4,993,421 | | | 4,886,173 | | | | 4,993,421 | 1,2,3 |
U.S. Hospitality Publishers, Inc. | | Delayed Draw | | 12.43% | | SOFR | | 700 | | 12/18/2025 | | USD | | 2,621,053 | | | 2,568,949 | | | | 2,621,053 | 1,2,3 |
U.S. Hospitality Publishers, Inc. | | First Lien Term Loan | | 12.43% | | SOFR | | 700 | | 12/18/2025 | | USD | | 773,089 | | | 757,417 | | | | 780,124 | 1,2,3 |
Visionary Buyer LLC | | Delayed Draw | | 1.00% | | | | | | 3/21/2030 | | USD | | 12,000,000 | | | (179,629 | ) | | | (180,000 | )1,3,6 |
Visionary Buyer LLC | | Revolver | | 0.50% | | | | | | 3/21/2030 | | USD | | 3,000,000 | | | (44,780 | ) | | | (45,000 | )1,3,6 |
Visionary Buyer LLC | | First Lien Term Loan | | 10.58% | | SOFR | | 525 | | 3/21/2030 | | USD | | 12,000,000 | | | 11,820,500 | | | | 11,820,000 | 1,2,3 |
W2O Holdings, Inc. | | Revolver | | 10.48% | | SOFR | | 525 | | 6/12/2026 | | USD | | 425,201 | | | 133,676 | | | | 133,550 | 1,2,3,4,7 |
W2O Holdings, Inc. | | First Lien Term Loan | | 10.56% | | SOFR | | 525 | | 6/12/2026 | | USD | | 3,082,708 | | | 3,023,903 | | | | 3,023,375 | 1,2,3,4 |
| | | | | | | | | | | | | | | | | 501,684,288 | | | | 500,500,189 | |
See accompanying Notes to Consolidated Financial Statements.
9
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Consumer Discretionary — 6.5% | | | | | | | | | | | | | | | | | | | | | | |
3 Step Sports LLC | | Delayed Draw | | 13.35% | | SOFR | | 800 | | 10/2/2029 | | USD | | 3,948,363 | | $ | 402,463 | | | $ | 421,314 | 1,2,3,4,7 |
3 Step Sports LLC | | Revolver | | 13.47% | | SOFR | | 800 | | 10/2/2028 | | USD | | 631,578 | | | 132,631 | | | | 134,102 | 1,2,3,4,7 |
3 Step Sports LLC | | First Lien Term Loan | | 11.97% | | SOFR | | 650 | | 10/2/2029 | | USD | | 4,421,054 | | | 4,254,053 | | | | 4,254,503 | 1,2,3,4 |
A1 Garage Equity, LLC | | Delayed Draw | | 11.68% | | SOFR | | 625 | | 12/22/2028 | | USD | | 4,133,141 | | | 2,955,623 | | | | 3,079,825 | 1,2,3,7 |
A1 Garage Equity, LLC | | Revolver | | 0.50% | | | | | | 12/22/2028 | | USD | | 1,515,152 | | | (45,455 | ) | | | (9,565 | )1,3,6 |
A1 Garage Equity, LLC | | First Lien Term Loan | | 11.68% | | SOFR | | 625 | | 12/22/2028 | | USD | | 9,201,705 | | | 8,967,409 | | | | 9,143,614 | 1,2,3 |
ADS Buyer, Inc. | | First Lien Term Loan | | 10.45% | | SOFR | | 500 | | 12/30/2027 | | USD | | 11,468,503 | | | 11,325,146 | | | | 11,363,961 | 1,2,3 |
ADS Buyer, Inc. | | First Lien Term Loan | | 10.45% | | SOFR | | 500 | | 12/30/2027 | | USD | | 6,426,533 | | | 6,362,267 | | | | 6,367,951 | 1,2,3 |
AG-Twin Brook Consumer Discretionary | | First Lien Term Loan | | 11.31% | | SOFR | | 575 | | 2/14/2025 | | USD | | 22,942,883 | | | 22,770,150 | | | | 22,883,009 | 1,2,3,4 |
AG-Twin Brook Consumer Discretionary | | First Lien Term Loan | | 11.06% | | SOFR | | 550 | | 12/14/2027 | | USD | | 20,851,124 | | | 20,631,201 | | | | 20,687,989 | 1,2,3,4 |
AG-Twin Brook Consumer Discretionary | | First Lien Term Loan | | 11.81% | | SOFR | | 625 | | 4/22/2026 | | USD | | 28,264,875 | | | 28,038,349 | | | | 28,190,564 | 1,2,3,4 |
AG-Twin Brook Consumer Discretionary | | First Lien Term Loan | | 10.94% | | SOFR | | 550 | | 11/30/2026 | | USD | | 14,700,000 | | | 14,628,161 | | | | 14,458,920 | 1,2,3,4 |
Archimede | | First Lien Term Loan | | 10.40% | | EURIBOR | | 650 | | 10/27/2027 | | EUR | | 9,300,000 | | | 10,020,505 | | | | 9,700,967 | 1,2,3,8 |
Archimede | | First Lien Term Loan | | 10.40% | | EURIBOR | | 650 | | 10/17/2027 | | EUR | | 8,500,000 | | | 8,955,452 | | | | 8,866,475 | 1,2,3,8 |
Auveco Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 5/5/2028 | | USD | | 1,973,684 | | | (9,868 | ) | | | (17,991 | )1,3,6 |
Auveco Holdings, Inc. | | Revolver | | 10.74% | | SOFR | | 525 | | 5/5/2028 | | USD | | 1,315,789 | | | 290,789 | | | | 284,059 | 1,2,3,7 |
Auveco Holdings, Inc. | | First Lien Term Loan | | 10.74% | | SOFR | | 525 | | 5/5/2028 | | USD | | 9,072,368 | | | 8,981,645 | | | | 8,989,669 | 1,2,3 |
Bestop, Inc. | | Delayed Draw | | 1.00% | | | | | | 3/29/2026 | | USD | | 1,597,604 | | | (29,892 | ) | | | (29,955 | )1,3,6 |
Bestop, Inc. | | Revolver | | 0.50% | | PRIME | | | | 3/29/2029 | | USD | | 1,414,321 | | | (26,467 | ) | | | (26,519 | )1,3,6 |
Bestop, Inc. | | First Lien Term Loan | | 10.56% | | SOFR | | 525 | | 3/29/2029 | | USD | | 10,489,227 | | | 10,332,143 | | | | 10,331,888 | 1,2,3 |
BPI Intermediate Holdings, Inc. | | Revolver | | 12.46% | | SOFR | | 700 | | 12/11/2025 | | USD | | 1,800,000 | | | 582,000 | | | | 572,782 | 1,2,3,7 |
BPI Intermediate Holdings, Inc. | | First Lien Term Loan | | 12.46% | | SOFR | | 700 | | 12/11/2025 | | USD | | 10,155,224 | | | 10,110,623 | | | | 10,001,668 | 1,2,3 |
Chop’t Creative Salad Company LLC | | First Lien Term Loan | | 12.68% | | SOFR | | 725 | | 1/22/2025 | | USD | | 2,918,531 | | | 2,881,741 | | | | 2,915,296 | 1,2,3,4 |
Collision SP Subco, LLC | | First Lien Term Loan | | 10.82% | | SOFR | | 550 | | 1/29/2030 | | USD | | 5,718,670 | | | 5,606,134 | | | | 5,605,573 | 1,2,3,4 |
Collision SP Subco, LLC | | Delayed Draw | | 10.74% | | SOFR | | 550 | | 1/29/2030 | | USD | | 2,897,653 | | | 79,487 | | | | 107,078 | 1,2,3,4,7 |
Collision SP Subco, LLC | | Revolver | | 10.82% | | SOFR | | 550 | | 1/29/2030 | | USD | | 1,245,189 | | | 160,607 | | | | 160,374 | 1,2,3,4,7 |
Cooper’s Hawk Intermediate Holding, LLC | | First Lien Term Loan | | 11.83% | | SOFR | | 650 | | 10/31/2026 | | USD | | 8,000,000 | | | 7,841,411 | | | | 7,840,000 | 1,2,3 |
COP HomeTown Acquisitions, Inc. | | Delayed Draw | | 10.95% | | SOFR | | 550 | | 7/16/2027 | | USD | | 30,589,269 | | | 29,009,002 | | | | 29,171,132 | 1,2,3,4 |
COP HomeTown Acquisitions, Inc. | | Delayed Draw | | 1.00% | | | | | | 7/16/2027 | | USD | | 477,050 | | | (8,551 | ) | | | (6,736 | )1,3,6 |
See accompanying Notes to Consolidated Financial Statements.
10
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Consumer Discretionary (Continued) | | | | | | | | | | | | | | | | | | | | | | |
COP HomeTown Acquisitions, Inc. | | Revolver | | 0.50% | | | | | | 7/16/2027 | | USD | | 1,387,500 | | $ | (27,048 | ) | | $ | (30,007 | )1,3,4,6 |
COP HomeTown Acquisitions, Inc. | | First Lien Term Loan | | 10.97% | | SOFR | | 550 | | 7/16/2027 | | USD | | 14,010,000 | | | 13,755,385 | | | | 13,812,179 | 1,2,3,4 |
Crunch Holdings LLC | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 6/27/2025 | | USD | | 2,281,053 | | | 2,281,053 | | | | 2,281,053 | 1,2,3 |
Curriculum Associates, LLC | | First Lien Term Loan | | 10.18% | | SOFR | | 475 | | 1/27/2027 | | USD | | 15,000,000 | | | 14,532,412 | | | | 14,712,524 | 1,2,3 |
Curriculum Associates, LLC | | First Lien Term Loan | | 10.18% | | SOFR | | 475 | | 5/10/2028 | | USD | | 1,147,059 | | | 1,124,696 | | | | 1,125,075 | 1,2,3 |
Denali Midco 2 LLC | | Delayed Draw | | 11.93% | | SOFR | | 650 | | 12/22/2027 | | USD | | 7,464,750 | | | 7,241,659 | | | | 7,392,969 | 1,2,3 |
Denali Midco 2 LLC | | First Lien Term Loan | | 11.93% | | SOFR | | 575 | | 12/22/2027 | | USD | | 7,406,250 | | | 7,233,621 | | | | 7,335,032 | 1,2,3 |
Edmentum Ultimate Holdings, LLC | | First Lien Term Loan | | 12.21% | | SOFR | | 700 | | 7/26/2026 | | USD | | 5,653,988 | | | 5,420,261 | | | | 5,418,261 | 1,2,3 |
Equinox Holdings, Inc. | | First Lien Term Loan | | 12.56%, 4.13% PIK | | SOFR | | 413 | | 3/8/2029 | | USD | | 11,098,435 | | | 10,824,141 | | | | 10,820,974 | 1,2,3,5 |
Equinox Holdings, Inc. | | First Lien Term Loan | | 16.00%, 4.13% PIK | | SOFR | | 413 | | 6/30/2027 | | USD | | 1,739,770 | | | 1,688,093 | | | | 1,687,577 | 1,2,3,5 |
Eternal AUS Bidco PTY LTD | | Delayed Draw | | 1.00% | | | | | | 10/27/2029 | | AUD | | 842,754 | | | (307,537 | ) | | | (308,434 | )1,3,4,6,8 |
Eternal AUS Bidco PTY LTD | | First Lien Term Loan | | 10.63% | | BBSW | | 625 | | 10/27/2029 | | AUD | | 4,376,511 | | | 2,780,761 | | | | 2,774,780 | 1,2,3,4,8 |
Excel Fitness Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 4/29/2029 | | USD | | 10,657,529 | | | (133,219 | ) | | | (90,784 | )1,3,6 |
Excel Fitness Holdings, Inc. | | First Lien Term Loan | | 10.85% | | SOFR | | 550 | | 4/29/2029 | | USD | | 19,950,000 | | | 19,492,589 | | | | 19,529,679 | 1,2,3 |
Express Wash Concepts | | Delayed Draw | | 11.43% | | SOFR | | 600 | | 4/30/2027 | | USD | | 2,731,539 | | | 149,324 | | | | 157,922 | 1,2,3,7 |
Fenix Topco, LLC | | First Lien Term Loan | | 11.81% | | SOFR | | 650 | | 3/28/2029 | | USD | | 13,737,094 | | | 13,737,094 | | | | 13,737,094 | 1,2,3 |
Fenix Topco, LLC | | Delayed Draw | | 1.00% | | | | | | 3/28/2029 | | USD | | 5,312,683 | | | — | | | | — | 1,3,6 |
Fenix Topco, LLC | | Delayed Draw | | 1.00% | | | | | | 3/28/2029 | | USD | | 950,223 | | | — | | | | — | 1,3,6 |
Fitness and Lifestyle Group Bidco Pty Ltd | | Delayed Draw | | 11.64% | | BBSY | | 725 | | 6/30/2026 | | AUD | | 227,417 | | | 145,279 | | | | 145,231 | 1,2,3,8 |
Fitness and Lifestyle Group Bidco Pty Ltd | | First Lien Term Loan | | 11.64% | | BBSY | | 725 | | 6/30/2026 | | AUD | | 5,138,828 | | | 3,282,819 | | | | 3,281,717 | 1,2,3,8 |
Fitness International, LLC | | First Lien Term Loan | | 10.59% | | SOFR | | 525 | | 2/12/2029 | | USD | | 25,000,000 | | | 24,012,827 | | | | 24,011,449 | 1,2,3,4 |
FQSR, LLC | | Delayed Draw | | 12.08% | | SOFR | | 550 | | 5/26/2027 | | USD | | 2,231,768 | | | 2,231,768 | | | | 2,122,074 | 1,2,3 |
Gateway US Holdings, Inc. | | Revolver | | 0.50% | | SOFR | | | | 9/22/2026 | | USD | | 854,815 | | | — | | | | (13,879 | )1,3,6 |
Gateway US Holdings, Inc. | | Delayed Draw | | 11.45% | | SOFR | | 600 | | 9/22/2026 | | USD | | 6,716,163 | | | 6,586,420 | | | | 6,607,118 | 1,2,3 |
Gateway US Holdings, Inc. | | First Lien Term Loan | | 11.45% | | SOFR | | 600 | | 9/22/2026 | | USD | | 22,282,206 | | | 21,891,967 | | | | 21,920,428 | 1,2,3 |
GSM Acquisition Corp. | | First Lien Term Loan | | 10.44% | | SOFR | | 500 | | 11/16/2026 | | USD | | 29,468,354 | | | 29,292,231 | | | | 29,199,735 | 1,2,3 |
GSV Holding, LLC | | Delayed Draw | | 11.45% | | SOFR | | 600 | | 4/3/2028 | | USD | | 49,528,119 | | | 36,971,320 | | | | 37,350,300 | 1,2,3,7 |
Harbor Purchaser, Inc. | | First Lien Term Loan | | 13.83% | | SOFR | | 850 | | 4/7/2030 | | USD | | 17,000,000 | | | 16,726,992 | | | | 16,580,777 | 1,2,3 |
Health Buyer LLC | | First Lien Term Loan | | 10.87% | | SOFR | | 550 | | 4/29/2029 | | USD | | 1,311,769 | | | 1,281,692 | | | | 1,284,132 | 1,2,3,4 |
Home Service Topco IV, Inc. | | Delayed Draw | | 1.00% | | | | | | 12/31/2027 | | USD | | 4,757,325 | | | (71,360 | ) | | | — | 1,3,4,6 |
Home Service Topco IV, Inc. | | Revolver | | 0.50% | | | | | | 12/31/2027 | | USD | | 1,066,677 | | | — | | | | — | 1,3,4,6 |
Home Service Topco IV, Inc. | | First Lien Term Loan | | 11.41% | | SOFR | | 600 | | 12/31/2027 | | USD | | 5,173,894 | | | 5,039,047 | | | | 5,173,894 | 1,2,3,4 |
Houghton Mifflin Harcourt Publishing Company | | Second Lien Term Loan | | 13.43% | | SOFR | | 800 | | 4/7/2028 | | USD | | 39,800,000 | | | 38,422,350 | | | | 38,736,097 | 1,2,3 |
HPS Consumer Discretionary | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 6/27/2025 | | USD | | 5,084,447 | | | 5,013,560 | | | | 5,084,447 | 1,2,3,4 |
See accompanying Notes to Consolidated Financial Statements.
11
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Consumer Discretionary (Continued) | | | | | | | | | | | | | | | | | | | | | | |
HPS Consumer Discretionary | | First Lien Term Loan | | 13.46%, 1.50% PIK | | SOFR | | 650 | | 10/31/2024 | | USD | | 3,931,951 | | $ | 3,863,399 | | | $ | 3,807,466 | 1,2,3,5,7 |
HPS Consumer Discretionary | | First Lien Term Loan | | 12.21% | | SOFR | | 675 | | 7/26/2026 | | USD | | 14,686,336 | | | 14,461,378 | | | | 14,074,031 | 1,2,3,4 |
HPS Consumer Discretionary | | Delayed Draw | | 13.22% | | SOFR | | 775 | | 3/31/2028 | | USD | | 571,285 | | | 553,235 | | | | 544,275 | 1,2,3,4 |
HPS Consumer Discretionary | | First Lien Term Loan | | 13.17% | | SOFR | | 775 | | 3/31/2028 | | USD | | 444,904 | | | 432,772 | | | | 423,869 | 1,2,3,4 |
HS Spa Holdings, Inc. | | Revolver | | 11.08% | | SOFR | | 575 | | 6/2/2028 | | USD | | 311,429 | | | 49,050 | | | | 49,050 | 1,2,3,7 |
HS Spa Holdings, Inc. | | First Lien Term Loan | | 11.09% | | SOFR | | 575 | | 6/2/2029 | | USD | | 2,147,300 | | | 2,112,075 | | | | 2,150,521 | 1,2,3 |
HS Spa Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 6/2/2029 | | USD | | 250,000 | | | (2,487 | ) | | | (2,500 | )1,3,6 |
HTI Intermediate | | Delayed Draw | | 1.00% | | | | | | 3/1/2030 | | USD | | 423,000 | | | (4,171 | ) | | | (4,230 | )1,3,6 |
HTI Intermediate | | Revolver | | 0.50% | | | | | | 3/1/2030 | | USD | | 282,500 | | | (5,571 | ) | | | (5,650 | )1,3,6 |
HTI Intermediate | | First Lien Term Loan | | 10.84% | | SOFR | | 500 | | 3/1/2030 | | USD | | 916,200 | | | 898,054 | | | | 897,876 | 1,2,3 |
Hudson’s Bay Company | | First Lien Term Loan | | 13.90% | | SOFR | | 850 | | 9/30/2026 | | USD | | 6,382,289 | | | 6,311,867 | | | | 6,315,245 | 1,2,3,4 |
HY Cite Enterprises LLC | | First Lien Term Loan | | 13.59% | | SOFR | | 800 | | 11/12/2026 | | USD | | 12,363,062 | | | 11,520,260 | | | | 12,349,359 | 1,2,3 |
Infinity Home Services Holdco, Inc. | | Delayed Draw | | 11.31% | | CDOR | | 600 | | 12/28/2028 | | CAD | | 3,329,809 | | | 459,896 | | | | 461,198 | 1,2,3,4,7,8 |
Infinity Home Services Holdco, Inc. | | Revolver | | 12.20% | | PRIME | | 500 | | 12/28/2028 | | CAD | | 1,000 | | | (166 | ) | | | (156 | )1,2,3,4,7,8 |
Ingenio, LLC | | First Lien Term Loan | | 12.45% | | SOFR | | 700 | | 8/3/2026 | | USD | | 14,376,837 | | | 14,126,179 | | | | 14,130,667 | 1,2,3,4 |
Innovetive Petcare, LLC | | Delayed Draw | | 10.47% | | SOFR | | 500 | | 6/30/2028 | | USD | | 1,926,331 | | | 1,594,546 | | | | 1,569,951 | 1,2,3,4,7 |
JHCC Holdings LLC | | First Lien Term Loan | | 11.05% | | SOFR | | 575 | | 9/9/2026 | | USD | | 609,776 | | | 598,889 | | | | 608,795 | 1,2,3,4 |
JHCC Holdings LLC | | Delayed Draw | | 11.07% | | SOFR | | 575 | | 9/9/2026 | | USD | | 1,859,815 | | | 541,554 | | | | 573,246 | 1,2,3,4,7 |
KBP Investments LLC | | Delayed Draw | | 12.08% | | SOFR | | 576 | | 5/26/2027 | | USD | | 24,165,479 | | | 23,726,487 | | | | 22,977,715 | 1,2,3,4 |
Knitwell Borrower LLC | | First Lien Term Loan | | 13.46% | | SOFR | | 800 | | 7/28/2027 | | USD | | 5,201,807 | | | 5,063,202 | | | | 5,058,667 | 1,2,3 |
Knitwell Borrower LLC | | First Lien Term Loan | | 13.42% | | SOFR | | 800 | | 7/28/2027 | | USD | | 7,890,859 | | | 7,591,358 | | | | 7,673,723 | 1,2,3 |
Knitwell Borrower LLC | | First Lien Term Loan | | 13.48% | | SOFR | | 800 | | 7/28/2027 | | USD | | 1,390,859 | | | 1,353,068 | | | | 1,352,586 | 1,2,3 |
Lakeland Tours | | Delayed Draw | | 13.26% | | SOFR | | 775 | | 3/31/2028 | | USD | | 3,897,296 | | | 3,714,858 | | | | 3,713,036 | 1,2,3 |
Lakeland Tours | | Revolver | | 0.50% | | | | | | 4/1/2028 | | USD | | 1,125,966 | | | (44,039 | ) | | | (44,820 | )1,3,6 |
Lakeland Tours | | First Lien Term Loan | | 13.17% | | SOFR | | 775 | | 3/31/2028 | | USD | | 3,035,126 | | | 2,893,050 | | | | 2,891,628 | 1,2,3 |
Lasko Operation Holding, LLC | | First Lien Term Loan | | 11.96%, 1.50% PIK | | SOFR | | 650 | | 10/31/2024 | | USD | | 2,468,101 | | | 2,404,032 | | | | 2,398,334 | 1,2,3,5 |
Leonard Group, Inc. | | First Lien Term Loan | | 12.06% | | SOFR | | 650 | | 2/26/2026 | | USD | | 13,509,812 | | | 13,434,208 | | | | 13,456,564 | 1,2,3 |
Leviathan Intermediate Holdco. LLC | | First Lien Term Loan | | 15.00% | | SOFR | | 750 | | 12/27/2027 | | USD | | 2,242,212 | | | 2,198,405 | | | | 2,199,056 | 1,2,3,4 |
Mammoth Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 11/15/2030 | | USD | | 4,545,455 | | | (88,539 | ) | | | (77,873 | )1,3,6 |
Mammoth Holdings, LLC | | First Lien Term Loan | | 11.05% | | ARR | | 575 | | 11/15/2030 | | USD | | 18,181,818 | | | 17,830,937 | | | | 17,870,326 | 1,2,3 |
Mammoth Holdings, LLC | | Revolver | | 11.06% | | ARR CSA | | 575 | | 11/15/2029 | | USD | | 2,272,727 | | | 1,093,688 | | | | 1,097,427 | 1,2,3,7 |
See accompanying Notes to Consolidated Financial Statements.
12
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Consumer Discretionary (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Margaritaville Enterprises LLC | | Delayed Draw | | 10.06% | | SOFR | | 475 | | 6/17/2027 | | USD | | 2,114,236 | | $ | 995,067 | | | $ | 1,032,004 | 1,2,3,7 |
Margaritaville Enterprises LLC | | Revolver | | 0.50% | | | | | | 6/17/2027 | | USD | | 312,500 | | | (4,687 | ) | | | — | 1,3,6 |
New Churchill Holdco LLC | | Delayed Draw | | 10.83% | | SOFR | | 550 | | 11/10/2029 | | USD | | 5,313,899 | | | 838,705 | | | | 851,847 | 1,2,3,4,7 |
New Churchill Holdco LLC | | Revolver | | 0.50% | | | | | | 11/10/2029 | | USD | | 708,661 | | | (13,288 | ) | | | (11,950 | )1,3,4,6 |
New Churchill Holdco LLC | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 11/10/2029 | | USD | | 2,976,377 | | | 2,919,585 | | | | 2,926,185 | 1,2,3,4 |
NKD Group GmbH | | First Lien Term Loan | | 11.90% | | EURIBOR | | 800 | | 3/23/2026 | | EUR | | 5,769,231 | | | 6,000,605 | | | | 6,224,221 | 1,2,3,8 |
NL1 Acquire Corp. | | Delayed Draw | | 10.95% | | CDOR | | 550 | | 5/26/2028 | | CAD | | 1,924,525 | | | 1,491,440 | | | | 1,406,218 | 1,2,3,8 |
NL1 Acquire Corp. | | Revolver | | 10.80% | | CDOR | | 550 | | 5/26/2026 | | CAD | | 1,330,000 | | | (164,765 | ) | | | (249,373 | )1,2,3,7,8 |
NL1 Acquire Corp. | | First Lien Term Loan | | 11.30%, 2.00% PIK | | CDOR | | 400 | | 5/26/2028 | | CAD | | 9,559,950 | | | 7,527,771 | | | | 6,857,442 | 1,2,3,5,8 |
NL1 Acquire Corp. | | Delayed Draw | | 11.45%, 2.00% PIK | | SOFR | | 400 | | 5/26/2028 | | USD | | 233,872 | | | 227,923 | | | | 218,725 | 1,2,3,5 |
NL1 Acquire Corp. | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 5/26/2028 | | USD | | 2,058,000 | | | 2,037,420 | | | | 1,945,518 | 1,2,3 |
North Haven Stallone Buyer, LLC | | Delayed Draw | | 11.66% | | SOFR | | 600 | | 5/24/2027 | | USD | | 32,228,971 | | | 6,210,039 | | | | 6,469,900 | 1,2,3,4,7 |
North Haven Stallone Buyer, LLC | | Delayed Draw | | 11.64% | | SOFR | | 600 | | 5/24/2027 | | USD | | 6,488,000 | | | 6,286,378 | | | | 6,385,350 | 1,2,3 |
North Haven Stallone Buyer, LLC | | Delayed Draw | | 11.69% | | SOFR | | 600 | | 5/24/2027 | | USD | | 1,269,847 | | | 1,242,775 | | | | 1,249,756 | 1,2,3,4 |
Oil Changer Holding Corporation | | Delayed Draw | | 12.17% | | SOFR | | 675 | | 2/8/2027 | | USD | | 20,000,000 | | | 3,135,454 | | | | 3,162,687 | 1,2,3,7 |
Otter Learning, LLC | | Delayed Draw | | 11.45% | | SOFR | | 600 | | 4/18/2028 | | USD | | 12,720,000 | | | 9,192,843 | | | | 9,236,243 | 1,2,3,7 |
Otter Learning, LLC | | Revolver | | 0.50% | | | | | | 4/18/2028 | | USD | | 1,000,000 | | | (12,500 | ) | | | (9,067 | )1,3,6 |
Otter Learning, LLC | | First Lien Term Loan | | 11.70% | | SOFR | | 600 | | 4/18/2028 | | USD | | 3,200,794 | | | 3,163,720 | | | | 3,171,772 | 1,2,3 |
Owl Rock Consumer Discretionary | | First Lien Term Loan | | 10.25% | | SOFR | | 550 | | 3/26/2026 | | USD | | 29,313,142 | | | 29,164,252 | | | | 28,679,196 | 1,2,3,4 |
Paperworks Industries, Inc. | | First Lien Term Loan | | 13.71% | | SOFR | | 825 | | 6/30/2027 | | USD | | 9,377,267 | | | 9,239,321 | | | | 9,154,141 | 1,2,3 |
Pareto Health Intermediate Holdings, Inc. | | First Lien Term Loan | | 11.55% | | SOFR | | 625 | | 6/1/2030 | | USD | | 18,442,281 | | | 17,929,014 | | | | 18,442,281 | 1,2,3 |
Pareto Health Intermediate Holdings, Inc. | | Revolver | | 0.50% | | | | | | 6/1/2029 | | USD | | 1,852,989 | | | (55,590 | ) | | | — | 1,3,4,6 |
Penney Borrower LLC | | First Lien Term Loan | | 11.93% | | SOFR | | 650 | | 12/16/2026 | | USD | | 5,983,456 | | | 5,927,095 | | | | 5,948,873 | 1,2,3,4 |
POY Holdings, LLC | | Delayed Draw | | 10.97% | | SOFR | | 550 | | 11/17/2027 | | USD | | 902,111 | | | 902,111 | | | | 898,403 | 1,2,3 |
POY Holdings, LLC | | Revolver | | 0.50% | | | | | | 11/17/2027 | | USD | | 2,406,511 | | | — | | | | (9,893 | )1,3,6 |
POY Holdings, LLC | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 11/17/2027 | | USD | | 19,024,272 | | | 18,834,029 | | | | 18,946,063 | 1,2,3 |
POY Holdings, LLC | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 11/16/2027 | | USD | | 8,034,946 | | | 7,885,707 | | | | 8,001,914 | 1,2,3 |
POY Holdings, LLC | | Delayed Draw | | 10.97% | | SOFR | | 550 | | 11/16/2027 | | USD | | 1,913,082 | | | 675,795 | | | | 680,845 | 1,2,3,7 |
Project Spring Equinox | | First Lien Term Loan | | 16.00% | | SOFR | | 1,350 | | 6/30/2027 | | USD | | 531,893 | | | 516,124 | | | | 515,936 | 1,3,4 |
Project Spring Equinox | | First Lien Term Loan | | 12.56%, 4.13% PIK | | SOFR | | 413 | | 3/8/2029 | | USD | | 9,044,296 | | | 8,820,257 | | | | 8,818,189 | 1,2,3,4,5 |
Quality Automotive Services, LLC | | Revolver | | 0.50% | | | | | | 7/16/2027 | | USD | | 1,477,132 | | | — | | | | (28,158 | )1,3,4,6 |
Quality Automotive Services, LLC | | Delayed Draw | | 1.00% | | | | | | 7/16/2027 | | USD | | 5,308,225 | | | (103,690 | ) | | | (101,190 | )1,3,4,6 |
See accompanying Notes to Consolidated Financial Statements.
13
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Consumer Discretionary (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Race Winning Brands, Inc. | | Revolver | | 10.68% | | SOFR | | 525 | | 11/16/2027 | | USD | | 3,125,000 | | $ | 312,500 | | | $ | 80,708 | 1,2,3,7 |
Race Winning Brands, Inc. | | First Lien Term Loan | | 10.68% | | SOFR | | 525 | | 11/16/2027 | | USD | | 25,858,904 | | | 25,569,213 | | | | 23,940,856 | 1,2,3,4 |
Rawlings Sports Goods Company, Inc. | | Revolver | | 9.06% | | SOFR | | 375 | | 12/31/2025 | | USD | | 1,000 | | | 807 | | | | 806 | 1,2,3,4,7 |
Rawlings Sports Goods Company, Inc. | | First Lien Term Loan | | 9.18% | | SOFR | | 625 | | 12/31/2026 | | USD | | 1,743,583 | | | 1,701,637 | | | | 1,701,442 | 1,2,3,4 |
RefrigiWear, LLC | | Revolver | | 0.50% | | | | | | 11/2/2027 | | USD | | 2,601,896 | | | — | | | | (49,706 | )1,3,6 |
RefrigiWear, LLC | | First Lien Term Loan | | 9.95% | | SOFR | | 450 | | 11/2/2027 | | USD | | 15,344,897 | | | 15,191,448 | | | | 15,051,752 | 1,2,3 |
RefrigiWear, LLC | | First Lien Term Loan | | 9.95% | | SOFR | | 450 | | 11/2/2027 | | USD | | 1,491,212 | | | 1,476,299 | | | | 1,462,724 | 1,2,3 |
RefrigiWear, LLC | | First Lien Term Loan | | 9.87% | | SOFR | | 450 | | 11/2/2027 | | GBP | | 9,000,000 | | | 11,251,029 | | | | 11,142,328 | 1,2,3,8 |
Regent Holding Company, LLC | | First Lien Term Loan | | 13.18% | | SOFR | | 775 | | 2/25/2026 | | USD | | 11,266,917 | | | 11,173,918 | | | | 10,972,505 | 1,2,3 |
Regent Holding Company, LLC | | Revolver | | 0.50% | | | | | | 2/25/2026 | | USD | | 1,917,293 | | | — | | | | (50,100 | )1,3,6 |
Regent Holding Company, LLC | | First Lien Term Loan | | 13.18% | | SOFR | | 775 | | 2/26/2026 | | USD | | 1,078,477 | | | 1,035,178 | | | | 1,050,296 | 1,2,3 |
Reliable Doors, LLC | | Delayed Draw | | 11.58% | | SOFR | | 625 | | 12/22/2028 | | USD | | 1,221,897 | | | 812,624 | | | | 812,333 | 1,2,3,7 |
Reliable Doors, LLC | | Revolver | | 11.58% | | SOFR | | 625 | | 12/22/2028 | | USD | | 222,321 | | | 40,018 | | | | 40,674 | 1,2,3,7 |
Reliable Doors, LLC | | First Lien Term Loan | | 11.58% | | SOFR | | 625 | | 12/22/2028 | | USD | | 2,459,542 | | | 2,413,730 | | | | 2,417,613 | 1,2,3 |
Riverside Assessments, LLC | | Revolver | | 10.58% | | ARR | | 525 | | 3/19/2031 | | USD | | 6,000,000 | | | 478,052 | | | | 477,481 | 1,2,3,7 |
Riverside Assessments, LLC | | First Lien Term Loan | | 10.58% | | ARR | | 525 | | 3/19/2031 | | USD | | 41,500,000 | | | 40,672,754 | | | | 40,670,000 | 1,2,3 |
Shock Doctor Intermediate LLC | | Revolver | | 0.50% | | | | | | 11/20/2029 | | USD | | 1,819,709 | | | (34,474 | ) | | | (16,041 | )1,3,4,6 |
Shock Doctor Intermediate LLC | | First Lien Term Loan | | 11.05% | | SOFR | | 575 | | 11/20/2029 | | USD | | 10,472,074 | | | 10,273,711 | | | | 10,379,761 | 1,2,3,4 |
Showtime Acquisition, LLC | | First Lien Term Loan | | 12.67% | | SOFR | | 725 | | 8/7/2028 | | USD | | 2,989,658 | | | 2,930,885 | | | | 2,931,567 | 1,2,3 |
Southern Air & Heat Holdings, LLC | | First Lien Term Loan | | 10.73% | | SOFR | | 525 | | 10/1/2027 | | USD | | 34,992,364 | | | 6,886,299 | | | | 7,013,550 | 1,2,3,7 |
Spanx, LLC | | Revolver | | 0.50% | | | | | | 11/18/2027 | | USD | | 12,096,621 | | | — | | | | — | 1,3,6 |
Spanx, LLC | | First Lien Term Loan | | 10.68% | | SOFR | | 525 | | 11/18/2028 | | USD | | 61,375,395 | | | 60,463,375 | | | | 61,375,394 | 1,2,3 |
Speedstar Holding, LLC | | First Lien Term Loan | | 12.74% | | SOFR | | 725 | | 1/22/2027 | | USD | | 10,136,855 | | | 10,035,486 | | | | 9,847,414 | 1,2,3 |
Speedstar Holding, LLC | | Delayed Draw | | 12.74% | | SOFR | | 725 | | 1/22/2027 | | USD | | 308,017 | | | 298,777 | | | | 299,222 | 1,2,3 |
Speedstar Holding, LLC | | First Lien Term Loan | | 12.73% | | SOFR | | 725 | | 1/22/2027 | | USD | | 3,197,204 | | | 3,114,672 | | | | 3,105,913 | 1,2,3 |
Stanton Carpet Corp. | | Revolver | | 0.50% | | | | | | 10/1/2026 | | USD | | 1,189,468 | | | — | | | | (10,843 | )1,3,6 |
Stanton Carpet Corp. | | First Lien Term Loan | | 10.45% | | SOFR | | 500 | | 10/1/2027 | | USD | | 8,782,617 | | | 8,694,791 | | | | 8,702,559 | 1,2,3 |
Stanton Carpet Corp. | | First Lien Term Loan | | 10.40% | | SOFR | | 500 | | 10/1/2027 | | USD | | 277,624 | | | 271,429 | | | | 275,093 | 1,2,3 |
Stepping Stones Healing | | Revolver | | 0.50% | | | | | | 12/30/2026 | | USD | | 2,000,000 | | | (181,641 | ) | | | (198,167 | )1,3,6 |
Summit Buyer, LLC | | Delayed Draw | | 11.03% | | SOFR | | 525 | | 1/14/2027 | | USD | | 18,265,055 | | | 17,910,220 | | | | 17,915,746 | 1,2,3 |
Summit Buyer, LLC | | Revolver | | 13.25% | | PRIME | | 425 | | 1/14/2027 | | USD | | 1,382,979 | | | 676,712 | | | | 650,263 | 1,2,3,7 |
Summit Buyer, LLC | | First Lien Term Loan | | 11.03% | | SOFR | | 525 | | 1/14/2027 | | USD | | 14,661,461 | | | 13,965,606 | | | | 14,381,069 | 1,2,3 |
Summit Buyer, LLC | | Delayed Draw | | 11.01% | | SOFR | | 525 | | 1/14/2027 | | USD | | 3,212,458 | | | 3,116,001 | | | | 3,151,022 | 1,2,3 |
Summit Buyer, LLC | | Delayed Draw | | 11.03% | | SOFR | | 525 | | 1/14/2027 | | USD | | 22,719,692 | | | 7,769,531 | | | | 7,777,804 | 1,2,3,7 |
See accompanying Notes to Consolidated Financial Statements.
14
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Consumer Discretionary (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Summit Buyer, LLC | | Revolver | | 0.50% | | | | | | 1/14/2027 | | USD | | 2,272,727 | | $ | (65,957 | ) | | $ | (43,465 | )1,3,6 |
Team Acquisition Corporation | | Revolver | | 0.50% | | | | | | 11/21/2028 | | USD | | 4,618,975 | | | (172,556 | ) | | | (88,995 | )1,3,4,6 |
Team Acquisition Corporation | | First Lien Term Loan | | 11.77% | | SOFR | | 650 | | 11/21/2029 | | USD | | 42,037,438 | | | 40,835,304 | | | | 41,423,405 | 1,2,3,4 |
Travel Leaders Group, LLC | | Delayed Draw | | 13.93%, 3.00% PIK | | SOFR | | 550 | | 3/27/2028 | | USD | | 7,176,317 | | | 7,158,691 | | | | 7,310,462 | 1,2,3,5 |
Treehouse Child Limited | | Delayed Draw | | 1.00% | | | | | | 3/25/2028 | | USD | | 1,132,075 | | | — | | | | — | 1,3,6 |
Treehouse Child Limited | | First Lien Term Loan | | 10.63% | | SOFR | | 500 | | 3/25/2028 | | USD | | 5,377,358 | | | 5,377,359 | | | | 5,377,358 | 1,2,3 |
TruBlue LLC | | Delayed Draw | | 1.00% | | | | | | 1/11/2029 | | USD | | 418,500 | | | (7,607 | ) | | | (8,370 | )1,3,6 |
TruBlue LLC | | Revolver | | 0.50% | | | | | | 1/11/2029 | | USD | | 257,000 | | | (4,669 | ) | | | (5,140 | )1,3,6 |
TruBlue LLC | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 1/11/2029 | | USD | | 936,600 | | | 919,364 | | | | 917,868 | 1,2,3 |
Vehicle Accessories, Inc. | | Revolver | | 10.95% | | SOFR | | 550 | | 11/30/2026 | | USD | | 219,279 | | | 70,300 | | | | 69,497 | 1,2,3,7 |
Vehicle Accessories, Inc. | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 11/30/2026 | | USD | | 10,640,497 | | | 10,469,554 | | | | 10,465,993 | 1,2,3 |
Vertex Service Partners, LLC | | Delayed Draw | | 10.82% | | SOFR | | 550 | | 11/8/2030 | | USD | | 18,629,563 | | | 8,423,370 | | | | 8,577,831 | 1,2,3,4,7 |
Vertex Service Partners, LLC | | Revolver | | 0.50% | | | | | | 11/8/2030 | | USD | | 2,466,927 | | | (58,584 | ) | | | (39,524 | )1,3,4,6 |
Vertex Service Partners, LLC | | First Lien Term Loan | | 10.82% | | SOFR | | 550 | | 11/8/2030 | | USD | | 2,148,477 | | | 2,096,767 | | | | 2,114,055 | 1,2,3,4 |
Vertex Service Partners, LLC | | First Lien Term Loan | | 11.43% | | SOFR | | 550 | | 11/8/2030 | | USD | | 7,848,837 | | | 7,659,111 | | | | 7,723,086 | 1,2,3,4 |
Weber-Stephen Products, LLC | | Revolver | | 11.08% | | SOFR | | 575 | | 12/19/2026 | | USD | | 10,000,000 | | | 8,250,563 | | | | 8,226,410 | 1,2,3,7 |
Woof Holdings, Inc. | | Second Lien Term Loan | | 12.67% | | ARR CSA | | 725 | | 12/21/2028 | | USD | | 8,000,000 | | | 7,885,583 | | | | 7,929,344 | 1,2,3,9 |
World Choice Investment | | Delayed Draw | | 12.92% | | SOFR | | 750 | | 8/7/2028 | | USD | | 203,148 | | | 199,510 | | | | 199,478 | 1,2,3 |
World Choice Investment | | Revolver | | 0.50% | | | | | | 8/7/2028 | | USD | | 261,713 | | | (4,671 | ) | | | (4,729 | )1,3,6 |
World Choice Investment | | First Lien Term Loan | | 12.92% | | SOFR | | 750 | | 8/7/2028 | | USD | | 3,537,318 | | | 3,473,992 | | | | 3,473,403 | 1,2,3 |
| | | | | | | | | | | | | | | | | 1,156,135,351 | | | | 1,157,525,826 | |
Consumer Staples — 0.9% | | | | | | | | | | | | | | | | | | | | | | |
Baxters North America Holdings, Inc. | | First Lien Term Loan | | 14.58%, 2.00% PIK | | SOFR | | 725 | | 5/31/2028 | | USD | | 26,164,051 | | | 25,588,350 | | | | 24,851,867 | 1,2,3,5 |
BCPE North Star US Holdings Co. | | First Lien Term Loan | | 9.44% | | SOFR | | 400 | | 6/10/2028 | | USD | | 13,706,930 | | | 13,604,128 | | | | 12,841,748 | 1,2 |
C.P. Converters, Inc. | | First Lien Term Loan | | 13.08% | | ARR CSA | | 750 | | 9/30/2024 | | USD | | 3,243,689 | | | 3,223,904 | | | | 3,235,227 | 1,2,3,7 |
City Line Distributors LLC | | Delayed Draw | | 11.43% | | SOFR | | 600 | | 8/31/2028 | | USD | | 346,107 | | | 337,454 | | | | 343,284 | 1,2,3,4 |
City Line Distributors LLC | | Revolver | | 11.45% | | SOFR | | 600 | | 8/31/2028 | | USD | | 1,000 | | | 83 | | | | 92 | 1,2,3,4,7 |
City Line Distributors LLC | | First Lien Term Loan | | 11.42% | | SOFR | | 600 | | 8/31/2028 | | USD | | 863,106 | | | 843,385 | | | | 856,066 | 1,2,3,4 |
City Line Distributors LLC | | Revolver | | 0.50% | | | | | | 8/31/2028 | | USD | | 1,500 | | | (12 | ) | | | (12 | )1,3,4,6 |
Demakes Borrower, LLC | | Delayed Draw | | 1.00% | | | | | | 12/12/2029 | | USD | | 1,871,180 | | | (45,691 | ) | | | (44,655 | )1,3,4,6 |
Demakes Borrower, LLC | | First Lien Term Loan | | 11.57% | | SOFR | | 625 | | 12/12/2029 | | USD | | 2,557,086 | | | 2,495,420 | | | | 2,496,062 | 1,2,3,4 |
Demakes Borrower, LLC | | First Lien Term Loan | | 11.62% | | SOFR | | 625 | | 12/12/2029 | | USD | | 4,098,000 | | | 3,998,887 | | | | 4,000,202 | 1,2,3 |
GOJO Industries Holdings, Inc. | | First Lien Term Loan | | 14.83%, 4.50% PIK | | SOFR | | 500 | | 10/26/2028 | | USD | | 24,096,087 | | | 23,415,560 | | | | 23,649,733 | 1,2,3,5 |
See accompanying Notes to Consolidated Financial Statements.
15
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Consumer Staples (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Jarrow Formulas, Inc. | | First Lien Term Loan | | 11.65% | | SOFR | | 625 | | 11/30/2026 | | USD | | 29,195 | | $ | 28,844 | | | $ | 28,319 | 1,2,3 |
JTM Foods, LLC | | Delayed Draw | | 10.71% | | SOFR | | 525 | | 5/14/2027 | | USD | | 1,027,361 | | | 1,015,693 | | | | 1,010,284 | 1,2,3 |
JTM Foods, LLC | | Revolver | | 10.71% | | SOFR | | 525 | | 5/14/2027 | | USD | | 1,119,194 | | | 836,484 | | | | 820,792 | 1,2,3,7 |
JTM Foods, LLC | | First Lien Term Loan | | 10.73% | | SOFR | | 525 | | 5/14/2027 | | USD | | 7,509,956 | | | 7,416,082 | | | | 7,385,124 | 1,2,3 |
JTM Foods, LLC | | Revolver | | 10.73% | | SOFR | | 525 | | 5/14/2027 | | USD | | 559,597 | | | 554,001 | | | | 550,295 | 1,2,3 |
JTM Foods, LLC | | First Lien Term Loan | | 10.71% | | SOFR | | 525 | | 5/14/2027 | | USD | | 1,333,794 | | | 1,324,030 | | | | 1,311,623 | 1,2,3 |
KNPC Holdco, LLC | | First Lien Term Loan | | 11.41% | | SOFR | | 600 | | 10/22/2029 | | USD | | 1,202,566 | | | 1,179,676 | | | | 1,183,286 | 1,2,3,4 |
LifeStyles Bidco, Ltd. | | Revolver | | 11.07% | | SOFR | | 575 | | 11/30/2028 | | USD | | 1,000 | | | 308 | | | | 309 | 1,2,3,4,7 |
LifeStyles Bidco, Ltd. | | First Lien Term Loan | | 11.83% | | SOFR | | 650 | | 11/30/2028 | | EUR | | 2,761,560 | | | 2,901,727 | | | | 2,911,290 | 1,2,3,4,8 |
LJ Perimeter Buyer, Inc. | | First Lien Term Loan | | 11.98% | | SOFR | | 650 | | 10/31/2028 | | USD | | 7,538 | | | 7,530 | | | | 7,538 | 1,2,3 |
Purfoods, LLC | | Delayed Draw | | 11.72% | | SOFR | | 625 | | 8/12/2026 | | USD | | 2,932,031 | | | 2,902,711 | | | | 2,932,031 | 1,2,3 |
Purfoods, LLC | | First Lien Term Loan | | 11.71% | | SOFR | | 625 | | 8/12/2026 | | USD | | 4,353,750 | | | 4,310,213 | | | | 4,353,750 | 1,2,3 |
RB Holdings Interco, LLC | | Revolver | | 10.47% | | SOFR | | 500 | | 5/4/2028 | | USD | | 1,385,080 | | | 1,039,734 | | | | 1,045,803 | 1,2,3,4,7 |
Reddy ICE, LLC | | Delayed Draw | | 11.43% | | SOFR | | 500 | | 7/1/2025 | | USD | | 1,089,914 | | | 671,343 | | | | 670,048 | 1,2,3,4,7 |
Reddy ICE, LLC | | First Lien Term Loan | | 11.44% | | SOFR | | 500 | | 7/1/2025 | | USD | | 429,137 | | | 422,085 | | | | 421,264 | 1,2,3,4 |
Sugar PPC Buyer LLC | | Delayed Draw | | 11.32% | | SOFR | | 600 | | 10/2/2030 | | USD | | 2,255,005 | | | 2,212,726 | | | | 2,235,043 | 1,2,3,4 |
Sugar PPC Buyer LLC | | First Lien Term Loan | | 11.32% | | SOFR | | 600 | | 10/2/2030 | | USD | | 8,118,020 | | | 7,943,801 | | | | 7,954,606 | 1,2,3,4 |
SWK Buyer, Inc. | | Revolver | | 0.50% | | | | | | 3/11/2029 | | USD | | 1,228,070 | | | — | | | | (97,236 | )1,3,6 |
SWK Buyer, Inc. | | First Lien Term Loan | | 10.66% | | SOFR | | 525 | | 3/11/2029 | | USD | | 13,003,728 | | | 12,873,691 | | | | 11,974,118 | 1,2,3 |
Ultimate Baked Goods | | Delayed Draw | | 10.93% | | SOFR | | 550 | | 8/13/2027 | | USD | | 3,481,670 | | | 2,919,832 | | | | 2,894,024 | 1,2,3,4,7 |
Watermill Express, LLC | | Revolver | | 11.18% | | SOFR | | 575 | | 7/5/2029 | | USD | | 229,119 | | | 51,504 | | | | 51,487 | 1,2,3,4,7 |
Watermill Express, LLC | | First Lien Term Loan | | 11.21% | | SOFR | | 575 | | 7/5/2029 | | USD | | 1,260,271 | | | 1,235,840 | | | | 1,236,015 | 1,2,3,4 |
Watermill Express, LLC | | Delayed Draw | | 11.18% | | SOFR | | 575 | | 7/5/2029 | | USD | | 462,363 | | | 55,681 | | | | 55,832 | 1,2,3,4,7 |
Woodland Foods, Inc. | | First Lien Term Loan | | 11.37% | | SOFR | | 575 | | 12/1/2027 | | USD | | 4,912,060 | | | 4,852,280 | | | | 4,513,300 | 1,2,3 |
WPP Bullet Buyer, LLC | | Revolver | | 11.08% | | SOFR | | 575 | | 12/7/2029 | | USD | | 3,868,280 | | | 2,955,364 | | | | 2,953,651 | 1,2,3,4,7 |
WPP Bullet Buyer, LLC | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 12/7/2030 | | USD | | 37,206,368 | | | 36,481,485 | | | | 36,470,549 | 1,2,3,4 |
ZB Holdco LLC | | Delayed Draw | | 11.48% | | SOFR | | 550 | | 2/9/2028 | | USD | | 1,320,942 | | | 943,073 | | | | 951,078 | 1,2,3,4,7 |
ZB Holdco LLC | | First Lien Term Loan | | 11.43% | | SOFR | | 550 | | 2/9/2028 | | USD | | 1,054,111 | | | 1,025,966 | | | | 1,033,029 | 1,2,3,4 |
ZB Holdco LLC | | Delayed Draw | | 1.00% | | | | | | 2/9/2028 | | USD | | 736,793 | | | (14,643 | ) | | | (14,736 | )1,3,4,6 |
| | | | | | | | | | | | | | | | | 171,608,529 | | | | 169,072,130 | |
See accompanying Notes to Consolidated Financial Statements.
16
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Energy — 0.6% | | | | | | | | | | | | | | | | | | | | | | |
Amspec Parent, LLC | | Delayed Draw | | 1.00% | | | | | | 12/5/2030 | | USD | | 8,715,293 | | $ | (213,193 | ) | | $ | (188,125 | )1,3,6 |
Amspec Parent, LLC | | Revolver | | 0.50% | | | | | | 12/5/2029 | | USD | | 6,084,507 | | | (143,935 | ) | | | (74,687 | )1,3,6 |
Amspec Parent, LLC | | First Lien Term Loan | | 11.05% | | SOFR | | 575 | | 12/5/2030 | | USD | | 45,025,352 | | | 43,933,351 | | | | 43,909,721 | 1,2,3 |
Amspec Parent, LLC | | First Lien Term Loan | | 11.05% | | SOFR | | 575 | | 12/5/2030 | | USD | | 15,436,992 | | | 15,061,035 | | | | 15,054,497 | 1,2,3,4 |
Braya Renewable Fuels (Newfoundland) LP | | First Lien Term Loan | | 11.91% | | SOFR | | 650 | | 11/9/2026 | | USD | | 3,500,000 | | | 3,432,425 | | | | 3,430,000 | 1,2,3 |
Camin Cargo Control Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 12/8/2029 | | USD | | 288,462 | | | (6,326 | ) | | | (5,808 | )1,3,6 |
Camin Cargo Control Holdings, Inc. | | Revolver | | 0.50% | | | | | | 12/8/2029 | | USD | | 236,538 | | | 3,604 | | | | 3,892 | 1,3,7 |
Camin Cargo Control Holdings, Inc. | | First Lien Term Loan | | 11.33% | | SOFR | | 600 | | 12/8/2029 | | USD | | 1,918,269 | | | 1,876,662 | | | | 1,879,648 | 1,2,3 |
Camin Cargo Control Holdings, Inc. | | Revolver | | 11.32% | | SOFR | | 600 | | 12/8/2029 | | USD | | 42,308 | | | 41,402 | | | | 41,456 | 1,2,3 |
DMC Holdco, LLC | | Delayed Draw | | 1.00% | | | | | | 7/13/2029 | | USD | | 3,917,586 | | | (48,970 | ) | | | (25,908 | )1,3,4,6 |
DMC Holdco, LLC | | Revolver | | 0.50% | | | | | | 7/13/2029 | | USD | | 2,611,724 | | | — | | | | (17,272 | )1,3,4,6 |
DMC Holdco, LLC | | First Lien Term Loan | | 11.16% | | SOFR | | 600 | | 7/13/2029 | | USD | | 11,723,375 | | | 11,453,066 | | | | 11,645,845 | 1,2,3,4 |
Highpeak Energy, Inc. | | First Lien Term Loan | | 12.98% | | SOFR | | 750 | | 9/30/2026 | | USD | | 4,500,000 | | | 4,404,033 | | | | 4,395,482 | 1,2,3,4 |
Highpeak Energy, Inc. | | First Lien Term Loan | | 13.06% | | SOFR | | 750 | | 9/30/2026 | | USD | | 1,125,000 | | | 1,100,852 | | | | 1,098,870 | 1,2,3,4 |
HPS Energy | | First Lien Term Loan | | 13.66% | | SOFR | | 825 | | 3/12/2026 | | USD | | 2,613,922 | | | 2,596,187 | | | | 2,611,492 | 1,2,3,4 |
Integrated Power Services | | Revolver | | 9.94% | | SOFR | | 450 | | 11/22/2027 | | USD | | 2,857,263 | | | 505,710 | | | | 458,216 | 1,2,3,4,7 |
KENE Acquisition, Inc. | | Delayed Draw | | 1.00% | | | | | | 2/8/2031 | | USD | | 7,265,329 | | | (143,829 | ) | | | (141,910 | )1,3,4,6 |
KENE Acquisition, Inc. | | Revolver | | 0.50% | | | | | | 2/8/2031 | | USD | | 2,233,138 | | | (43,763 | ) | | | (43,619 | )1,3,4,6 |
KENE Acquisition, Inc. | | First Lien Term Loan | | 10.57% | | SOFR | | 525 | | 2/8/2031 | | USD | | 16,415,917 | | | 16,092,074 | | | | 16,095,273 | 1,2,3,4 |
KENE Acquisition, Inc. | | Delayed Draw | | 1.00% | | | | | | 2/7/2031 | | USD | | 5,720,553 | | | (113,723 | ) | | | (111,737 | )1,3,4,6 |
KENE Acquisition, Inc. | | Revolver | | 0.50% | | | | | | 2/7/2031 | | USD | | 1,716,166 | | | (33,912 | ) | | | (33,521 | )1,3,4,6 |
KENE Acquisition, Inc. | | First Lien Term Loan | | 10.57% | | SOFR | | 525 | | 2/7/2031 | | USD | | 12,928,450 | | | 12,672,008 | | | | 12,675,925 | 1,2,3,4 |
| | | | | | | | | | | | | | | | | 112,424,758 | | | | 112,657,730 | |
Financials — 12.3% | | | | | | | | | | | | | | | | | | | | | | |
1251 Financing Company, LLC | | Delayed Draw | | 12.46% | | SOFR | | 700 | | 5/7/2026 | | USD | | 843,982 | | | 816,475 | | | | 816,164 | 1,2,3 |
1251 Financing Company, LLC | | First Lien Term Loan | | 12.46% | | SOFR | | 700 | | 5/7/2026 | | USD | | 946,615 | | | 915,762 | | | | 915,413 | 1,2,3 |
1364720 B.C. LTD | | Delayed Draw | | 1.00% | | | | | | 9/9/2028 | | CAD | | 5,000,000 | | | (1,294,910 | ) | | | (1,308,873 | )1,3,6,8 |
1364720 B.C. LTD | | Revolver | | 0.50% | | | | | | 9/9/2028 | | CAD | | 2,000,000 | | | (532,934 | ) | | | (523,549 | )1,3,6,8 |
1364720 B.C. LTD | | First Lien Term Loan | | 9.81% | | CDOR | | 450 | | 9/9/2028 | | CAD | | 11,385,000 | | | 8,385,115 | | | | 8,404,695 | 1,2,3,8 |
Accession Risk Management Group | | Delayed Draw | | 10.96% | | SOFR | | 550 | | 11/1/2029 | | USD | | 279,474 | | | 268,294 | | | | 271,471 | 1,2,3 |
Accession Risk Management Group | | Delayed Draw | | 11.35% | | SOFR | | 600 | | 11/1/2029 | | USD | | 4,986,569 | | | 2,101,332 | | | | 2,125,797 | 1,2,3,7 |
Accession Risk Management Group | | Delayed Draw | | 10.95% | | SOFR | | 550 | | 11/1/2029 | | USD | | 2,110,884 | | | 2,090,592 | | | | 2,050,444 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
17
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Financials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Accession Risk Management Group | | First Lien Term Loan | | 10.96% | | SOFR | | 550 | | 11/1/2029 | | USD | | 75,652,305 | | $ | 75,393,155 | | | $ | 73,486,158 | 1,2,3 |
Accuserve Solutions, Inc. | | Delayed Draw | | 11.42% | | SOFR | | 625 | | 8/11/2029 | | USD | | 241,379 | | | 238,966 | | | | 238,222 | 1,2,3 |
Accuserve Solutions, Inc. | | First Lien Term Loan | | 11.42% | | SOFR | | 625 | | 8/11/2029 | | USD | | 34,758,621 | | | 34,134,544 | | | | 34,303,978 | 1,2,3 |
Accuserve Solutions, Inc. | | Revolver | | 11.02% | | SOFR | | 575 | | 3/15/2030 | | USD | | 3,096,591 | | | 1,277,001 | | | | 1,275,965 | 1,2,3,7 |
Accuserve Solutions, Inc. | | First Lien Term Loan | | 11.67% | | SOFR | | 575 | | 3/15/2030 | | USD | | 14,062,500 | | | 13,879,761 | | | | 13,878,562 | 1,2,3 |
Accuserve Solutions, Inc. | | Delayed Draw | | 1.00% | | | | | | 3/15/2030 | | USD | | 40,280,540 | | | (523,454 | ) | | | (442,654 | )1,3,6 |
Accuserve Solutions, Inc. | | Revolver | | 10.06% | | SOFR | | 575 | | 3/15/2030 | | USD | | 198,864 | | | 152,486 | | | | 152,131 | 1,2,3 |
Alera Group Holdings, Inc. | | Delayed Draw | | 10.68% | | SOFR | | 525 | | 9/30/2028 | | USD | | 30,585,913 | | | 30,231,178 | | | | 30,196,164 | 1,2,3 |
Alera Group Holdings, Inc. | | First Lien Term Loan | | 10.68% | | SOFR | | 525 | | 9/30/2028 | | USD | | 27,083,937 | | | 26,636,667 | | | | 26,723,273 | 1,2,3 |
Alera Group Holdings, Inc. | | Delayed Draw | | 10.68% | | SOFR | | 525 | | 10/2/2028 | | USD | | 1,635 | | | 1,582 | | | | 1,613 | 1,2,3 |
Alera Group Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 9/30/2028 | | USD | | 18,830,588 | | | (181,455 | ) | | | (89,884 | )1,3,6 |
Alera Group Holdings, Inc. | | Delayed Draw | | 11.09% | | SOFR | | 575 | | 10/2/2028 | | USD | | 4,723,751 | | | 190,496 | | | | 213,640 | 1,2,3,4,7 |
Allworth Financial Group, L.P. | | Delayed Draw | | 10.92% | | SOFR | | 550 | | 12/23/2026 | | USD | | 39,993,929 | | | 6,450,536 | | | | 6,993,929 | 1,2,3,7 |
Amba Buyer, Inc. | | Delayed Draw | | 10.51% | | SOFR | | 525 | | 7/30/2027 | | USD | | 14,257,915 | | | 281,589 | | | | 226,480 | 1,2,3,7 |
Amba Buyer, Inc. | | First Lien Term Loan | | 10.53% | | SOFR | | 525 | | 7/30/2027 | | USD | | 12,257,351 | | | 12,134,778 | | | | 12,145,619 | 1,2,3 |
AmeriLife Holdings, LLC | | Revolver | | 0.50% | | | | | | 8/31/2028 | | USD | | 5,181,818 | | | (212,147 | ) | | | (47,235 | )1,3,6 |
AmeriLife Holdings, LLC | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 8/31/2029 | | USD | | 19,440,000 | | | 19,119,095 | | | | 19,262,794 | 1,2,3 |
AmeriLife Holdings, LLC | | Delayed Draw | | 11.08% | | SOFR | | 575 | | 8/31/2029 | | USD | | 25,653,873 | | | 7,297,803 | | | | 7,396,024 | 1,2,3,7 |
AmeriLife Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 8/31/2029 | | USD | | 7,118,114 | | | (110,743 | ) | | | (51,926 | )1,3,6 |
Apus Bidco Limited | | First Lien Term Loan | | 10.94% | | SONIA | | 575 | | 2/9/2028 | | GBP | | 10,791,367 | | | 14,547,349 | | | | 13,168,969 | 1,2,3,8 |
AQ Sage Buyer, LLC | | First Lien Term Loan | | 11.45% | | SOFR | | 600 | | 1/25/2027 | | USD | | 24,611,764 | | | 24,346,305 | | | | 23,833,156 | 1,2,3 |
AQ Sunshine, Inc. | | Delayed Draw | | 11.70% | | SOFR | | 625 | | 4/15/2027 | | USD | | 22,526,979 | | | 22,076,809 | | | | 22,378,002 | 1,2,3 |
AQ Sunshine, Inc. | | Revolver | | 0.50% | | | | | | 4/15/2027 | | USD | | 2,231,105 | | | (33,294 | ) | | | (14,755 | )1,3,4,6 |
AQ Sunshine, Inc. | | First Lien Term Loan | | 11.69% | | SOFR | | 625 | | 4/15/2027 | | USD | | 1,980,881 | | | 1,962,340 | | | | 1,967,781 | 1,2,3,4 |
AQ Sunshine, Inc. | | Delayed Draw | | 11.68% | | SOFR | | 625 | | 4/15/2027 | | USD | | 37,429 | | | 3,188 | | | | 3,286 | 1,2,3,4,7 |
Ardonagh Midco 3 PLC | | Delayed Draw | | 1.00% | | | | | | 2/15/2031 | | USD | | 6,433,247 | | | (96,062 | ) | | | (96,499 | )1,3,6 |
Ardonagh Midco 3 PLC | | Delayed Draw | | 1.00% | | | | | | 2/15/2031 | | AUD | | 1,632,214 | | | (576,493 | ) | | | (584,559 | )1,3,4,6,8 |
Ardonagh Midco 3 PLC | | First Lien Term Loan | | 9.07% | | BBSW | | 475 | | 2/15/2031 | | AUD | | 3,261,164 | | | 2,109,403 | | | | 2,093,214 | 1,2,3,4,8 |
See accompanying Notes to Consolidated Financial Statements.
18
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Financials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Ardonagh Midco 3 PLC | | Delayed Draw | | 1.00% | | | | | | 2/15/2031 | | EUR | | 4,442,215 | | $ | 340,059 | | | $ | 278,447 | 1,3,4,6,8 |
Ardonagh Midco 3 PLC | | First Lien Term Loan | | 8.67% | | EURIBOR | | 475 | | 2/15/2031 | | EUR | | 21,548,781 | | | 23,199,087 | | | | 22,899,503 | 1,2,3,4,8 |
Ardonagh Midco 3 PLC | | First Lien Term Loan | | 10.04% | | SOFR | | 475 | | 2/15/2031 | | USD | | 69,846,680 | | | 68,805,591 | | | | 68,798,980 | 1,2,3,4 |
Aretec Group, Inc. | | First Lien Term Loan | | 9.93% | | SOFR | | 450 | | 8/9/2030 | | USD | | 39,799,499 | | | 38,639,835 | | | | 40,073,120 | 1,2,4 |
Babylon Buyer, Inc. | | Revolver | | 11.07% | | SOFR | | 575 | | 3/8/2030 | | USD | | 525,292 | | | 517,475 | | | | 517,487 | 1,2,3 |
Babylon Buyer, Inc. | | First Lien Term Loan | | 11.07% | | SOFR | | 575 | | 3/8/2030 | | USD | | 12,974,708 | | | 12,781,526 | | | | 12,781,940 | 1,2,3 |
Belmont Buyer, Inc. | | Delayed Draw | | 11.73% | | SOFR | | 650 | | 6/21/2029 | | USD | | 2,524,012 | | | 953,679 | | | | 989,120 | 1,2,3,7 |
Belmont Buyer, Inc. | | Revolver | | 0.50% | | | | | | 6/21/2029 | | USD | | 1,264,535 | | | — | | | | (10,325 | )1,3,6 |
Belmont Buyer, Inc. | | First Lien Term Loan | | 11.78% | | SOFR | | 650 | | 6/21/2029 | | USD | | 10,652,863 | | | 10,361,995 | | | | 10,579,214 | 1,2,3 |
CC SAG Acquisition Corp. | | Delayed Draw | | 11.19% | | SOFR | | 575 | | 6/29/2028 | | USD | | 5,176,256 | | | 4,195,182 | | | | 4,143,922 | 1,2,3,7 |
CC SAG Acquisition Corp. | | Revolver | | 0.50% | | | | | | 6/29/2027 | | USD | | 699,301 | | | — | | | | (13,303 | )1,3,6 |
CC SAG Acquisition Corp. | | First Lien Term Loan | | 11.19% | | SOFR | | 575 | | 6/29/2028 | | USD | | 18,620,792 | | | 18,341,480 | | | | 18,203,732 | 1,2,3 |
Cerity Partners, LLC | | Revolver | | 0.50% | | | | | | 7/28/2029 | | USD | | 443,192 | | | (8,864 | ) | | | (1,822 | )1,3,6 |
Cerity Partners, LLC | | First Lien Term Loan | | 11.84% | | SOFR | | 650 | | 7/28/2029 | | USD | | 7,111,855 | | | 6,989,032 | | | | 7,082,618 | 1,2,3 |
Cerity Partners, LLC | | Delayed Draw | | 12.09% | | SOFR | | 675 | | 7/28/2029 | | USD | | 17,464,105 | | | 16,922,488 | | | | 17,464,105 | 1,2,3 |
Cerity Partners, LLC | | First Lien Term Loan | | 12.09% | | SOFR | | 675 | | 7/28/2029 | | USD | | 12,375,000 | | | 12,071,119 | | | | 12,375,000 | 1,2,3 |
Cerity Partners, LLC | | Delayed Draw | | 1.00% | | | | | | 7/28/2029 | | USD | | 12,000,000 | | | (290,743 | ) | | | (49,333 | )1,3,4,6 |
CFGI Holdings, LLC | | Revolver | | 0.50% | | | | | | 11/2/2027 | | USD | | 1,751,825 | | | (17,518 | ) | | | (29,119 | )1,3,6 |
CFGI Holdings, LLC | | First Lien Term Loan | | 10.43% | | SOFR | | 500 | | 11/2/2027 | | USD | | 14,569,343 | | | 14,423,650 | | | | 14,327,168 | 1,2,3 |
Cherry Bekaert Advisory LLC | | Revolver | | 10.58% | | SOFR | | 525 | | 6/30/2028 | | USD | | 2,373,418 | | | 712,025 | | | | 642,880 | 1,2,3,4,7 |
Cherry Bekaert Advisory LLC | | Delayed Draw | | 1.00% | | | | | | 6/30/2028 | | USD | | 5,906,250 | | | (59,062 | ) | | | (83,396 | )1,3,6 |
Cherry Bekaert Advisory LLC | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 6/30/2028 | | USD | | 4,570,781 | | | 4,486,034 | | | | 4,506,242 | 1,2,3 |
Citrin Cooperman Advisors, LLC | | Delayed Draw | | 10.40% | | SOFR | | 500 | | 10/1/2027 | | USD | | 42,206,069 | | | 41,346,254 | | | | 42,206,069 | 1,2,3 |
Citrin Cooperman Advisors, LLC | | First Lien Term Loan | | 10.40% | | SOFR | | 500 | | 10/1/2027 | | USD | | 14,126,454 | | | 13,734,091 | | | | 14,126,454 | 1,2,3,4 |
Citrin Cooperman Advisors, LLC | | Delayed Draw | | 10.65% | | SOFR | | 500 | | 10/1/2027 | | USD | | 2,385,697 | | | 2,323,190 | | | | 2,385,697 | 1,2,3,4 |
Citrin Cooperman Advisors, LLC | | First Lien Term Loan | | 10.65% | | SOFR | | 525 | | 10/1/2027 | | USD | | 7,116,555 | | | 6,982,946 | | | | 6,979,584 | 1,2,3 |
Citrin Cooperman Advisors, LLC | | Delayed Draw | | 10.65% | | SOFR | | 525 | | 10/1/2027 | | USD | | 49,815,886 | | | 9,661,552 | | | | 9,659,101 | 1,2,3,7 |
Consolidated Information Services Solutions, LLC | | Delayed Draw | | 13.16% | | SOFR | | 668 | | 3/12/2026 | | USD | | 549,937 | | | 517,501 | | | | 516,836 | 1,2,3 |
Consolidated Information Services Solutions, LLC | | First Lien Term Loan | | 13.16% | | SOFR | | 668 | | 3/12/2026 | | USD | | 2,347,492 | | | 2,209,036 | | | | 2,206,195 | 1,2,3 |
Credit Connection, LLC | | Revolver | | 0.50% | | | | | | 7/30/2026 | | USD | | 600,000 | | | (12,000 | ) | | | (4,620 | )1,3,6 |
Credit Connection, LLC | | First Lien Term Loan | | 11.21% | | SOFR | | 575 | | 7/30/2026 | | USD | | 8,332,742 | | | 8,146,585 | | | | 8,268,573 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
19
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Financials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Cresset Asset Management, LLC | | First Lien Term Loan | | 12.82%, 0.50% PIK | | SOFR | | 700 | | 4/20/2025 | | USD | | 9,034,715 | | $ | 8,992,931 | | | $ | 8,921,718 | 1,2,3,5,7 |
CRSS HPS, LLC | | First Lien Term Loan | | 12.23% | | SOFR | | 675 | | 12/21/2026 | | USD | | 2,000,000 | | | 1,963,060 | | | | 1,962,282 | 1,2,3 |
Crystal Bidco Limited | | First Lien Term Loan | | 10.30% | | SOFR | | 500 | | 1/25/2029 | | USD | | 7,423,496 | | | 7,492,304 | | | | 7,497,731 | 1,2,3 |
Crystal Bidco Limited | | First Lien Term Loan | | 10.34% | | SOFR | | 550 | | 3/15/2031 | | USD | | 10,000,027 | | | 10,099,568 | | | | 10,100,027 | 1,2,3 |
DOXA Insurance Holdings, LLC | | Revolver | | 0.50% | | | | | | 12/20/2029 | | USD | | 114,484 | | | (2,185 | ) | | | (2,152 | )1,3,6 |
DOXA Insurance Holdings, LLC | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 12/20/2030 | | USD | | 2,763,312 | | | 2,709,507 | | | | 2,711,368 | 1,2,3,4 |
DOXA Insurance Holdings, LLC | | Delayed Draw | | 10.84% | | SOFR | | 550 | | 12/20/2030 | | USD | | 2,625,417 | | | 1,032,149 | | | | 1,034,287 | 1,2,3,4,7 |
Dreamstart BidCo | | First Lien Term Loan | | 9.15% | | EURIBOR | | 525 | | 3/30/2027 | | EUR | | 627,356 | | | 758,007 | | | | 673,372 | 1,2,3,8 |
EdgeCo Buyer, Inc. | | Delayed Draw | | 10.15% | | SOFR | | 475 | | 6/1/2026 | | USD | | 9,990,500 | | | 5,536,203 | | | | 5,592,432 | 1,2,3,7 |
EdgeCo Buyer, Inc. | | First Lien Term Loan | | 10.15% | | SOFR | | 475 | | 6/1/2026 | | USD | | 2,456,250 | | | 2,434,731 | | | | 2,433,368 | 1,2,3 |
Empower Payments Investor, LLC | | Delayed Draw | | 1.00% | | | | | | 3/12/2031 | | USD | | 8,853,000 | | | (176,632 | ) | | | (177,060 | )1,3,4,6 |
Empower Payments Investor, LLC | | Revolver | | 0.50% | | | | | | 3/12/2030 | | USD | | 4,495,560 | | | (89,466 | ) | | | (89,911 | )1,3,4,6 |
Empower Payments Investor, LLC | | First Lien Term Loan | | 10.57% | | SOFR | | 525 | | 3/12/2031 | | USD | | 1,408,406 | | | 1,381,165 | | | | 1,380,238 | 1,2,3,4 |
Empower Payments Investor, LLC | | First Lien Term Loan | | 10.48% | | SOFR | | 525 | | 3/12/2031 | | USD | | 61,152,795 | | | 59,932,754 | | | | 59,929,739 | 1,2,3 |
EP Wealth Advisors, LLC | | Delayed Draw | | 11.21% | | SOFR | | 575 | | 9/4/2026 | | USD | | 12,570,300 | | | 5,102,037 | | | | 5,332,463 | 1,2,3,7 |
EP Wealth Advisors, LLC | | First Lien Term Loan | | 11.21% | | SOFR | | 575 | | 9/4/2026 | | USD | | 5,346,000 | | | 5,235,402 | | | | 5,268,909 | 1,2,3 |
Exegy, Inc. | | First Lien Term Loan | | 11.43% | | SOFR | | 600 | | 5/17/2026 | | USD | | 10,697,507 | | | 10,613,777 | | | | 10,593,570 | 1,2,3 |
Foundation Risk Partners, Corp. | | Delayed Draw | | 12.16% | | SOFR | | 675 | | 10/29/2028 | | USD | | 5,072,727 | | | 4,920,545 | | | | 5,119,396 | 1,2,3 |
Foundation Risk Partners, Corp. | | First Lien Term Loan | | 12.16% | | SOFR | | 675 | | 10/29/2028 | | USD | | 10,854,545 | | | 10,572,912 | | | | 10,955,493 | 1,2,3 |
Foundation Risk Partners, Corp. | | Delayed Draw | | 11.41% | | SOFR | | 600 | | 10/29/2028 | | USD | | 300,640 | | | 291,200 | | | | 296,646 | 1,2,3 |
Foundation Risk Partners, Corp. | | First Lien Term Loan | | 11.41% | | SOFR | | 600 | | 10/29/2028 | | USD | | 4,199,303 | | | 4,082,579 | | | | 4,143,522 | 1,2,3 |
Foundation Risk Partners, Corp. | | Delayed Draw | | 10.91% | | SOFR | | 550 | | 10/29/2028 | | USD | | 37,700,984 | | | 11,045,222 | | | | 11,038,104 | 1,2,3,4,7 |
Galway Borrower, LLC | | Delayed Draw | | 10.65% | | SOFR | | 525 | | 9/30/2028 | | USD | | 261,395 | | | 259,788 | | | | 258,904 | 1,2,3 |
Galway Borrower, LLC | | First Lien Term Loan | | 10.65% | | SOFR | | 525 | | 9/30/2028 | | USD | | 42,157,550 | | | 41,541,203 | | | | 41,755,884 | 1,2,3 |
Galway Borrower, LLC | | First Lien Term Loan | | 11.05% | | SOFR | | 575 | | 9/30/2028 | | USD | | 9,950,000 | | | 9,701,137 | | | | 9,822,865 | 1,2,3 |
Galway Borrower, LLC | | First Lien Term Loan | | 11.05% | | SOFR | | 575 | | 9/29/2028 | | USD | | 25,420 | | | 25,042 | | | | 25,177 | 1,2,3 |
Galway Borrower, LLC | | Delayed Draw | | 1.00% | | | | | | 9/30/2028 | | USD | | 83,551,329 | | | (884,351 | ) | | | (844,800 | )1,3,6 |
Galway Borrower, LLC | | Revolver | | 10.66% | | SOFR | | 525 | | 9/30/2028 | | USD | | 11,113,370 | | | 1,710,194 | | | | 1,690,001 | 1,2,3,7 |
Galway Borrower, LLC | | Delayed Draw | | 1.00% | | | | | | 9/29/2028 | | USD | | 3,996,448 | | | (39,595 | ) | | | (38,077 | )1,3,4,6 |
Galway Borrower, LLC | | Revolver | | 10.59% | | SOFR | | 525 | | 9/29/2028 | | USD | | 503,552 | | | 76,431 | | | | 76,575 | 1,2,3,4,7 |
See accompanying Notes to Consolidated Financial Statements.
20
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Financials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Gestion ABS Bidco, Inc. | | Delayed Draw | | 1.00% | | | | | | 3/1/2031 | | CAD | | 8,453,050 | | $ | (2,311,739 | ) | | $ | (2,303,466 | )1,3,4,6,8 |
Gestion ABS Bidco, Inc. | | Revolver | | 0.50% | | | | | | 3/1/2031 | | CAD | | 2,542,007 | | | (695,023 | ) | | | (692,700 | )1,3,4,6,8 |
Gestion ABS Bidco, Inc. | | First Lien Term Loan | | 11.06% | | CDOR | | 525 | | 3/1/2031 | | CAD | | 16,906,100 | | | 12,282,955 | | | | 12,299,167 | 1,2,3,4,8 |
Gloves Buyer, Inc. | | First Lien Term Loan | | 10.44% | | SOFR | | 500 | | 12/29/2027 | | USD | | 19,900,000 | | | 19,215,346 | | | | 19,691,441 | 1,2,3 |
Guidehouse LLP | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 12/16/2030 | | USD | | 57,761,656 | | | 57,059,743 | | | | 57,135,848 | 1,2,3 |
Helibron Midco B.V. | | First Lien Term Loan | | 9.58% | | EURIBOR | | 575 | | 9/17/2026 | | EUR | | 322,466 | | | 387,951 | | | | 328,360 | 1,2,3,8 |
Helibron Midco B.V. | | First Lien Term Loan | | 9.58% | | EURIBOR | | 575 | | 9/18/2026 | | EUR | | 14,409,908 | | | 15,628,491 | | | | 14,673,302 | 1,2,3,8 |
HG Genesis 9 Sumoco Limited | | First Lien Term Loan | | 10.93% PIK | | EURIBOR | | | | 3/3/2027 | | EUR | | 29,514,780 | | | 30,035,569 | | | | 31,719,418 | 1,2,3,5,8 |
Higginbotham Insurance Agency, Inc. | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 11/25/2028 | | USD | | 22,917,213 | | | 22,880,973 | | | | 22,745,334 | 1,2,3 |
Higginbotham Insurance Agency, Inc. | | Delayed Draw | | 10.93% | | SOFR | | 550 | | 11/25/2028 | | USD | | 107,801,924 | | | 107,175,285 | | | | 106,993,409 | 1,2,3 |
Higginbotham Insurance Agency, Inc. | | Delayed Draw | | 0.50% | | | | | | 11/25/2028 | | USD | | 20,275,734 | | | — | | | | — | 1,3,6 |
High Street Buyer | | Delayed Draw | | 1.00% | | | | | | 4/16/2028 | | USD | | 4,009,153 | | | (79,630 | ) | | | (80,183 | )1,3,4,6 |
HPS Financials | | First Lien Term Loan | | 9.15% | | EURIBOR | | 525 | | 9/30/2026 | | EUR | | 3,570,450 | | | 4,155,283 | | | | 3,818,145 | 1,2,3,4,8 |
HPS Financials | | First Lien Term Loan | | 10.73% | | SONIA | | 525 | | 7/18/2025 | | GBP | | 4,517,888 | | | 5,791,782 | | | | 5,653,118 | 1,2,3,4,8 |
HPS Financials | | Delayed Draw | | 10.68% | | SOFR | | 650 | | 10/2/2028 | | USD | | 412,761 | | | 394,511 | | | | 408,776 | 1,2,3 |
HPS Financials | | First Lien Term Loan | | 10.68% | | SOFR | | 650 | | 10/2/2028 | | USD | | 205,729 | | | 197,733 | | | | 203,743 | 1,2,3 |
HPS Financials | | First Lien Term Loan | | 10.30% | | SOFR | | 500 | | 5/16/2029 | | USD | | 2,474,499 | | | 2,496,366 | | | | 2,499,244 | 1,2,3,4 |
HPS Financials | | First Lien Term Loan | | 11.96% | | SOFR | | 650 | | 10/1/2026 | | USD | | 4,125,000 | | | 3,864,998 | | | | 3,941,853 | 1,2,3,4 |
HPS Financials | | Delayed Draw | | 11.19% | | SOFR | | 575 | | 6/29/2028 | | USD | | 697,296 | | | 560,109 | | | | 558,775 | 1,2,3,4,7 |
HPS Financials | | First Lien Term Loan | | 11.19% | | SOFR | | 575 | | 6/28/2028 | | USD | | 2,506,091 | | | 2,463,732 | | | | 2,449,961 | 1,2,3,4 |
HPS Specialty Loan Fund V Feeder, L.P. | | First Lien Term Loan | | 8.34% | | SOFR | | 300 | | 5/14/2031 | | USD | | 187,500,000 | | | 139,070,541 | | | | 139,070,541 | 1,2,3,7 |
iM Global Partner | | First Lien Term Loan | | 9.45% | | EURIBOR | | 550 | | 4/7/2028 | | EUR | | 3,700,000 | | | 3,739,557 | | | | 3,875,506 | 1,2,3,8 |
Inszone Mid, LLC | | Delayed Draw | | 12.08% | | SOFR | | 575 | | 11/10/2029 | | USD | | 4,235,295 | | | 671,758 | | | | 716,434 | 1,2,3,4,7 |
Inszone Mid, LLC | | Revolver | | 0.50% | | | | | | 11/10/2029 | | USD | | 529,411 | | | (9,989 | ) | | | (10,017 | )1,3,4,6 |
Inszone Mid, LLC | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 11/10/2029 | | USD | | 4,235,295 | | | 4,154,191 | | | | 4,155,162 | 1,2,3,4 |
Inszone Mid, LLC | | First Lien Term Loan | | 11.09% | | SOFR | | 575 | | 11/8/2028 | | USD | | 11,764,706 | | | 11,540,759 | | | | 11,542,114 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
21
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Financials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Integrity Marketing Acquisition, LLC | | Delayed Draw | | 11.36% | | SOFR | | 602 | | 8/27/2026 | | USD | | 15,869,461 | | $ | 15,477,960 | | | $ | 15,804,221 | 1,2,3,4 |
Integrity Marketing Acquisition, LLC | | Delayed Draw | | 11.46% | | SOFR | | 600 | | 8/27/2026 | | USD | | 22,500 | | | 22,138 | | | | 22,613 | 1,2,3 |
Integrity Marketing Acquisition, LLC | | First Lien Term Loan | | 11.34% | | SOFR | | 600 | | 8/27/2025 | | USD | | 2,770,834 | | | 2,734,320 | | | | 2,763,833 | 1,2,3 |
Integrity Marketing Acquisition, LLC | | Delayed Draw | | 11.34% | | SOFR | | 600 | | 8/27/2026 | | USD | | 33,041,079 | | | 1,840,434 | | | | 1,909,251 | 1,2,3,7 |
Integrity Marketing Acquisition, LLC | | Revolver | | 0.50% | | | | | | 8/27/2026 | | USD | | 10,115,684 | | | (124,466 | ) | | | (25,559 | )1,3,6 |
Integrity Marketing Acquisition, LLC | | Delayed Draw | | 11.34% | | SOFR | | 600 | | 8/27/2026 | | USD | | 72,194,248 | | | 11,422,171 | | | | 11,717,768 | 1,2,3,7 |
Integrity Marketing Acquisition, LLC | | Delayed Draw | | 11.49% | | SOFR | | 600 | | 8/27/2026 | | USD | | 6,617,312 | | | 6,649,842 | | | | 6,650,398 | 1,2,3 |
IPC Corp. | | First Lien Term Loan | | 11.98% | | SOFR | | 650 | | 10/1/2026 | | USD | | 7,500,000 | | | 7,170,236 | | | | 7,167,005 | 1,2,3 |
J.S. Held Holdings LLC | | Delayed Draw | | 11.03% | | SOFR | | 565 | | 7/1/2025 | | USD | | 20,234,520 | | | 20,022,362 | | | | 20,022,362 | 1,2,3,4 |
J.S. Held Holdings LLC | | First Lien Term Loan | | 11.03% | | SOFR | | 565 | | 7/1/2025 | | USD | | 53,556,364 | | | 53,556,364 | | | | 53,556,364 | 1,2,3,4 |
Kensington Private Equity Fund | | Delayed Draw | | 12.31% | | SOFR | | 700 | | 3/28/2026 | | USD | | 6,800,000 | | | 1,258,000 | | | | 1,502,460 | 1,3,4,7 |
Kensington Private Equity Fund | | Second Lien Term Loan | | 12.31% PIK | | SOFR | | | | 3/28/2026 | | USD | | 6,800,000 | | | 6,727,530 | | | | 6,942,460 | 1,2,3,4,5 |
Keystone Agency Investors | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 5/3/2027 | | USD | | 22,099,579 | | | 21,796,483 | | | | 21,682,803 | 1,2,3 |
Keystone Agency Investors | | Delayed Draw | | 10.95% | | SOFR | | 550 | | 5/3/2027 | | USD | | 24,305,746 | | | 23,919,348 | | | | 23,847,365 | 1,2,3 |
Keystone Agency Investors | | Delayed Draw | | 1.00% | | | | | | 5/3/2027 | | USD | | 23,696,426 | | | (454,549 | ) | | | (446,890 | )1,3,6 |
Kriv Acquisition, Inc. | | First Lien Term Loan | | 11.68% | | SOFR | | 625 | | 8/31/2027 | | USD | | 2,089,000 | | | 2,034,943 | | | | 2,035,317 | 1,2,3 |
Kriv Acquisition, Inc. | | Delayed Draw | | 1.00% | | | | | | 7/6/2029 | | USD | | 3,450,665 | | | (51,760 | ) | | | (22,820 | )1,3,4,6 |
Kriv Acquisition, Inc. | | Revolver | | 0.50% | | | | | | 7/6/2029 | | USD | | 2,760,532 | | | (82,816 | ) | | | (18,256 | )1,3,4,6 |
Kriv Acquisition, Inc. | | First Lien Term Loan | | 11.80% | | SOFR | | 650 | | 7/6/2029 | | USD | | 23,061,658 | | | 22,425,877 | | | | 22,909,145 | 1,2,3,4 |
KWOR Acquisition, Inc. | | Revolver | | 12.25% | | PRIME | | 425 | | 12/22/2027 | | USD | | 2,109,039 | | | 1,128,336 | | | | 1,101,133 | 1,2,3,7 |
KWOR Acquisition, Inc. | | Delayed Draw | | 10.68% | | SOFR | | 525 | | 12/22/2028 | | USD | | 15,294,221 | | | 3,888,417 | | | | 3,963,410 | 1,2,3,4,7 |
KWOR Acquisition, Inc. | | First Lien Term Loan | | 10.68% | | SOFR | | 525 | | 12/22/2028 | | USD | | 14,968,638 | | | 14,818,538 | | | | 14,775,571 | 1,2,3 |
Lido Advisors, LLC | | Delayed Draw | | 11.47% | | SOFR | | 600 | | 6/15/2027 | | USD | | 13,385,428 | | | 3,369,521 | | | | 3,581,094 | 1,2,3,4,7 |
Mclarens Midco, Inc. | | Revolver | | 0.50% | | | | | | 12/19/2025 | | USD | | 3,485,026 | | | — | | | | (67,076 | )1,3,4,6 |
Mclarens Midco, Inc. | | Delayed Draw | | 1.00% | | | | | | 12/19/2025 | | USD | | 1,015,875 | | | (19,086 | ) | | | (19,552 | )1,3,4,6 |
Minotaur Acquisition, Inc. | | First Lien Term Loan | | 10.18% | | SOFR | | 475 | | 3/27/2026 | | USD | | 27,792,779 | | | 27,256,620 | | | | 27,897,002 | 1,2,4 |
More Cowbell II LLC | | First Lien Term Loan | | 11.09% | | SOFR | | 600 | | 9/1/2030 | | USD | | 71,941,247 | | | 70,568,034 | | | | 71,098,251 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
22
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Financials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
More Cowbell II LLC | | Delayed Draw | | 1.00% | | | | | | 9/1/2030 | | USD | | 7,836,737 | | $ | (79,053 | ) | | $ | (91,830 | )1,3,6 |
More Cowbell II LLC | | Revolver | | 11.28% | | SOFR | | 600 | | 9/1/2029 | | USD | | 10,081,307 | | | 1,861,164 | | | | 1,743,033 | 1,2,3,7 |
Oakbridge Insurance Agency LLC | | Delayed Draw | | 1.00% | | | | | | 11/1/2029 | | USD | | 5,895,192 | | | (114,342 | ) | | | (65,539 | )1,3,4,6 |
Oakbridge Insurance Agency LLC | | Revolver | | 0.50% | | | | | | 11/1/2029 | | USD | | 1,580,991 | | | (29,720 | ) | | | (17,576 | )1,3,4,6 |
Oakbridge Insurance Agency LLC | | First Lien Term Loan | | 11.07% | | SOFR | | 575 | | 11/1/2029 | | USD | | 12,144,096 | | | 11,911,742 | | | | 12,009,086 | 1,2,3,4 |
Pathstone Family Office, LLC | | Delayed Draw | | 1.00% | | | | | | 5/15/2029 | | USD | | 4,747,599 | | | (71,214 | ) | | | (55,156 | )1,3,4,6 |
Pathstone Family Office, LLC | | First Lien Term Loan | | 12.18% | | SOFR | | 675 | | 5/15/2029 | | USD | | 35,123,111 | | | 34,151,771 | | | | 34,715,060 | 1,2,3,4 |
Pathstone Family Office, LLC | | Revolver | | 12.18% | | SOFR | | 675 | | 5/15/2028 | | USD | | 2,825,151 | | | 913,607 | | | | 947,771 | 1,2,3,4,7 |
Patriot Growth Insurance Services, LLC | | Revolver | | 0.50% | | | | | | 10/14/2028 | | USD | | 2,660,377 | | | (26,604 | ) | | | (110,790 | )1,3,6 |
Patriot Growth Insurance Services, LLC | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 10/14/2028 | | USD | | 21,966,194 | | | 21,456,484 | | | | 21,051,422 | 1,2,3 |
Patriot Growth Insurance Services, LLC | | Delayed Draw | | 11.20% | | SOFR | | 575 | | 10/14/2028 | | USD | | 34,834,953 | | | 34,503,509 | | | | 33,558,598 | 1,2,3 |
Patriot Growth Insurance Services, LLC | | Delayed Draw | | 11.06% | | SOFR | | 575 | | 10/14/2028 | | USD | | 50,000,000 | | | 5,486,581 | | | | 4,367,996 | 1,2,3,7 |
PCS Midco, Inc. | | Delayed Draw | | 11.07% | | SOFR | | 575 | | 3/1/2030 | | USD | | 754,128 | | | 64,965 | | | | 65,208 | 1,2,3,4,7 |
PCS Midco, Inc. | | Revolver | | 11.08% | | SOFR | | 575 | | 3/1/2030 | | USD | | 164,051 | | | 4,967 | | | | 4,998 | 1,2,3,4,7 |
PCS Midco, Inc. | | First Lien Term Loan | | 11.09% | | SOFR | | 575 | | 3/1/2030 | | USD | | 2,262,384 | | | 2,217,573 | | | | 2,218,194 | 1,2,3,4 |
Peter C. Foy & Associates Insurance Services, LLC | | Delayed Draw | | 11.44% | | SOFR | | 611 | | 11/1/2028 | | USD | | 52,817,902 | | | 52,289,835 | | | | 52,732,928 | 1,2,3 |
Peter C. Foy & Associates Insurance Services, LLC | | First Lien Term Loan | | 11.44% | | SOFR | | 611 | | 11/1/2028 | | USD | | 21,107,143 | | | 20,896,071 | | | | 21,073,185 | 1,2,3 |
Petra Borrower, LLC | | Delayed Draw | | 1.00% | | | | | | 11/15/2030 | | USD | | 6,250,000 | | | (121,741 | ) | | | (107,075 | )1,3,6 |
Petra Borrower, LLC | | First Lien Term Loan | | 11.06% | | SOFR | | 575 | | 11/15/2030 | | USD | | 16,250,000 | | | 15,936,498 | | | | 15,971,604 | 1,2,3 |
Petra Borrower, LLC | | Revolver | | 11.08% | | SOFR | | 575 | | 11/15/2029 | | USD | | 2,500,000 | | | 1,328,048 | | | | 1,332,170 | 1,2,3,7 |
Petrus Buyer, Inc. | | Delayed Draw | | 1.00% | | | | | | 10/17/2029 | | USD | | 5,494,505 | | | (82,418 | ) | | | (52,835 | )1,3,6 |
Petrus Buyer, Inc. | | Revolver | | 0.50% | | | | | | 10/17/2029 | | USD | | 1,923,077 | | | (57,692 | ) | | | (18,492 | )1,3,6 |
Petrus Buyer, Inc. | | First Lien Term Loan | | 11.82% | | SOFR | | 650 | | 10/17/2029 | | USD | | 17,450,549 | | | 16,999,787 | | | | 17,282,746 | 1,2,3 |
Premium Group B1 | | First Lien Term Loan | | 10.47% | | EURIBOR | | 650 | | 12/5/2030 | | EUR | | 21,125,461 | | | 22,207,504 | | | | 22,222,143 | 1,2,3,8 |
See accompanying Notes to Consolidated Financial Statements.
23
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Financials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Premium Group B2 | | Delayed Draw | | 1.00% | | | | | | 12/5/2030 | | EUR | | 3,874,539 | | $ | 195,811 | | | $ | 201,138 | 1,3,6,8 |
Project Accelerate Parent, LLC | | Revolver | | 0.50% | | | | | | 2/24/2031 | | USD | | 6,250,000 | | | (61,636 | ) | | | (62,500 | )1,3,6 |
Project Accelerate Parent, LLC | | First Lien Term Loan | | 10.58% | | SOFR | | 525 | | 2/24/2031 | | USD | | 43,750,000 | | | 43,316,427 | | | | 43,312,500 | 1,2,3 |
Project Accelerate Parent, LLC | | First Lien Term Loan | | 10.58% | | SOFR | | 525 | | 2/24/2031 | | USD | | 24,887,000 | | | 24,639,252 | | | | 24,638,130 | 1,2,3,4 |
R&T Acquisitions, LLC | | Delayed Draw | | 1.00% | | | | | | 8/31/2030 | | USD | | 5,770,569 | | | (86,559 | ) | | | (52,602 | )1,3,4,6 |
R&T Acquisitions, LLC | | Revolver | | 0.50% | | | | | | 8/31/2029 | | USD | | 2,308,228 | | | (69,247 | ) | | | (21,041 | )1,3,4,6 |
R&T Acquisitions, LLC | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 8/31/2030 | | USD | | 15,388,185 | | | 14,950,053 | | | | 15,247,913 | 1,2,3,4 |
Retail Services Corporation | | First Lien Term Loan | | 13.81% | | SOFR | | 835 | | 5/20/2025 | | USD | | 15,398,587 | | | 15,267,681 | | | | 15,267,623 | 1,2,3 |
Riser Topco VII, LLC | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 10/31/2029 | | GBP | | 3,405,934 | | | 3,416,139 | | | | 3,437,221 | 1,2,3,4,8 |
Riser Topco VII, LLC | | Delayed Draw | | 1.00% | | | | | | 10/31/2029 | | USD | | 1,249,001 | | | (24,168 | ) | | | (21,062 | )1,3,4,6 |
Riser Topco VII, LLC | | Revolver | | 0.50% | | | | | | 10/31/2029 | | USD | | 384,432 | | | (7,191 | ) | | | (6,483 | )1,3,4,6 |
RSC Acquisition, Inc. | | Revolver | | 0.50% | | | | | | 11/1/2029 | | USD | | 8,690,548 | | | (32,590 | ) | | | (248,836 | )1,3,4,6 |
SG Acquisition, Inc. | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 1/27/2027 | | USD | | 10,607,979 | | | 10,437,734 | | | | 10,447,577 | 1,2,3 |
Simplicity Financial Marketing Holdings, Inc. | | Revolver | | 0.50% | | | | | | 12/2/2026 | | USD | | 1,388,467 | | | (26,539 | ) | | | (26,610 | )1,3,6 |
Simplicity Financial Marketing Holdings, Inc. | | Delayed Draw | | 11.32% | | SOFR | | 600 | | 12/2/2026 | | USD | | 28,611,533 | | | 2,302,132 | | | | 2,312,811 | 1,2,3,7 |
Spirit RR Holdings, Inc. | | Revolver | | 10.68% | | SOFR | | 525 | | 9/13/2028 | | USD | | 162,661 | | | 18,977 | | | | 17,836 | 1,2,3,7 |
Spirit RR Holdings, Inc. | | First Lien Term Loan | | 10.65% | | SOFR | | 525 | | 9/13/2028 | | USD | | 1,959,231 | | | 1,941,079 | | | | 1,945,483 | 1,2,3 |
Steward Partners Global Advisory, LLC | | First Lien Term Loan | | 10.72% | | SOFR | | 525 | | 10/14/2028 | | USD | | 799,299 | | | 784,017 | | | | 784,421 | 1,2,3,4 |
Steward Partners Global Advisory, LLC | | Delayed Draw | | 10.50% | | SOFR | | 525 | | 10/14/2028 | | USD | | 1,198,948 | | | 26,000 | | | | 26,974 | 1,2,3,4,7 |
The Ultimus Group Midco, LLC | | Delayed Draw | | 1.00% | | | | | | 3/7/2031 | | USD | | 903,503 | | | (8,982 | ) | | | (8,887 | )1,3,4,6 |
The Ultimus Group Midco, LLC | | Revolver | | 0.50% | | | | | | 12/22/2029 | | USD | | 1,082,995 | | | (10,703 | ) | | | (10,652 | )1,3,4,6 |
The Ultimus Group Midco, LLC | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 3/7/2031 | | USD | | 6,071,538 | | | 6,011,324 | | | | 6,011,818 | 1,2,3,4 |
The Ultimus Group Midco, LLC | | Delayed Draw | | 1.00% | | | | | | 3/7/2031 | | USD | | 5,273,482 | | | (52,695 | ) | | | (52,735 | )1,3,4,6 |
The Ultimus Group Midco, LLC | | Revolver | | 0.50% | | | | | | 3/7/2030 | | USD | | 3,515,654 | | | (35,093 | ) | | | (35,157 | )1,3,4,6 |
The Ultimus Group Midco, LLC | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 3/7/2031 | | USD | | 35,437,797 | | | 35,083,787 | | | | 35,083,419 | 1,2,3,4 |
THG Acquisition, LLC | | Delayed Draw | | 10.93% | | SOFR | | 550 | | 12/2/2026 | | USD | | 13,038,440 | | | 12,837,810 | | | | 12,952,214 | 1,2,3 |
THG Acquisition, LLC | | Revolver | | 11.18% | | SOFR | | 575 | | 12/2/2025 | | USD | | 743,884 | | | 257,053 | | | | 264,492 | 1,2,3,7 |
Turbo Buyer, Inc. | | Delayed Draw | | 11.46% | | SOFR | | 600 | | 12/2/2025 | | USD | | 5,812,451 | | | 5,672,222 | | | | 5,762,958 | 1,2,3 |
Turbo Buyer, Inc. | | First Lien Term Loan | | 11.46% | | SOFR | | 600 | | 12/2/2025 | | USD | | 4,141,086 | | | 4,101,098 | | | | 4,105,825 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
24
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Financials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Vale Insurance Services LLC | | Revolver | | 0.50% | | | | | | 12/1/2027 | | USD | | 2,419,355 | | $ | — | | | $ | (50,870 | )1,3,6 |
Vale Insurance Services LLC | | First Lien Term Loan | | 10.70% | | SOFR | | 525 | | 12/1/2027 | | USD | | 22,129,032 | | | 21,907,742 | | | | 21,663,744 | 1,2,3 |
Waverly Advisors, LLC | | Delayed Draw | | 10.81% | | SOFR | | 550 | | 3/29/2026 | | USD | | 2,137,626 | | | 273,740 | | | | 273,740 | 1,2,3,7 |
Wealth Enhancement Group, LLC | | First Lien Term Loan | | 15.00% PIK | | | | | | 5/26/2033 | | USD | | 19,694,588 | | | 19,174,193 | | | | 21,845,502 | 1,3,5 |
Wealth Enhancement Group, LLC | | Delayed Draw | | 10.78% | | SOFR | | 550 | | 10/2/2027 | | USD | | 12,658 | | | 12,633 | | | | 12,478 | 1,2,3 |
Wealth Enhancement Group, LLC | | Delayed Draw | | 1.00% | | | | | | 10/2/2027 | | USD | | 54,864,865 | | | (805,043 | ) | | | (781,441 | )1,3,6 |
Wealth Enhancement Group, LLC | | Revolver | | 0.50% | | | | | | 10/2/2027 | | USD | | 5,639,991 | | | (100,485 | ) | | | (80,330 | )1,3,6 |
Wealth Enhancement Group, LLC | | Delayed Draw | | 10.84% | | SOFR | | 550 | | 10/2/2027 | | USD | | 51,457,747 | | | 51,048,289 | | | | 50,335,976 | 1,2,3,7 |
Wealth Enhancement Group, LLC | | Delayed Draw | | 1.00% | | | | | | 10/4/2027 | | USD | | 9,175,676 | | | (135,327 | ) | | | (130,689 | )1,3,4,6 |
World Insurance Associates, LLC | | Delayed Draw | | 11.31% | | SOFR | | 600 | | 4/3/2028 | | USD | | 32,153,023 | | | 31,548,697 | | | | 31,509,962 | 1,2,3 |
World Insurance Associates, LLC | | First Lien Term Loan | | 12.10% | | SOFR | | 675 | | 4/3/2028 | | USD | | 9,507,306 | | | 9,262,096 | | | | 9,507,306 | 1,2,3,4 |
World Insurance Associates, LLC | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 4/3/2028 | | USD | | 47,545,166 | | | 46,667,772 | | | | 46,594,263 | 1,2,3 |
World Insurance Associates, LLC | | Delayed Draw | | 1.00% | | | | | | 4/3/2028 | | USD | | 55,291,186 | | | (1,009,917 | ) | | | (1,105,824 | )1,3,4,6 |
World Insurance Associates, LLC | | Revolver | | 0.50% | | | | | | 4/3/2028 | | USD | | 123,126 | | | (2,463 | ) | | | (2,463 | )1,3,4,6 |
| | | | | | | | | | | | | | | | | 2,186,430,444 | | | | 2,194,030,099 | |
Health Care — 13.7% | | | | | | | | | | | | | | | | | | | | | | |
123Dentist, Inc. | | Delayed Draw | | 1.00% | | | | | | 8/10/2029 | | CAD | | 3,873,612 | | | (902,823 | ) | | | (1,135,546 | )1,3,6,8 |
123Dentist, Inc. | | First Lien Term Loan | | 10.79% | | CDOR | | 550 | | 8/10/2029 | | CAD | | 35,872,724 | | | 27,138,158 | | | | 25,356,661 | 1,2,3,8 |
AAH Topco, LLC | | Delayed Draw | | 10.92% | | SOFR | | 550 | | 12/22/2027 | | USD | | 3,942,793 | | | 3,884,082 | | | | 3,808,195 | 1,2,3 |
AAH Topco, LLC | | Revolver | | 0.50% | | | | | | 12/22/2027 | | USD | | 423,729 | | | (4,237 | ) | | | (14,465 | )1,3,6 |
AAH Topco, LLC | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 12/22/2027 | | USD | | 4,025,762 | | | 3,985,505 | | | | 3,888,331 | 1,2,3 |
AAH Topco, LLC | | Delayed Draw | | 11.43% | | SOFR | | 600 | | 12/22/2027 | | USD | | 28,415,481 | | | 4,433,333 | | | | 4,429,279 | 1,2,3,7 |
AB Centers Acquisition Corporation | | Delayed Draw | | 11.43% | | SOFR | | 600 | | 9/6/2028 | | USD | | 7,074,987 | | | 5,184,484 | | | | 5,370,770 | 1,2,3,4,7 |
AB Centers Acquisition Corporation | | Revolver | | 0.50% | | | | | | 9/6/2028 | | USD | | 1,420,181 | | | — | | | | — | 1,3,4,6 |
AB Centers Acquisition Corporation | | First Lien Term Loan | | 11.43% | | SOFR | | 600 | | 9/6/2028 | | USD | | 1,761,912 | | | 1,714,597 | | | | 1,761,912 | 1,2,3,4 |
Acclaim Midco, LLC | | Delayed Draw | | 1.00% | | | | | | 6/13/2029 | | USD | | 3,589,744 | | | (53,846 | ) | | | 60,667 | 1,3,6 |
Acclaim Midco, LLC | | Revolver | | 0.50% | | | | | | 6/13/2029 | | USD | | 1,435,897 | | | (43,077 | ) | | | 3,303 | 1,3,6 |
Acclaim Midco, LLC | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 6/13/2029 | | USD | | 8,907,051 | | | 8,656,230 | | | | 8,927,538 | 1,2,3 |
Acentra Holdings, LLC (fka CNSI Holdings, LLC) | | First Lien Term Loan | | 11.10% | | SOFR | | 575 | | 12/17/2029 | | USD | | 1,759,094 | | | 1,724,977 | | | | 1,725,201 | 1,2,3,4 |
ACI Group Holdings, Inc. | | Delayed Draw | | 10.93% | | SOFR | | 550 | | 8/2/2028 | | USD | | 4,968,178 | | | 3,435,692 | | | | 3,479,730 | 1,2,3,7 |
ACI Group Holdings, Inc. | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 8/2/2028 | | USD | | 10,037,718 | | | 9,896,222 | | | | 9,989,573 | 1,2,3 |
ADCS Clinics Intermediate Holdings, LLC | | Delayed Draw | | 11.53% | | SOFR | | 625 | | 5/7/2027 | | USD | | 2,364,056 | | | 2,243,902 | | | | 2,333,278 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
25
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | |
ADCS Clinics Intermediate Holdings, LLC | | First Lien Term Loan | | 12.04% | | SOFR | | 650 | | 5/7/2027 | | USD | | 10,829,752 | | $ | 10,696,422 | | | $ | 10,624,807 | 1,2,3 |
ADMA Biologics, Inc. | | Revolver | | 9.13% | | SOFR | | 375 | | 12/18/2027 | | USD | | 1,000 | | | 988 | | | | 988 | 1,2,3,4 |
ADMA Biologics, Inc. | | First Lien Term Loan | | 11.88% | | SOFR | | 650 | | 12/18/2027 | | USD | | 1,981,533 | | | 1,958,179 | | | | 1,956,764 | 1,2,3,4 |
Advantage HCS LLC | | Revolver | | 0.50% | | | | | | 11/8/2029 | | USD | | 7,500,000 | | | (210,475 | ) | | | (201,100 | )1,3,6 |
Advantage HCS LLC | | First Lien Term Loan | | 11.57% | | SOFR | | 625 | | 11/8/2029 | | USD | | 28,500,000 | | | 27,683,508 | | | | 27,735,819 | 1,2,3 |
Advocate RCM Acquisitions | | Revolver | | 0.50% | | | | | | 12/22/2026 | | USD | | 521,000 | | | (8,290 | ) | | | (9,117 | )1,3,6 |
Advocate RCM Acquisitions | | First Lien Term Loan | | 11.90% | | SOFR | | 650 | | 12/22/2026 | | USD | | 4,059,000 | | | 3,993,367 | | | | 3,987,968 | 1,2,3 |
Affinity Hospice Intermediate Holdings, LLC | | First Lien Term Loan | | 10.15% | | SOFR | | 475 | | 12/17/2027 | | USD | | 11,040,830 | | | 10,950,800 | | | | 10,111,385 | 1,2,3,4 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 14.56%, 2.75% PIK | | SOFR | | 625 | | 7/1/2024 | | USD | | 28,932,712 | | | 28,816,295 | | | | 28,598,027 | 1,2,3,4,5 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 12.37% | | SOFR | | 650 | | 8/16/2024 | | USD | | 19,209,323 | | | 19,062,211 | | | | 19,185,251 | 1,2,3,4 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 11.81% | | SOFR | | 625 | | 3/5/2026 | | USD | | 6,904,635 | | | 6,858,214 | | | | 1,090,523 | 1,2,3,4 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 12.06% | | SOFR | | 650 | | 5/27/2026 | | USD | | 13,607,572 | | | 13,576,488 | | | | 13,544,132 | 1,2,3,4 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 12.06% | | SOFR | | 650 | | 5/16/2024 | | USD | | 1,999,814 | | | 1,352,752 | | | | 1,379,937 | 1,2,3,4,7 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 11.19% | | CDOR | | 575 | | 7/23/2026 | | CAD | | 24,500,000 | | | 19,258,438 | | | | 17,906,009 | 1,2,3,4,8 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 11.44% | | SOFR | | 600 | | 6/10/2026 | | USD | | 9,751,214 | | | 9,638,342 | | | | 9,565,703 | 1,2,3,4 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 10.86% | | SOFR | | 525 | | 9/22/2026 | | USD | | 24,375,000 | | | 24,162,071 | | | | 24,120,400 | 1,2,3,4 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 11.94% | | SOFR | | 650 | | 8/20/2027 | | USD | | 14,662,500 | | | 14,462,812 | | | | 14,557,138 | 1,2,3,4 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 11.44% | | SOFR | | 600 | | 12/14/2026 | | USD | | 19,500,000 | | | 19,318,674 | | | | 19,387,230 | 1,2,3,4 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 11.56% | | SOFR | | 600 | | 12/31/2026 | | USD | | 14,662,500 | | | 14,505,333 | | | | 14,459,125 | 1,2,3,4 |
AG-Twin Brook Healthcare | | Delayed Draw | | 12.57%, 2.75% PIK | | SOFR | | 425 | | 10/2/2025 | | USD | | 7,539,357 | | | 7,445,678 | | | | 7,464,585 | 1,2,3,5 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 12.81%, 3.00% PIK | | SOFR | | 425 | | 10/2/2025 | | USD | | 12,044,772 | | | 12,014,609 | | | | 11,925,316 | 1,2,3,5 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 11.44% | | SOFR | | 600 | | 9/25/2026 | | USD | | 19,608,498 | | | 19,296,629 | | | | 19,455,173 | 1,2,3,4 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 13.56%, 4.00% PIK | | SOFR | | 400 | | 2/23/2027 | | USD | | 15,077,467 | | | 14,801,669 | | | | 14,500,127 | 1,2,3,5 |
AG-Twin Brook Healthcare | | Delayed Draw | | 11.56% | | SOFR | | 600 | | 10/29/2026 | | USD | | 19,721,454 | | | 19,400,980 | | | | 19,541,941 | 1,2,3,4 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | 11.69% | | SOFR | | 625 | | 7/3/2025 | | USD | | 1,663,912 | | | 1,657,533 | | | | 1,653,165 | 1,2,3,4 |
AG-Twin Brook Healthcare | | Delayed Draw | | 10.70% | | SOFR | | 525 | | 8/24/2025 | | USD | | 49,990,000 | | | 3,366,562 | | | | 3,360,700 | 1,2,3,7 |
AHR Intermediate, Inc. | | Delayed Draw | | 10.70% | | SOFR | | 525 | | 7/29/2024 | | USD | | 10,454,325 | | | 10,375,918 | | | | 10,322,720 | 1,2,3 |
AHR Intermediate, Inc. | | First Lien Term Loan | | 10.70% | | SOFR | | 525 | | 7/29/2027 | | USD | | 24,132,500 | | | 23,912,594 | | | | 23,961,997 | 1,2,3 |
Alcami Corporation | | Delayed Draw | | 12.47% | | SOFR | | 700 | | 12/21/2028 | | USD | | 1,908,023 | | | 1,597,016 | | | | 1,650,223 | 1,2,3,7 |
Alcami Corporation | | Revolver | | 0.50% | | | | | | 12/21/2028 | | USD | | 3,052,838 | | | (106,849 | ) | | | (21,717 | )1,3,6 |
Alcami Corporation | | First Lien Term Loan | | 12.49% | | SOFR | | 700 | | 12/21/2028 | | USD | | 22,667,319 | | | 21,992,227 | | | | 22,506,070 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
26
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Alcresta Therapeutic | | Delayed Draw | | 1.00% | | | | | | 3/12/2030 | | USD | | 3,667,500 | | $ | (80,997 | ) | | $ | (86,294 | )1,3,6 |
Alcresta Therapeutic | | Revolver | | 0.50% | | | | | | 3/12/2030 | | USD | | 721,500 | | | (15,904 | ) | | | (16,976 | )1,3,6 |
Alcresta Therapeutic | | First Lien Term Loan | | 11.07% | | SOFR | | 575 | | 3/12/2030 | | USD | | 3,576,000 | | | 3,510,151 | | | | 3,491,859 | 1,2,3 |
Alegeus Technologies Holding Corp. | | First Lien Term Loan | | 13.75% | | SOFR | | 825 | | 9/5/2026 | | USD | | 35,253,731 | | | 34,887,817 | | | | 35,241,121 | 1,2,3 |
Allied Benefit Systems Intermediate LLC | | Delayed Draw | | 1.00% | | | | | | 10/31/2030 | | USD | | 9,085,052 | | | (77,784 | ) | | | (134,237 | )1,3,4,6 |
Allied Benefit Systems Intermediate LLC | | First Lien Term Loan | | 10.58% | | SOFR | | 525 | | 10/31/2030 | | USD | | 49,664,948 | | | 48,923,718 | | | | 48,931,121 | 1,2,3,4 |
American Family Care | | Delayed Draw | | 1.00% | | | | | | 2/28/2026 | | USD | | 795,000 | | | (26,032 | ) | | | (26,473 | )1,3,6 |
American Family Care | | Revolver | | 11.34% | | SOFR | | 600 | | 2/28/2029 | | USD | | 318,482 | | | 29,380 | | | | 29,205 | 1,2,3,7 |
American Family Care | | First Lien Term Loan | | 11.44% | | SOFR | | 600 | | 2/28/2029 | | USD | | 2,113,977 | | | 2,044,470 | | | | 2,043,582 | 1,2,3 |
American Renal Associates Holdings, Inc. | | First Lien Term Loan | | 11.66% | | SOFR | | 625 | | 1/29/2027 | | USD | | 11,700,000 | | | 11,549,568 | | | | 11,067,588 | 1,2,3,4 |
Arrow Management Acquisition | | Delayed Draw | | 1.00% | | | | | | 10/14/2027 | | USD | | 20,000,000 | | | (385,590 | ) | | | (276,394 | )1,3,4,6 |
Artivion, Inc. | | Delayed Draw | | 1.00% | | | | | | 1/18/2030 | | USD | | 5,669,194 | | | (139,409 | ) | | | (141,730 | )1,3,4,6 |
Artivion, Inc. | | Revolver | | 9.30% | | SOFR | | 650 | | 1/18/2030 | | USD | | 1,667 | | | 793 | | | | 792 | 1,2,3,4,7 |
Artivion, Inc. | | First Lien Term Loan | | 11.80% | | SOFR | | 650 | | 1/18/2030 | | USD | | 10,771,507 | | | 10,508,321 | | | | 10,502,219 | 1,2,3,4 |
Avalign Holdings, Inc. | | Revolver | | 0.50% | | | | | | 12/20/2028 | | USD | | 2,182,258 | | | (42,883 | ) | | | (43,645 | )1,3,4,6 |
Avalign Holdings, Inc. | | First Lien Term Loan | | 11.83% | | SOFR | | 650 | | 12/20/2028 | | USD | | 16,362,817 | | | 16,039,843 | | | | 16,035,561 | 1,2,3,4 |
AWC-MH Acquisition LLC | | First Lien Term Loan | | 15.93%, 5.50% PIK | | SOFR | | 500 | | 12/31/2024 | | USD | | 8,962,498 | | | 8,732,949 | | | | 6,588,132 | 1,2,3,5,7 |
Bamboo US Bidco LLC | | First Lien Term Loan | | 12.06%, 3.38% PIK | | SOFR | | 338 | | 9/29/2030 | | USD | | 22,386,700 | | | 21,749,567 | | | | 21,715,099 | 1,2,3,4,5 |
Bamboo US BidCo LLC | | First Lien Term Loan | | 10.66%, 3.38% PIK | | EURIBOR | | 338 | | 9/29/2030 | | EUR | | 9,014,093 | | | 9,253,860 | | | | 9,433,240 | 1,2,3,5,8 |
Bamboo US BidCo LLC | | First Lien Term Loan | | 12.06%, 3.38% PIK | | SOFR | | 338 | | 9/29/2030 | | USD | | 8,261,231 | | | 8,025,670 | | | | 8,013,394 | 1,2,3,5 |
Bamboo US BidCo LLC | | Revolver | | 0.50% | | | | | | 9/29/2029 | | USD | | 943,890 | | | (28,317 | ) | | | (28,317 | )1,3,4,6 |
Bamboo US BidCo LLC | | Delayed Draw | | 12.06%, 3.38% PIK | | SOFR | | 338 | | 9/29/2030 | | USD | | 4,176,821 | | | 377,005 | | | | 383,673 | 1,2,3,4,5,7 |
Bausch Receivables Funding LP | | Revolver | | 11.98% | | SOFR | | 665 | | 1/28/2028 | | USD | | 12,000,000 | | | 6,820,000 | | | | 6,777,625 | 1,2,3,4,7 |
Biocare Medical LLC | | Revolver | | 0.50% | | | | | | 12/9/2027 | | USD | | 2,777,778 | | | — | | | | (39,222 | )1,3,6 |
Biocare Medical LLC | | First Lien Term Loan | | 10.19% | | SOFR | | 475 | | 12/9/2027 | | USD | | 21,777,778 | | | 21,560,000 | | | | 21,470,276 | 1,2,3 |
Bond Pharmacy, Inc. | | First Lien Term Loan | | 11.68% | | SOFR | | 625 | | 3/31/2026 | | USD | | 36,350,444 | | | 35,867,177 | | | | 35,894,249 | 1,2,3 |
Bridges Consumer Healthcare | | First Lien Term Loan | | 11.59% | | SOFR | | 619 | | 1/20/2027 | | USD | | 11,881,002 | | | 11,762,192 | | | | 11,713,243 | 1,2,3,4 |
Bridges Consumer Healthcare | | First Lien Term Loan | | 11.90% | | SOFR | | 650 | | 1/20/2027 | | USD | | 1,148,400 | | | 1,120,687 | | | | 1,135,058 | 1,2,3,4 |
Cardiology Management Holdings, LLC | | First Lien Term Loan | | 11.71% | | SOFR | | 625 | | 1/31/2029 | | USD | | 1,813,051 | | | 1,770,360 | | | | 1,813,051 | 1,2,3,4 |
Carevet LLC | | Delayed Draw | | 12.44% | | SOFR | | 700 | | 9/1/2025 | | USD | | 21,812,299 | | | 21,485,705 | | | | 21,812,299 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
27
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Carevet LLC | | First Lien Term Loan | | 17.44%, 4.00% PIK | | SOFR | | 800 | | 9/1/2025 | | USD | | 5,888,311 | | $ | 5,807,475 | | | $ | 5,885,918 | 1,2,3,5,7 |
CNSI Holdings LLC | | Revolver | | 11.82% | | SOFR | | 650 | | 12/17/2029 | | USD | | 1,735,776 | | | 318,045 | | | | 335,583 | 1,2,3,7 |
CNSI Holdings LLC | | First Lien Term Loan | | 11.85% | | SOFR | | 650 | | 12/17/2029 | | USD | | 18,081,581 | | | 17,365,559 | | | | 18,081,581 | 1,2,3 |
Color Intermediate, LLC | | First Lien Term Loan | | 10.91% | | SOFR | | 550 | | 10/4/2029 | | USD | | 40,692,500 | | | 39,999,516 | | | | 41,099,425 | 1,2,3 |
Community Medical Acquisition Corp. | | Revolver | | 10.20% | | SOFR | | 475 | | 12/15/2027 | | USD | | 3,683,963 | | | 2,478,692 | | | | 2,382,880 | 1,2,3,7 |
Community Medical Acquisition Corp. | | First Lien Term Loan | | 10.25% | | SOFR | | 475 | | 12/15/2027 | | USD | | 25,709,989 | | | 25,297,538 | | | | 24,703,641 | 1,2,3 |
Confluent Health, LLC | | First Lien Term Loan | | 12.83% | | SOFR | | 750 | | 11/30/2028 | | USD | | 17,014,428 | | | 15,953,616 | | | | 16,230,939 | 1,2,3 |
Connect America.com, LLC | | Revolver | | 12.45% | | SOFR | | 700 | | 6/30/2026 | | USD | | 679,061 | | | 665,184 | | | | 661,114 | 1,2,3,7 |
Connect America.com, LLC | | First Lien Term Loan | | 12.43% | | SOFR | | 700 | | 6/30/2026 | | USD | | 7,243,993 | | | 7,164,316 | | | | 7,076,454 | 1,2,3 |
CORA Health Holdings Corp. | | Delayed Draw | | 11.39% | | ARR CSA | | 575 | | 6/15/2027 | | USD | | 229,443 | | | 200,768 | | | | 209,554 | 1,2,3 |
CORA Health Holdings Corp. | | Revolver | | 11.22% | | ARR CSA | | 575 | | 6/15/2027 | | USD | | 769,231 | | | 596,006 | | | | 529,473 | 1,2,3,7 |
CORA Health Holdings Corp. | | First Lien Term Loan | | 11.39% | | ARR CSA | | 575 | | 6/15/2027 | | USD | | 13,672,267 | | | 13,537,423 | | | | 12,487,090 | 1,2,3 |
CORDENTAL Group Management, LLC | | Delayed Draw | | 1.00% | | | | | | 5/31/2026 | | USD | | 1,215,000 | | | (19,740 | ) | | | (21,723 | )1,3,6 |
CORDENTAL Group Management, LLC | | Revolver | | 0.50% | | | | | | 5/31/2026 | | USD | | 359,500 | | | (5,838 | ) | | | (6,427 | )1,3,6 |
CORDENTAL Group Management, LLC | | First Lien Term Loan | | 11.44% | | SOFR | | 600 | | 5/31/2026 | | USD | | 1,878,078 | | | 1,847,169 | | | | 1,844,500 | 1,2,3 |
CPC/Cirtec Holdings, Inc. | | Revolver | | 11.55% | | ARR | | 625 | | 10/31/2028 | | USD | | 1,033,592 | | | 641,975 | | | | 671,835 | 1,2,3,7 |
CPC/Cirtec Holdings, Inc. | | First Lien Term Loan | | 11.55% | | ARR | | 625 | | 1/30/2029 | | USD | | 8,899,160 | | | 8,620,888 | | | | 8,899,160 | 1,2,3 |
CPF Dental, LLC | | First Lien Term Loan | | 14.85%, 4.25% PIK | | SOFR | | 500 | | 8/30/2024 | | USD | | 5,436,039 | | | 5,361,024 | | | | 5,252,492 | 1,2,3,4,5,7 |
CPF Dental, LLC | | Delayed Draw | | 14.82%, 4.25% PIK | | SOFR | | 500 | | 8/30/2024 | | USD | | 14,495,113 | | | 12,300,246 | | | | 12,292,046 | 1,2,3,4,5,7 |
Crossroads Holding, LLC | | First Lien Term Loan | | 12.69%, 2.00% PIK | | SOFR | | 525 | | 12/23/2027 | | USD | | 13,967,170 | | | 13,864,267 | | | | 10,904,126 | 1,2,3,4,5 |
Curia Receivables II SPV, LLC | | Revolver | | 11.58% | | SOFR | | 625 | | 1/29/2029 | | USD | | 12,500,000 | | | 7,700,000 | | | | 7,700,000 | 1,2,3,7 |
D4C Dental Brands Holdco, Inc. | | Delayed Draw | | 11.96% | | SOFR | | 650 | | 12/30/2026 | | USD | | 4,512,136 | | | 4,419,854 | | | | 4,425,844 | 1,2,3 |
D4C Dental Brands Holdco, Inc. | | Revolver | | 11.97% | | SOFR | | 650 | | 12/30/2025 | | USD | | 714,286 | | | 714,286 | | | | 700,625 | 1,2,3 |
D4C Dental Brands Holdco, Inc. | | First Lien Term Loan | | 11.95% | | SOFR | | 650 | | 12/30/2026 | | USD | | 6,408,929 | | | 6,337,347 | | | | 6,286,361 | 1,2,3 |
DCA Investment Holding, LLC | | Delayed Draw | | 11.71% | | SOFR | | 641 | | 4/3/2028 | | USD | | 3,905,277 | | | 3,849,974 | | | | 3,905,277 | 1,2,3,4 |
DCA Investment Holding, LLC | | First Lien Term Loan | | 11.71% | | SOFR | | 641 | | 4/3/2028 | | USD | | 15,658,182 | | | 15,520,800 | | | | 15,658,182 | 1,2,3,4 |
Deca Dental Holdings, LLC | | Delayed Draw | | 11.16% | | SOFR | | 575 | | 8/26/2028 | | USD | | 1,444,444 | | | 1,383,056 | | | | 1,419,278 | 1,2,3 |
Deca Dental Holdings, LLC | | Revolver | | 11.16% | | SOFR | | 575 | | 8/26/2027 | | USD | | 1,111,111 | | | 1,110,159 | | | | 1,091,752 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
28
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Deca Dental Holdings, LLC | | First Lien Term Loan | | 11.16% | | SOFR | | 575 | | 8/26/2028 | | USD | | 13,722,222 | | $ | 13,138,070 | | | $ | 13,483,141 | 1,2,3 |
Dermatopathology Laboratory Of Central States, LLC | | Revolver | | 0.50% | | | | | | 6/1/2028 | | USD | | 1,612,903 | | | (22,581 | ) | | | (27,617 | )1,3,6 |
Dermatopathology Laboratory Of Central States, LLC | | First Lien Term Loan | | 11.18% | | SOFR | | 575 | | 6/1/2028 | | USD | | 17,121,976 | | | 16,913,832 | | | | 16,828,802 | 1,2,3 |
Edifecs, Inc. | | First Lien Term Loan | | 11.06% | | SOFR | | 575 | | 11/20/2028 | | USD | | 25,000,000 | | | 24,587,656 | | | | 24,636,622 | 1,2,3 |
Emerge Intermediate, Inc. | | Delayed Draw | | 1.00% | | | | | | 2/26/2026 | | USD | | 123,800 | | | (1,700 | ) | | | (2,206 | )1,3,6 |
Emerge Intermediate, Inc. | | Revolver | | 11.55% | | PRIME | | 525 | | 2/26/2026 | | USD | | 1,860,000 | | | 222,455 | | | | 214,861 | 1,2,3,7 |
Emerge Intermediate, Inc. | | First Lien Term Loan | | 11.55% | | SOFR | | 625 | | 2/26/2026 | | USD | | 12,276,600 | | | 12,107,183 | | | | 12,057,869 | 1,2,3 |
Emmes Blocker, Inc. | | Delayed Draw | | 10.80% | | SOFR | | 550 | | 7/7/2027 | | USD | | 16,597,651 | | | 11,854,584 | | | | 11,896,377 | 1,2,3,4,7 |
Emmes Blocker, Inc. | | First Lien Term Loan | | 10.80% | | SOFR | | 550 | | 7/7/2028 | | USD | | 8,149,390 | | | 8,021,813 | | | | 8,028,978 | 1,2,3 |
ENT MSO LLC | | Delayed Draw | | 12.40% | | SOFR | | 700 | | 12/31/2025 | | USD | | 6,652,472 | | | 6,009,002 | | | | 6,274,694 | 1,2,3,4,7 |
ENT MSO LLC | | Delayed Draw | | 1.00% | | | | | | 12/31/2025 | | USD | | 4,790,575 | | | (93,353 | ) | | | (95,811 | )1,3,4,6 |
ENT MSO LLC | | Revolver | | 11.92% | | SOFR | | 650 | | 12/31/2025 | | USD | | 862,303 | | | 270,607 | | | | 270,189 | 1,2,3,4,7 |
ERC Holdings, LLC | | Revolver | | 11.84%, 3.25% PIK | | SOFR | | 300 | | 11/10/2027 | | USD | | 8,080,910 | | | 6,101,377 | | | | 3,757,913 | 1,2,3,5,7 |
ERC Holdings, LLC | | First Lien Term Loan | | 11.56%, 3.25% PIK | | SOFR | | 300 | | 11/10/2028 | | USD | | 15,653,467 | | | 15,483,990 | | | | 11,113,962 | 1,2,3,5 |
Exactcare Parent, Inc. | | Revolver | | 0.50% | | | | | | 11/3/2029 | | USD | | 1,032,787 | | | (26,503 | ) | | | (24,847 | )1,3,6 |
Exactcare Parent, Inc. | | First Lien Term Loan | | 11.77% | | SOFR | | 650 | | 11/3/2029 | | USD | | 9,467,213 | | | 9,218,968 | | | | 9,239,448 | 1,2,3 |
Femur Buyer, Inc. | | First Lien Term Loan | | 12.83%, 4.13% PIK | | SOFR | | 413 | | 3/18/2030 | | USD | | 29,041,366 | | | 28,318,304 | | | | 28,315,332 | 1,2,3,5 |
FH MD Buyer, Inc. | | First Lien Term Loan | | 10.44% | | SOFR | | 511 | | 7/22/2028 | | USD | | 14,700,000 | | | 14,553,000 | | | | 14,149,620 | 1,2,3 |
Finthrive Software Intermediate Holdings, Inc. | | Second Lien Term Loan | | 12.19% | | SOFR | | 675 | | 1/6/2030 | | USD | | 20,000,000 | | | 19,700,000 | | | | 12,668,800 | 1,2 |
Fortis Life Sciences, LLC | | Revolver | | 10.68% | | SOFR | | 525 | | 9/17/2027 | | USD | | 2,434,783 | | | 2,434,783 | | | | 2,296,833 | 1,2,3 |
Fortis Life Sciences, LLC | | First Lien Term Loan | | 10.68% | | SOFR | | 525 | | 9/17/2027 | | USD | | 18,353,143 | | | 18,121,615 | | | | 17,313,291 | 1,2,3 |
FYI Optical Acquisitions, Inc. & FYI USA Inc. | | Delayed Draw | | 11.12% | | CDOR | | 575 | | 3/4/2027 | | CAD | | 36,758,217 | | | 28,142,541 | | | | 26,983,550 | 1,2,3,8 |
Helium Acquirer Corporation | | Revolver | | 12.40% | | SOFR | | 700 | | 1/5/2029 | | USD | | 1,656,810 | | | 1,145,084 | | | | 1,152,971 | 1,2,3,7 |
Helium Acquirer Corporation | | First Lien Term Loan | | 12.40% | | SOFR | | 700 | | 1/5/2029 | | USD | | 10,822,786 | | | 10,545,322 | | | | 10,577,722 | 1,2,3 |
Helium Acquirer Corporation | | Delayed Draw | | 12.40% | | SOFR | | 700 | | 1/5/2029 | | USD | | 9,887,344 | | | 7,448,223 | | | | 7,438,047 | 1,2,3,7 |
HemaSource, Inc. | | Revolver | | 11.33% | | SOFR | | 600 | | 8/31/2029 | | USD | | 5,000,000 | | | 1,684,641 | | | | 1,624,334 | 1,2,3,7 |
HemaSource, Inc. | | First Lien Term Loan | | 11.33% | | SOFR | | 600 | | 8/31/2029 | | USD | | 22,375,000 | | | 21,795,194 | | | | 21,812,644 | 1,2,3 |
Heniff Holdco, LLC | | First Lien Term Loan | | 11.16% | | SOFR | | 575 | | 12/3/2026 | | USD | | 11,842 | | | 11,688 | | | | 11,707 | 1,2,3 |
HPS Health Care | | First Lien Term Loan | | 11.56% | | SOFR | | 625 | | 12/31/2029 | | USD | | 3,750,000 | | | 3,684,249 | | | | 3,675,000 | 1,2,3,4 |
HPS Health Care | | First Lien Term Loan | | 12.21% PIK | | SOFR | | 675 | | 2/26/2026 | | USD | | 2,951,102 | | | 2,951,102 | | | | 2,918,863 | 1,2,3,4,5 |
HPS Health Care | | Delayed Draw | | 21.25% | | PRIME | | 975 | | 10/27/2025 | | USD | | 408,868 | | | 398,141 | | | | 299,378 | 1,2,3,4,7 |
See accompanying Notes to Consolidated Financial Statements.
29
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Imagefirst Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 4/27/2028 | | USD | | 214,286 | | $ | (7,500 | ) | | $ | (709 | )1,3,4,6 |
Integrated Oncology Network, LLC | | Revolver | | 11.46% | | SOFR | | 600 | | 6/24/2025 | | USD | | 83,957 | | | 83,747 | | | | 83,957 | 1,2,3 |
Integrated Oncology Network, LLC | | First Lien Term Loan | | 11.48% | | SOFR | | 600 | | 6/24/2025 | | USD | | 7,365,608 | | | 7,325,073 | | | | 7,365,608 | 1,2,3 |
Integrated Oncology Network, LLC | | Delayed Draw | | 11.48% | | SOFR | | 600 | | 6/24/2025 | | USD | | 741,159 | | | 731,250 | | | | 741,160 | 1,2,3 |
Integrated Oncology Network, LLC | | Revolver | | 11.46% | | SOFR | | 600 | | 6/24/2025 | | USD | | 134,701 | | | 132,882 | | | | 134,701 | 1,2,3 |
IvyRehab Intermediate II, LLC | | Delayed Draw | | 10.40% | | SOFR | | 500 | | 4/21/2029 | | USD | | 7,593,983 | | | 7,518,802 | | | | 7,505,758 | 1,2,3 |
IvyRehab Intermediate II, LLC | | Revolver | | 10.15% | | SOFR | | 475 | | 4/21/2028 | | USD | | 3,837,719 | | | 1,427,757 | | | | 1,421,423 | 1,2,3,7 |
IvyRehab Intermediate II, LLC | | First Lien Term Loan | | 10.40% | | SOFR | | 500 | | 4/21/2029 | | USD | | 23,134,539 | | | 22,903,194 | | | | 22,865,768 | 1,2,3 |
IvyRehab Intermediate II, LLC | | Delayed Draw | | 10.91% | | SOFR | | 550 | | 4/21/2029 | | USD | | 50,000,000 | | | 7,631,723 | | | | 7,739,261 | 1,2,3,7 |
Jon Bidco Limited | | First Lien Term Loan | | 10.19% | | BKBM | | 450 | | 3/18/2027 | | NZD | | 6,300,000 | | | 3,869,806 | | | | 3,691,908 | 1,2,3,8 |
KWOL Acquisition, Inc. | | Revolver | | 11.43% | | SOFR | | 625 | | 12/12/2029 | | USD | | 3,138,075 | | | 866,490 | | | | 863,414 | 1,2,3,7 |
KWOL Acquisition, Inc. | | First Lien Term Loan | | 11.43% | | SOFR | | 625 | | 12/12/2029 | | USD | | 23,111,925 | | | 22,554,099 | | | | 22,537,393 | 1,2,3 |
Life Science Intermediate Holdings, LLC | | Delayed Draw | | 11.91% | | SOFR | | 660 | | 6/10/2027 | | USD | | 7,009,555 | | | 6,899,592 | | | | 6,805,343 | 1,2,3 |
Life Science Intermediate Holdings, LLC | | First Lien Term Loan | | 11.91% | | SOFR | | 660 | | 6/10/2027 | | USD | | 2,848,870 | | | 2,822,210 | | | | 2,765,873 | 1,2,3 |
Life Science Intermediate Holdings, LLC | | Delayed Draw | | 10.33% | | EURIBOR | | 650 | | 6/10/2027 | | EUR | | 6,000,000 | | | 6,258,936 | | | | 6,284,604 | 1,2,3,8 |
Life Science Intermediate Holdings, LLC | | Delayed Draw | | 11.67% | | SONIA | | 650 | | 6/10/2027 | | GBP | | 7,500,000 | | | 8,762,635 | | | | 9,190,332 | 1,2,3,8 |
Life Science Intermediate Holdings, LLC | | Delayed Draw | | 11.95% | | SOFR | | 660 | | 6/10/2027 | | USD | | 8,104,447 | | | 8,011,360 | | | | 7,868,337 | 1,2,3 |
Life Science Intermediate Holdings, LLC | | Revolver | | 11.91% | | SOFR | | 660 | | 6/10/2027 | | USD | | 1,806,360 | | | 565,820 | | | | 522,226 | 1,2,3,7 |
Life Science Intermediate Holdings, LLC | | Delayed Draw | | 11.93% | | SOFR | | 660 | | 6/10/2027 | | USD | | 4,380,290 | | | 4,292,684 | | | | 4,252,677 | 1,2,3 |
Limpio Bidco GMBH | | First Lien Term Loan | | 10.11% | | EURIBOR | | 620 | | 10/31/2030 | | EUR | | 29,445,873 | | | 30,182,745 | | | | 30,880,827 | 1,2,3,8 |
MB2 Dental Solutions, LLC | | Delayed Draw | | 1.00% | | | | | | 2/13/2031 | | USD | | 52,281,684 | | | (895,025 | ) | | | (718,873 | )1,3,6 |
MB2 Dental Solutions, LLC | | First Lien Term Loan | | 11.32% | | SOFR | | 600 | | 2/13/2031 | | USD | | 78,323,996 | | | 77,355,261 | | | | 77,540,756 | 1,2,3 |
MB2 Dental Solutions, LLC | | Revolver | | 0.50% | | | | | | 2/13/2031 | | USD | | 4,292,379 | | | (42,132 | ) | | | (42,924 | )1,3,6 |
MedMark Services, Inc. | | First Lien Term Loan | | 10.57% | | SOFR | | 500 | | 6/11/2027 | | USD | | 7,795,500 | | | 7,717,545 | | | | 7,770,475 | 1,2,3 |
MedMark Services, Inc. | | Delayed Draw | | 10.57% | | SOFR | | 500 | | 6/11/2027 | | USD | | 6,028,244 | | | 6,008,599 | | | | 6,008,892 | 1,2,3 |
MN Acquisition, Inc. | | Revolver | | 13.25% PIK | | SOFR | | 450 | | 8/25/2028 | | USD | | 2,500,147 | | | 416,667 | | | | 81,079 | 1,2,3,5,7 |
MN Acquisition, Inc. | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 8/25/2028 | | USD | | 19,931,224 | | | 19,611,587 | | | | 17,255,912 | 1,2,3 |
Myorthos Management, LLC | | Delayed Draw | | 11.07% PIK | | SOFR | | 550 | | 11/1/2027 | | USD | | 8,926,793 | | | 8,835,372 | | | | 4,830,901 | 1,2,3,4,5 |
Myorthos Management, LLC | | First Lien Term Loan | | 10.82% PIK | | SOFR | | 550 | | 11/1/2027 | | USD | | 4,832,078 | | | 4,795,838 | | | | 2,614,969 | 1,2,3,4,5 |
See accompanying Notes to Consolidated Financial Statements.
30
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | |
National Dentex Labs LLC | | Delayed Draw | | 13.46%, 3.00% PIK | | SOFR | | 500 | | 4/3/2026 | | USD | | 3,555,960 | | $ | 3,447,854 | | | $ | 3,487,090 | 1,2,3,5,7 |
National Dentex Labs LLC | | Revolver | | 12.48% | | SOFR | | 700 | | 4/3/2026 | | USD | | 919,540 | | | 901,149 | | | | 890,125 | 1,2,3,7 |
National Dentex Labs LLC | | First Lien Term Loan | | 13.46%, 3.00% PIK | | SOFR | | 500 | | 4/3/2026 | | USD | | 7,067,389 | | | 6,994,019 | | | | 6,982,659 | 1,2,3,5 |
Nephron Pharmaceuticals Corporation | | First Lien Term Loan | | 16.49% | | SOFR | | 1,100 | | 9/11/2026 | | USD | | 30,000,000 | | | 29,230,585 | | | | 25,973,184 | 1,2,3 |
Next HoldCo, LLC | | Delayed Draw | | 1.00% | | | | | | 11/9/2030 | | USD | | 19,637,558 | | | (286,405 | ) | | | (294,563 | )1,3,4,6 |
Next HoldCo, LLC | | Revolver | | 0.50% | | | | | | 11/9/2029 | | USD | | 7,212,915 | | | (101,207 | ) | | | (108,194 | )1,3,4,6 |
Next HoldCo, LLC | | First Lien Term Loan | | 11.32% | | SOFR | | 600 | | 11/9/2030 | | USD | | 76,586,476 | | | 75,479,817 | | | | 75,437,679 | 1,2,3,4 |
Novotech (Australia) Pty Limited | | Delayed Draw | | 1.00% | | | | | | 1/14/2028 | | USD | | 5,254,956 | | | (70,313 | ) | | | — | 1,3,6 |
Novotech (Australia) Pty Limited | | First Lien Term Loan | | 11.06% | | SOFR | | 568 | | 1/14/2028 | | USD | | 47,089,128 | | | 46,833,673 | | | | 47,089,128 | 1,2,3 |
OB Hospitalist Group | | Revolver | | 10.93% | | SOFR | | 550 | | 9/27/2027 | | USD | | 1,717,557 | | | 778,626 | | | | 758,672 | 1,2,3,7 |
OB Hospitalist Group | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 9/27/2027 | | USD | | 37,605,754 | | | 37,084,953 | | | | 37,168,860 | 1,2,3 |
Office Ally | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 12/20/2028 | | USD | | 6,894,737 | | | 6,794,034 | | | | 6,831,888 | 1,2,3 |
OIA Acquisition, LLC | | Delayed Draw | | 10.57% | | ARR CSA | | 525 | | 10/19/2027 | | USD | | 1,356,180 | | | 1,340,274 | | | | 1,309,883 | 1,2,3 |
OIA Acquisition, LLC | | Revolver | | 0.50% | | | | | | 10/19/2027 | | USD | | 1,928,571 | | | (19,286 | ) | | | (65,837 | )1,3,6 |
OIA Acquisition, LLC | | First Lien Term Loan | | 10.57% | | ARR CSA | | 525 | | 10/19/2027 | | USD | | 11,004,000 | | | 10,893,960 | | | | 10,628,347 | 1,2,3 |
OIS Management Services, LLC | | Revolver | | 0.50% | | | | | | 11/16/2028 | | USD | | 1,423,077 | | | — | | | | (27,419 | )1,3,6 |
OIS Management Services, LLC | | First Lien Term Loan | | 11.16% | | SOFR | | 575 | | 11/16/2028 | | USD | | 12,240,833 | | | 12,118,425 | | | | 12,004,986 | 1,2,3 |
OIS Management Services, LLC | | Delayed Draw | | 1.00% | | | | | | 11/16/2028 | | USD | | 11,187,608 | | | (219,124 | ) | | | (215,555 | )1,3,4,6 |
OIS Management Services, LLC | | Delayed Draw | | 11.16% | | SOFR | | 575 | | 11/16/2028 | | USD | | 6,955,025 | | | 6,864,687 | | | | 6,821,021 | 1,2,3,4 |
OMH-Healthedge Holdings, Inc. | | Revolver | | 0.50% | | | | | | 10/6/2029 | | USD | | 1,368,421 | | | (34,211 | ) | | | (34,211 | )1,3,6 |
OMH-Healthedge Holdings, Inc. | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 10/6/2029 | | USD | | 12,631,579 | | | 12,333,394 | | | | 12,315,790 | 1,2,3 |
Ons Mso, LLC | | Delayed Draw | | 11.15% | | SOFR | | 575 | | 7/8/2026 | | USD | | 6,549,728 | | | 608,536 | | | | 608,469 | 1,2,3,4,7 |
Ons Mso, LLC | | Revolver | | 11.65% | | SOFR | | 625 | | 7/8/2026 | | USD | | 6,228,941 | | | 4,390,012 | | | | 4,337,862 | 1,2,3,4,7 |
Org USME Buyer, LLC | | Revolver | | 11.21% | | SOFR | | 575 | | 11/24/2026 | | USD | | 936,232 | | | 767,094 | | | | 707,637 | 1,2,3,7 |
Org USME Buyer, LLC | | First Lien Term Loan | | 11.21% | | SOFR | | 575 | | 11/24/2026 | | USD | | 16,112,870 | | | 15,950,034 | | | | 15,078,994 | 1,2,3 |
Orthodontic Partners, LLC | | Delayed Draw | | 11.97% | | SOFR | | 650 | | 10/12/2027 | | USD | | 14,171,269 | | | 13,887,843 | | | | 14,182,606 | 1,2,3 |
Orthodontic Partners, LLC | | First Lien Term Loan | | 11.97% | | SOFR | | 650 | | 10/12/2027 | | USD | | 9,624,427 | | | 9,467,909 | | | | 9,556,925 | 1,2,3 |
Patriot Acquisition TopCo S.A.R.L | | Delayed Draw | | 1.00% | | | | | | 1/29/2028 | | USD | | 235,579 | | | (4,635 | ) | | | (4,496 | )1,3,6 |
Patriot Acquisition TopCo S.A.R.L | | Delayed Draw | | 12.21% | | SOFR | | 525 | | 1/29/2028 | | USD | | 1,601,548 | | | 1,597,650 | | | | 1,599,038 | 1,2,3 |
Patriot Acquisition TopCo S.A.R.L | | First Lien Term Loan | | 12.21% | | SOFR | | 525 | | 1/29/2028 | | USD | | 1,032,246 | | | 1,029,733 | | | | 1,030,628 | 1,2,3 |
Pediatric Home Respiratory Services, LLC | | First Lien Term Loan | | 11.29% | | SOFR | | 575 | | 12/4/2025 | | USD | | 4,667,557 | | | 4,658,004 | | | | 4,636,689 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
31
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Pediatric Home Respiratory Services, LLC | | Delayed Draw | | 11.79% | | SOFR | | 625 | | 12/4/2025 | | USD | | 1,995,028 | | $ | 1,970,166 | | | $ | 1,966,858 | 1,2,3 |
Pediatric Home Respiratory Services, LLC | | First Lien Term Loan | | 11.68% | | SOFR | | 625 | | 12/4/2025 | | USD | | 4,905,953 | | | 4,827,588 | | | | 4,836,681 | 1,2,3 |
Pediatric Home Respiratory Services, LLC | | First Lien Term Loan | | 11.73% | | SOFR | | 625 | | 12/4/2025 | | USD | | 584,246 | | | 575,705 | | | | 575,482 | 1,2,3 |
PerkinElmer U.S., LLC | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 3/13/2029 | | USD | | 14,073,187 | | | 13,804,118 | | | | 13,791,723 | 1,2,3,4 |
PetVet Care Centers, LLC | | Delayed Draw | | 1.00% | | | | | | 11/15/2030 | | USD | | 5,119,784 | | | (99,726 | ) | | | (87,712 | )1,3,4,6 |
PetVet Care Centers, LLC | | Revolver | | 0.50% | | | | | | 11/15/2029 | | USD | | 5,119,784 | | | (96,074 | ) | | | (87,712 | )1,3,4,6 |
PetVet Care Centers, LLC | | First Lien Term Loan | | 11.33% | | SOFR | | 600 | | 11/15/2030 | | USD | | 39,251,682 | | | 38,494,134 | | | | 38,579,220 | 1,2,3,4 |
PhyNet Dermatology LLC | | Delayed Draw | | 1.00% | | | | | | 10/20/2029 | | USD | | 11,133,125 | | | (202,044 | ) | | | (129,342 | )1,3,4,6 |
PhyNet Dermatology LLC | | Revolver | | 11.83% | | SOFR | | 650 | | 10/20/2029 | | USD | | 617,203 | | | 223,638 | | | | 228,107 | 1,2,3,4,7 |
PhyNet Dermatology LLC | | First Lien Term Loan | | 11.99% | | SOFR | | 650 | | 10/20/2029 | | USD | | 16,933,480 | | | 16,721,933 | | | | 16,736,751 | 1,2,3,4 |
Pinnacle Dermatology Management, LLC | | Delayed Draw | | 11.19% | | SOFR | | 575 | | 12/8/2028 | | USD | | 1,305,077 | | | 1,301,696 | | | | 1,156,025 | 1,2,3 |
Pinnacle Dermatology Management, LLC | | Revolver | | 9.42% PIK | | SOFR | | 400 | | 12/8/2026 | | USD | | 1,082,474 | | | 991,624 | | | | 992,579 | 1,2,3,5,7 |
Pinnacle Dermatology Management, LLC | | First Lien Term Loan | | 11.17% | | SOFR | | 575 | | 12/8/2028 | | USD | | 11,177,567 | | | 11,044,625 | | | | 9,900,985 | 1,2,3 |
Pinnacle Treatment Centers, Inc. | | Delayed Draw | | 11.99% | | SOFR | | 650 | | 1/2/2026 | | USD | | 916,698 | | | 896,144 | | | | 912,745 | 1,2,3 |
Pinnacle Treatment Centers, Inc. | | First Lien Term Loan | | 11.99% | | SOFR | | 650 | | 1/2/2026 | | USD | | 14,299,548 | | | 14,062,293 | | | | 14,237,900 | 1,2,3 |
Pinnacle Treatment Centers, Inc. | | Revolver | | 11.93% | | SOFR | | 650 | | 1/2/2026 | | USD | | 789,576 | | | 584,466 | | | | 588,778 | 1,2,3,7 |
PPV Intermediate Holdings LLC | | Revolver | | 0.50% | | | | | | 8/31/2029 | | USD | | 2,538,076 | | | — | | | | (23,136 | )1,3,6 |
PPV Intermediate Holdings LLC | | First Lien Term Loan | | 11.09% | | SOFR | | 575 | | 8/31/2029 | | USD | | 45,213,279 | | | 44,571,474 | | | | 44,801,136 | 1,2,3 |
PPV Intermediate Holdings LLC | | Delayed Draw | | 1.00% | | | | | | 8/30/2030 | | USD | | 1,985,174 | | | (9,926 | ) | | | (3,968 | )1,3,6 |
PPV Intermediate Holdings LLC | | Delayed Draw | | 1.00% | | | | | | 8/31/2029 | | USD | | 1,121,528 | | | (5,608 | ) | | | (21,449 | )1,3,6 |
PPV Intermediate Holdings LLC | | First Lien Term Loan | | 14.75% PIK | | SOFR | | | | 8/31/2030 | | USD | | 17,277,336 | | | 16,503,177 | | | | 16,615,467 | 1,2,3,5,7 |
PracticeTek Purchaser LLC | | Delayed Draw | | 1.00% | | | | | | 8/30/2029 | | USD | | 2,076,461 | | | (25,956 | ) | | | (25,956 | )1,3,4,6 |
PracticeTek Purchaser LLC | | Revolver | | 11.33% | | SOFR | | 450 | | 8/30/2029 | | USD | | 1,000 | | | 475 | | | | 475 | 1,3,4,7 |
PracticeTek Purchaser LLC | | First Lien Term Loan | | 11.33% | | SOFR | | 575 | | 8/30/2029 | | USD | | 6,886,931 | | | 6,726,459 | | | | 6,714,758 | 1,2,3,4 |
PracticeTek Purchaser LLC | | First Lien Term Loan | | 14.00% PIK | | | | | | 8/30/2029 | | USD | | 1,037 | | | 1,009 | | | | 1,006 | 1,3,5 |
Premier Imaging, LLC | | First Lien Term Loan | | 11.56% | | SOFR | | 600 | | 1/2/2025 | | USD | | 22,839,977 | | | 22,760,062 | | | | 22,346,024 | 1,2,3 |
Premier Imaging, LLC | | Delayed Draw | | 11.56% | | SOFR | | 600 | | 1/2/2025 | | USD | | 4,111,398 | | | 4,111,385 | | | | 4,022,482 | 1,2,3 |
Premise Health Holding Corp. | | Revolver | | 0.50% | | | | | | 3/1/2030 | | USD | | 2,817,481 | | | (42,663 | ) | | | (42,262 | )1,3,4,6 |
Premise Health Holding Corp. | | First Lien Term Loan | | 10.84% | | SOFR | | 550 | | 3/1/2031 | | USD | | 5,409,449 | | | 5,323,374 | | | | 5,328,307 | 1,2,3,4 |
See accompanying Notes to Consolidated Financial Statements.
32
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Premise Health Holding Corp. | | First Lien Term Loan | | 10.84% | | SOFR | | 550 | | 3/3/2031 | | USD | | 17,577,775 | | $ | 17,315,252 | | | $ | 17,314,109 | 1,2,3,4 |
Prolacta Bioscience | | First Lien Term Loan | | 14.33% | | SOFR | | 900 | | 12/21/2029 | | USD | | 2,083,333 | | | 2,053,649 | | | | 2,055,041 | 1,2,3,4 |
Prolacta Bioscience | | First Lien Term Loan | | 10.76% | | SOFR | | 543 | | 12/21/2029 | | USD | | 6,458,333 | | | 6,365,942 | | | | 6,370,628 | 1,2,3,4 |
PTSH Intermediate Holdings, LLC | | First Lien Term Loan | | 11.71% | | SOFR | | 625 | | 12/17/2027 | | USD | | 5,207,822 | | | 4,971,281 | | | | 5,207,822 | 1,2,3 |
Purpose Home Health | | Delayed Draw | | 1.00% | | | | | | 3/8/2026 | | USD | | 1,455,300 | | | (25,012 | ) | | | (25,468 | )1,3,6 |
Purpose Home Health | | First Lien Term Loan | | 11.17% | | SOFR | | 575 | | 11/3/2027 | | USD | | 465,075 | | | 457,052 | | | | 456,936 | 1,2,3 |
Q-Centrix LLC | | First Lien Term Loan | | 9.94% | | SOFR | | 450 | | 5/29/2025 | | USD | | 4,834,606 | | | 4,806,940 | | | | 4,802,633 | 1,2,3 |
Q-Centrix LLC | | First Lien Term Loan | | 10.44% | | SOFR | | 500 | | 5/29/2025 | | USD | | 824,852 | | | 697,363 | | | | 824,852 | 1,2,3 |
Raven Buyer, Inc. | | Revolver | | 11.45% | | SOFR | | 600 | | 2/1/2027 | | USD | | 2,045,455 | | | 1,022,727 | | | | 978,491 | 1,2,3,7 |
Raven Buyer, Inc. | | First Lien Term Loan | | 11.49% | | SOFR | | 600 | | 2/1/2027 | | USD | | 12,792,614 | | | 12,680,034 | | | | 12,515,952 | 1,2,3 |
Redwood MSO, LLC | | First Lien Term Loan | | 11.69% | | SOFR | | 625 | | 7/3/2025 | | USD | | 18,461,031 | | | 18,375,093 | | | | 18,348,957 | 1,2,3,4 |
Resonetics, LLC | | First Lien Term Loan | | 11.30% | | SOFR | | 600 | | 4/28/2028 | | USD | | 2,886,963 | | | 2,766,214 | | | | 2,756,500 | 1,2,3 |
Sage Dental Management | | Delayed Draw | | 11.34% | | SOFR | | 575 | | 10/1/2024 | | USD | | 2,568,850 | | | 156,967 | | | | 153,233 | 1,2,3,7 |
Sage Dental Management | | First Lien Term Loan | | 11.35% | | SOFR | | 575 | | 10/1/2024 | | USD | | 414,750 | | | 414,101 | | | | 413,506 | 1,2,3 |
Smile Doctors, LLC | | Revolver | | 0.50% | | | | | | 12/23/2027 | | USD | | 2,208,481 | | | — | | | | — | 1,3,6 |
Smile Doctors, LLC | | First Lien Term Loan | | 11.24% | | SOFR | | 590 | | 12/23/2028 | | USD | | 22,466,168 | | | 22,229,066 | | | | 22,466,168 | 1,2,3 |
Smile Doctors, LLC | | Delayed Draw | | 11.34% | | SOFR | | 590 | | 12/23/2028 | | USD | | 5,000,000 | | | 954,325 | | | | 1,045,000 | 1,2,3,4,7 |
Space Intermediate III, Inc. | | First Lien Term Loan | | 11.57%, 3.00% PIK | | SOFR | | 325 | | 11/8/2029 | | USD | | 75,070,833 | | | 74,354,439 | | | | 74,395,809 | 1,2,3,5 |
SSCP Pegasus Midco Limited | | First Lien Term Loan | | 11.31% | | SONIA | | 600 | | 11/16/2027 | | GBP | | 1,797,628 | | | 2,400,194 | | | | 2,261,816 | 1,2,3,8 |
Star Dental Partners, LLC | | Revolver | | 0.50% | | | | | | 12/22/2028 | | USD | | 260,500 | | | (6,161 | ) | | | (6,512 | )1,3,6 |
Star Dental Partners, LLC | | First Lien Term Loan | | 11.19% | | SOFR | | 575 | | 12/22/2028 | | USD | | 1,668,700 | | | 1,628,678 | | | | 1,626,983 | 1,2,3 |
Star Dental Partners, LLC | | Delayed Draw | | 11.19% | | SOFR | | 575 | | 12/22/2025 | | USD | | 1,984,500 | | | 517,151 | | | | 514,553 | 1,2,3,7 |
TerSera Therapeutics, LLC | | Revolver | | 0.50% | | | | | | 4/4/2029 | | USD | | 531,828 | | | (15,955 | ) | | | (3,198 | )1,3,6 |
TerSera Therapeutics, LLC | | First Lien Term Loan | | 12.05% | | SOFR | | 675 | | 4/4/2029 | | USD | | 6,468,172 | | | 6,296,465 | | | | 6,429,281 | 1,2,3 |
The Smilist Management, Inc. | | Revolver | | 11.93% | | SOFR | | 650 | | 12/22/2025 | | USD | | 356,075 | | | 353,693 | | | | 346,770 | 1,2,3,4 |
The Smilist Management, Inc. | | First Lien Term Loan | | 11.93% | | SOFR | | 650 | | 12/22/2025 | | USD | | 3,144,854 | | | 3,143,341 | | | | 3,062,676 | 1,2,3,4 |
The Smilist Management, Inc. | | Delayed Draw | | 11.93% | | SOFR | | 650 | | 12/22/2025 | | USD | | 5,461,121 | | | 5,369,102 | | | | 5,318,418 | 1,2,3,4 |
The Smilist Management, Inc. | | First Lien Term Loan | | 11.93% | | SOFR | | 650 | | 12/23/2025 | | USD | | 3,506,003 | | | 3,438,158 | | | | 3,414,388 | 1,2,3,4 |
TheKey, LLC | | Delayed Draw | | 10.41% | | SOFR | | 500 | | 3/30/2027 | | USD | | 20,958,334 | | | 1,267,673 | | | | 669,239 | 1,2,3,4,7 |
TIDI Legacy Products, Inc. | | Delayed Draw | | 1.00% | | | | | | 12/19/2029 | | USD | | 10,597,714 | | | (208,458 | ) | | | (204,189 | )1,3,6 |
TIDI Legacy Products, Inc. | | Revolver | | 0.50% | | | | | | 12/19/2029 | | USD | | 7,630,354 | | | (147,510 | ) | | | (147,016 | )1,3,6 |
TIDI Legacy Products, Inc. | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 12/19/2029 | | USD | | 40,271,312 | | | 39,485,313 | | | | 39,495,393 | 1,2,3 |
Tivity Health, Inc. | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 6/28/2029 | | USD | | 34,562,500 | | | 34,044,062 | | | | 33,807,256 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
33
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | |
TPC Holdco, LLC | | Second Lien Term Loan | | 12.69% | | SOFR | | 800 | | 3/29/2028 | | USD | | 5,000,000 | | $ | 4,943,432 | | | $ | 4,806,073 | 1,2,3 |
Troy Gastroenterology, P.C. | | Delayed Draw | | 11.45% | | SOFR | | 615 | | 11/25/2025 | | USD | | 2,727,415 | | | 2,722,143 | | | | 2,727,415 | 1,2,3 |
Troy Gastroenterology, P.C. | | Revolver | | 11.45% | | SOFR | | 615 | | 11/25/2025 | | USD | | 591,133 | | | 585,222 | | | | 591,133 | 1,2,3 |
Troy Gastroenterology, P.C. | | First Lien Term Loan | | 11.45% | | SOFR | | 615 | | 11/25/2025 | | USD | | 4,348,276 | | | 4,310,407 | | | | 4,348,276 | 1,2,3 |
TurningPoint Healthcare Solutions, LLC | | Revolver | | 0.5% | | | | | | 7/14/2027 | | USD | | 1,816,524 | | | (18,166 | ) | | | — | 1,3,4,6 |
United Digestive MSO Parent, LLC | | First Lien Term Loan | | 12.21% | | SOFR | | 675 | | 3/30/2029 | | USD | | 20,387,273 | | | 19,845,853 | | | | 19,834,526 | 1,2,3 |
United Digestive MSO Parent, LLC | | Delayed Draw | | 1.00% | | | | | | 3/30/2029 | | USD | | 8,233,571 | | | (157,514 | ) | | | (223,232 | )1,3,4,6 |
United Digestive MSO Parent, LLC | | Revolver | | 12.07% | | SOFR | | 675 | | 3/30/2029 | | USD | | 1,984,646 | | | 781,970 | | | | 786,552 | 1,2,3,4,7 |
United Digestive MSO Parent, LLC | | Revolver | | 0.50% | | | | | | 3/30/2029 | | USD | | 1,962,700 | | | (56,373 | ) | | | (53,213 | )1,3,6 |
United Musculoskeletal Partners Acquisition Holdings, LLC | | Revolver | | 0.50% | | | | | | 7/15/2028 | | USD | | 1,724,138 | | | (17,241 | ) | | | (11,402 | )1,3,6 |
United Musculoskeletal Partners Acquisition Holdings, LLC | | First Lien Term Loan | | 11.07% | | SOFR | | 575 | | 7/15/2028 | | USD | | 8,275,862 | | | 8,193,517 | | | | 8,221,131 | 1,2,3 |
Universal Marine Medical Supply International, LLC | | Delayed Draw | | 1.00% | | | | | | 3/7/2029 | | USD | | 3,912,000 | | | (43,715 | ) | | | (43,174 | )1,3,6 |
Universal Marine Medical Supply International, LLC | | Revolver | | 11.81% | | SOFR | | 650 | | 3/7/2029 | | USD | | 1,042,000 | | | 81,066 | | | | 80,924 | 1,2,3,7 |
Universal Marine Medical Supply International, LLC | | First Lien Term Loan | | 11.83% | | SOFR | | 650 | | 3/7/2029 | | USD | | 12,129,000 | | | 11,858,755 | | | | 11,858,062 | 1,2,3 |
Urology Management Holdings, Inc. | | Delayed Draw | | 11.72% | | SOFR | | 629 | | 6/15/2026 | | USD | | 14,641,761 | | | 14,469,038 | | | | 14,215,197 | 1,2,3 |
Urology Management Holdings, Inc. | | First Lien Term Loan | | 11.72% | | SOFR | | 629 | | 6/15/2026 | | USD | | 4,998,368 | | | 4,950,696 | | | | 4,852,749 | 1,2,3 |
Urology Management Holdings, Inc. | | Revolver | | 0.50% | | | | | | 6/15/2026 | | USD | | 1,190,476 | | | (17,857 | ) | | | (34,683 | )1,3,4,6 |
Urology Management Holdings, Inc. | | Delayed Draw | | 11.91% | | SOFR | | 625 | | 6/15/2026 | | USD | | 3,266,667 | | | 1,796,667 | | | | 1,815,846 | 1,2,3,7 |
Urology Management Holdings, Inc. | | First Lien Term Loan | | 11.93% | | SOFR | | 625 | | 6/15/2026 | | USD | | 6,468,000 | | | 6,329,500 | | | | 6,311,934 | 1,2,3 |
USHV Management, LLC | | Delayed Draw | | 11.91% | | SOFR | | 650 | | 12/23/2027 | | USD | | 3,884,225 | | | 1,993,349 | | | | 2,093,554 | 1,2,3,7 |
USHV Management, LLC | | First Lien Term Loan | | 11.91% | | SOFR | | 650 | | 12/23/2027 | | USD | | 7,725,405 | | | 7,530,405 | | | | 7,538,059 | 1,2,3 |
USHV Management, LLC | | Revolver | | 11.55% | | SOFR | | 613 | | 12/23/2027 | | USD | | 356,664 | | | 95,219 | | | | 94,780 | 1,2,3,4,7 |
USHV Management, LLC | | First Lien Term Loan | | 11.43% | | SOFR | | 600 | | 12/23/2027 | | USD | | 1,067,317 | | | 1,041,884 | | | | 1,041,433 | 1,2,3,4 |
Vardiman Black Holdings, LLC | | First Lien Term Loan | | 14.43% | | SOFR | | 700 | | 3/18/2027 | | USD | | 34,144,054 | | | 34,144,054 | | | | 34,144,054 | 1,2,3 |
Vardiman Black Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 3/18/2027 | | USD | | 4,190,332 | | | — | | | | — | 1,3,6 |
Varsity Rejuvenate, LLC | | Delayed Draw | | 1.00% | | | | | | 12/29/2025 | | USD | | 1,280,000 | | | (27,961 | ) | | | (32,000 | )1,3,6 |
Varsity Rejuvenate, LLC | | Revolver | | 0.50% | | | | | | 9/1/2028 | | USD | | 58,200 | | | (1,380 | ) | | | (1,455 | )1,3,6 |
Varsity Rejuvenate, LLC | | First Lien Term Loan | | 11.49% | | SOFR | | 600 | | 9/1/2028 | | USD | | 596,400 | | | 582,104 | | | | 581,490 | 1,2,3 |
Vermont Aus Pty Ltd. | | First Lien Term Loan | | 10.14% | | BBSY | | 575 | | 3/23/2028 | | AUD | | 10,699,554 | | | 7,780,351 | | | | 6,912,656 | 1,2,3,8 |
See accompanying Notes to Consolidated Financial Statements.
34
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Vermont Aus Pty Ltd. | | First Lien Term Loan | | 10.96% | | SOFR | | 565 | | 3/23/2028 | | USD | | 7,856,316 | | $ | 7,710,844 | | | $ | 7,787,815 | 1,2,3 |
VetCor Acquisition | | Delayed Draw | | 1.00% | | | | | | 8/31/2029 | | USD | | 60,000,000 | | | (300,000 | ) | | | (119,939 | )1,3,6 |
Vetcor Professional Practices LLC | | First Lien Term Loan | | 11.09% | | SOFR | | 575 | | 8/31/2029 | | USD | | 1,291,413 | | | 1,260,748 | | | | 1,284,375 | 1,2,3,4 |
VetEvolve Holdings, LLC | | Delayed Draw | | 11.16% | | SOFR | | 575 | | 10/12/2028 | | USD | | 23,030,303 | | | 1,692,378 | | | | 1,755,319 | 1,2,3,4,7 |
VetEvolve Holdings, LLC | | First Lien Term Loan | | 11.16% | | SOFR | | 575 | | 10/12/2028 | | USD | | 16,969,697 | | | 16,574,837 | | | | 16,591,832 | 1,2,3,4 |
Vital Care Buyer, LLC | | Revolver | | 11.23% | | SOFR | | 575 | | 3/20/2030 | | USD | | 3,001,730 | | | 332,184 | | | | 319,867 | 1,2,3,7 |
Vital Care Buyer, LLC | | First Lien Term Loan | | 11.23% | | SOFR | | 575 | | 3/20/2030 | | USD | | 17,207,791 | | | 16,960,488 | | | | 16,890,494 | 1,2,3 |
VPP Intermediate Holdings, LLC | | Delayed Draw | | 12.07% | | SOFR | | 575 | | 12/1/2027 | | USD | | 4,480,350 | | | 1,452,080 | | | | 1,463,730 | 1,2,3,4,7 |
VPP Intermediate Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 12/1/2027 | | USD | | 327,785 | | | (6,476 | ) | | | (6,556 | )1,3,4,6 |
WCAS Orthopedics MSO, LLC | | First Lien Term Loan | | 11.57% | | SOFR | | 625 | | 12/31/2029 | | USD | | 7,750,000 | | | 7,595,354 | | | | 7,595,000 | 1,2,3 |
WCAS Orthopedics MSO, LLC | | First Lien Term Loan | | 11.58% | | SOFR | | 625 | | 12/31/2029 | | USD | | 9,750,000 | | | 9,555,238 | | | | 9,555,000 | 1,2,3 |
WCI-BXC Purchaser, LLC | | Revolver | | 0.50% | | | | | | 11/6/2029 | | USD | | 89,381 | | | (2,088 | ) | | | (2,235 | )1,3,4,6 |
WCI-BXC Purchaser, LLC | | First Lien Term Loan | | 11.59% | | SOFR | | 625 | | 11/6/2030 | | USD | | 2,047,721 | | | 1,998,404 | | | | 1,996,528 | 1,2,3,4 |
Web P.T., Inc. | | Revolver | | 12.17% | | SOFR | | 675 | | 1/18/2028 | | USD | | 1,312,500 | | | 491,518 | | | | 477,912 | 1,2,3,7 |
Web P.T., Inc. | | First Lien Term Loan | | 12.19% | | SOFR | | 675 | | 1/18/2028 | | USD | | 9,000,000 | | | 8,901,000 | | | | 8,906,700 | 1,2,3 |
Xeris Pharmaceuticals, Inc. | | Delayed Draw | | 14.33% | | SOFR | | 900 | | 3/8/2027 | | USD | | 8,333,333 | | | 8,166,667 | | | | 8,274,052 | 1,2,3,4 |
Xeris Pharmaceuticals, Inc. | | First Lien Term Loan | | 14.33% | | SOFR | | 900 | | 3/8/2027 | | USD | | 16,666,667 | | | 16,491,799 | | | | 16,548,105 | 1,2,3,4 |
Xifin, Inc. | | Revolver | | 11.21% PIK | | SOFR | | 575 | | 2/6/2026 | | USD | | 2,141,658 | | | 2,098,825 | | | | 2,014,958 | 1,2,3,4,5 |
Zavation Medical Products, LLC | | Revolver | | 11.91% | | SOFR | | 650 | | 6/30/2028 | | USD | | 2,027,027 | | | 1,337,838 | | | | 1,299,072 | 1,2,3,7 |
Zavation Medical Products, LLC | | First Lien Term Loan | | 11.41% | | SOFR | | 600 | | 6/30/2028 | | USD | | 12,616,216 | | | 12,490,054 | | | | 12,374,938 | 1,2,3 |
| | | | | | | | | | | | | | | | | 2,496,121,048 | | | | 2,452,792,826 | |
Industrials — 15.7% | | | | | | | | | | | | | | | | | | | | | | |
3SI Holdco, Inc. | | First Lien Term Loan | | 11.48% | | SOFR | | 600 | | 12/16/2026 | | USD | | 4,191,758 | | | 4,140,884 | | | | 4,143,059 | 1,2,3 |
Accurus Aerospace Corporation | | First Lien Term Loan | | 10.72% | | SOFR | | 525 | | 4/5/2028 | | USD | | 9,830,000 | | | 9,722,488 | | | | 9,543,619 | 1,2,3 |
ACS Celsius Merger | | Delayed Draw | | 1.00% | | | | | | 1/7/2029 | | USD | | 1,424,769 | | | (34,468 | ) | | | (31,026 | )1,3,4,6 |
ACS Celsius Merger | | Revolver | | 11.57% | | SOFR | | 625 | | 1/7/2029 | | USD | | 325,181 | | | 55,396 | | | | 55,917 | 1,3,7 |
ACS Celsius Merger | | First Lien Term Loan | | 11.57% | | SOFR | | 625 | | 1/7/2029 | | USD | | 4,026,977 | | | 3,930,881 | | | | 3,939,284 | 1,2,3,4 |
ACS Celsius Merger | | Revolver | | 11.57% | | SOFR | | 625 | | 1/7/2029 | | USD | | 68,183 | | | 66,577 | | | | 66,698 | 1,2,3,4 |
Advantek, LLC | | Delayed Draw | | 1.00% | | | | | | 11/2/2025 | | USD | | 1,631,196 | | | (188,272 | ) | | | (193,686 | )1,3,6 |
Advantek, LLC | | First Lien Term Loan | | 12.21% | | SOFR | | 675 | | 11/2/2025 | | USD | | 3,221,611 | | | 2,893,151 | | | | 2,883,378 | 1,2,3 |
Aero Operating LLC | | Incremental Term Loan | | 14.48% | | SOFR | | 900 | | 2/7/2026 | | USD | | 14,868,914 | | | 14,760,218 | | | | 13,580,006 | 1,2,3 |
AG-Twin Brook Aerospace | | First Lien Term Loan | | 10.81% | | SOFR | | 525 | | 1/6/2025 | | USD | | 6,925,000 | | | 6,906,549 | | | | 6,861,875 | 1,2,3,4 |
See accompanying Notes to Consolidated Financial Statements.
35
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
AI Fire Buyer, Inc. | | First Lien Term Loan | | 10.91% | | SOFR | | 575 | | 3/22/2027 | | USD | | 1,146,335 | | $ | 1,123,376 | | | $ | 1,123,798 | 1,2,3,4 |
AI Fire Buyer, Inc. | | Delayed Draw | | 10.94% | | SOFR | | 575 | | 3/22/2027 | | USD | | 2,297,565 | | | 291,020 | | | | 294,145 | 1,2,3,4,7 |
Air Comm Corporation, LLC | | Revolver | | 0.50% | | | | | | 7/1/2027 | | USD | | 2,439,024 | | | — | | | | (89,366 | )1,3,6 |
Air Comm Corporation, LLC | | First Lien Term Loan | | 10.33% | | SOFR | | 500 | | 7/1/2027 | | USD | | 13,079,268 | | | 12,932,085 | | | | 12,600,043 | 1,2,3 |
Air Comm Corporation, LLC | | Revolver | | 10.57% | | SOFR | | 500 | | 7/1/2027 | | USD | | 1,184,211 | | | 1,538 | | | | (41,769 | )1,2,3,7 |
Air Comm Corporation, LLC | | Delayed Draw | | 11.58% | | SOFR | | 625 | | 7/1/2027 | | USD | | 1,691,287 | | | 1,640,548 | | | | 1,648,579 | 1,2,3 |
Air Comm Corporation, LLC | | Delayed Draw | | 10.33% | | SOFR | | 500 | | 7/1/2027 | | USD | | 33,485,821 | | | 32,870,066 | | | | 32,384,173 | 1,2,3 |
Any Hour, LLC | | Delayed Draw | | 11.00% | | SOFR | | 575 | | 7/21/2027 | | USD | | 22,949,017 | | | 22,719,631 | | | | 22,682,401 | 1,2,3 |
Any Hour, LLC | | Revolver | | 11.10% | | SOFR | | 575 | | 7/21/2027 | | USD | | 2,000,000 | | | 533,333 | | | | 510,098 | 1,2,3,7 |
Any Hour, LLC | | First Lien Term Loan | | 11.00% | | SOFR | | 575 | | 7/21/2027 | | USD | | 11,050,000 | | | 10,939,500 | | | | 10,921,624 | 1,2,3 |
Any Hour, LLC | | Delayed Draw | | 11.25% | | SOFR | | 600 | | 7/21/2027 | | USD | | 1,198,200 | | | 682,290 | | | | 704,280 | 1,2,3,7 |
Any Hour, LLC | | First Lien Term Loan | | 11.25% | | SOFR | | 600 | | 7/21/2027 | | USD | | 9,535,000 | | | 9,293,072 | | | | 9,424,225 | 1,2,3 |
Apex Service Partners, LLC | | Delayed Draw | | 12.33%, 2.00% PIK | | SOFR | | 500 | | 10/24/2030 | | USD | | 11,947,417 | | | 6,311,279 | | | | 6,542,196 | 1,2,3,5,7 |
Apex Service Partners, LLC | | Revolver | | 11.82% | | SOFR | | 650 | | 10/24/2029 | | USD | | 2,949,198 | | | 1,690,296 | | | | 1,756,467 | 1,2,3,7 |
Apex Service Partners, LLC | | Revolver | | 11.83% | | SOFR | | 650 | | 10/24/2029 | | USD | | 1,998,586 | | | 1,023,840 | | | | 1,061,621 | 1,2,3,7 |
Apex Service Partners, LLC | | First Lien Term Loan | | 14.25% PIK | | | | | | 10/24/2028 | | USD | | 13,366,667 | | | 13,109,319 | | | | 13,077,590 | 1,3,5 |
Apex Service Partners, LLC | | Revolver | | 14.00% | | SOFR | | 650 | | 10/24/2029 | | USD | | 544,047 | | | 193,137 | | | | 206,738 | 1,3,4,7 |
Apex Service Partners, LLC | | First Lien Term Loan | | 12.32%, 2.00% PIK | | SOFR | | 500 | | 10/24/2030 | | USD | | 48,363,842 | | | 47,186,459 | | | | 47,759,294 | 1,2,3,4,5 |
Apex Service Partners, LLC | | Delayed Draw | | 12.33%, 2.00% PIK | | SOFR | | 500 | | 10/24/2030 | | USD | | 9,829,600 | | | 4,262,627 | | | | 4,435,921 | 1,2,3,4,5,7 |
Apex Service Partners, LLC | | Revolver | | 0.50% | | | | | | 10/24/2029 | | USD | | 2,468,237 | | | (29,119 | ) | | | — | 1,3,6 |
Apex Service Partners, LLC | | First Lien Term Loan | | 12.32%, 2.00% PIK | | SOFR | | 500 | | 10/24/2030 | | USD | | 34,374,544 | | | 33,724,048 | | | | 33,944,862 | 1,2,3,4,5 |
Apex Service Partners, LLC | | Delayed Draw | | 1.00% | | | | | | 10/24/2029 | | USD | | 6,683,333 | | | (61,737 | ) | | | (144,538 | )1,3,6 |
Apex Service Partners, LLC | | Delayed Draw | | 12.32%, 2.00% PIK | | SOFR | | 500 | | 10/24/2030 | | USD | | 2,007,198 | | | 1,979,805 | | | | 2,004,513 | 1,2,3,4,5,7 |
AQ Carver Buyer, Inc. | | First Lien Term Loan | | 10.91% | | SOFR | | 550 | | 8/2/2029 | | USD | | 29,925,000 | | | 29,366,487 | | | | 30,078,366 | 1,2 |
Archer Acquisition, LLC | | Delayed Draw | | 1.00% | | | | | | 10/6/2029 | | USD | | 4,335,758 | | | (32,518 | ) | | | (20,185 | )1,3,6 |
Archer Acquisition, LLC | | Revolver | | 0.50% | | | | | | 10/6/2029 | | USD | | 261,174 | | | (3,918 | ) | | | (3,180 | )1,3,6 |
Archer Acquisition, LLC | | First Lien Term Loan | | 11.66% | | SOFR | | 625 | | 10/6/2029 | | USD | | 12,870,811 | | | 12,688,049 | | | | 12,714,082 | 1,2,3 |
Ardurra Group LLC | | Delayed Draw | | 11.71% | | SOFR | | 625 | | 2/1/2030 | | USD | | 4,521,441 | | | 1,669,806 | | | | 1,638,288 | 1,2,3,7 |
Ardurra Group LLC | | Revolver | | 0.50% | | | | | | 2/1/2029 | | USD | | 1,810,345 | | | (54,310 | ) | | | (50,328 | )1,3,6 |
Armada Parent, Inc. | | Delayed Draw | | 11.19% | | SOFR | | 575 | | 10/29/2027 | | USD | | 987,500 | | | 987,500 | | | | 972,469 | 1,2,3,4 |
See accompanying Notes to Consolidated Financial Statements.
36
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Armada Parent, Inc. | | Revolver | | 11.11% | | LIBOR | | 575 | | 10/29/2027 | | USD | | 2,400,000 | | $ | 16,565 | | | $ | (19,864 | )1,2,3,4,7 |
Armada Parent, Inc. | | First Lien Term Loan | | 11.19% | | SOFR | | 575 | | 10/29/2027 | | USD | | 19,600,000 | | | 19,331,879 | | | | 19,301,669 | 1,2,3,4 |
Arrowhead Holdco Company | | First Lien Term Loan | | 10.75%, 2.75% PIK | | SOFR | | 250 | | 8/31/2028 | | USD | | 4,933,817 | | | 4,884,820 | | | | 4,209,837 | 1,2,3,4,5 |
Arrowhead Holdco Company | | First Lien Term Loan | | 9.69%, 2.75% PIK | | EURIBOR | | 300 | | 8/31/2028 | | EUR | | 14,850,000 | | | 14,571,031 | | | | 13,630,140 | 1,2,3,5,8 |
ATI Restoration, LLC | | Delayed Draw | | 10.57% | | SOFR | | 500 | | 7/31/2026 | | USD | | 8,370,043 | | | 1,967,580 | | | | 2,004,429 | 1,2,3,4,7 |
ATI Restoration, LLC | | Revolver | | 10.57% | | SOFR | | 550 | | 7/31/2026 | | USD | | 627,906 | | | 373,794 | | | | 372,143 | 1,2,3,4,7 |
Auxey Bidco Limited | | First Lien Term Loan | | 11.40% | | SOFR | | 600 | | 6/29/2027 | | USD | | 14,962,500 | | | 14,697,016 | | | | 14,692,455 | 1,2,3 |
AWP Group Holdings, Inc. | | First Lien Term Loan | | 10.90% | | SOFR | | 550 | | 12/22/2027 | | USD | | 17,183,945 | | | 16,881,271 | | | | 16,845,850 | 1,2,3 |
AWP Group Holdings, Inc. | | Delayed Draw | | 10.90% | | SOFR | | 550 | | 12/24/2029 | | USD | | 12,362,847 | | | 432,800 | | | | 344,066 | 1,2,3,7 |
AWP Group Holdings, Inc. | | Revolver | | 10.90% | | SOFR | | 550 | | 12/24/2029 | | USD | | 4,710,216 | | | 1,730,314 | | | | 1,679,410 | 1,2,3,7 |
AWT Merger Sub, Inc. | | Delayed Draw | | 11.71% | | SOFR | | 625 | | 12/17/2026 | | USD | | 4,845,283 | | | 4,796,900 | | | | 4,845,283 | 1,2,3 |
AWT Merger Sub, Inc. | | Revolver | | 11.72% | | SOFR | | 600 | | 12/17/2026 | | USD | | 1,071,429 | | | 142,857 | | | | 135,771 | 1,2,3,7 |
AWT Merger Sub, Inc. | | First Lien Term Loan | | 11.71% | | SOFR | | 625 | | 12/17/2026 | | USD | | 6,235,714 | | | 6,173,357 | | | | 6,194,476 | 1,2,3 |
AWT Merger Sub, Inc. | | First Lien Term Loan | | 12.21% | | SOFR | | 675 | | 12/17/2026 | | USD | | 710,742 | | | 693,497 | | | | 710,742 | 1,2,3 |
Beacon Mobility Corp. | | First Lien Term Loan | | 11.68% | | SOFR | | 625 | | 12/31/2025 | | USD | | 2,050,975 | | | 2,035,506 | | | | 1,935,797 | 1,2,3 |
Beacon Mobility Corp. | | Delayed Draw | | 11.67% | | SOFR | | 625 | | 12/31/2025 | | USD | | 20,575,249 | | | 20,039,035 | | | | 19,419,794 | 1,2,3 |
Beacon Mobility Corp. | | Revolver | | 13.75% | | PRIME | | 525 | | 12/31/2025 | | USD | | 1,000,000 | | | 251,007 | | | | 194,850 | 1,2,3,7 |
Benecon Midco II LLC | | Revolver | | 0.50% | | | | | | 1/23/2031 | | USD | | 7,137,168 | | | (104,226 | ) | | | (101,948 | )1,3,4,6 |
Benecon Midco II LLC | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 1/23/2031 | | USD | | 83,362,832 | | | 82,134,450 | | | | 82,172,070 | 1,2,3,4 |
Blackbird Purchaser, Inc. | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 12/19/2030 | | USD | | 37,485,933 | | | 36,753,096 | | | | 36,744,585 | 1,2,3,4 |
Blackbird Purchaser, Inc. | | Delayed Draw | | 10.83% | | SOFR | | 550 | | 12/19/2030 | | USD | | 6,804,480 | | | 1,227,137 | | | | 1,226,326 | 1,2,3,4,7 |
Blackbird Purchaser, Inc. | | Revolver | | 10.83% | | SOFR | | 550 | | 12/19/2029 | | USD | | 5,526,419 | | | 556,950 | | | | 553,876 | 1,2,3,4,7 |
BlackHawk Industrial Distribution, Inc. | | Delayed Draw | | 1.00% | | | | | | 9/17/2026 | | USD | | 1,168,423 | | | (22,340 | ) | | | (22,488 | )1,3,4,6 |
BlackHawk Industrial Distribution, Inc. | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 9/17/2026 | | USD | | 1,028,212 | | | 1,009,196 | | | | 1,008,423 | 1,2,3,4 |
BlueHalo Global Holdings, LLC | | Revolver | | 11.94% | | SOFR | | 650 | | 10/31/2025 | | USD | | 1,285,714 | | | — | | | | (19,102 | )1,2,3,6 |
BlueHalo Global Holdings, LLC | | First Lien Term Loan | | 10.05% | | SOFR | | 475 | | 10/31/2025 | | USD | | 17,758,329 | | | 17,672,411 | | | | 17,494,489 | 1,2,3 |
BlueHalo, LLC | | First Lien Term Loan | | 10.07% | | SOFR | | 475 | | 10/31/2025 | | USD | | 1,987,991 | | | 1,958,809 | | | | 1,958,455 | 1,2,3 |
BP Purchaser, LLC | | First Lien Term Loan | | 11.08% | | SOFR | | 550 | | 12/10/2028 | | USD | | 12,847,120 | | | 12,651,917 | | | | 12,495,986 | 1,2,3 |
BradyIFS Holdings, LLC | | Delayed Draw | | 11.33% | | SOFR | | 600 | | 10/31/2029 | | USD | | 2,138,763 | | | 627,548 | | | | 649,023 | 1,2,3,4,7 |
BradyIFS Holdings, LLC | | Revolver | | 0.50% | | | | | | 10/31/2029 | | USD | | 1,780,595 | | | (32,962 | ) | | | (16,451 | )1,3,4,6 |
BradyIFS Holdings, LLC | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 10/31/2029 | | USD | | 20,987,632 | | | 20,591,410 | | | | 20,793,724 | 1,2,3,4 |
See accompanying Notes to Consolidated Financial Statements.
37
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
British Engineering Services Holdco Limited | | Revolver | | 12.22% | | SONIA | | 675 | | 12/2/2027 | | GBP | | 950,968 | | $ | 1,269,397 | | | $ | 1,182,113 | 1,2,3,8 |
British Engineering Services Holdco Limited | | First Lien Term Loan | | 12.22% | | SONIA | | 675 | | 12/2/2027 | | GBP | | 396,237 | | | 528,915 | | | | 492,548 | 1,2,3,8 |
Brock Holdings III, Inc. | | First Lien Term Loan | | 13.41% | | SOFR | | 500 | | 11/2/2025 | | USD | | 5,805,000 | | | 5,805,000 | | | | 5,805,000 | 1,2,3 |
Cadence Engines Systems Acquisition, Inc. | | Revolver | | 12.12% | | SOFR | | 675 | | 5/3/2028 | | USD | | 250,000 | | | 133,333 | | | | 130,029 | 1,2,3,7 |
Cadence Engines Systems Acquisition, Inc. | | First Lien Term Loan | | 12.12% | | SOFR | | 685 | | 5/3/2029 | | USD | | 2,071,259 | | | 2,015,606 | | | | 2,046,595 | 1,2,3 |
Caldwell & Gregory LLC | | Delayed Draw | | 11.06% | | SOFR | | 550 | | 1/5/2025 | | USD | | 14,761,250 | | | 14,484,379 | | | | 14,761,250 | 1,2,3 |
Caldwell & Gregory LLC | | First Lien Term Loan | | 11.06% | | SOFR | | 550 | | 1/5/2025 | | USD | | 14,653,011 | | | 14,649,931 | | | | 14,653,011 | 1,2,3 |
Castle Management Borrower LLC | | Revolver | | 0.50% | | | | | | 11/3/2029 | | USD | | 2,046,030 | | | (38,175 | ) | | | (40,921 | )1,3,6 |
Castle Management Borrower LLC | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 11/3/2029 | | USD | | 16,327,299 | | | 16,007,802 | | | | 16,000,753 | 1,2,3 |
CC WDW Borrower, Inc. | | Delayed Draw | | 1.00% | | | | | | 1/27/2028 | | USD | | 1,631,196 | | | (19,472 | ) | | | (193,686 | )1,3,6 |
CC WDW Borrower, Inc. | | First Lien Term Loan | | 12.21% | | SOFR | | 675 | | 1/27/2028 | | USD | | 3,221,611 | | | 3,135,220 | | | | 2,883,378 | 1,2,3 |
CGI Parent, LLC | | First Lien Term Loan | | 11.17% | | SOFR | | 525 | | 2/14/2028 | | USD | | 20,038,470 | | | 19,683,263 | | | | 19,795,639 | 1,2,3 |
Charter Industries | | Revolver | | 0.50% | | | | | | 11/30/2026 | | USD | | 539,250 | | | (4,307 | ) | | | (4,718 | )1,3,6 |
Charter Industries | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 11/30/2026 | | USD | | 4,264,313 | | | 4,229,749 | | | | 4,227,000 | 1,2,3 |
Climate Pros, LLC | | Delayed Draw | | 11.43% | | SOFR | | 600 | | 1/24/2026 | | USD | | 49,987,917 | | | 19,961,257 | | | | 20,475,883 | 1,2,3,7 |
CMG Holdings Company, LLC | | Delayed Draw | | 1.00% | | | | | | 5/19/2028 | | USD | | 6,885,650 | | | (165,094 | ) | | | (152,494 | )1,3,4,6 |
Cobham Holdings, Inc. | | Revolver | | 0.50% | | | | | | 1/9/2028 | | USD | | 2,343,750 | | | (70,312 | ) | | | (25,533 | )1,3,6 |
Cobham Holdings, Inc. | | First Lien Term Loan | | 12.06% | | SOFR | | 675 | | 1/9/2030 | | USD | | 22,486,328 | | | 21,888,908 | | | | 22,241,365 | 1,2,3 |
Comar Holding Company, LLC | | First Lien Term Loan | | 12.08%, 4.75% PIK | | SOFR | | 200 | | 9/17/2026 | | USD | | 4,899,874 | | | 4,875,181 | | | | 4,499,651 | 1,2,3,5 |
Comar Holding Company, LLC | | Delayed Draw | | 12.08%, 4.75% PIK | | SOFR | | 200 | | 9/17/2026 | | USD | | 770,768 | | | 763,144 | | | | 707,812 | 1,2,3,5 |
Continental Acquisition Holdings, Inc. | | Delayed Draw | | 12.46%, 4.08% PIK | | SOFR | | 293 | | 1/20/2027 | | USD | | 2,659,298 | | | 2,606,778 | | | | 2,368,358 | 1,2,3,5 |
Continental Acquisition Holdings, Inc. | | First Lien Term Loan | | 12.46%, 4.08% PIK | | SOFR | | 293 | | 1/20/2027 | | USD | | 7,211,579 | | | 7,130,476 | | | | 6,422,596 | 1,2,3,5 |
Coretrust Purchasing Group LLC | | Delayed Draw | | 1.00% | | | | | | 9/30/2029 | | USD | | 4,511,278 | | | (86,725 | ) | | | (90,226 | )1,3,6 |
Coretrust Purchasing Group LLC | | Revolver | | 0.50% | | | | | | 9/30/2029 | | USD | | 4,511,278 | | | (325,462 | ) | | | (90,226 | )1,3,6 |
CSAFE Acquisition Co. | | Delayed Draw | | 1.00% | | | | | | 12/14/2028 | | USD | | 1,086,502 | | | — | | | | — | 1,3,6 |
CSAFE Acquisition Co. | | Revolver | | 0.50% | | | | | | 3/8/2029 | | USD | | 2,660,122 | | | — | | | | — | 1,3,6 |
CSAFE Acquisition Company, Inc. | | First Lien Term Loan | | 11.07% | | SOFR | | 575 | | 12/14/2028 | | USD | | 25,745,906 | | | 25,713,937 | | | | 25,717,451 | 1,2,3 |
CSAFE Acquisition Company, Inc. | | First Lien Term Loan | | 11.07% | | SONIA | | 575 | | 12/14/2028 | | GBP | | 3,592,210 | | | 4,613,056 | | | | 4,528,890 | 1,2,3,8 |
See accompanying Notes to Consolidated Financial Statements.
38
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Cube Industrials Buyer, Inc. | | Revolver | | 0.50% | | | | | | 10/18/2029 | | USD | | 931,034 | | $ | (23,276 | ) | | $ | (20,655 | )1,3,4,6 |
Cube Industrials Buyer, Inc. | | First Lien Term Loan | | 11.40% | | SOFR | | 600 | | 10/18/2030 | | USD | | 8,068,966 | | | 7,875,645 | | | | 7,889,954 | 1,2,3,4 |
Dispatch Acquisition Holdings, LLC | | First Lien Term Loan | | 9.70% | | SOFR | | 425 | | 3/25/2028 | | USD | | 21,450,000 | | | 21,337,894 | | | | 21,340,349 | 1,2,3 |
Dispatch Acquisition Holdings, LLC | | First Lien Term Loan | | 10.08% | | SOFR | | 463 | | 3/25/2028 | | USD | | 2,566,976 | | | 2,498,865 | | | | 2,495,532 | 1,2,3 |
DMT Solutions Global Corporation | | First Lien Term Loan | | 13.27% | | SOFR | | 800 | | 8/30/2027 | | USD | | 31,030,588 | | | 30,206,387 | | | | 30,184,084 | 1,2,3 |
DTI Holdco, Inc. | | Revolver | | 12.25% | | PRIME | | 375 | | 4/26/2027 | | USD | | 881,972 | | | 289,287 | | | | 289,287 | 1,2,3,4,7 |
Easy Ice, LLC | | First Lien Term Loan | | 11.71%, 1.00% PIK | | SOFR | | 525 | | 12/31/2025 | | USD | | 11,004,533 | | | 10,936,363 | | | | 11,004,533 | 1,2,3,5 |
Easy Ice, LLC | | Delayed Draw | | 11.71%, 1.00% PIK | | SOFR | | 525 | | 12/31/2025 | | USD | | 7,209,447 | | | 7,117,908 | | | | 7,209,447 | 1,2,3,5 |
Echo Global Logistics, Inc. | | Second Lien Term Loan | | 12.43% | | SOFR | | 710 | | 11/23/2029 | | USD | | 8,000,000 | | | 7,888,000 | | | | 7,325,066 | 1,2,3 |
EShipping LLC | | First Lien Term Loan | | 10.44% | | SOFR | | 500 | | 11/5/2027 | | USD | | 3,490,773 | | | 3,442,585 | | | | 3,490,773 | 1,2,3 |
Explorer Investor, Inc. | | First Lien Term Loan | | 11.33% | | SOFR | | 600 | | 6/28/2029 | | USD | | 29,612,780 | | | 28,396,962 | | | | 28,175,058 | 1,2,3 |
Faraday Buyer, LLC | | Delayed Draw | | 1.00% | | | | | | 10/11/2028 | | USD | | 1,699,104 | | | (32,725 | ) | | | (32,668 | )1,3,4,6 |
Faraday Buyer, LLC | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 10/11/2028 | | USD | | 2,615,741 | | | 2,566,380 | | | | 2,565,450 | 1,2,3,4 |
FCG Acquisitions, Inc. | | First Lien Term Loan | | 10.32% | | SOFR | | 475 | | 5/31/2028 | | USD | | 857,347 | | | 836,749 | | | | 857,347 | 1,2,4 |
FDH Aero, LLC | | First Lien Term Loan | | 11.48% | | SOFR | | 700 | | 10/1/2025 | | USD | | 1,592,357 | | | 1,577,106 | | | | 1,576,792 | 1,2,3 |
Flint OpCo, LLC | | Delayed Draw | | 10.58% | | SOFR | | 525 | | 8/15/2030 | | USD | | 3,488,058 | | | 2,584,791 | | | | 2,627,305 | 1,2,3,4,7 |
Flint OpCo, LLC | | Revolver | | 0.50% | | | | | | 8/15/2030 | | USD | | 1,027,252 | | | (25,681 | ) | | | (9,364 | )1,3,4,6 |
Flint OpCo, LLC | | First Lien Term Loan | | 10.55% | | SOFR | | 525 | | 8/15/2030 | | USD | | 8,268,856 | | | 8,073,886 | | | | 8,193,481 | 1,2,3,4 |
Florida Marine, LLC. | | First Lien Term Loan | | 13.44% | | SOFR | | 800 | | 3/17/2028 | | USD | | 11,805,219 | | | 11,512,016 | | | | 11,721,240 | 1,2,3 |
Flow Control Solutions, Inc. | | Revolver | | 11.32% | | SOFR | | 600 | | 3/31/2028 | | USD | | 420,949 | | | 215,619 | | | | 227,570 | 1,2,3,4,7 |
Flow Control Solutions, Inc. | | First Lien Term Loan | | 11.32% | | SOFR | | 600 | | 3/31/2028 | | USD | | 1,256,532 | | | 1,223,485 | | | | 1,254,510 | 1,2,3,4 |
FLS Holding, Inc. | | Delayed Draw | | 10.73% | | SOFR | | 525 | | 12/17/2028 | | USD | | 4,950,000 | | | 4,851,000 | | | | 4,924,696 | 1,2,3 |
FLS Holding, Inc. | | Revolver | | 0.50% | | | | | | 12/17/2027 | | USD | | 2,000,000 | | | (40,000 | ) | | | (10,224 | )1,3,6 |
FLS Holding, Inc. | | First Lien Term Loan | | 10.73% | | SOFR | | 525 | | 12/17/2028 | | USD | | 22,770,000 | | | 22,424,726 | | | | 22,653,601 | 1,2,3 |
Fortis Solutions Group, LLC | | First Lien Term Loan | | 10.90% | | SOFR | | 550 | | 10/15/2028 | | USD | | 18,443,528 | | | 18,140,767 | | | | 17,816,129 | 1,2,3 |
Fortis Solutions Group, LLC | | Delayed Draw | | 10.90% | | SOFR | | 550 | | 10/15/2028 | | USD | | 18,770,592 | | | 2,753,536 | | | | 2,445,401 | 1,2,3,7 |
Fortis Solutions Group, LLC | | Revolver | | 10.90% | | SOFR | | 550 | | 10/15/2027 | | USD | | 2,721,670 | | | 62,424 | | | | 41,571 | 1,2,3 |
Gerson Lehrman Group, Inc. | | First Lien Term Loan | | 10.71% | | SOFR | | 525 | | 12/13/2027 | | USD | | 63,506,069 | | | 63,142,586 | | | | 63,506,069 | 1,2,3 |
Global Critical Logistics LLC | | Delayed Draw | | 1.00% | | | | | | 7/31/2026 | | USD | | 25,000,000 | | | (362,596 | ) | | | (355,048 | )1,3,6 |
Global Critical Logistics LLC | | First Lien Term Loan | | 10.39% | | SOFR | | 500 | | 7/31/2026 | | USD | | 50,000,000 | | | 49,293,502 | | | | 49,289,903 | 1,2,3 |
GMES Intermediate Holdings, LLC | | Delayed Draw | | 11.66% | | SOFR | | 625 | | 7/6/2029 | | USD | | 6,147,041 | | | 2,615,823 | | | | 2,675,826 | 1,2,3,7 |
GMES Intermediate Holdings, LLC | | Revolver | | 0.50% | | | | | | 7/6/2029 | | USD | | 4,102,564 | | | (92,308 | ) | | | (73,666 | )1,3,6 |
See accompanying Notes to Consolidated Financial Statements.
39
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
GMES Intermediate Holdings, LLC | | First Lien Term Loan | | 11.66% | | SOFR | | 625 | | 7/6/2029 | | USD | | 28,236,923 | | $ | 27,655,650 | | | $ | 27,729,895 | 1,2,3 |
Graffiti Buyer, Inc. | | Delayed Draw | | 10.93% | | SOFR | | 550 | | 8/10/2027 | | USD | | 5,018,473 | | | 4,951,624 | | | | 4,960,170 | 1,2,3 |
Graffiti Buyer, Inc. | | Revolver | | 10.93% | | SOFR | | 550 | | 8/10/2027 | | USD | | 2,522,321 | | | 2,254,250 | | | | 2,227,106 | 1,2,3,7 |
Graffiti Buyer, Inc. | | First Lien Term Loan | | 10.90% | | SOFR | | 550 | | 8/10/2027 | | USD | | 11,012,876 | | | 10,902,747 | | | | 10,884,931 | 1,2,3 |
Groundworks, LLC | | Delayed Draw | | 11.82% | | SOFR | | 650 | | 3/14/2030 | | USD | | 1,118,325 | | | 626,171 | | | | 626,785 | 1,2,3,7 |
Groundworks, LLC | | Revolver | | 0.50% | | | | | | 3/14/2029 | | USD | | 837,696 | | | (9,242 | ) | | | (8,958 | )1,3,6 |
Groundworks, LLC | | First Lien Term Loan | | 11.82% | | SOFR | | 650 | | 3/14/2030 | | USD | | 731,152 | | | 722,854 | | | | 723,333 | 1,2,3 |
GS Seer Group Borrower LLC | | Delayed Draw | | 12.06% | | SOFR | | 675 | | 4/28/2030 | | USD | | 2,751,192 | | | 1,118,122 | | | | 1,147,870 | 1,2,3,7 |
GS Seer Group Borrower LLC | | Revolver | | 0.50% | | | | | | 4/28/2029 | | USD | | 733,945 | | | (21,468 | ) | | | (14,036 | )1,3,6 |
GS Seer Group Borrower LLC | | First Lien Term Loan | | 12.06% | | SOFR | | 675 | | 4/28/2030 | | USD | | 6,481,193 | | | 6,303,304 | | | | 6,357,243 | 1,2,3 |
Guidehouse, Inc. | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 12/16/2030 | | USD | | 24,817,163 | | | 24,413,613 | | | | 24,548,287 | 1,2,3 |
HeartLand PPC Buyer, LLC | | Revolver | | 0.50% | | | | | | 12/12/2029 | | USD | | 5,430,795 | | | (104,346 | ) | | | (107,403 | )1,3,4,6 |
HeartLand PPC Buyer, LLC | | First Lien Term Loan | | 11.05% | | SOFR | | 575 | | 12/12/2029 | | USD | | 22,981,788 | | | 22,535,007 | | | | 22,527,284 | 1,2,3,4 |
HeartLand PPC Buyer, LLC | | Delayed Draw | | 11.06% | | SOFR | | 575 | | 12/12/2029 | | USD | | 4,637,417 | | | 329,395 | | | | 370,734 | 1,2,3,4,7 |
HeartLand PPC Buyer, LLC | | Revolver | | 11.07% | | SOFR | | 575 | | 12/12/2029 | | USD | | 181,026 | | | 181,027 | | | | 181,026 | 1,2 |
Helix Acquisition Holdings, Inc. | | First Lien Term Loan | | 12.40% | | ARR CSA | | 700 | | 3/31/2030 | | USD | | 17,972,293 | | | 17,560,501 | | | | 17,835,448 | 1,2,3 |
High Bar Brands Operating, LLC | | Delayed Draw | | 1.00% | | | | | | 12/19/2029 | | USD | | 3,297,402 | | | (64,638 | ) | | | (63,465 | )1,3,4,6 |
High Bar Brands Operating, LLC | | Revolver | | 0.50% | | | | | | 12/19/2029 | | USD | | 1,327,721 | | | (25,520 | ) | | | (25,554 | )1,3,4,6 |
High Bar Brands Operating, LLC | | First Lien Term Loan | | 10.55% | | SOFR | | 525 | | 12/19/2029 | | USD | | 9,542,681 | | | 9,357,219 | | | | 9,359,015 | 1,2,3,4 |
Highground Restoration Group, Inc. | | First Lien Term Loan | | 11.19% | | ARR CSA | | 575 | | 11/17/2028 | | USD | | 47,669,842 | | | 46,832,274 | | | | 46,856,121 | 1,2,3 |
Highground Restoration Group, Inc. | | Delayed Draw | | 11.19% | | ARR CSA | | 575 | | 11/17/2028 | | USD | | 14,925,000 | | | 14,775,750 | | | | 14,670,231 | 1,2,3 |
Hills Distribution, Inc. | | Delayed Draw | | 1.00% | | | | | | 11/8/2029 | | USD | | 838,165 | | | (16,225 | ) | | | (14,065 | )1,3,4,6 |
Hills Distribution, Inc. | | Revolver | | 9.81% | | SOFR | | 450 | | 11/8/2029 | | USD | | 1,000 | | | 581 | | | | 583 | 1,2,3,4,7 |
Hills Distribution, Inc. | | First Lien Term Loan | | 11.31% | | SOFR | | 525 | | 11/8/2029 | | USD | | 1,424,910 | | | 1,397,712 | | | | 1,400,999 | 1,2,3,4 |
HP RSS Buyer, Inc. | | Delayed Draw | | 10.32% | | SOFR | | 500 | | 12/11/2029 | | USD | | 10,814,303 | | | 5,487,547 | | | | 5,489,787 | 1,2,3,4,7 |
HP RSS Buyer, Inc. | | First Lien Term Loan | | 10.32% | | SOFR | | 500 | | 12/11/2029 | | USD | | 11,459,366 | | | 11,237,260 | | | | 11,238,809 | 1,2,3,4 |
HPS Industrials | | First Lien Term Loan | | 11.07% | | SOFR | | 550 | | 7/25/2025 | | USD | | 9,636,618 | | | 9,601,853 | | | | 9,636,618 | 1,2,3,4 |
HPS Industrials | | Delayed Draw | | 1.00% PIK | | | | | | 7/1/2027 | | USD | | 795,333 | | | (31,500 | ) | | | (19,354 | )1,3,4,5,6 |
HPS Industrials | | First Lien Term Loan | | 11.46% | | SOFR | | 600 | | 7/1/2027 | | USD | | 3,896,570 | | | 3,770,685 | | | | 3,801,750 | 1,2,3,4 |
HPS Industrials | | First Lien Term Loan | | 11.54% | | SOFR | | 625 | | 3/10/2028 | | USD | | 2,179,291 | | | 2,139,027 | | | | 2,083,686 | 1,2,3 |
HPS Industrials | | First Lien Term Loan | | 12.06% | | SOFR | | 675 | | 1/9/2030 | | USD | | 2,123,526 | | | 2,083,950 | | | | 2,100,393 | 1,2,3 |
HPS Industrials | | First Lien Term Loan | | 12.94% | | SOFR | | 775 | | 8/16/2028 | | USD | | 3,526,630 | | | 3,430,249 | | | | 3,462,025 | 1,2,3 |
HSI Halo Acquisition, Inc. | | Revolver | | 11.18% | | SOFR | | 575 | | 9/2/2025 | | USD | | 1,050,000 | | | 1,039,500 | | | | 1,037,801 | 1,2,3,4 |
iCIMS, Inc. | | Revolver | | 12.05% | | SOFR | | 675 | | 8/18/2028 | | USD | | 1,904,761 | | | 284,762 | | | | 303,115 | 1,2,3,7 |
See accompanying Notes to Consolidated Financial Statements.
40
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
iCIMS, Inc. | | First Lien Term Loan | | 12.58% | | SOFR | | 725 | | 8/18/2028 | | USD | | 31,012,324 | | $ | 30,587,315 | | | $ | 30,743,408 | 1,2,3 |
ID Images Acquisition | | First Lien Term Loan | | 11.68% | | SOFR | | 635 | | 7/30/2026 | | USD | | 14,265,472 | | | 14,068,318 | | | | 14,215,393 | 1,2,3 |
Infogain Corporation | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 7/30/2028 | | USD | | 19,700,000 | | | 19,388,553 | | | | 19,700,000 | 1,2,3 |
Jade Bidco Limited | | First Lien Term Loan | | 9.28% | | EURIBOR | | 525 | | 2/21/2029 | | EUR | | 538,430 | | | 646,463 | | | | 572,109 | 1,2,3,8 |
Jade Bidco Limited | | First Lien Term Loan | | 10.57% | | SOFR | | 525 | | 2/21/2029 | | USD | | 3,375,128 | | | 3,319,017 | | | | 3,324,093 | 1,2,3 |
Jade Bidco Limited | | First Lien Term Loan | | 10.57% | | SOFR | | 525 | | 2/16/2029 | | USD | | 20,000,000 | | | 19,592,251 | | | | 19,697,583 | 1,2,3 |
Jade Bidco Limited | | First Lien Term Loan | | 9.28% | | EURIBOR | | 525 | | 2/16/2029 | | EUR | | 2,750,000 | | | 2,979,818 | | | | 2,922,017 | 1,2,3,8 |
Keel Platform, LLC | | Delayed Draw | | 1.00% | | | | | | 1/19/2031 | | USD | | 3,421,767 | | | (50,757 | ) | | | (48,455 | )1,3,6 |
Keel Platform, LLC | | First Lien Term Loan | | 10.55% | | SOFR | | 525 | | 1/19/2031 | | USD | | 11,749,233 | | | 11,575,659 | | | | 11,582,854 | 1,2,3 |
KENG Acquisition, Inc. | | Delayed Draw | | 11.56% | | SOFR | | 625 | | 8/7/2029 | | USD | | 9,072,581 | | | 1,446,623 | | | | 1,487,903 | 1,2,3,7 |
KENG Acquisition, Inc. | | Revolver | | 11.56% | | SOFR | | 625 | | 8/7/2029 | | USD | | 3,266,129 | | | 313,911 | | | | 362,903 | 1,2,3,7 |
KENG Acquisition, Inc. | | First Lien Term Loan | | 11.56% | | SOFR | | 625 | | 8/7/2029 | | USD | | 11,975,806 | | | 11,809,782 | | | | 11,975,806 | 1,2,3 |
Kings Buyer, LLC | | Revolver | | 0.50% | | PRIME | | 500 | | 10/29/2027 | | USD | | 201,719 | | | 17,146 | | | | 17,520 | 1,3,4,7 |
Kings Buyer, LLC | | First Lien Term Loan | | 12.00% | | SOFR | | 660 | | 10/29/2027 | | USD | | 5,950,957 | | | 5,870,379 | | | | 5,872,723 | 1,2,3,4 |
Kleinfelder Intermediate LLC | | Delayed Draw | | 1.00% | | | | | | 9/18/2030 | | USD | | 2,213,115 | | | (33,197 | ) | | | (25,112 | )1,3,6 |
Kleinfelder Intermediate LLC | | Revolver | | 0.50% | | | | | | 9/18/2028 | | USD | | 1,475,410 | | | — | | | | (16,742 | )1,3,6 |
Kleinfelder Intermediate LLC | | First Lien Term Loan | | 11.58% | | ARR | | 625 | | 9/18/2030 | | USD | | 11,283,197 | | | 11,120,830 | | | | 11,155,166 | 1,2,3 |
Komline-Sanderson Group, Inc. | | Delayed Draw | | 11.57% | | SOFR | | 600 | | 3/17/2026 | | USD | | 8,778,076 | | | 8,686,696 | | | | 8,511,798 | 1,2,3 |
Komline-Sanderson Group, Inc. | | Revolver | | 0.50% | | | | | | 3/17/2026 | | USD | | 2,343,750 | | | — | | | | (71,096 | )1,3,6 |
Komline-Sanderson Group, Inc. | | First Lien Term Loan | | 11.57% | | SOFR | | 600 | | 3/17/2026 | | USD | | 8,092,189 | | | 8,040,536 | | | | 7,846,717 | 1,2,3 |
Komline-Sanderson Group, Inc. | | Delayed Draw | | 1.00% | | | | | | 3/17/2026 | | USD | | 4,687,500 | | | (48,781 | ) | | | (142,193 | )1,3,6 |
Komline-Sanderson Group, Inc. | | First Lien Term Loan | | 11.60% | | SOFR | | 600 | | 3/17/2026 | | USD | | 1,882,536 | | | 1,870,876 | | | | 1,825,430 | 1,2,3 |
KPSKY Acquisition, Inc. | | First Lien Term Loan | | 10.66% | | SOFR | | 525 | | 10/19/2028 | | USD | | 12,884,515 | | | 12,693,888 | | | | 12,805,754 | 1,2,3 |
KPSKY Acquisition, Inc. | | Delayed Draw | | 10.68% | | SOFR | | 525 | | 10/19/2028 | | USD | | 4,963,991 | | | 4,865,114 | | | | 4,963,991 | 1,2,3 |
KPSKY Acquisition, Inc. | | Delayed Draw | | 10.65% | | SOFR | | 525 | | 10/19/2028 | | USD | | 56,476,508 | | | 1,050,716 | | | | 1,767,688 | 1,2,3,7 |
Lav Gear Holdings, Inc. | | First Lien Term Loan | | 11.72% | | SOFR | | 625 | | 10/31/2024 | | USD | | 5,294,181 | | | 5,195,143 | | | | 5,294,181 | 1,2,3 |
Lav Gear Holdings, Inc. | | First Lien Term Loan | | 11.70% | | SOFR | | 625 | | 10/31/2024 | | USD | | 232,100 | | | 230,891 | | | | 232,100 | 1,2,3 |
Lav Gear Holdings, Inc. | | Delayed Draw | | 11.72% | | SOFR | | 625 | | 10/31/2024 | | USD | | 14,887,500 | | | 14,403,656 | | | | 14,887,500 | 1,2,3 |
Lav Gear Holdings, Inc. | | Delayed Draw | | 11.70% | | SOFR | | 625 | | 10/31/2024 | | USD | | 6,947,500 | | | 6,721,728 | | | | 6,947,500 | 1,2,3 |
Lereta, LLC | | First Lien Term Loan | | 10.69% | | SOFR | | 525 | | 7/30/2028 | | USD | | 18,083,750 | | | 17,902,913 | | | | 18,083,750 | 1,2,3 |
Liberty Purchaser, LLC | | Delayed Draw | | 11.94% | | SOFR | | 650 | | 11/22/2029 | | USD | | 1,404 | | | 1,404 | | | | 1,375 | 1,2,3 |
Liberty Purchaser, LLC | | Revolver | | 11.94% | | SOFR | | 650 | | 11/22/2028 | | USD | | 133,183 | | | 12,786 | | | | 10,122 | 1,2,3,7 |
Liberty Purchaser, LLC | | First Lien Term Loan | | 11.94% | | SOFR | | 650 | | 11/22/2029 | | USD | | 5,691 | | | 5,543 | | | | 5,577 | 1,2,3 |
Lightbeam Bidco, Inc. | | Delayed Draw | | 11.56% | | SOFR | | 625 | | 5/4/2030 | | USD | | 1,165,530 | | | 1,142,219 | | | | 1,165,530 | 1,2,3,4 |
See accompanying Notes to Consolidated Financial Statements.
41
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Lightbeam Bidco, Inc. | | Revolver | | 11.56% | | SOFR | | 625 | | 5/4/2029 | | USD | | 934,761 | | $ | 124,635 | | | $ | 124,635 | 1,2,3,4,7 |
Lightbeam Bidco, Inc. | | First Lien Term Loan | | 11.56% | | SOFR | | 625 | | 5/4/2030 | | USD | | 7,692,496 | | | 7,551,066 | | | | 7,692,496 | 1,2,3,4 |
Lightbeam Bidco, Inc. | | Delayed Draw | | 10.81% | | SOFR | | 550 | | 5/4/2030 | | USD | | 7,122,221 | | | 2,917,618 | | | | 2,921,815 | 1,2,3,4,7 |
Lightbeam Bidco, Inc. | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 5/4/2030 | | USD | | 1,489,635 | | | 1,475,319 | | | | 1,476,056 | 1,2,3,4 |
Lithium Technologies, LLC | | First Lien Term Loan | | 14.32% PIK | | SOFR | | 900 | | 1/3/2025 | | USD | | 9,326,374 | | | 9,326,374 | | | | 8,937,982 | 1,2,3,5 |
LJ Avalon Holdings, LLC | | First Lien Term Loan | | 11.67% | | SOFR | | 625 | | 2/1/2030 | | USD | | 11,080,065 | | | 10,784,081 | | | | 10,772,039 | 1,2,3 |
LJ Avalon Holdings, LLC | | Delayed Draw | | 11.71% | | SOFR | | 625 | | 2/1/2030 | | USD | | 2,583,681 | | | 939,104 | | | | 939,719 | 1,2,3,7 |
LJ Avalon Holdings, LLC | | Revolver | | 0.50% | | | | | | 2/1/2029 | | USD | | 1,034,483 | | | (27,143 | ) | | | (27,336 | )1,3,6 |
LSF12 Donnelly Bidco, LLC | | First Lien Term Loan | | 11.83% | | SOFR | | 650 | | 10/2/2029 | | USD | | 903,533 | | | 882,215 | | | | 883,080 | 1,2,3 |
Magneto Components Buyco, LLC | | Delayed Draw | | 1.00% | | | | | | 12/5/2030 | | USD | | 3,636,364 | | | (89,009 | ) | | | (83,368 | )1,3,6 |
Magneto Components Buyco, LLC | | Revolver | | 0.50% | | | | | | 12/5/2029 | | USD | | 3,030,303 | | | (72,013 | ) | | | (69,473 | )1,3,6 |
Magneto Components Buyco, LLC | | First Lien Term Loan | | 11.33% | | SOFR | | 600 | | 12/5/2030 | | USD | | 18,333,333 | | | 17,887,810 | | | | 17,913,020 | 1,2,3 |
Marcone Yellowstone Buyer, Inc. | | Delayed Draw | | 11.70% | | ARR CSA | | 625 | | 6/23/2028 | | USD | | 6,931,857 | | | 6,857,583 | | | | 6,799,289 | 1,2,3 |
Marcone Yellowstone Buyer, Inc. | | First Lien Term Loan | | 11.70% | | ARR CSA | | 625 | | 6/23/2028 | | USD | | 21,530,303 | | | 21,315,000 | | | | 21,118,548 | 1,2,3 |
McKissock Investment Holdings, LLC | | First Lien Term Loan | | 10.38% | | SOFR | | 500 | | 3/10/2029 | | USD | | 25,000,000 | | | 24,416,307 | | | | 25,114,875 | 1,2 |
MEI Buyer, LLC | | Delayed Draw | | 1.00% | | | | | | 6/29/2029 | | USD | | 2,079,379 | | | (31,191 | ) | | | (13,752 | )1,3,4,6 |
MEI Buyer, LLC | | Revolver | | 0.50% | | | | | | 6/29/2029 | | USD | | 2,287,317 | | | — | | | | (15,127 | )1,3,4,6 |
MEI Buyer, LLC | | First Lien Term Loan | | 11.83% | | SOFR | | 650 | | 6/29/2029 | | USD | | 13,130,279 | | | 12,768,217 | | | | 13,043,445 | 1,2,3,4 |
MEI Buyer, LLC | | First Lien Term Loan | | 10.58% | | SOFR | | 525 | | 6/29/2029 | | USD | | 1,725,885 | | | 1,692,126 | | | | 1,692,985 | 1,2,3,4 |
Modigent, LLC | | Delayed Draw | | 11.39% | | SOFR | | 650 | | 8/23/2028 | | USD | | 3,632,656 | | | 1,093,543 | | | | 1,113,517 | 1,2,3,4,7 |
Modigent, LLC | | Revolver | | 13.50% | | SOFR | | 650 | | 8/23/2027 | | USD | | 155,530 | | | 71,285 | | | | 71,519 | 1,2,3,4,7 |
Monarch Landscape Holdings, LLC | | Delayed Draw | | 11.05% | | SOFR | | 575 | | 3/31/2028 | | USD | | 3,252,271 | | | 3,219,749 | | | | 3,247,039 | 1,2,3,4 |
Monarch Landscape Holdings, LLC | | First Lien Term Loan | | 11.05% | | SOFR | | 575 | | 3/31/2028 | | USD | | 4,198,845 | | | 4,124,467 | | | | 4,192,090 | 1,2,3,4 |
Motion & Control Enterprises LLC | | Revolver | | 0.50% | | | | | | 6/1/2028 | | USD | | 1,410,566 | | | — | | | | (12,858 | )1,3,4,6 |
Motion & Control Enterprises LLC | | Delayed Draw | | 10.99% | | SOFR | | 550 | | 6/1/2028 | | USD | | 1,632,613 | | | 1,583,514 | | | | 1,617,731 | 1,2,3,4 |
Motion & Control Enterprises LLC | | First Lien Term Loan | | 10.99% | | SOFR | | 550 | | 6/1/2028 | | USD | | 31,790,449 | | | 31,054,097 | | | | 31,500,662 | 1,2,3,4 |
My Buyer, LLC | | Delayed Draw | | 1.00% | | | | | | 1/26/2026 | | USD | | 564,000 | | | (10,952 | ) | | | (11,280 | )1,3,6 |
My Buyer, LLC | | Revolver | | 0.50% | | | | | | 1/26/2030 | | USD | | 423,750 | | | (8,225 | ) | | | (8,475 | )1,3,6 |
My Buyer, LLC | | First Lien Term Loan | | 11.07% | | SOFR | | 575 | | 1/26/2030 | | USD | | 1,425,200 | | | 1,397,288 | | | | 1,396,696 | 1,2,3 |
NFM & J, LP | | Revolver | | 13.25% | | PRIME | | 475 | | 11/30/2027 | | USD | | 2,226,563 | | | 295,122 | | | | 299,848 | 1,2,3,7 |
NFM & J, LP | | First Lien Term Loan | | 11.15% | | SOFR | | 575 | | 11/30/2027 | | USD | | 10,019,531 | | | 9,926,350 | | | | 9,949,413 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
42
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
NFM & J, LP | | Delayed Draw | | 11.18% | | SOFR | | 575 | | 11/30/2027 | | USD | | 5,566,406 | | $ | 129,915 | | | $ | 146,592 | 1,2,3,7 |
North Star Acquisitionco LLC | | Delayed Draw | | 1.00% | | | | | | 5/3/2029 | | USD | | 1,831,999 | | | (36,640 | ) | | | — | 1,3,4,6 |
North Star Acquisitionco LLC | | Revolver | | 0.50% | | | | | | 5/3/2029 | | USD | | 2,198,398 | | | (43,968 | ) | | | — | 1,3,4,6 |
North Star Acquisitionco LLC | | First Lien Term Loan | | 11.05% | | SOFR | | 575 | | 5/3/2029 | | USD | | 20,000,844 | | | 19,643,177 | | | | 20,000,844 | 1,2,3,4 |
Northstar Recycling, Inc. | | Revolver | | 0.50% | | | | | | 10/1/2027 | | USD | | 2,000,000 | | | — | | | | (26,238 | )1,3,6 |
Northstar Recycling, Inc. | | First Lien Term Loan | | 10.11% | | SOFR | | 465 | | 10/1/2027 | | USD | | 11,112,250 | | | 10,705,548 | | | | 10,966,467 | 1,2,3 |
P20 Parent, Inc. | | First Lien Term Loan | | 12.81% | | SOFR | | 750 | | 7/12/2028 | | USD | | 34,562,500 | | | 34,014,323 | | | | 34,029,507 | 1,2,3 |
PAG Holding Corporation | | Delayed Draw | | 1.00% | | | | | | 12/26/2029 | | USD | | 6,969,377 | | | (136,408 | ) | | | (132,148 | )1,3,6 |
PAG Holding Corporation | | Revolver | | 0.50% | | | | | | 12/26/2029 | | USD | | 1,900,739 | | | (36,374 | ) | | | (36,040 | )1,3,6 |
PAG Holding Corporation | | First Lien Term Loan | | 11.06% | | SOFR | | 575 | | 12/26/2029 | | USD | | 21,129,884 | | | 20,720,178 | | | | 20,729,237 | 1,2,3 |
Paint Intermediate III, LLC | | Revolver | | 11.17% | | SOFR | | 575 | | 10/7/2027 | | USD | | 731,636 | | | 717,831 | | | | 717,167 | 1,2,3,4 |
Paint Intermediate III, LLC | | Revolver | | 0.50% | | | | | | 10/7/2027 | | USD | | 1,219,393 | | | (91,523 | ) | | | (100,497 | )1,3,7 |
Paint Intermediate III, LLC | | First Lien Term Loan | | 11.17% | | SOFR | | 575 | | 10/6/2028 | | USD | | 12,859,948 | | | 12,611,015 | | | | 12,605,620 | 1,2,3,4 |
Panda Acquisition LLC | | First Lien Term Loan | | 11.66% | | SOFR | | 625 | | 10/18/2028 | | USD | | 15,600,000 | | | 12,980,354 | | | | 13,200,023 | 1,2,3 |
PCX Holding Corp. | | Revolver | | 11.71% | | SOFR | | 625 | | 4/22/2027 | | USD | | 625,000 | | | 416,667 | | | | 388,124 | 1,2,3,7 |
PCX Holding Corp. | | Delayed Draw | | 11.74% | | SOFR | | 625 | | 4/22/2027 | | USD | | 3,078,477 | | | 3,001,519 | | | | 2,937,887 | 1,2,3 |
PCX Holding Corp. | | Delayed Draw | | 11.71% | | SOFR | | 625 | | 4/22/2027 | | USD | | 5,372,333 | | | 5,232,715 | | | | 5,126,985 | 1,2,3 |
PCX Holding Corp. | | First Lien Term Loan | | 11.71% | | SOFR | | 625 | | 4/22/2027 | | USD | | 8,340,611 | | | 8,177,972 | | | | 7,959,706 | 1,2,3 |
Pele Buyer LLC | | First Lien Term Loan | | 10.94%, 0.50% PIK | | SOFR | | 550 | | 6/18/2026 | | USD | | 9,593,523 | | | 9,574,066 | | | | 9,246,817 | 1,2,3,5 |
People Corporation | | Delayed Draw | | 11.33% | | CDOR | | 600 | | 2/18/2028 | | CAD | | 5,119,573 | | | 566,873 | | | | 609,098 | 1,2,3,4,7,8 |
Polycorp Ltd. | | Delayed Draw | | 1.00% | | | | | | 1/24/2026 | | USD | | 5,340,000 | | | (66,572 | ) | | | (85,216 | )1,3,6 |
Polycorp Ltd. | | First Lien Term Loan | | 11.09% | | SOFR | | 575 | | 1/24/2030 | | USD | | 6,534,000 | | | 6,451,837 | | | | 6,429,730 | 1,2,3 |
Polycorp Ltd. | | Revolver | | 11.08% | | SOFR | | 575 | | 1/24/2030 | | USD | | 1,337,500 | | | 197,315 | | | | 192,656 | 1,2,3,7 |
Polyphase Elevator Holding Company | | Delayed Draw | | 11.40%, 5.00% PIK | | SOFR | | 100 | | 6/23/2027 | | USD | | 3,338,318 | | | 3,318,009 | | | | 1,986,299 | 1,2,3,5 |
Polyphase Elevator Holding Company | | First Lien Term Loan | | 11.40%, 5.00% PIK | | SOFR | | 100 | | 6/23/2027 | | USD | | 9,774,436 | | | 9,670,565 | | | | 5,815,789 | 1,2,3,5 |
Power Grid Holdings, Inc. | | First Lien Term Loan | | 10.09% | | SOFR | | 475 | | 11/30/2030 | | USD | | 32,800,000 | | | 32,165,265 | | | | 32,418,938 | 1,2,3 |
Power Grid Holdings, Inc. | | Revolver | | 10.08% | | SOFR | | 475 | | 11/30/2030 | | USD | | 7,700,000 | | | 238,116 | | | | 295,543 | 1,2,3,7 |
Power Grid Holdings, Inc. | | Revolver | | 10.08% | | SOFR | | 475 | | 12/2/2030 | | USD | | 3,449,535 | | | 19,882 | | | | 46,163 | 1,2,3,4,7 |
Power Grid Holdings, Inc. | | First Lien Term Loan | | 10.09% | | SOFR | �� | 475 | | 12/2/2030 | | USD | | 15,867,860 | | | 15,559,062 | | | | 15,683,511 | 1,2,3,4 |
Powerhouse Intermediate, LLC | | Revolver | | 11.82% | | SOFR | | 625 | | 1/12/2027 | | USD | | 671,536 | | | 158,454 | | | | 158,357 | 1,2,3,7 |
See accompanying Notes to Consolidated Financial Statements.
43
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Powerhouse Intermediate, LLC | | First Lien Term Loan | | 11.82% | | SOFR | | 625 | | 1/12/2027 | | USD | | 2,012,330 | | $ | 1,996,310 | | | $ | 1,996,051 | 1,2,3 |
Pregis TopCo LLC | | Second Lien Term Loan | | 13.18% | | SOFR | | 775 | | 8/1/2029 | | USD | | 5,000,000 | | | 4,938,063 | | | | 5,000,000 | 1,2,3 |
Prime Buyer, LLC | | Revolver | | 0.50% | | | | | | 12/22/2026 | | USD | | 3,856,132 | | | — | | | | (29,747 | )1,3,6 |
Prime Buyer, LLC | | First Lien Term Loan | | 10.68% | | SOFR | | 525 | | 12/22/2026 | | USD | | 22,997,640 | | | 22,534,918 | | | | 22,776,326 | 1,2,3 |
Process Insights | | Delayed Draw | | 1.00% | | | | | | 7/18/2029 | | USD | | 1,620,679 | | | (20,258 | ) | | | (10,718 | )1,3,4,6 |
Process Insights | | Revolver | | 11.57% | | SOFR | | 625 | | 7/18/2029 | | USD | | 1,620,679 | | | 202,585 | | | | 232,384 | 1,2,3,4,7 |
Process Insights | | First Lien Term Loan | | 11.57% | | SOFR | | 625 | | 7/18/2029 | | USD | | 9,214,776 | | | 9,002,178 | | | | 9,153,836 | 1,2,3,4 |
PSC Group, LLC | | Delayed Draw | | 11.46% | | SOFR | | 600 | | 7/23/2025 | | USD | | 2,226,692 | | | 2,208,261 | | | | 2,208,144 | 1,2,3,4 |
PT Intermediate Holdings III, LLC | | Delayed Draw | | 11.43% | | SOFR | | 598 | | 11/1/2028 | | USD | | 22,045,533 | | | 21,825,077 | | | | 21,858,026 | 1,2,3 |
PT Intermediate Holdings III, LLC | | Delayed Draw | | 1.00% | | | | | | 11/1/2028 | | USD | | 1,250,250 | | | — | | | | (1,511 | )1,3,6 |
PT Intermediate Holdings III, LLC | | First Lien Term Loan | | 11.80% | | SOFR | | 650 | | 11/1/2028 | | USD | | 3,723,861 | | | 3,680,172 | | | | 3,694,016 | 1,2,3 |
PT Intermediate Holdings III, LLC | | First Lien Term Loan | | 11.43% | | SOFR | | 598 | | 11/1/2028 | | USD | | 23,959,108 | | | 23,841,214 | | | | 23,755,326 | 1,2,3 |
Pye-Barker Fire & Safety | | Delayed Draw | | 11.20% | | SOFR | | 575 | | 11/26/2027 | | USD | | 6,487,481 | | | 218,255 | | | | 236,688 | 1,2,3,4,7 |
R1 Holdings LLC | | Delayed Draw | | 11.56% | | SOFR | | 625 | | 12/29/2028 | | USD | | 3,498,794 | | | 1,178,788 | | | | 1,238,862 | 1,2,3,7 |
R1 Holdings LLC | | Revolver | | 11.56% | | SOFR | | 625 | | 12/29/2028 | | USD | | 2,714,932 | | | 143,379 | | | | 156,714 | 1,2,3,7 |
R1 Holdings LLC | | First Lien Term Loan | | 11.56% | | SOFR | | 625 | | 12/29/2028 | | USD | | 13,640,000 | | | 13,292,053 | | | | 13,597,578 | 1,2,3 |
Radwell Parent, LLC | | Delayed Draw | | 1.00% | | | | | | 4/1/2029 | | USD | | 4,430,729 | | | — | | | | (77,196 | )1,2,3,6 |
Radwell Parent, LLC | | Revolver | | 12.05% | | SOFR | | 550 | | 3/30/2029 | | USD | | 2,921,300 | | | 584,260 | | | | 613,473 | 1,2,3,7 |
Radwell Parent, LLC | | First Lien Term Loan | | 11.93% | | SOFR | | 550 | | 4/1/2029 | | USD | | 56,825,246 | | | 56,169,731 | | | | 55,835,184 | 1,2,3 |
Radwell Parent, LLC | | Revolver | | 12.14% | | SOFR | | 550 | | 3/30/2029 | | USD | | 348,830 | | | 69,766 | | | | 73,254 | 1,2,3,7 |
Radwell Parent, LLC | | First Lien Term Loan | | 12.05% | | SOFR | | 550 | | 4/1/2029 | | USD | | 4,617,108 | | | 4,498,908 | | | | 4,663,279 | 1,2,3 |
RCS Industrials | | Revolver | | 0.50% | | | | | | 1/31/2025 | | USD | | 285,714 | | | — | | | | (1,890 | )1,3,4,6 |
RCS Industrials | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 1/31/2025 | | USD | | 1,357,609 | | | 1,347,527 | | | | 1,348,631 | 1,2,3,4 |
Renovation Systems, LLC | | Revolver | | 0.50% | | PRIME | | | | 1/23/2028 | | USD | | 192,044 | | | (3,325 | ) | | | (4,297 | )1,3,6 |
Renovation Systems, LLC | | First Lien Term Loan | | 11.45% | | SOFR | | 600 | | 1/23/2028 | | USD | | 3,244,760 | | | 3,188,094 | | | | 3,172,154 | 1,2,3 |
Renovation Systems, LLC | | Delayed Draw | | 11.33% | | SOFR | | 600 | | 1/12/2026 | | USD | | 719,504 | | | 347,334 | | | | 343,652 | 1,2,3,7 |
Rocket Bidco Limited | | Delayed Draw | | 10.44% | | SONIA | | 525 | | 9/15/2027 | | GBP | | 13,639,922 | | | 17,411,526 | | | | 17,215,602 | 1,2,3,4,8 |
RPM Intermediate Holdings, Inc. | | Delayed Draw | | 11.69% | | SOFR | | 625 | | 9/11/2028 | | USD | | 2,678,571 | | | 1,328,069 | | | | 1,343,426 | 1,2,3,7 |
RPM Intermediate Holdings, Inc. | | First Lien Term Loan | | 11.82% | | SOFR | | 625 | | 9/11/2028 | | USD | | 9,796,875 | | | 9,549,344 | | | | 9,648,738 | 1,2,3 |
RQM Buyer, Inc. | | Delayed Draw | | 11.31% | | SOFR | | 575 | | 8/12/2026 | | USD | | 4,628,906 | | | 4,628,906 | | | | 4,609,456 | 1,2,3 |
RQM Buyer, Inc. | | First Lien Term Loan | | 11.31% | | SOFR | | 575 | | 8/12/2026 | | USD | | 28,486,845 | | | 28,285,198 | | | | 28,365,776 | 1,2,3 |
Safety Products Holdings, LLC | | First Lien Term Loan | | 11.49% | | SOFR | | 600 | | 12/15/2026 | | USD | | 9,876,364 | | | 9,725,842 | | | | 9,667,713 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
44
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
SEI Holding I Corporation | | Delayed Draw | | 12.06% | | SOFR | | 675 | | 3/24/2028 | | USD | | 2,325,909 | | $ | 2,256,219 | | | $ | 2,318,675 | 1,2,3 |
SEI Holding I Corporation | | Revolver | | 14.25% | | SOFR | | 575 | | 3/24/2028 | | USD | | 1,439,535 | | | 479,845 | | | | 475,368 | 1,2,3,7 |
SEI Holding I Corporation | | First Lien Term Loan | | 12.06% | | SOFR | | 675 | | 3/24/2028 | | USD | | 16,065,627 | | | 15,656,897 | | | | 16,015,661 | 1,2,3 |
SEI Holding I Corporation | | Delayed Draw | | 12.08% | | SOFR | | 625 | | 3/27/2028 | | USD | | 6,586,667 | | | 1,749,013 | | | | 1,749,258 | 1,2,3,7 |
Seko Global Logistics Network, LLC | | Revolver | | 10.48% | | SOFR | | 500 | | 12/30/2026 | | USD | | 64,717 | | | 35,131 | | | | 33,245 | 1,2,3,7 |
Seko Worldwide, LLC | | First Lien Term Loan | | 8.90% | | EURIBOR | | 500 | | 12/30/2026 | | EUR | | 10,437,864 | | | 11,589,862 | | | | 10,932,974 | 1,2,3,8 |
Seko Worldwide, LLC | | First Lien Term Loan | | 10.46% | | SOFR | | 500 | | 12/30/2026 | | USD | | 9,847,716 | | | 9,703,994 | | | | 9,560,818 | 1,2,3 |
SHD Shaw Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 10/30/2029 | | USD | | 1,027,012 | | | (10,270 | ) | | | — | 1,3,6 |
SHD Shaw Holdings, LLC | | First Lien Term Loan | | 11.46% | | SOFR | | 600 | | 10/30/2029 | | USD | | 8,626,904 | | | 8,454,366 | | | | 8,540,635 | 1,2,3 |
Shermco Intermediate Holdings, Inc. | | Delayed Draw | | 10.58% | | SOFR | | 525 | | 6/5/2026 | | USD | | 776,034 | | | 83,819 | | | | 85,692 | 1,2,3,4,7 |
Shermco Intermediate Holdings, Inc. | | First Lien Term Loan | | 10.58% | | SOFR | | 525 | | 6/5/2026 | | USD | | 1,405,691 | | | 1,376,832 | | | | 1,374,017 | 1,2,3,4 |
Sonny’s Enterprises, LLC | | Revolver | | 0.50% | | | | | | 8/5/2027 | | USD | | 640,244 | | | — | | | | (12,131 | )1,3,6 |
Sonny’s Enterprises, LLC | | First Lien Term Loan | | 12.22% | | SOFR | | 675 | | 8/5/2028 | | USD | | 6,631,058 | | | 6,494,933 | | | | 6,534,359 | 1,2,3 |
Sonny’s Enterprises, LLC | | Delayed Draw | | 12.20% | | SOFR | | 675 | | 8/5/2028 | | USD | | 741,678 | | | 453,659 | | | | 451,837 | 1,2,3,7 |
Sonny’s Enterprises, LLC | | First Lien Term Loan | | 12.22% | | SOFR | | 675 | | 8/5/2028 | | USD | | 3,394,373 | | | 3,349,649 | | | | 3,344,873 | 1,2,3 |
Sonny’s Enterprises, LLC | | Revolver | | 0.50% | | | | | | 8/5/2027 | | USD | | 642,787 | | | — | | | | (12,179 | )1,3,6 |
Spartronics LLC | | Revolver | | 11.68% | | SOFR | | 625 | | 12/31/2025 | | USD | | 4,007,350 | | | 3,412,445 | | | | 3,409,694 | 1,2,3,7 |
Spartronics LLC | | First Lien Term Loan | | 11.68% | | SOFR | | 625 | | 12/31/2025 | | USD | | 9,268,149 | | | 9,198,638 | | | | 9,261,587 | 1,2,3 |
Standard Elevator Systems | | First Lien Term Loan | | 11.25% | | SOFR | | 575 | | 12/2/2027 | | USD | | 9,800,000 | | | 9,662,399 | | | | 8,719,984 | 1,2,3 |
Stats Intermediate Holdings, LLC | | First Lien Term Loan | | 10.83% | | SOFR | | 525 | | 7/10/2026 | | USD | | 3,738,101 | | | 3,674,782 | | | | 3,705,392 | 1,2 |
SurfacePrep Buyer, LLC | | Delayed Draw | | 1.00% | | | | | | 2/2/2030 | | USD | | 6,480,000 | | | (84,586 | ) | | | (124,720 | )1,3,6 |
SurfacePrep Buyer, LLC | | Revolver | | 10.33% | | SOFR | | 500 | | 2/2/2030 | | USD | | 6,480,000 | | | 686,955 | | | | 685,280 | 1,2,3,7 |
SurfacePrep Buyer, LLC | | First Lien Term Loan | | 10.32% | | SOFR | | 500 | | 2/2/2030 | | USD | | 34,344,000 | | | 33,687,892 | | | | 33,682,986 | 1,2,3 |
SurfacePrep Buyer, LLC | | Delayed Draw | | 1.00% | | | | | | 2/4/2030 | | USD | | 4,440,323 | | | (87,915 | ) | | | (85,462 | )1,3,4,6 |
SurfacePrep Buyer, LLC | | Revolver | | 10.33% | | SOFR | | 500 | | 2/4/2030 | | USD | | 4,440,323 | | | 467,970 | | | | 469,578 | 1,2,3,4,7 |
SurfacePrep Buyer, LLC | | First Lien Term Loan | | 10.32% | | SOFR | | 500 | | 2/4/2030 | | USD | | 23,533,710 | | | 23,070,012 | | | | 23,080,760 | 1,2,3,4 |
System Planning and Analysis, Inc. | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 8/16/2027 | | USD | | 14,998,566 | | | 14,462,999 | | | | 14,893,797 | 1,2,3 |
Tank Holding Corp. | | Revolver | | 11.18% | | SOFR | | 575 | | 3/31/2028 | | USD | | 1,780,415 | | | 593,472 | | | | 539,820 | 1,2,3,7 |
Tank Holding Corp. | | First Lien Term Loan | | 11.18% | | SOFR | | 575 | | 3/31/2028 | | USD | | 62,271,291 | | | 61,337,889 | | | | 60,394,791 | 1,2,3 |
TecoStar Holdings, Inc. | | First Lien Term Loan | | 13.80%, 4.50% PIK | | SOFR | | 400 | | 7/7/2029 | | USD | | 20,684,294 | | | 20,219,007 | | | | 20,230,917 | 1,2,3,5 |
Texas Hydraulics, Inc. | | First Lien Term Loan | | 11.93% | | SOFR | | 650 | | 12/22/2026 | | USD | | 13,417,191 | | | 13,212,410 | | | | 13,148,847 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
45
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
The Arcticom Group, LLC | | Revolver | | 11.68% | | SOFR | | 625 | | 12/22/2027 | | USD | | 2,000,000 | | $ | 1,262,831 | | | $ | 1,219,183 | 1,2,3,7 |
The Arcticom Group, LLC | | Delayed Draw | | 12.33% | | SOFR | | 675 | | 12/22/2027 | | USD | | 8,932,500 | | | 8,604,081 | | | | 8,868,957 | 1,2,3 |
The Arcticom Group, LLC | | Delayed Draw | | 11.57% | | SOFR | | 625 | | 12/22/2027 | | USD | | 832,778 | | | 728,797 | | | | 731,213 | 1,2,3,7 |
The Arcticom Group, LLC | | First Lien Term Loan | | 11.80% | | SOFR | | 625 | | 12/22/2027 | | USD | | 3,197,993 | | | 3,126,481 | | | | 3,128,159 | 1,2,3 |
The Pasha Group | | First Lien Term Loan | | 12.71% | | SOFR | | 725 | | 7/19/2026 | | USD | | 16,362,575 | | | 16,035,324 | | | | 16,035,323 | 1,2,3 |
The Vertex Companies, Inc. | | First Lien Term Loan | | 11.43% | | SOFR | | 600 | | 8/31/2027 | | USD | | 9,538,044 | | | 9,394,973 | | | | 9,355,634 | 1,2,3 |
The Vertex Companies, Inc. | | Delayed Draw | | 11.43% | | SOFR | | 600 | | 8/31/2027 | | USD | | 3,868,162 | | | 3,810,202 | | | | 3,794,186 | 1,2,3 |
The Vertex Companies, Inc. | | Revolver | | 11.43% | | SOFR | | 600 | | 8/31/2027 | | USD | | 1,304,348 | | | 565,643 | | | | 558,751 | 1,2,3,7 |
The Vertex Companies, Inc. | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 8/31/2027 | | USD | | 817,934 | | | 801,775 | | | | 801,576 | 1,2,3 |
Time Manufacturing Acquisition, LLC | | Revolver | | 11.99% | | SOFR | | 650 | | 12/1/2027 | | USD | | 3,013,699 | | | 2,873,161 | | | | 2,730,357 | 1,2,3,7 |
Time Manufacturing Acquisition, LLC | | First Lien Term Loan | | 10.45% | | EURIBOR | | 650 | | 12/1/2027 | | EUR | | 11,563,053 | | | 13,136,492 | | | | 11,869,148 | 1,2,3,8 |
Time Manufacturing Acquisition, LLC | | First Lien Term Loan | | 11.99% | | SOFR | | 650 | | 12/1/2027 | | USD | | 20,575,223 | | | 20,451,528 | | | | 19,576,022 | 1,2,3 |
Tinicum Voltage Acquisition Corp. | | First Lien Term Loan | | 10.23% | | SOFR | | 475 | | 12/15/2028 | | USD | | 23,403,846 | | | 23,347,732 | | | | 23,291,235 | 1,2,3 |
Tinicum Voltage Acquisition Corp. | | First Lien Term Loan | | 10.45% | | SOFR | | 500 | | 12/15/2028 | | USD | | 14,962,500 | | | 14,530,745 | | | | 14,527,196 | 1,2,3 |
Titan Group Holdco, LLC | | Delayed Draw | | 10.20% | | SOFR | | 475 | | 8/12/2027 | | USD | | 4,938,303 | | | 4,864,229 | | | | 4,856,218 | 1,2,3 |
Titan Group Holdco, LLC | | Delayed Draw | | 10.20% | | SOFR | | 475 | | 8/12/2027 | | USD | | 508,546 | | | 508,546 | | | | 500,093 | 1,2,3 |
Titan Group Holdco, LLC | | Revolver | | 14.25% | | PRIME | | 375 | | 8/12/2027 | | USD | | 2,500,000 | | | 1,749,999 | | | | 1,708,444 | 1,2,3,7 |
Titan Group Holdco, LLC | | First Lien Term Loan | | 10.20% | | SOFR | | 475 | | 8/12/2027 | | USD | | 8,553,125 | | | 8,467,594 | | | | 8,410,953 | 1,2,3 |
TMC Buyer, Inc. | | First Lien Term Loan | | 11.23% | | SOFR | | 600 | | 6/30/2028 | | USD | | 3,634,673 | | | 3,607,541 | | | | 3,607,413 | 1,2,3 |
TMC Buyer, Inc. | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 6/30/2028 | | USD | | 252,702 | | | 250,816 | | | | 250,807 | 1,2,3 |
TPC Wire & Cable Corp. | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 2/16/2027 | | USD | | 653,373 | | | 639,666 | | | | 653,373 | 1,2,3,4 |
Truck-Lite Co., LLC | | Delayed Draw | | 11.69% | | SOFR | | 625 | | 12/14/2026 | | USD | | 1,846 | | | 1,810 | | | | 1,809 | 1,2,3 |
Truck-Lite Co., LLC | | Delayed Draw | | 1.00% | | | | | | 2/13/2031 | | USD | | 8,908,270 | | | (186,818 | ) | | | (178,165 | )1,3,4,6 |
Truck-Lite Co., LLC | | Revolver | | 11.06% | | SOFR | | 575 | | 2/13/2030 | | USD | | 799,999 | | | 8,993 | | | | 10,667 | 1,2,3,4,7 |
Truck-Lite Co., LLC | | First Lien Term Loan | | 11.06% | | SOFR | | 575 | | 2/13/2031 | | USD | | 76,131,797 | | | 74,523,155 | | | | 74,609,161 | 1,2,3,4 |
Truck-Lite Co., LLC | | Revolver | | 11.06% | | SOFR | | 575 | | 2/13/2030 | | USD | | 10,502,852 | | | (99,736 | ) | | | (123,072 | )1,2,3,7 |
Truck-Lite Co., LLC | | Revolver | | 11.09% | | SOFR | | 575 | | 2/13/2030 | | USD | | 114,272 | | | 111,709 | | | | 111,986 | 1,2,3,4 |
Truck-Lite Co., LLC | | Delayed Draw | | 1.00% | | | | | | 2/13/2030 | | USD | | 4,655,527 | | | (65,455 | ) | | | (89,721 | )1,3,6 |
Truck-Lite Co., LLC | | Revolver | | 11.07% | | SOFR | | 575 | | 2/13/2030 | | USD | | 177,778 | | | 175,138 | | | | 174,222 | 1,2,3 |
Truck-Lite Co., LLC | | First Lien Term Loan | | 11.06% | | SOFR | | 575 | | 2/13/2030 | | USD | | 43,063,622 | | | 42,454,607 | | | | 42,171,001 | 1,2,3 |
Truckpro, Inc. | | First Lien Term Loan | | 12.94% | | SOFR | | 775 | | 8/16/2028 | | USD | | 3,526,630 | | | 3,462,737 | | | | 3,462,025 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
46
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Trystar, Inc. | | First Lien Term Loan | | 10.68% | | SOFR | | 550 | | 9/28/2027 | | USD | | 7,744,847 | | $ | 7,744,847 | | | $ | 7,682,001 | 1,2,3 |
Ubeo, LLC | | Revolver | | 0.50% | | | | | | 4/3/2026 | | USD | | 2,319,369 | | | — | | | | (27,420) | 1,3,6 |
Ubeo, LLC | | First Lien Term Loan | | 10.99% | | SOFR | | 550 | | 4/3/2026 | | USD | | 22,623,929 | | | 22,352,722 | | | | 22,356,466 | 1,2,3 |
USRP Holdings, Inc. | | Revolver | | 0.50% | | | | | | 7/23/2027 | | USD | | 3,790,774 | | | (37,908 | ) | | | — | 1,3,6 |
USRP Holdings, Inc. | | First Lien Term Loan | | 11.18% | | SOFR | | 575 | | 7/23/2027 | | USD | | 23,028,488 | | | 22,489,047 | | | | 22,222,491 | 1,2,3 |
USRP Holdings, Inc. | | Delayed Draw | | 11.18% | | SOFR | | 575 | | 7/23/2027 | | USD | | 19,987,000 | | | 4,695,789 | | | | 4,487,455 | 1,2,3,7 |
Utac Ceram | | First Lien Term Loan | | 10.55% PIK | | EURIBOR | | 675 | | 9/29/2027 | | EUR | | 1,300,000 | | | 1,570,053 | | | | 1,320,955 | 1,2,3,5,8 |
Vessco Midco Holdings, LLC | | Delayed Draw | | 10.73% | | SOFR | | 525 | | 11/2/2026 | | USD | | 4,648,144 | | | 488,553 | | | | 576,305 | 1,2,3,4,7 |
VSG Acquisition Corp. | | Delayed Draw | | 11.06% | | SOFR | | 550 | | 4/11/2028 | | USD | | 8,137,704 | | | 2,334,975 | | | | 2,345,206 | 1,2,3,4,7 |
VSG Acquisition Corp. | | Revolver | | 11.06% | | SOFR | | 550 | | 4/11/2028 | | USD | | 2,333,333 | | | 612,500 | | | | 580,721 | 1,2,3,4,7 |
VSG Acquisition Corp. | | First Lien Term Loan | | 11.06% | | SOFR | | 550 | | 4/11/2028 | | USD | | 17,237,500 | | | 17,043,832 | | | | 17,002,733 | 1,2,3,4 |
VSTG Acquisition Corp. | | First Lien Term Loan | | 10.05% | | SOFR | | 475 | | 7/13/2029 | | USD | | 29,625,000 | | | 28,835,604 | | | | 29,662,031 | 1,2 |
Walter Surface Technologies Inc. | | First Lien Term Loan | | 10.65% | | SOFR | | 525 | | 3/31/2027 | | USD | | 6,951,367 | | | 6,852,529 | | | | 6,848,656 | 1,2,3,4 |
Walter Surface Technologies Inc. | | First Lien Term Loan | | 10.55% | | CDOR | | 525 | | 3/31/2027 | | CAD | | 6,466,961 | | | 4,724,326 | | | | 4,703,535 | 1,2,3,4,8 |
Walter Surface Technologies Inc. | | Delayed Draw | | 10.57% | | SOFR | | 525 | | 3/31/2027 | | USD | | 5,949,493 | | | 2,095,276 | | | | 2,093,574 | 1,2,3,4,7 |
Wildcat BuyerCo, Inc. | | Delayed Draw | | 11.06% | | SOFR | | 575 | | 2/27/2027 | | USD | | 1,978,274 | | | 1,950,583 | | | | 1,961,033 | 1,2,3,4 |
Wildcat BuyerCo, Inc. | | First Lien Term Loan | | 11.06% | | SOFR | | 575 | | 2/27/2027 | | USD | | 18,150,187 | | | 17,838,663 | | | | 17,992,006 | 1,2,3,4 |
Wildcat BuyerCo, Inc. | | Delayed Draw | | 1.00% | | | | | | 2/27/2027 | | USD | | 5,126,817 | | | (96,980 | ) | | | (44,681 | )1,3,6 |
WP CPP Holdings, LLC | | First Lien Term Loan | | 12.84%, 4.13% PIK | | SOFR | | 338 | | 12/1/2029 | | USD | | 7,910,293 | | | 7,721,661 | | | | 7,736,442 | 1,2,3,5 |
WP CPP Holdings, LLC | | First Lien Term Loan | | 12.84% | | SOFR | | 750 | | 11/24/2028 | | USD | | 7,890,782 | | | 7,700,799 | | | | 7,717,360 | 1,2,3 |
Zeus Company LLC | | Delayed Draw | | 1.00% | | | | | | 2/28/2031 | | USD | | 888,016 | | | (13,238 | ) | | | (12,958 | )1,3,6 |
Zeus Company LLC | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 2/28/2031 | | USD | | 16,829,846 | | | 16,669,201 | | | | 16,674,736 | 1,2,3 |
Zone Climate Service | | Delayed Draw | | 1.00% | | | | | | 3/9/2028 | | USD | | 5,322,651 | | | 1,125,722 | | | | 1,206,955 | 1,3,4,7 |
Zone Climate Service | | Revolver | | 13.00% | | PRIME | | 450 | | 3/9/2028 | | USD | | 1,064,530 | | | 352,806 | | | | 368,316 | 1,2,3,4,7 |
| | | | | | | | | | | | | | | | | 2,808,433,824 | | | | 2,801,074,423 | |
See accompanying Notes to Consolidated Financial Statements.
47
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Materials — 2.4% | | | | | | | | | | | | | | | | | | | | | | |
ADG Acquisition, LLC | | First Lien Term Loan | | 13.54% | | SOFR | | 800 | | 4/11/2028 | | USD | | 7,312,500 | | $ | 7,192,460 | | | $ | 7,281,457 | 1,2,3 |
ADG Acquisition, LLC | | Delayed Draw | | 13.54% | | SOFR | | 800 | | 4/11/2028 | | USD | | 157,959 | | | 157,295 | | | | 157,289 | 1,2,3 |
ADG Acquisition, LLC | | First Lien Term Loan | | 13.42% | | SOFR | | 800 | | 4/11/2028 | | USD | | 7,060,791 | | | 7,031,067 | | | | 7,030,816 | 1,2,3 |
Alpine Acquisition Corp. | | Revolver | | 11.43% | | SOFR | | 600 | | 11/30/2026 | | USD | | 475,868 | | | 333,107 | | | | 309,718 | 1,2,3,7 |
Alpine Acquisition Corp. | | First Lien Term Loan | | 11.43% | | SOFR | | 600 | | 11/30/2026 | | USD | | 52,720,367 | | | 52,177,562 | | | | 50,129,095 | 1,2,3 |
ASP Unifrax Holdings, Inc. | | First Lien Term Loan | | 9.20% | | SOFR | | 375 | | 12/14/2025 | | USD | | 73,643,410 | | | 72,029,273 | | | | 71,055,212 | 1,2 |
Atlas Intermediate III, LLC | | First Lien Term Loan | | 13.56%, 4.00% PIK | | SOFR | | 425 | | 10/31/2029 | | USD | | 5,147,135 | | | 5,025,417 | | | | 5,035,789 | 1,2,3,5 |
Berlin Packaging LLC | | Second Lien Term Loan | | 11.08% | | EURIBOR | | 725 | | 12/28/2029 | | USD | | 16,370,764 | | | 17,866,426 | | | | 16,917,448 | 1,2,3 |
CFS Brands, LLC | | Delayed Draw | | 1.00% | | | | | | 10/2/2030 | | USD | | 1,626,016 | | | (16,260 | ) | | | (14,822 | )1,3,4,6 |
CFS Brands, LLC | | Revolver | | 0.50% | | | | | | 10/2/2029 | | USD | | 2,439,024 | | | (48,780 | ) | | | (22,233 | )1,3,4,6 |
CFS Brands, LLC | | First Lien Term Loan | | 11.33% | | SOFR | | 600 | | 10/2/2030 | | USD | | 15,895,122 | | | 15,590,074 | | | | 15,750,230 | 1,2,3,4 |
Cold Chain Technologies, LLC | | First Lien Term Loan | | 11.15% | | SOFR | | 575 | | 8/2/2025 | | USD | | 4,975,000 | | | 4,898,928 | | | | 4,975,000 | 1,2,3,4 |
ENS Holdings III Corp. | | First Lien Term Loan | | 10.15% | | SOFR | | 475 | | 12/31/2025 | | USD | | 5,602,644 | | | 5,574,631 | | | | 5,509,516 | 1,2,3,4 |
Formerra | | Delayed Draw | | 12.69% | | SOFR | | 725 | | 11/1/2028 | | USD | | 235,603 | | | 233,411 | | | | 233,389 | 1,2,3 |
Formerra | | First Lien Term Loan | | 12.71% | | SOFR | | 725 | | 11/1/2028 | | USD | | 5,856,634 | | | 5,802,156 | | | | 5,801,606 | 1,2,3 |
HASA Acquisition, LLC | | First Lien Term Loan | | 11.23% | | SOFR | | 575 | | 1/10/2029 | | USD | | 1,907,918 | | | 1,870,251 | | | | 1,870,651 | 1,2,3,4 |
Indigo Buyer, Inc. | | Delayed Draw | | 11.72% | | SOFR | | 625 | | 5/23/2028 | | USD | | 4,950,000 | | | 4,851,000 | | | | 4,869,206 | 1,2,3,4 |
Indigo Buyer, Inc. | | Revolver | | 11.73% | | SOFR | | 625 | | 5/23/2028 | | USD | | 2,000,000 | | | 1,160,000 | | | | 1,167,356 | 1,2,3,4,7 |
Indigo Buyer, Inc. | | First Lien Term Loan | | 11.73% | | SOFR | | 625 | | 5/23/2028 | | USD | | 12,805,000 | | | 12,607,961 | | | | 12,595,998 | 1,2,3,4 |
Kensing, LLC | | First Lien Term Loan | | 12.72% | | SOFR | | 725 | | 5/31/2028 | | USD | | 4,595,715 | | | 4,481,554 | | | | 4,574,058 | 1,2,3 |
Kensing, LLC | | First Lien Term Loan | | 12.72% | | SOFR | | 725 | | 11/24/2028 | | USD | | 4,586,427 | | | 4,564,997 | | | | 4,564,814 | 1,2,3 |
Meyer Laboratory, LLC | | Delayed Draw | | 1.00% | | | | | | 2/28/2030 | | USD | | 452,419 | | | (8,983 | ) | | | (8,855 | )1,3,4,6 |
Meyer Laboratory, LLC | | Revolver | | 0.50% | | | | | | 2/28/2030 | | USD | | 383,927 | | | (7,568 | ) | | | (7,515 | )1,3,4,6 |
Meyer Laboratory, LLC | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 2/28/2030 | | USD | | 1,341,621 | | | 1,315,063 | | | | 1,315,361 | 1,2,3,4 |
Nelipak Holding Company | | Delayed Draw | | 1.00% | | | | | | 3/26/2031 | | USD | | 900,504 | | | — | | | | — | 1,3,6 |
Nelipak Holding Company | | Revolver | | 0.50% | | | | | | 3/26/2031 | | USD | | 242,059 | | | — | | | | — | 1,3,6 |
Nelipak Holding Company | | First Lien Term Loan | | 9.40% | | EURIBOR | | 550 | | 3/26/2031 | | USD | | 2,338,621 | | | 2,338,621 | | | | 2,338,621 | 1,2,3 |
Nelipak Holding Company | | Delayed Draw | | 1.00% | | | | | | 3/26/2031 | | USD | | 468,825 | | | — | | | | — | 1,3,6 |
Nelipak Holding Company | | Revolver | | 10.81% | | SOFR | | 550 | | 3/26/2031 | | USD | | 119,272 | | | 119,272 | | | | 119,272 | 1,2,3 |
Nelipak Holding Company | | Revolver | | 0.50% | | | | | | 3/26/2031 | | USD | | 278,301 | | | — | | | | — | 1,3,6 |
Nelipak Holding Company | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 3/26/2031 | | USD | | 1,217,546 | | | 1,217,546 | | | | 1,217,546 | 1,2,3 |
New ILC Dover, Inc. | | Revolver | | 12.25% | | PRIME | | 425 | | 2/2/2026 | | USD | | 1,265,038 | | | 939,291 | | | | 909,400 | 1,2,3,4,7 |
New ILC Dover, Inc. | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 2/2/2026 | | USD | | 712,296 | | | 699,687 | | | | 702,239 | 1,2,3,4 |
New ILC Dover, Inc. | | Delayed Draw | | 11.08% | | SOFR | | 575 | | 2/2/2026 | | USD | | 357,041 | | | 350,395 | | | | 351,999 | 1,2,3,4 |
Oliver Packaging, LLC | | Revolver | | 10.46% | | SOFR | | 500 | | 7/6/2028 | | USD | | 1,269,841 | | | 866,667 | | | | 888,889 | 1,2,3,7 |
See accompanying Notes to Consolidated Financial Statements.
48
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Materials (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Oliver Packaging, LLC | | First Lien Term Loan | | 10.45% | | SOFR | | 500 | | 7/6/2028 | | USD | | 8,621,032 | | $ | 8,503,516 | | | $ | 8,621,032 | 1,2,3 |
Olympic Buyer, Inc. | | Revolver | | 9.68% | | SOFR | | 435 | | 6/30/2026 | | USD | | 2,352,941 | | | 588,235 | | | | 556,660 | 1,2,3,7 |
Olympic Buyer, Inc. | | First Lien Term Loan | | 9.68% | | SOFR | | 435 | | 6/30/2028 | | USD | | 25,968,165 | | | 25,602,808 | | | | 25,619,689 | 1,2,3 |
Optimum Group | | First Lien Term Loan | | 9.55% | | EURIBOR | | 565 | | 6/16/2028 | | EUR | | 12,701,000 | | | 14,242,675 | | | | 13,015,447 | 1,2,3,8 |
Oscar AcquisitionCo, LLC | | First Lien Term Loan | | 9.90% | | SOFR | | 450 | | 4/29/2029 | | USD | | 19,750,000 | | | 19,197,151 | | | | 19,824,161 | 1,2 |
Rohrer Corporation | | First Lien Term Loan | | 10.48% | | SOFR | | 500 | | 3/15/2027 | | USD | | 11,787,476 | | | 11,691,866 | | | | 11,621,037 | 1,2,3,4 |
Santa Cruz Holdco, Inc. | | First Lien Term Loan | | 12.16% | | SOFR | | 675 | | 12/13/2025 | | USD | | 5,473,873 | | | 5,425,011 | | | | 5,496,884 | 1,2,3 |
SintecMedia NYC, Inc. | | Revolver | | 12.33% | | SOFR | | 700 | | 6/21/2029 | | USD | | 2,118,644 | | | 1,292,373 | | | | 1,277,145 | 1,2,3,7 |
SintecMedia NYC, Inc. | | First Lien Term Loan | | 12.33% | | SOFR | | 700 | | 6/21/2029 | | USD | | 22,824,153 | | | 22,199,894 | | | | 21,996,495 | 1,2,3 |
Sunland Asphalt & Construction, LLC | | Delayed Draw | | 1.00% | | | | | | 6/16/2028 | | USD | | 4,453,125 | | | (77,408 | ) | | | (9,393 | )1,3,6 |
Sunland Asphalt & Construction, LLC | | First Lien Term Loan | | 11.93% | | SOFR | | 650 | | 6/16/2028 | | USD | | 10,567,235 | | | 10,288,558 | | | | 10,544,946 | 1,2,3 |
SureWerx Purchaser III, Inc. | | First Lien Term Loan | | 12.05% | | SOFR | | 675 | | 12/28/2029 | | USD | | 9,056,563 | | | 8,817,027 | | | | 9,056,563 | 1,2,3 |
SureWerx Purchaser III, Inc. | | Revolver | | 12.08% | | SOFR | | 675 | | 12/28/2028 | | USD | | 1,000,000 | | | 425,000 | | | | 425,000 | 1,2,3,7 |
SureWerx Purchaser III, Inc. | | Delayed Draw | | 1.00% | | | | | | 12/28/2029 | | USD | | 1,875,000 | | | (37,500 | ) | | | — | 1,3,6 |
Tangent Technologies Acquisition, LLC | | Second Lien Term Loan | | 14.44% | | SOFR | | 875 | | 5/30/2025 | | USD | | 2,500,000 | | | 2,500,000 | | | | 2,456,131 | 1,2,3 |
Technimark Holdings, LLC | | Second Lien Term Loan | | 12.19% | | SOFR | | 675 | | 7/9/2029 | | USD | | 15,000,000 | | | 14,726,365 | | | | 14,413,711 | 1,2,3 |
Tilley Chemical Co., Inc. | | Delayed Draw | | 11.45% | | SOFR | | 600 | | 12/31/2026 | | USD | | 5,240,000 | | | 5,187,600 | | | | 5,203,249 | 1,2,3 |
Tilley Chemical Co., Inc. | | Revolver | | 0.50% | | | | | | 12/31/2026 | | USD | | 2,555,556 | | | — | | | | (19,458 | )1,3,6 |
Tilley Chemical Co., Inc. | | First Lien Term Loan | | 11.45% | | SOFR | | 600 | | 12/31/2026 | | USD | | 19,872,131 | | | 19,673,409 | | | | 19,720,821 | 1,2,3 |
USALCO, LLC | | First Lien Term Loan | | 11.56% | | SOFR | | 600 | | 10/19/2027 | | USD | | 25,434,579 | | | 25,171,891 | | | | 25,325,322 | 1,2,3 |
V Global Holdings LLC | | Revolver | | 11.18% | | SOFR | | 575 | | 12/22/2025 | | USD | | 13,733,274 | | | 8,456,805 | | | | 7,747,434 | 1,2,3,4,7 |
Vanguard Packaging, LLC | | Revolver | | 10.56% | | SOFR | | 500 | | 8/9/2026 | | USD | | 115,140 | | | 115,140 | | | | 115,140 | 1,2,3 |
Vanguard Packaging, LLC | | Revolver | | 10.56% | | SOFR | | 500 | | 8/9/2026 | | USD | | 38,380 | | | 38,380 | | | | 38,380 | 1,2,3 |
Vanguard Packaging, LLC | | Revolver | | 10.56% | | SOFR | | 500 | | 8/9/2026 | | USD | | 422,180 | | | 153,520 | | | | 153,520 | 1,2,3,7 |
Vanguard Packaging, LLC | | First Lien Term Loan | | 10.56% | | SOFR | | 500 | | 8/9/2026 | | USD | | 1,381,171 | | | 1,381,171 | | | | 1,381,171 | 1,2,3 |
| | | | | | | | | | | | | | | | | 436,776,008 | | | | 432,199,637 | |
Real Estate — 0.9% | | | | | | | | | | | | | | | | | | | | | | |
Associations, Inc. | | Delayed Draw | | 12.07%, 2.50% PIK | | SOFR | | 400 | | 7/2/2027 | | USD | | 29,555,129 | | | 29,057,467 | | | | 28,755,693 | 1,2,3,5 |
Associations, Inc. | | First Lien Term Loan | | 12.07%, 2.50% PIK | | SOFR | | 400 | | 7/2/2027 | | USD | | 22,021,534 | | | 21,810,862 | | | | 21,801,319 | 1,2,3,5 |
Associations, Inc. | | First Lien Term Loan | | 12.06%, 2.50% PIK | | SOFR | | 400 | | 7/2/2027 | | USD | | 8,051,111 | | | 7,979,492 | | | | 7,970,600 | 1,2,3,5 |
CRS TH Holdings Corp | | Delayed Draw | | 10.18% | | SOFR | | 475 | | 12/1/2027 | | USD | | 6,276,483 | | | 6,213,718 | | | | 6,188,487 | 1,2,3 |
CRS TH Holdings Corp | | Revolver | | 0.50% | | | | | | 12/1/2028 | | USD | | 4,237,288 | | | — | | | | (59,407 | )1,3,6 |
See accompanying Notes to Consolidated Financial Statements.
49
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Real Estate (Continued) | | | | | | | | | | | | | | | | | | | | | | |
CRS TH Holdings Corp | | First Lien Term Loan | | 10.18% | | SOFR | | 475 | | 12/1/2028 | | USD | | 14,118,644 | | $ | 13,977,458 | | | $ | 13,920,702 | 1,2,3 |
Eagleview Technology | | Second Lien Term Loan | | 12.95% | | SOFR | | 750 | | 8/14/2026 | | USD | | 3,659,574 | | | 3,598,855 | | | | 3,596,458 | 1,2,3 |
MRI Software, LLC | | Revolver | | 0.50% | | | | | | 2/10/2027 | | USD | | 7,284,839 | | | (53,385 | ) | | | (67,306 | )1,3,4,6 |
MRI Software, LLC | | First Lien Term Loan | | 10.90% | | SOFR | | 550 | | 2/10/2027 | | USD | | 58,037,907 | | | 57,684,168 | | | | 57,501,685 | 1,2,3 |
MRI Software, LLC | | Delayed Draw | | 1.00% | | | | | | 2/10/2027 | | USD | | 12,454,045 | | | (119,007 | ) | | | (115,065 | )1,3,4,6 |
Royal Property Company | | First Lien Term Loan | | 10.58% | | SOFR | | 525 | | 2/2/2029 | | USD | | 19,900,000 | | | 19,558,210 | | | | 19,597,103 | 1,2,3 |
Sako and Partners Lower Holdings LLC | | Delayed Draw | | 1.00% | | | | | | 9/15/2028 | | USD | | 3,549,655 | | | (69,475 | ) | | | (68,392 | )1,3,4,6 |
Sako and Partners Lower Holdings LLC | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 9/15/2028 | | USD | | 1,521,281 | | | 1,491,847 | | | | 1,491,970 | 1,2,3,4 |
| | | | | | | | | | | | | | | | | 161,130,210 | | | | 160,513,847 | |
Technology — 19.4% | | | | | | | | | | | | | | | | | | | | | | |
1WS Intermediate, Inc. | | Delayed Draw | | 10.21% | | SOFR | | 475 | | 7/8/2025 | | USD | | 142,047 | | | 141,081 | | | | 141,320 | 1,2,3 |
1WS Intermediate, Inc. | | First Lien Term Loan | | 10.43% | | SOFR | | 475 | | 7/8/2025 | | USD | | 15,547,638 | | | 15,436,180 | | | | 15,468,159 | 1,2,3 |
3SI Security Systems | | First Lien Term Loan | | 11.46% | | SOFR | | 600 | | 12/16/2026 | | USD | | 6,000,000 | | | 6,000,000 | | | | 6,000,000 | 1,2,3 |
Abracon Group Holdings, LLC | | Revolver | | 11.47% | | SOFR | | 600 | | 7/6/2028 | | USD | | 2,596,154 | | | 2,544,231 | | | | 2,202,206 | 1,2,3 |
Abracon Group Holdings, LLC | | First Lien Term Loan | | 11.46% | | SOFR | | 600 | | 7/6/2028 | | USD | | 39,074,891 | | | 38,442,133 | | | | 33,145,557 | 1,2,3 |
Abracon Group Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 7/6/2028 | | USD | | 2,857,067 | | | — | | | | (433,539 | )1,3,6 |
Acquia, Inc. | | Revolver | | 12.48% | | SOFR | | 700 | | 10/31/2025 | | USD | | 302,938 | | | 281,418 | | | | 276,507 | 1,2,3,7 |
Acquia, Inc. | | First Lien Term Loan | | 12.45% | | SOFR | | 700 | | 10/31/2025 | | USD | | 2,031,627 | | | 1,993,676 | | | | 1,992,525 | 1,2,3 |
Acquia, Inc. | | First Lien Term Loan | | 12.45% | | SOFR | | 700 | | 11/1/2025 | | USD | | 3,174,201 | | | 3,118,114 | | | | 3,113,108 | 1,2,3 |
ACS | | First Lien Term Loan | | 9.69% | | SOFR | | 425 | | 10/9/2026 | | USD | | 3,830,204 | | | 3,766,942 | | | | 3,430,082 | 1,2 |
ACS | | Second Lien Term Loan | | 13.69% | | SOFR | | 825 | | 10/9/2027 | | USD | | 6,876,457 | | | 6,800,816 | | | | 6,673,472 | 1,2,3 |
Affinipay Midco, LLC | | Delayed Draw | | 10.81% | | SOFR | | 550 | | 6/9/2028 | | USD | | 4,640,884 | | | 4,548,066 | | | | 4,640,884 | 1,2,3 |
Affinipay Midco, LLC | | Revolver | | 0.50% | | | | | | 6/9/2028 | | USD | | 2,209,945 | | | — | | | | — | 1,3,6 |
Affinipay Midco, LLC | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 6/9/2028 | | USD | | 32,651,934 | | | 32,143,204 | | | | 32,651,934 | 1,2,3 |
Affinipay Midco, LLC | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 6/9/2028 | | USD | | 15,113,944 | | | 15,113,944 | | | | 15,113,944 | 1,2,3,4 |
Afiniti, Inc. | | First Lien Term Loan | | 11.25%, 1.00% PIK | | | | 1,025 | | 6/13/2024 | | USD | | 15,128,072 | | | 15,075,040 | | | | 14,984,827 | 1,2,3,4,5,7 |
Afiniti, Inc. | | First Lien Term Loan | | 11.75%, 1.00% PIK | | | | 1,025 | | 6/13/2024 | | USD | | 5,736,104 | | | 5,533,138 | | | | 5,680,854 | 1,2,3,4,5,7 |
AG-Twin Brook Technology | | First Lien Term Loan | | 12.04% | | SOFR | | 650 | | 10/5/2027 | | USD | | 24,600,000 | | | 24,250,777 | | | | 24,070,308 | 1,2,3,4 |
AG-Twin Brook Technology | | First Lien Term Loan | | 10.81% | | SOFR | | 525 | | 10/29/2026 | | USD | | 8,775,000 | | | 8,695,719 | | | | 8,711,615 | 1,2,3,4 |
AIDC Intermediate Co2, LLC | | First Lien Term Loan | | 11.72% | | SOFR | | 640 | | 7/22/2027 | | USD | | 54,450,000 | | | 53,951,540 | | | | 54,989,055 | 1,2,3 |
Alteryx | | Delayed Draw | | 1.00% | | | | | | 3/19/2031 | | USD | | 10,661,167 | | | (159,508 | ) | | | (159,918 | )1,3,6 |
Alteryx | | Revolver | | 0.50% | | | | | | 3/19/2031 | | USD | | 1,705,787 | | | (25,454 | ) | | | (25,587 | )1,3,6 |
Alteryx | | First Lien Term Loan | | 11.83%, 2.00% PIK | | SOFR | | 450 | | 3/19/2031 | | USD | | 4,690,914 | | | 4,620,781 | | | | 4,620,550 | 1,2,3,5 |
See accompanying Notes to Consolidated Financial Statements.
50
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Anaplan, Inc. | | First Lien Term Loan | | 11.81% | | SOFR | | 650 | | 6/21/2029 | | USD | | 25,000,000 | | $ | 24,875,000 | | | $ | 25,000,000 | 1,2,3 |
ANS Midco 3 Limited | | First Lien Term Loan | | 12.56% | | SONIA | | 737 | | 9/8/2027 | | GBP | | 12,578,528 | | | 16,955,578 | | | | 14,348,806 | 1,2,3,8 |
Appfire Technologies, LLC | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 3/9/2027 | | USD | | 22,311,594 | | | 22,135,195 | | | | 22,311,594 | 1,2,3 |
Appfire Technologies, LLC | | Delayed Draw | | 10.98% | | SOFR | | 550 | | 3/9/2027 | | USD | | 6,351,928 | | | 303,662 | | | | 303,662 | 1,2,3,7 |
Appfire Technologies, LLC | | Revolver | | 13.00% | | PRIME | | 450 | | 3/9/2027 | | USD | | 980,000 | | | 224,000 | | | | 224,000 | 1,2,3,7 |
Apryse Software Corp. | | Delayed Draw | | 11.32% | | SOFR | | 600 | | 7/15/2027 | | USD | | 1,625,000 | | | 1,584,375 | | | | 1,614,052 | 1,2,3 |
Apryse Software Corp. | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 7/15/2027 | | USD | | 3,349,688 | | | 3,278,719 | | | | 3,327,120 | 1,2,3 |
Apryse Software Corp. | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 7/15/2027 | | USD | | 28,595,215 | | | 28,256,278 | | | | 28,402,562 | 1,2,3 |
Aptean, Inc. | | Revolver | | 0.50% | | | | | | 1/30/2031 | | USD | | 7,898,861 | | | (77,107 | ) | | | (73,305 | )1,3,4,6 |
Aptean, Inc. | | First Lien Term Loan | | 10.57% | | SOFR | | 525 | | 1/30/2031 | | USD | | 83,541,326 | | | 82,719,266 | | | | 82,766,025 | 1,2,3,4 |
Aptean, Inc. | | Delayed Draw | | 10.72% | | SOFR | | 525 | | 1/30/2031 | | USD | | 15,097,181 | | | 585,587 | | | | 594,621 | 1,2,3,4,7 |
AQA Acquisition Holding, Inc. | | Second Lien Term Loan | | 12.91% | | SOFR | | 760 | | 3/3/2029 | | USD | | 5,259,615 | | | 5,160,942 | | | | 5,253,207 | 1,2,3 |
ASG II, LLC | | Delayed Draw | | 11.71% | | SOFR | | 625 | | 5/25/2028 | | USD | | 4,608,695 | | | 4,224,515 | | | | 4,359,826 | 1,2,3,7 |
ASG II, LLC | | First Lien Term Loan | | 11.71% | | SOFR | | 625 | | 5/25/2028 | | USD | | 30,724,638 | | | 30,251,306 | | | | 30,807,594 | 1,2,3 |
ASG III, LLC | | Revolver | | 0.50% | | | | | | 10/31/2029 | | USD | | 500,000 | | | (11,646 | ) | | | (10,737 | )1,3,6 |
ASG III, LLC | | First Lien Term Loan | | 11.81% | | SOFR | | 650 | | 10/31/2029 | | USD | | 3,166,667 | | | 3,091,231 | | | | 3,090,750 | 1,2,3 |
ASG III, LLC | | Delayed Draw | | 11.83% | | SOFR | | 650 | | 10/31/2029 | | USD | | 1,333,333 | | | 884,429 | | | | 887,351 | 1,2,3,7 |
ATP Intermediate, Inc. | | First Lien Term Loan | | 13.43% | | SOFR | | 798 | | 6/16/2025 | | USD | | 14,847,032 | | | 14,663,222 | | | | 14,884,150 | 1,2,3 |
Avalara, Inc. | | Revolver | | 0.50% | | | | | | 10/19/2028 | | USD | | 2,727,273 | | | — | | | | (48,615 | )1,3,6 |
Avalara, Inc. | | First Lien Term Loan | | 12.56% | | SOFR | | 725 | | 10/19/2028 | | USD | | 27,272,727 | | | 26,708,127 | | | | 26,786,582 | 1,2,3 |
Avetta, LLC | | Revolver | | 0.50% | | | | | | 10/18/2029 | | USD | | 782,608 | | | (17,609 | ) | | | (15,400 | )1,3,4,6 |
Avetta, LLC | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 10/18/2030 | | USD | | 8,217,392 | | | 8,040,288 | | | | 8,055,690 | 1,2,3,4 |
AVI-SPL | | First Lien Term Loan | | 10.99% | | SOFR | | 538 | | 3/10/2027 | | USD | | 2,197,113 | | | 2,177,997 | | | | 2,181,483 | 1,2,3 |
Azurite Intermediate | | Delayed Draw | | 0.50% | | | | | | 3/26/2031 | | USD | | 3,118,000 | | | — | | | | — | 1,3,6 |
Azurite Intermediate | | Revolver | | 11.83% | | | | | | 3/26/2031 | | USD | | 499,000 | | | — | | | | — | 1,3,7 |
Azurite Intermediate | | First Lien Term Loan | | 11.83% | | SOFR | | 650 | | 3/26/2031 | | USD | | 1,372,000 | | | 1,372,000 | | | | 1,372,000 | 1,2,3 |
Benefit Street Technology | | Revolver | | 10.93% | | SOFR | | 550 | | 10/1/2026 | | USD | | 2,666,667 | | | 416,000 | | | | 395,680 | 1,2,3,4,7 |
Benefit Street Technology | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 10/1/2027 | | USD | | 24,500,000 | | | 24,171,591 | | | | 24,154,061 | 1,2,3,4 |
Benefit Street Technology | | First Lien Term Loan | | 11.58% | | SOFR | | 625 | | 5/2/2028 | | USD | | 27,578,898 | | | 27,160,158 | | | | 27,427,002 | 1,2,3 |
Beta Plus Technologies, Inc. | | Revolver | | 9.60% | | SOFR | | 425 | | 7/1/2027 | | USD | | 6,700,000 | | | 2,680,000 | | | | 2,616,244 | 1,2,3,7 |
Beta Plus Technologies, Inc. | | First Lien Term Loan | | 11.10% | | SOFR | | 575 | | 7/1/2029 | | USD | | 49,375,000 | | | 46,577,325 | | | | 49,107,772 | 1,2,3 |
BetterCloud, Inc. | | Revolver | | 0.50% | | | | | | 6/30/2028 | | USD | | 6,313,721 | | | (126,274 | ) | | | (1,068,651 | )1,3,4,6 |
BetterCloud, Inc. | | First Lien Term Loan | | 12.59%, 6.25% PIK | | SOFR | | 100 | | 6/30/2028 | | USD | | 44,219,927 | | | 43,162,637 | | | | 36,316,136 | 1,2,3,5 |
Bigtime Software, Inc. | | Revolver | | 0.50% | | | | | | 6/30/2028 | | USD | | 2,327,586 | | | (46,552 | ) | | | — | 1,3,6 |
Bigtime Software, Inc. | | First Lien Term Loan | | 11.56% | | SOFR | | 625 | | 6/30/2028 | | USD | | 15,517,241 | | | 15,266,977 | | | | 15,517,241 | 1,2,3 |
Bigtime Software, Inc. | | Delayed Draw | | 11.56% | | SOFR | | 625 | | 8/31/2028 | | USD | | 4,680,000 | | | 879,840 | | | | 936,000 | 1,2,3,7 |
See accompanying Notes to Consolidated Financial Statements.
51
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Bigtime Software, Inc. | | First Lien Term Loan | | 11.56% | | SOFR | | 625 | | 8/31/2028 | | USD | | 3,120,000 | | $ | 3,063,958 | | | $ | 3,120,000 | 1,2,3 |
Bluefin Holding, LLC | | Revolver | | 0.50% | | | | | | 9/12/2029 | | USD | | 3,365,385 | | | (84,135 | ) | | | (77,482 | )1,3,6 |
Bluefin Holding, LLC | | First Lien Term Loan | | 12.57% | | SOFR | | 725 | | 9/12/2029 | | USD | | 34,134,615 | | | 33,335,348 | | | | 33,348,732 | 1,2,3 |
Bluesight, Inc. | | Revolver | | 0.50% | | | | | | 7/17/2029 | | USD | | 1,200,000 | | | (36,000 | ) | | | (31,628 | )1,3,6 |
Bluesight, Inc. | | First Lien Term Loan | | 12.55% | | SOFR | | 725 | | 7/17/2029 | | USD | | 13,800,000 | | | 13,418,847 | | | | 13,436,274 | 1,2,3 |
Bottomline Technologies, Inc. | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 5/14/2029 | | USD | | 11,815,228 | | | 11,598,031 | | | | 11,616,488 | 1,2,3,4 |
Bounteous, Inc. | | Delayed Draw | | 10.69% | | SOFR | | 525 | | 8/2/2027 | | USD | | 4,401,450 | | | 4,313,483 | | | | 4,149,870 | 1,2,3 |
Bounteous, Inc. | | Revolver | | 0.50% | | | | | | 8/2/2027 | | USD | | 1,800,000 | | | — | | | | (102,885 | )1,3,6 |
Bounteous, Inc. | | First Lien Term Loan | | 10.69% | | SOFR | | 525 | | 8/2/2027 | | USD | | 10,611,250 | | | 10,474,063 | | | | 10,004,728 | 1,2,3 |
Bounteous, Inc. | | Delayed Draw | | 10.44% | | SOFR | | 500 | | 8/2/2027 | | USD | | 7,734,267 | | | 6,649,097 | | | | 6,426,455 | 1,2,3,7 |
Bullhorn, Inc. | | Delayed Draw | | 9.33% | | EURIBOR | | 550 | | 9/30/2026 | | EUR | | 35,000,000 | | | 37,932,327 | | | | 37,411,402 | 1,2,3,8 |
Bullhorn, Inc. | | First Lien Term Loan | | 9.33% | | EURIBOR | | 550 | | 9/30/2026 | | EUR | | 29,000,000 | | | 31,428,153 | | | | 30,998,019 | 1,2,3,8 |
BusinesSolver.com, Inc. | | Delayed Draw | | 10.91% | | SOFR | | 550 | | 12/1/2027 | | USD | | 1,377,311 | | | 168,885 | | | | 179,735 | 1,2,3,7 |
BusinesSolver.com, Inc. | | First Lien Term Loan | | 10.91% | | SOFR | | 550 | | 12/1/2027 | | USD | | 5,031,591 | | | 4,981,275 | | | | 5,031,591 | 1,2,3 |
CAI Software | | First Lien Term Loan | | 11.82% | | SOFR | | 625 | | 12/13/2028 | | USD | | 6,877,193 | | | 6,776,010 | | | | 6,435,920 | 1,2,3 |
Captify Intermediate Holdings Corp. | | Delayed Draw | | 13.93% PIK | | SOFR | | 825 | | 7/12/2026 | | USD | | 2,450,000 | | | 2,413,250 | | | | 2,412,341 | 1,2,3,5 |
Captify Intermediate Holdings Corp. | | First Lien Term Loan | | 13.73% PIK | | SOFR | | 825 | | 7/12/2026 | | USD | | 8,531,250 | | | 8,458,773 | | | | 8,400,115 | 1,2,3,5 |
CEB Acquisitionco, LLC | | First Lien Term Loan | | 10.94% | | SOFR | | 550 | | 12/21/2027 | | USD | | 4,950,000 | | | 4,881,516 | | | | 4,780,887 | 1,2,3 |
Chase Intermediate, LLC | | Delayed Draw | | 1.00% | | | | | | 8/31/2030 | | USD | | 45,000,000 | | | (450,000 | ) | | | (328,819 | )1,3,6 |
Chase Intermediate, LLC | | Revolver | | 0.50% | | | | | | 8/31/2030 | | USD | | 2,250,000 | | | — | | | | (39,002 | )1,3,6 |
Cleo Communications Holding, LLC | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 6/7/2027 | | USD | | 12,860,000 | | | 12,731,400 | | | | 12,669,407 | 1,2,3 |
Cleo Communications Holding, LLC | | Revolver | | 0.50% | | | | | | 6/7/2027 | | USD | | 2,140,000 | | | (21,400 | ) | | | (31,716 | )1,3,6 |
Cloud Software Group, Inc. | | First Lien Term Loan | | 9.91% | | SOFR | | 450 | | 3/30/2029 | | USD | | 1,618,271 | | | 1,546,753 | | | | 1,546,636 | 1,2,3,4 |
Conservice Midco, LLC | | Second Lien Term Loan | | 12.33% | | SOFR | | 700 | | 5/13/2028 | | USD | | 3,947,368 | | | 3,947,376 | | | | 3,947,368 | 1,2,3 |
Contractual Buyer, LLC | | Revolver | | 0.50% | | | | | | 10/10/2029 | | USD | | 3,000,000 | | | (75,000 | ) | | | (66,187 | )1,3,6 |
Contractual Buyer, LLC | | First Lien Term Loan | | 11.15% | | SOFR | | 600 | | 10/10/2030 | | USD | | 26,250,000 | | | 25,622,852 | | | | 25,670,862 | 1,2,3 |
Corel Corporation | | First Lien Term Loan | | 10.44% | | SOFR | | 500 | | 7/2/2026 | | USD | | 4,319,362 | | | 4,246,087 | | | | 4,258,891 | 1,2 |
Coupa Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 2/28/2029 | | USD | | 2,167,258 | | | — | | | | (21,708 | )1,3,6 |
Coupa Holdings, LLC | | Revolver | | 0.50% | | | | | | 2/27/2029 | | USD | | 1,659,449 | | | — | | | | (16,622 | )1,3,6 |
Coupa Holdings, LLC | | First Lien Term Loan | | 12.81% | | SOFR | | 750 | | 2/27/2030 | | USD | | 24,273,293 | | | 23,725,649 | | | | 24,030,164 | 1,2,3 |
CPEX Purchaser, LLC | | Delayed Draw | | 1.00% | | | | | | 2/28/2030 | | USD | | 828,252 | | | — | | | | — | 1,3,6 |
CPEX Purchaser, LLC | | Revolver | | 0.50% | | | | | | 2/28/2030 | | USD | | 2,181,818 | | | (43,261 | ) | | | (42,705 | )1,3,6 |
See accompanying Notes to Consolidated Financial Statements.
52
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
CPEX Purchaser, LLC | | First Lien Term Loan | | 11.33% | | SOFR | | 600 | | 2/28/2030 | | USD | | 7,342,657 | | $ | 7,196,468 | | | $ | 7,198,938 | 1,2,3 |
Crewline Buyer, Inc. | | Revolver | | 0.50% | | | | | | 11/8/2030 | | USD | | 5,222,499 | | | (123,340 | ) | | | (113,834 | )1,3,6 |
Crewline Buyer, Inc. | | First Lien Term Loan | | 12.06% | | SOFR | | 675 | | 11/8/2030 | | USD | | 50,135,991 | | | 48,927,237 | | | | 49,043,180 | 1,2,3 |
DataLink, LLC | | Revolver | | 0.50% | | | | | | 11/20/2026 | | USD | | 846,774 | | | — | | | | (11,956 | )1,3,6 |
DataLink, LLC | | First Lien Term Loan | | 12.18% | | SOFR | | 675 | | 11/20/2026 | | USD | | 6,129,940 | | | 6,022,583 | | | | 6,043,385 | 1,2,3 |
DCert Buyer, Inc. | | Second Lien Term Loan | | 12.33% | | SOFR | | 700 | | 2/24/2029 | | USD | | 12,500,000 | | | 12,468,769 | | | | 11,352,500 | 1,2 |
Denali Bidco, Ltd. | | Delayed Draw | | 1.00% | | | | | | 8/29/2030 | | GBP | | 1,855,288 | | | 453,884 | | | | 463,819 | 1,3,6,8 |
Denali Bidco, Ltd. | | First Lien Term Loan | | 11.19% | | SONIA | | 600 | | 8/29/2030 | | GBP | | 5,343,228 | | | 6,575,474 | | | | 6,594,481 | 1,2,3,8 |
Denali Bidco, Ltd. | | First Lien Term Loan | | 9.83% | | EURIBOR | | 600 | | 8/29/2030 | | EUR | | 1,818,182 | | | 1,920,553 | | | | 1,918,099 | 1,2,3,8 |
Denali Bidco, Ltd. | | Delayed Draw | | 11.18% | | SOFR | | 575 | | 12/22/2027 | | USD | | 3,650,000 | | | (21,327 | ) | | | 13,568 | 1,2,3,7 |
Dental Care Alliance, LLC | | Delayed Draw | | 11.71% | | SOFR | | 641 | | 3/12/2027 | | USD | | 209,686 | | | 209,176 | | | | 209,686 | 1,2,3 |
Dental Care Alliance, LLC | | First Lien Term Loan | | 11.71% | | SOFR | | 641 | | 3/12/2027 | | USD | | 4,302,179 | | | 4,236,555 | | | | 4,302,179 | 1,2,3 |
DH Corporation/Societe DH | | First Lien Term Loan | | 12.46% | | SOFR | | 725 | | 9/13/2029 | | USD | | 206,767 | | | 202,884 | | | | 203,204 | 1,2,3 |
Diamondback Acquisition, Inc. | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 9/13/2028 | | USD | | 24,622,166 | | | 24,264,336 | | | | 24,274,502 | 1,2,3 |
Diligent Corporation | | Delayed Draw | | 11.21% | | SOFR | | 575 | | 8/24/2025 | | USD | | 871,440 | | | 855,784 | | | | 868,642 | 1,2,3 |
Diligent Corporation | | First Lien Term Loan | | 11.21% | | SOFR | | 575 | | 8/4/2025 | | USD | | 10,114,000 | | | 10,012,897 | | | | 10,086,204 | 1,2,3 |
Disco Parent, LLC | | Revolver | | 0.50% | | | | | | 3/30/2029 | | USD | | 331,390 | | | (8,285 | ) | | | (5,094 | )1,3,6 |
Disco Parent, LLC | | First Lien Term Loan | | 12.84% | | SOFR | | 750 | | 3/30/2029 | | USD | | 3,313,901 | | | 3,240,478 | | | | 3,262,963 | 1,2,3 |
Dragon Bidco | | First Lien Term Loan | | 10.37% | | EURIBOR | | 650 | | 4/27/2028 | | EUR | | 9,300,000 | | | 9,542,989 | | | | 9,851,603 | 1,2,3,8 |
Dwyer Instruments, Inc. | | Delayed Draw | | 11.15% | | SOFR | | 575 | | 7/21/2027 | | USD | | 1,903,352 | | | 1,865,285 | | | | 1,866,719 | 1,2,3,4 |
Dwyer Instruments, Inc. | | Revolver | | 0.50% | | | | | | 7/21/2027 | | USD | | 2,877,190 | | | — | | | | (55,377 | )1,3,4,6 |
Dwyer Instruments, Inc. | | Delayed Draw | | 1.00% | | | | | | 7/21/2027 | | USD | | 2,277,762 | | | (44,029 | ) | | | (43,840 | )1,3,4,6 |
Dwyer Instruments, Inc. | | First Lien Term Loan | | 11.15% | | SOFR | | 575 | | 7/21/2027 | | USD | | 18,594,615 | | | 18,340,955 | | | | 18,236,727 | 1,2,3,4 |
Echo Purchaser, Inc. | | Delayed Draw | | 1.00% | | | | | | 11/17/2029 | | USD | | 844,769 | | | (16,386 | ) | | | (14,420 | )1,3,4,6 |
Echo Purchaser, Inc. | | Revolver | | 0.50% | | | | | | 11/17/2029 | | USD | | 536,545 | | | (10,396 | ) | | | (9,159 | )1,3,4,6 |
Echo Purchaser, Inc. | | First Lien Term Loan | | 10.81% | | SOFR | | 550 | | 11/17/2029 | | USD | | 4,646,231 | | | 4,557,369 | | | | 4,566,920 | 1,2,3,4 |
Edmunds GovTech, Inc. | | Delayed Draw | | 1.00% | | | | | | 2/26/2031 | | USD | | 11,852,476 | | | (235,482 | ) | | | (231,026 | )1,3,4,6 |
Edmunds GovTech, Inc. | | First Lien Term Loan | | 10.80% | | SOFR | | 550 | | 2/26/2031 | | USD | | 10,272,141 | | | 10,068,555 | | | | 10,071,919 | 1,2,3,4 |
Edmunds GovTech, Inc. | | Revolver | | 10.82% | | SOFR | | 400 | | 2/26/2030 | | USD | | 500 | | | 490 | | | | 490 | 1,2,3,4 |
Edmunds GovTech, Inc. | | Revolver | | 0.50% | | | | | | 2/26/2030 | | USD | | 500 | | | (10 | ) | | | (10 | )1,3,4,6 |
Enverus Holdings, Inc. | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 12/22/2029 | | USD | | 45,316,201 | | | 44,658,428 | | | | 44,706,767 | 1,2,3 |
Enverus Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 12/24/2029 | | USD | | 1,929,571 | | | (37,946 | ) | | | (7,284 | )1,3,4,6 |
Enverus Holdings, Inc. | | Revolver | | 0.50% | | | | | | 12/24/2029 | | USD | | 2,894,356 | | | (55,984 | ) | | | (31,682 | )1,3,4,6 |
Enverus Holdings, Inc. | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 12/24/2029 | | USD | | 38,591,413 | | | 37,837,908 | | | | 38,072,417 | 1,2,3,4 |
See accompanying Notes to Consolidated Financial Statements.
53
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Enverus Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 12/22/2029 | | USD | | 2,665,423 | | $ | (40,994 | ) | | $ | (10,062 | )1,3,4,6 |
Enverus Holdings, Inc. | | Revolver | | 0.50% | | | | | | 12/22/2029 | | USD | | 4,056,080 | | | (60,998 | ) | | | (44,399 | )1,3,4,6 |
Enverus Holdings, Inc. | | First Lien Term Loan | | 10.86% | | SOFR | | 550 | | 12/22/2029 | | USD | | 7,992,279 | | | 7,837,583 | | | | 7,884,795 | 1,2,3,4 |
ESG Investments, Inc. | | Delayed Draw | | 10.20% | | SOFR | | 475 | | 3/11/2028 | | USD | | 5,512,500 | | | 5,432,746 | | | | 5,434,664 | 1,2,3 |
ESG Investments, Inc. | | Revolver | | 0.50% | | | | | | 9/11/2027 | | USD | | 2,142,857 | | | (21,429 | ) | | | (30,257 | )1,3,6 |
ESG Investments, Inc. | | First Lien Term Loan | | 10.20% | | SOFR | | 475 | | 3/11/2028 | | USD | | 15,263,839 | | | 15,111,201 | | | | 15,048,314 | 1,2,3 |
Evergreen Services Group II | | Delayed Draw | | 11.31% | | SOFR | | 600 | | 10/4/2030 | | USD | | 23,061,966 | | | 22,142,387 | | | | 22,479,189 | 1,2,3,7 |
Evergreen Services Group II | | Revolver | | 11.39% | | SOFR | | 600 | | 10/4/2030 | | USD | | 4,861,111 | | | 236,111 | | | | 175,088 | 1,2,3,7 |
Evergreen Services Group II | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 10/4/2030 | | USD | | 30,538,462 | | | 30,082,918 | | | | 30,155,105 | 1,2,3 |
Evergreen Services Group II | | Delayed Draw | | 1.00% | | | | | | 10/4/2030 | | USD | | 1,538,462 | | | (22,899 | ) | | | (34 | )1,3,6 |
FBF Investments Limited | | First Lien Term Loan | | 12.95% | | SOFR | | 750 | | 12/29/2025 | | USD | | 7,000,000 | | | 6,943,819 | | | | 6,918,676 | 1,2,3 |
Financia | | Delayed Draw | | 1.00% | | | | | | 12/15/2030 | | USD | | 33,000,000 | | | (484,545 | ) | | | (446,284 | )1,3,6 |
Financia | | First Lien Term Loan | | 10.80% | | SOFR | | 550 | | 12/15/2030 | | USD | | 15,000,000 | | | 14,781,256 | | | | 14,797,143 | 1,2,3 |
Financia | | First Lien Term Loan | | 8.99% | | EURIBOR | | 500 | | 1/22/2029 | | USD | | 60,000,000 | | | 58,817,334 | | | | 58,824,383 | 1,2,3 |
Finastra USA, Inc. | | First Lien Term Loan | | 12.46% | | SOFR | | 725 | | 9/13/2029 | | USD | | 83,182,858 | | | 81,621,404 | | | | 81,772,786 | 1,2,3 |
Finastra USA, Inc. | | Revolver | | 0.50% | | | | | | 9/13/2029 | | USD | | 7,710,525 | | | (154,210 | ) | | | (130,660 | )1,3,4,6 |
FSS Buyer LLC | | Revolver | | 0.50% | | | | | | 8/31/2027 | | USD | | 1,610,390 | | | — | | | | (13,068 | )1,3,6 |
FSS Buyer LLC | | First Lien Term Loan | | 11.18% | | SOFR | | 575 | | 8/31/2028 | | USD | | 26,907,316 | | | 26,559,883 | | | | 26,688,974 | 1,2,3 |
Fullsteam Operations LLC | | Revolver | | 0.50% | | | | | | 11/27/2029 | | USD | | 280,593 | | | (7,946 | ) | | | (7,621 | )1,3,6 |
Fullsteam Operations LLC | | First Lien Term Loan | | 13.73% | | SOFR | | 825 | | 11/27/2029 | | USD | | 5,015,593 | | | 4,870,569 | | | | 4,879,363 | 1,2,3 |
Fullsteam Operations LLC | | Delayed Draw | | 13.73% | | SOFR | | 825 | | 11/27/2029 | | USD | | 5,787,222 | | | 1,066,230 | | | | 1,071,975 | 1,2,3,7 |
Gainsight, Inc. | | Revolver | | 12.28% PIK | | SOFR | | 675 | | 7/30/2027 | | USD | | 2,687,773 | | | 1,337,773 | | | | 1,294,173 | 1,2,3,5,7 |
Gainsight, Inc. | | First Lien Term Loan | | 12.21% PIK | | SOFR | | 675 | | 7/30/2027 | | USD | | 24,774,281 | | | 24,541,610 | | | | 24,372,396 | 1,2,3,5 |
Gigamon, Inc. | | First Lien Term Loan | | 11.22% | | SOFR | | 575 | | 3/9/2029 | | USD | | 11,613 | | | 11,378 | | | | 11,528 | 1,2,3 |
Goldcup 25952 AB | | First Lien Term Loan | | 9.58% | | STIBOR | | 550 | | 8/18/2027 | | SEK | | 11,250,000 | | | 1,266,972 | | | | 982,129 | 1,2,3,4,8 |
GovBrands Intermediate, Inc. | | Delayed Draw | | 10.95% | | SOFR | | 550 | | 8/4/2027 | | USD | | 1,916,905 | | | 1,910,994 | | | | 1,813,094 | 1,2,3 |
GovBrands Intermediate, Inc. | | Revolver | | 10.95% | | SOFR | | 550 | | 8/4/2027 | | USD | | 917,000 | | | 315,856 | | | | 266,195 | 1,2,3,7 |
GovBrands Intermediate, Inc. | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 8/4/2027 | | USD | | 8,519,890 | | | 8,434,691 | | | | 8,058,489 | 1,2,3 |
GovDelivery Holdings, LLC | | First Lien Term Loan | | 11.06%, 2.25% PIK | | SOFR | | 350 | | 1/17/2031 | | USD | | 97,110,661 | | | 96,157,387 | | | | 96,231,496 | 1,2,3,5 |
GovDelivery Holdings, LLC | | Revolver | | 12.00% | | PRIME | | 525 | | 1/17/2031 | | USD | | 13,459,947 | | | 974,267 | | | | 983,407 | 1,2,3,7 |
GovDelivery Holdings, LLC | | Delayed Draw | | 11.07% | | SOFR | | 575 | | 1/17/2031 | | USD | | 14,929,392 | | | 581,974 | | | | 591,297 | 1,2,3,7 |
GS Acquisitionco, Inc. | | Revolver | | 0.50% | | | | | | 5/25/2028 | | USD | | 690,589 | | | — | | | | (3,453 | )1,3,6 |
GS Acquisitionco, Inc. | | First Lien Term Loan | | 11.55% | | SOFR | | 500 | | 5/25/2028 | | USD | | 24,975,143 | | | 24,929,871 | | | | 24,850,267 | 1,2,3 |
GS Acquisitionco, Inc. | | Delayed Draw | | 1.00% | | | | | | 5/25/2028 | | USD | | 4,200,000 | | | (20,936 | ) | | | (21,000 | )1,3,6 |
GS Acquisitionco, Inc. | | Revolver | | 0.50% | | | | | | 5/25/2028 | | USD | | 1,050,000 | | | (5,218 | ) | | | (5,250 | )1,3,6 |
See accompanying Notes to Consolidated Financial Statements.
54
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
GTCR F Buyer Corp. | | Delayed Draw | | 11.33% | | SOFR | | 575 | | 9/6/2030 | | USD | | 486,533 | | $ | 226,457 | | | $ | 224,519 | 1,2,3,4,7 |
GTCR F Buyer Corp. | | Revolver | | 0.50% | | | | | | 9/6/2029 | | USD | | 1,000 | | | (25 | ) | | | (23 | )1,3,4,6 |
GTCR F Buyer Corp. | | First Lien Term Loan | | 11.31% | | SOFR | | 575 | | 9/6/2030 | | USD | | 1,553,014 | | | 1,516,242 | | | | 1,518,020 | 1,2,3,4 |
GuidePoint Security Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 10/2/2029 | | USD | | 704,963 | | | (7,050 | ) | | | (5,357 | )1,3,4,6 |
GuidePoint Security Holdings, LLC | | Revolver | | 0.50% | | | | | | 10/2/2029 | | USD | | 477,364 | | | — | | | | (8,413 | )1,3,4,6 |
GuidePoint Security Holdings, LLC | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 10/2/2029 | | USD | | 2,719,042 | | | 2,667,798 | | | | 2,671,123 | 1,2,3,4 |
Heavy Construction Systems Specialist, LLC | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 11/16/2028 | | USD | | 19,800,000 | | | 19,524,935 | | | | 19,800,000 | 1,2,3 |
Heavy Construction Systems Specialist, LLC | | First Lien Term Loan | | 10.83% | | SOFR | | 525 | | 11/16/2028 | | USD | | 11,960,325 | | | 11,841,399 | | | | 11,840,722 | 1,2,3,4 |
Help Systems Holdings, Inc. | | Second Lien Term Loan | | 12.19% | | SOFR | | 675 | | 11/19/2027 | | USD | | 10,000,000 | | | 10,000,019 | | | | 8,302,750 | 1,2 |
Help Systems Holdings, Inc. | | First Lien Term Loan | | 9.43% | | SOFR | | 400 | | 11/19/2026 | | USD | | 9,655,184 | | | 9,582,849 | | | | 9,361,908 | 1,2 |
HotSchedules | | First Lien Term Loan | | 11.18% | | SOFR | | 575 | | 7/9/2025 | | USD | | 1,950,000 | | | 1,932,187 | | | | 1,887,335 | 1,2,3 |
HPS Technology | | First Lien Term Loan | | 10.44% | | SONIA | | 525 | | 9/15/2027 | | GBP | | 7,523,888 | | | 9,897,615 | | | | 9,496,262 | 1,2,3,4,8 |
HPS Technology | | First Lien Term Loan | | 10.73% | | SONIA | | 525 | | 7/18/2025 | | GBP | | 14,442,519 | | | 19,274,806 | | | | 18,071,555 | 1,2,3,4,8 |
HPS Technology | | Delayed Draw | | 9.64% | | BBSW | | 525 | | 9/15/2027 | | AUD | | 2,835,714 | | | 1,909,558 | | | | 1,847,852 | 1,2,3,4,8 |
HPS Technology | | Delayed Draw | | 10.44% | | SONIA | | 525 | | 9/15/2027 | | GBP | | 20,694,840 | | | 25,132,218 | | | | 26,119,955 | 1,2,3,4,8 |
HPS Technology | | First Lien Term Loan | | 12.56% | | SOFR | | 725 | | 10/19/2028 | | USD | | 2,272,727 | | | 2,230,505 | | | | 2,232,215 | 1,2,3 |
HPS Technology | | First Lien Term Loan | | 12.81% | | SOFR | | 750 | | 2/1/2029 | | USD | | 1,879,843 | | | 1,839,160 | | | | 1,869,763 | 1,2,3,4 |
HPS Technology | | First Lien Term Loan | | 11.58% | | SOFR | | 625 | | 5/2/2028 | | USD | | 2,188,889 | | | 2,151,711 | | | | 2,176,833 | 1,2,3 |
HPS Technology | | Revolver | | 0.50% | | | | | | 8/4/2029 | | USD | | 250,000 | | | (7,500 | ) | | | (4,197 | )1,3,6 |
HPS Technology | | First Lien Term Loan | | 12.56% | | SOFR | | 725 | | 8/4/2029 | | USD | | 2,016,129 | | | 1,960,089 | | | | 1,982,281 | 1,2,3 |
Hyland Software, Inc. | | First Lien Term Loan | | 11.33% | | SOFR | | 600 | | 9/19/2030 | | USD | | 56,340,499 | | | 55,495,391 | | | | 55,550,611 | 1,2,3 |
Hyland Software, Inc. | | Revolver | | 0.50% | | | | | | 9/19/2029 | | USD | | 2,659,501 | | | (39,893 | ) | | | (37,286 | )1,3,4,6 |
Icefall Parent, Inc. | | Revolver | | 0.50% | | | | | | 1/26/2030 | | USD | | 1,620,040 | | | (31,444 | ) | | | (31,148 | )1,3,4,6 |
Icefall Parent, Inc. | | First Lien Term Loan | | 11.80% | | SOFR | | 650 | | 1/26/2030 | | USD | | 18,582,499 | | | 18,218,367 | | | | 18,225,224 | 1,2,3,4 |
IG Investment Holdings, LLC | | Revolver | | 13.25% | | BASE | | 500 | | 9/22/2028 | | USD | | 722,543 | | | 144,509 | | | | 142,302 | 1,2,3,7 |
IG Investment Holdings, LLC | | First Lien Term Loan | | 11.41% | | SOFR | | 600 | | 9/22/2028 | | USD | | 13,591,908 | | | 13,359,020 | | | | 13,550,401 | 1,2,3 |
Imagine Acquisitionco, Inc. | | Revolver | | 0.50% | | | | | | 11/16/2027 | | USD | | 1,157,556 | | | (11,576 | ) | | | (13,448 | )1,3,6 |
Imagine Acquisitionco, Inc. | | First Lien Term Loan | | 10.68% | | SOFR | | 500 | | 11/16/2027 | | USD | | 7,071,945 | | | 7,001,226 | | | | 6,989,785 | 1,2,3 |
Infinite Bidco LLC | | First Lien Term Loan | | 11.83% | | CME | | 625 | | 3/2/2028 | | USD | | 16,815,075 | | | 16,393,493 | | | | 16,727,435 | 1,2,3 |
Invicti Intermediate 2, LLC | | Revolver | | 0.50% | | | | | | 11/16/2027 | | USD | | 1,090,909 | | | (21,818 | ) | | | (9,944 | )1,3,4,6 |
IQN Holding Corp. | | First Lien Term Loan | | 10.59% | | SOFR | | 525 | | 5/2/2029 | | USD | | 7,287,201 | | | 7,210,221 | | | | 7,287,201 | 1,2,3 |
IQN Holding Corp. | | Delayed Draw | | 1.00% | | | | | | 5/2/2029 | | USD | | 2,020,107 | | | — | | | | — | 1,3,6 |
IQN Holding Corp. | | Revolver | | 0.50% | | | | | | 5/2/2028 | | USD | | 1,540,107 | | | (45,196 | ) | | | — | 1,3,6 |
See accompanying Notes to Consolidated Financial Statements.
55
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Ivanti Software, Inc. | | Second Lien Term Loan | | 12.84% | | SOFR | | 725 | | 12/1/2028 | | USD | | 7,000,000 | | $ | 6,812,773 | | | $ | 6,062,015 | 1,2 |
Jigsaw Bidco AS | | First Lien Term Loan | | 12.72% PIK | | NOK | | 800 | | 4/29/2025 | | NOK | | 14,800,977 | | | 1,619,665 | | | | 1,357,475 | 1,2,3,4,5,8 |
Kaseya, Inc. | | Delayed Draw | | 11.38%, 0.50% PIK | | SOFR | | 550 | | 6/23/2029 | | USD | | 4,103,769 | | | 213,494 | | | | 260,845 | 1,2,3,5,7 |
Kaseya, Inc. | | Revolver | | 10.83% PIK | | SOFR | | 550 | | 6/23/2029 | | USD | | 4,106,520 | | | 1,036,009 | | | | 1,036,009 | 1,2,3,5,7 |
Kaseya, Inc. | | First Lien Term Loan | | 11.38%, 2.50% PIK | | SOFR | | 350 | | 6/23/2029 | | USD | | 67,801,931 | | | 66,799,931 | | | | 67,917,194 | 1,2,3,5 |
Kona Buyer, LLC | | First Lien Term Loan | | 10.06% | | SOFR | | 475 | | 12/11/2027 | | USD | | 17,925,591 | | | 17,789,161 | | | | 17,925,591 | 1,2,3 |
KPA Parent Holdings, LLC | | Revolver | | 0.50% | | | | | | 7/19/2026 | | USD | | 1,301,731 | | | (22,302 | ) | | | (15,123 | )1,3,4,6 |
KPA Parent Holdings, LLC | | First Lien Term Loan | | 11.43% | | SOFR | | 600 | | 7/19/2026 | | USD | | 8,440,101 | | | 8,292,278 | | | | 8,342,047 | 1,2,3,4 |
LeadsOnline, LLC | | Revolver | | 0.50% | | | | | | 2/7/2028 | | USD | | 1,176,470 | | | — | | | | (26,340 | )1,3,6 |
LeadsOnline, LLC | | First Lien Term Loan | | 11.65% | | SOFR | | 600 | | 2/7/2028 | | USD | | 15,021,169 | | | 14,683,624 | | | | 14,684,861 | 1,2,3 |
LeadVenture, Inc. | | Delayed Draw | | 1.00% | | | | | | 2/28/2026 | | USD | | 2,514,887 | | | (46,779 | ) | | | (49,583 | )1,3,6 |
LeadVenture, Inc. | | Revolver | | 10.68% | | SOFR | | 525 | | 2/28/2026 | | USD | | 2,584,307 | | | 516,861 | | | | 465,910 | 1,2,3,7 |
LeadVenture, Inc. | | First Lien Term Loan | | 10.68% | | SOFR | | 525 | | 2/28/2026 | | USD | | 23,950,078 | | | 23,736,097 | | | | 23,477,767 | 1,2,3 |
Litera Bidco LLC | | First Lien Term Loan | | 11.43% | | SOFR | | 600 | | 5/29/2026 | | USD | | 10,564,407 | | | 10,512,506 | | | | 10,564,407 | 1,2,3 |
Litera Bidco LLC | | First Lien Term Loan | | 10.68% | | SOFR | | 525 | | 5/29/2026 | | USD | | 14,054,179 | | | 13,985,527 | | | | 14,054,179 | 1,2,3 |
LMG Holdings, Inc. | | Revolver | | 0.50% | | | | | | 4/30/2026 | | USD | | 285,714 | | | — | | | | 1,553 | 1,3,6 |
LMG Holdings, Inc. | | First Lien Term Loan | | 11.96% | | SOFR | | 650 | | 4/30/2026 | | USD | | 4,596,429 | | | 4,550,464 | | | | 4,607,752 | 1,2,3 |
LogicMonitor, Inc. | | First Lien Term Loan | | 11.81% | | SOFR | | 650 | | 5/15/2026 | | USD | | 670,391 | | | 670,391 | | | | 670,391 | 1,2,3,4 |
LogicMonitor, Inc. | | First Lien Term Loan | | 11.81% | | SOFR | | 650 | | 5/15/2026 | | USD | | 27,937,889 | | | 27,937,889 | | | | 27,937,889 | 1,2,3,4 |
Lytx, Inc. | | Delayed Draw | | 12.18% | | SOFR | | 675 | | 2/28/2028 | | USD | | 5,203,010 | | | 5,007,897 | | | | 5,031,497 | 1,2,3 |
Lytx, Inc. | | First Lien Term Loan | | 12.18% | | SOFR | | 675 | | 2/28/2028 | | USD | | 14,796,990 | | | 14,374,942 | | | | 14,309,218 | 1,2,3 |
MAG DS Corp. | | First Lien Term Loan | | 10.90% | | SOFR | | 550 | | 4/1/2027 | | USD | | 8,265,604 | | | 8,032,608 | | | | 8,105,874 | 1,2,3,9 |
Mandolin Technology Intermediate Holdings, Inc. | | Second Lien Term Loan | | 11.95% | | SOFR | | 650 | | 7/30/2029 | | USD | | 20,500,000 | | | 20,365,000 | | | | 20,010,895 | 1,2,3 |
ManTech International Corporation | | Delayed Draw | | 11.06% | | SOFR | | 575 | | 9/14/2029 | | USD | | 13,355,445 | | | 4,558,686 | | | | 4,872,756 | 1,2,3,7 |
ManTech International Corporation | | Revolver | | 13.25% | | PRIME | | 475 | | 9/14/2028 | | USD | | 6,744,017 | | | 281,294 | | | | 294,782 | 1,2,3,7 |
ManTech International Corporation | | First Lien Term Loan | | 11.06% | | SOFR | | 575 | | 9/14/2029 | | USD | | 52,485,665 | | | 51,598,521 | | | | 52,685,111 | 1,2,3 |
Marlin DTC-LS Midco 2, LLC | | First Lien Term Loan | | 12.02% | | SOFR | | 650 | | 7/1/2025 | | USD | | 1,879,268 | | | 1,869,147 | | | | 1,826,400 | 1,2,3 |
Marlin DTC-LS Midco 2, LLC | | First Lien Term Loan | | 12.18% | | SOFR | | 650 | | 7/1/2025 | | USD | | 19,583,896 | | | 19,165,852 | | | | 19,032,953 | 1,2,3 |
Mercury Bidco LLC | | Revolver | | 0.50% | | | | | | 5/31/2029 | | USD | | 2,040,816 | | | (61,224 | ) | | | (15,335 | )1,3,6 |
Mercury Bidco LLC | | First Lien Term Loan | | 12.32% | | SOFR | | 700 | | 5/31/2030 | | USD | | 22,844,388 | | | 22,210,896 | | | | 22,688,739 | 1,2,3 |
MGT Merger Target, LLC | | Delayed Draw | | 11.92% | | SOFR | | 650 | | 4/10/2029 | | USD | | 1,408,046 | | | 1,408,046 | | | | 1,428,463 | 1,2,3 |
MGT Merger Target, LLC | | Revolver | | 14.00% | | PRIME | | 650 | | 4/10/2028 | | USD | | 3,103,448 | | | 1,551,724 | | | | 1,551,724 | 1,2,3,7 |
MGT Merger Target, LLC | | First Lien Term Loan | | 11.92% | | SOFR | | 675 | | 4/10/2029 | | USD | | 24,846,408 | | | 24,200,018 | | | | 24,846,408 | 1,2,3 |
MGT Merger Target, LLC | | Delayed Draw | | 1.00% | | | | | | 4/10/2029 | | USD | | 13,223,026 | | | (262,627 | ) | | | (261,508 | )1,3,6 |
See accompanying Notes to Consolidated Financial Statements.
56
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
MGT Merger Target, LLC | | First Lien Term Loan | | 11.18% | | SOFR | | 575 | | 4/10/2029 | | USD | | 14,324,945 | | $ | 14,041,316 | | | $ | 14,041,645 | 1,2,3 |
Mindbody, Inc. | | Revolver | | 0.50% | | | | | | 9/30/2025 | | USD | | 1,428,571 | | | (15,714 | ) | | | (14,809 | )1,3,6 |
Mindbody, Inc. | | First Lien Term Loan | | 12.46% | | SOFR | | 700 | | 9/30/2025 | | USD | | 7,003,041 | | | 6,845,124 | | | | 6,930,443 | 1,2,3 |
MIS Acquisition, LLC | | Revolver | | 0.50% | | | | | | 11/17/2028 | | USD | | 2,133,333 | | | (59,337 | ) | | | (61,938 | )1,3,6 |
MIS Acquisition, LLC | | First Lien Term Loan | | 12.07% | | SOFR | | 675 | | 11/17/2028 | | USD | | 29,866,667 | | | 29,018,473 | | | | 28,999,539 | 1,2,3 |
Monotype Imaging Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 2/28/2031 | | USD | | 3,448,276 | | | (51,553 | ) | | | (51,724 | )1,3,4,6 |
Monotype Imaging Holdings, Inc. | | Revolver | | 0.50% | | | | | | 2/28/2030 | | USD | | 5,172,414 | | | (77,083 | ) | | | (77,586 | )1,3,4,6 |
Monotype Imaging Holdings, Inc. | | First Lien Term Loan | | 10.84% | | SOFR | | 550 | | 2/28/2031 | | USD | | 41,379,310 | | | 40,761,349 | | | | 40,758,621 | 1,2,3,4 |
Navex TopCo, Inc. | | First Lien Term Loan | | 11.07% | | SOFR | | 575 | | 11/8/2030 | | USD | | 40,508,492 | | | 39,725,246 | | | | 40,054,092 | 1,2,3,4 |
Netwrix Corporation And Concept Searching, Inc. | | Delayed Draw | | 1.00% | | | | | | 6/9/2029 | | USD | | 329,979 | | | — | | | | 3,300 | 1,3,6 |
Netwrix Corporation And Concept Searching, Inc. | | Revolver | | 0.50% | | | | | | 6/9/2029 | | USD | | 2,870,000 | | | — | | | | — | 1,3,6 |
Netwrix Corporation And Concept Searching, Inc. | | First Lien Term Loan | | 10.39% | | SOFR | | 500 | | 6/9/2029 | | USD | | 46,358,436 | | | 45,965,120 | | | | 46,701,563 | 1,2,3 |
Netwrix Corporation And Concept Searching, Inc. | | Delayed Draw | | 1.00% | | | | | | 6/9/2029 | | USD | | 10,000,000 | | | (169,506 | ) | | | (145,002 | )1,3,6 |
New Era Merger Sub, Inc. | | First Lien Term Loan | | 11.71% | | SOFR | | 625 | | 10/31/2026 | | USD | | 3,029,445 | | | 2,969,361 | | | | 2,952,100 | 1,2,3 |
New Era Merger Sub, Inc. | | Delayed Draw | | 11.71% | | SOFR | | 625 | | 10/31/2026 | | USD | | 3,897,421 | | | 3,785,928 | | | | 3,797,917 | 1,2,3 |
New Era Merger Sub, Inc. | | Revolver | | 0.50% | | | | | | 10/31/2026 | | USD | | 376,426 | | | — | | | | (9,610 | )1,3,6 |
New Era Technology | | Delayed Draw | | 11.71% | | SOFR | | 625 | | 10/31/2026 | | USD | | 2,569,408 | | | 2,504,953 | | | | 2,503,808 | 1,2,3 |
New Era Technology | | Delayed Draw | | 11.71% | | SOFR | | 625 | | 10/30/2026 | | USD | | 4,196,810 | | | 4,091,533 | | | | 4,089,662 | 1,2,3 |
New Era Technology | | First Lien Term Loan | | 11.71% | | SOFR | | 625 | | 10/31/2026 | | USD | | 4,299,496 | | | 4,191,641 | | | | 4,189,726 | 1,2,3 |
Newscycle Solutions, Inc. | | First Lien Term Loan | | 12.40% | | SOFR | | 700 | | 4/27/2024 | | USD | | 2,525,526 | | | 2,502,351 | | | | 2,486,706 | 1,2,3 |
Newscycle Solutions, Inc. | | Delayed Draw | | 12.40% | | SOFR | | 700 | | 4/27/2024 | | USD | | 341,521 | | | 326,066 | | | | 336,271 | 1,2,3 |
OEConnection LLC | | Second Lien Term Loan | | 12.43% | | SOFR | | 700 | | 9/25/2027 | | USD | | 5,333,333 | | | 5,274,667 | | | | 5,302,792 | 1,2,3 |
Options Technology Ltd. | | First Lien Term Loan | | 10.18% | | SOFR | | 475 | | 12/26/2025 | | USD | | 9,771,684 | | | 9,680,905 | | | | 9,506,562 | 1,2,3 |
Oranje Holdco, Inc. | | Revolver | | 0.50% | | | | | | 2/1/2029 | | USD | | 1,629,556 | | | (40,739 | ) | | | (8,738 | )1,3,6 |
Oranje Holdco, Inc. | | First Lien Term Loan | | 12.81% | | SOFR | | 750 | | 2/1/2029 | | USD | | 13,036,444 | | | 12,751,692 | | | | 12,966,541 | 1,2,3 |
OSP Hamilton Purchaser, LLC | | Delayed Draw | | 1.00% | | | | | | 12/28/2029 | | USD | | 36,897,421 | | | (715,301 | ) | | | (624,501 | )1,3,6 |
OSP Hamilton Purchaser, LLC | | Revolver | | 0.50% | | | | | | 12/28/2029 | | USD | | 7,000,000 | | | (131,450 | ) | | | (118,477 | )1,3,6 |
OSP Hamilton Purchaser, LLC | | First Lien Term Loan | | 10.93% | | SOFR | | 550 | | 12/28/2029 | | USD | | 48,889,083 | | | 47,954,029 | | | | 48,061,619 | 1,2,3 |
OSP Lakeside Intermediate Holdings, LLC | | First Lien Term Loan | | 13.24% PIK | | SOFR | | 783 | | 7/31/2026 | | USD | | 7,221,933 | | | 7,132,600 | | | | 7,138,753 | 1,2,3,5 |
Palmetto Technology Group, LLC | | Delayed Draw | | 11.08% | | SOFR | | 575 | | 1/3/2026 | | USD | | 1,953,000 | | | 1,580,847 | | | | 1,579,140 | 1,2,3,7 |
Palmetto Technology Group, LLC | | Revolver | | 11.05% | | SOFR | | 575 | | 1/3/2029 | | USD | | 514,000 | | | 385,900 | | | | 385,500 | 1,2,3,7 |
See accompanying Notes to Consolidated Financial Statements.
57
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Palmetto Technology Group, LLC | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 1/3/2029 | | USD | | 1,145,105 | | $ | 1,123,032 | | | $ | 1,122,203 | 1,2,3 |
Palmetto Technology Group, LLC | | Delayed Draw | | 1.00% | | | | | | 2/26/2026 | | USD | | 1,692,000 | | | (33,190 | ) | | | (33,840 | )1,3,6 |
Park Place Technologies, LLC | | Delayed Draw | | 1.00% | | | | | | 3/25/2031 | | USD | | 6,131,708 | | | (61,237 | ) | | | (61,317 | )1,3,6 |
Park Place Technologies, LLC | | Revolver | | 0.50% | | | | | | 3/25/2030 | | USD | | 4,077,586 | | | — | | | | — | 1,3,6 |
Park Place Technologies, LLC | | First Lien Term Loan | | 10.58% | | SOFR | | 525 | | 3/25/2031 | | USD | | 39,269,511 | | | 38,877,512 | | | | 38,876,816 | 1,2,3 |
PC Dreamscape Opco, Inc. | | Delayed Draw | | 11.06% | | SOFR | | 575 | | 4/25/2028 | | USD | | 6,529,605 | | | 3,159,128 | | | | 3,160,351 | 1,2,3,7 |
PC Dreamscape Opco, Inc. | | Revolver | | 0.50% | | | | | | 4/25/2028 | | USD | | 1,315,789 | | | — | | | | (26,086 | )1,3,6 |
PC Dreamscape Opco, Inc. | | First Lien Term Loan | | 11.06% | | SOFR | | 575 | | 4/25/2028 | | USD | | 11,893,421 | | | 11,713,904 | | | | 11,657,633 | 1,2,3 |
PCS Software, Inc. | | Revolver | | 11.46% | | SOFR | | 600 | | 7/1/2024 | | USD | | 363,714 | | | 157,609 | | | | 157,609 | 1,2,3,7 |
PCS Software, Inc. | | First Lien Term Loan | | 11.46% | | SOFR | | 600 | | 7/1/2024 | | USD | | 5,169,737 | | | 5,129,609 | | | | 5,169,737 | 1,2,3 |
PDI TA Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 2/1/2031 | | USD | | 9,040,376 | | | (96,468 | ) | | | (83,526 | )1,3,4,6 |
PDI TA Holdings, Inc. | | Revolver | | 0.50% | | | | | | 2/1/2031 | | USD | | 2,682,471 | | | (28,118 | ) | | | (24,784 | ) 1,3,4,6 |
PDI TA Holdings, Inc. | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 2/1/2031 | | USD | | 23,822,849 | | | 23,569,749 | | | | 23,602,746 | 1,2,3,4 |
PDI TA Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 2/3/2031 | | USD | | 6,043,026 | | | (59,903 | ) | | | (55,833 | )1,3,4,6 |
PDI TA Holdings, Inc. | | Revolver | | 0.50% | | | | | | 2/3/2031 | | USD | | 1,812,908 | | | (17,814 | ) | | | (16,750 | )1,3,4,6 |
PDI TA Holdings, Inc. | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 2/3/2031 | | USD | | 15,953,590 | | | 15,795,916 | | | | 15,806,192 | 1,2,3,4 |
PDQ.com Corporation | | Delayed Draw | | 10.64% | | SOFR | | 521 | | 8/27/2027 | | USD | | 7,247,647 | | | 7,057,138 | | | | 7,247,647 | 1,2,3 |
PDQ.com Corporation | | Revolver | | 0.50% | | | | | | 8/27/2027 | | USD | | 1,764,706 | | | (30,882 | ) | | | (37,282 | )1,3,6 |
PDQ.com Corporation | | First Lien Term Loan | | 10.64% | | SOFR | | 521 | | 8/27/2027 | | USD | | 10,580,000 | | | 10,458,926 | | | | 10,580,000 | 1,2,3 |
PDQ.com Corporation | | Delayed Draw | | 1.00% | | | | | | 8/27/2027 | | USD | | 11,921,850 | | | (119,218 | ) | | | (96,741 | )1,3,6 |
PDQ.com Corporation | | Revolver | | 10.43% | | SOFR | | 500 | | 8/27/2027 | | USD | | 6,578,947 | | | 841,847 | | | | 834,438 | 1,2,3,7 |
PDQ.com Corporation | | First Lien Term Loan | | 11.08% | | SOFR | | 550 | | 10/12/2029 | | USD | | 18,295,455 | | | 17,965,006 | | | | 18,146,994 | 1,2,3 |
Pegasus Global Enterprise Holdings, LLC | | Delayed Draw | | 11.21% | | SOFR | | 575 | | 5/29/2025 | | USD | | 1,268,445 | | | 1,246,042 | | | | 1,266,404 | 1,2,3 |
Pegasus Global Enterprise Holdings, LLC | | First Lien Term Loan | | 11.21% | | SOFR | | 575 | | 5/29/2025 | | USD | | 2,705,927 | | | 2,697,468 | | | | 2,701,574 | 1,2,3 |
Penn TRGRP Holdings, LLC | | Revolver | | 0.50% | | | | | | 9/29/2030 | | USD | | 6,289,245 | | | (125,785 | ) | | | (106,048 | )1,3,6 |
Penn TRGRP Holdings, LLC | | Delayed Draw | | 13.06%, 6.00% PIK | | SOFR | | 175 | | 9/29/2030 | | USD | | 979,420 | | | 243,008 | | | | 243,008 | 1,2,3,5,7 |
Penn TRGRP Holdings, LLC | | First Lien Term Loan | | 13.06%, 6.00% PIK | | SOFR | | 175 | | 9/29/2030 | | USD | | 41,401,658 | | | 40,619,716 | | | | 40,703,549 | 1,2,3,5 |
Perforce Software, Inc. | | First Lien Term Loan | | 9.18% | | SOFR | | 375 | | 7/1/2026 | | USD | | 1,166,775 | | | 1,146,849 | | | | 1,158,246 | 1,2 |
Phoenix 1 Buyer Corporation | | Revolver | | 0.50% | | | | | | 11/20/2029 | | USD | | 5,051,639 | | | (95,691 | ) | | | (99,905 | )1,3,4,6 |
Phoenix 1 Buyer Corporation | | First Lien Term Loan | | 10.82% | | SOFR | | 550 | | 11/20/2030 | | USD | | 21,600,135 | | | 21,187,699 | | | | 21,172,955 | 1,2,3,4 |
Polaris Newco, LLC | | Second Lien Term Loan | | 14.44% | | SOFR | | 900 | | 6/4/2029 | | USD | | 26,519,075 | | | 23,047,060 | | | | 23,452,350 | 1,2,3 |
ProcessUnity Holdings, LLC | | Delayed Draw | | 12.05% | | SOFR | | 675 | | 9/24/2028 | | USD | | 1,000,000 | | | 987,500 | | | | 1,000,000 | 1,2,3 |
ProcessUnity Holdings, LLC | | Revolver | | 0.50% | | | | | | 9/24/2028 | | USD | | 1,000,000 | | | — | | | | — | 1,3,6 |
See accompanying Notes to Consolidated Financial Statements.
58
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
ProcessUnity Holdings, LLC | | First Lien Term Loan | | 12.05% | | SOFR | | 675 | | 9/24/2028 | | USD | | 7,250,000 | | $ | 7,125,221 | | | $ | 7,250,000 | 1,2,3 |
Project Leopard Holdings, Inc. | | First Lien Term Loan | | 10.66% | | SOFR | | 525 | | 7/20/2029 | | USD | | 73,930,552 | | | 69,794,527 | | | | 68,589,070 | 1,2 |
QF Holdings, Inc. | | Delayed Draw | | 11.66% | | SOFR | | 575 | | 12/15/2027 | | USD | | 438,597 | | | 433,772 | | | | 432,404 | 1,2,3 |
QF Holdings, Inc. | | Revolver | | 11.16% | | SOFR | | 575 | | 12/15/2027 | | USD | | 263,158 | | | 131,579 | | | | 127,863 | 1,2,3,7 |
QF Holdings, Inc. | | First Lien Term Loan | | 11.66% | | SOFR | | 575 | | 12/15/2027 | | USD | | 2,192,982 | | | 2,168,860 | | | | 2,162,018 | 1,2,3 |
Quantic Electronics, LLC | | Delayed Draw | | 11.66% | | SOFR | | 625 | | 11/19/2026 | | USD | | 6,315,287 | | | 6,225,556 | | | | 6,210,313 | 1,2,3 |
Quantic Electronics, LLC | | First Lien Term Loan | | 11.66% | | SOFR | | 625 | | 11/19/2026 | | USD | | 8,943,401 | | | 8,840,630 | | | | 8,794,742 | 1,2,3 |
Quantic Electronics, LLC | | Revolver | | 11.66% | | SOFR | | 625 | | 11/19/2026 | | USD | | 928,397 | | | 919,162 | | | | 912,965 | 1,2,3 |
Quest Software US Holdings, Inc. | | First Lien Term Loan | | 12.96% | | SOFR | | 750 | | 2/1/2030 | | USD | | 20,000,000 | | | 19,700,000 | | | | 8,650,100 | 1,2 |
Questel International | | First Lien Term Loan | | 12.45% | | EURIBOR | | 615 | | 12/17/2027 | | EUR | | 11,123,835 | | | 12,562,295 | | | | 11,230,744 | 1,2,3,7,8 |
Rally Buyer, Inc. | | Delayed Draw | | 11.08% | | SOFR | | 575 | | 7/19/2028 | | USD | | 6,348,528 | | | 5,863,287 | | | | 5,966,667 | 1,2,3,7 |
Rally Buyer, Inc. | | Revolver | | 11.08% | | SOFR | | 575 | | 7/19/2028 | | USD | | 3,182,180 | | | 891,010 | | | | 954,654 | 1,2,3,7 |
Rally Buyer, Inc. | | First Lien Term Loan | | 11.08% | | SOFR | | 575 | | 7/19/2028 | | USD | | 22,052,506 | | | 21,664,726 | | | | 22,052,506 | 1,2,3 |
Ranger Buyer, Inc. | | Revolver | | 0.50% | | | | | | 11/18/2027 | | USD | | 1,923,077 | | | — | | | | (31,966 | )1,3,6 |
Ranger Buyer, Inc. | | First Lien Term Loan | | 10.68% | | SOFR | | 525 | | 11/18/2028 | | USD | | 22,673,077 | | | 22,446,346 | | | | 22,296,200 | 1,2,3 |
RCS Technology | | Delayed Draw | | 10.68% | | SOFR | | 525 | | 2/3/2026 | | USD | | 339,792 | | | 338,089 | | | | 337,545 | 1,2,3,4 |
RCS Technology | | Revolver | | 10.07% | | SOFR | | 525 | | 2/3/2026 | | USD | | 208,333 | | | 90,278 | | | | 88,900 | 1,2,3,4,7 |
RCS Technology | | First Lien Term Loan | | 10.68% | | SOFR | | 525 | | 2/3/2026 | | USD | | 1,890,972 | | | 1,872,192 | | | | 1,878,467 | 1,2,3,4 |
RCS Technology | | First Lien Term Loan | | 12.06% | | SOFR | | 650 | | 2/28/2025 | | USD | | 2,157,945 | | | 2,141,787 | | | | 2,132,875 | 1,2,3,4 |
Recorded Future, Inc. | | Revolver | | 0.50% | | | | | | 7/3/2025 | | USD | | 178,771 | | | (1,966 | ) | | | (1,406 | )1,3,6 |
Recorded Future, Inc. | | First Lien Term Loan | | 10.66% | | SOFR | | 525 | | 7/3/2025 | | USD | | 1,106,383 | | | 1,083,903 | | | | 1,097,682 | 1,2,3 |
Redwood Services Group, LLC | | First Lien Term Loan | | 11.66% | | SOFR | | 625 | | 6/15/2029 | | USD | | 39,886,575 | | | 39,228,981 | | | | 39,291,578 | 1,2,3 |
Redwood Services Group, LLC | | Delayed Draw | | 11.66% | | SOFR | | 625 | | 6/15/2029 | | USD | | 33,736,092 | | | 33,061,096 | | | | 33,191,527 | 1,2,3 |
Redwood Services Group, LLC | | Delayed Draw | | 11.66% | | SOFR | | 625 | | 2/22/2031 | | USD | | 6,932,520 | | | 421,807 | | | | 426,152 | 1,2,3,7 |
Redwood Services Group, LLC | | Delayed Draw | | 11.82% | | SOFR | | 650 | | 12/31/2025 | | USD | | 1,164,664 | | | 373,096 | | | | 372,692 | 1,2,3,4,7 |
Renaissance Holding Corp. | | First Lien Term Loan | | 9.58% | | SOFR | | 425 | | 4/7/2030 | | USD | | 17,014,471 | | | 16,205,218 | | | | 17,005,198 | 1,2,4 |
Revalize, Inc. | | Delayed Draw | | 11.21% | | SOFR | | 575 | | 4/15/2027 | | USD | | 25,192,554 | | | 24,975,208 | | | | 25,265,612 | 1,2,3 |
Revalize, Inc. | | Revolver | | 11.21% | | SOFR | | 575 | | 4/15/2027 | | USD | | 681,000 | | | 170,250 | | | | 172,225 | 1,2,3,7 |
Riskonnect Parent, LLC | | Delayed Draw | | 10.95% | | SOFR | | 550 | | 12/7/2028 | | USD | | 30,882,250 | | | 30,529,310 | | | | 30,279,042 | 1,2,3 |
Riskonnect Parent, LLC | | First Lien Term Loan | | 10.95% | | SOFR | | 550 | | 12/7/2028 | | USD | | 28,691,894 | | | 28,017,414 | | | | 28,131,469 | 1,2,3 |
Riskonnect Parent, LLC | | Delayed Draw | | 1.00% | | | | | | 12/7/2028 | | USD | | 55,560,700 | | | (1,105,027 | ) | | | (1,085,240 | )1,3,6 |
Riskonnect Parent, LLC | | Revolver | | 10.95% | | SOFR | | 550 | | 12/7/2028 | | USD | | 5,140,200 | | | 30,220 | | | | 28,104 | 1,2,3,7 |
Riskonnect Parent, LLC | | First Lien Term Loan | | 10.80% | | SOFR | | 550 | | 12/7/2028 | | USD | | 29,299,100 | | | 28,732,928 | | | | 28,726,815 | 1,2,3 |
Safety Borrower Holdings | | Revolver | | 0.50% | | PRIME | | | | 9/1/2027 | | USD | | 677,966 | | | — | | | | (6,236 | )1,3,6 |
Safety Borrower Holdings | | First Lien Term Loan | | 10.81% | | LIBOR | | 525 | | 9/1/2027 | | USD | | 9,658,305 | | | 9,570,331 | | | | 9,569,469 | 1,2,3 |
SailPoint Technologies, Inc. | | Revolver | | 0.50% | | | | | | 8/16/2028 | | USD | | 603,840 | | | (12,077 | ) | | | — | 1,3,4,6 |
See accompanying Notes to Consolidated Financial Statements.
59
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Saldon Holdings, Inc. | | Delayed Draw | | 1.00% | | | | | | 3/13/2026 | | USD | | 566,267 | | $ | (10,880 | ) | | $ | (10,876 | )1,3,4,6 |
Saldon Holdings, Inc. | | Revolver | | 0.50% | | | | | | 3/13/2026 | | USD | | 213,556 | | | (3,938 | ) | | | (4,102 | )1,3,4,6 |
Saldon Holdings, Inc. | | First Lien Term Loan | | 11.43% | | SOFR | | 610 | | 3/13/2026 | | USD | | 2,689,767 | | | 2,639,720 | | | | 2,638,107 | 1,2,3,4 |
Securonix, Inc. | | Revolver | | 0.50% | | | | | | 4/1/2028 | | USD | | 2,288,135 | | | (40,042 | ) | | | (141,092 | )1,3,6 |
Securonix, Inc. | | First Lien Term Loan | | 11.31% | | SOFR | | 600 | | 4/1/2028 | | USD | | 12,711,865 | | | 12,545,872 | | | | 11,928,021 | 1,2,3 |
Seismic Software, Inc. | | Revolver | | 0.50% | | | | | | 10/16/2028 | | USD | | 272,390 | | | (5,448 | ) | | | (2,483 | )1,3,4,6 |
Seismic Software, Inc. | | Delayed Draw | | 10.17% | | SOFR | | 475 | | 10/16/2028 | | USD | | 26,155,102 | | | 8,803,608 | | | | 9,508,522 | 1,2,3,4,7 |
Serrano Parent, LLC | | First Lien Term Loan | | 11.81% | | SOFR | | 650 | | 5/12/2030 | | USD | | 7,336,245 | | | 7,178,654 | | | | 7,191,882 | 1,2,3 |
SimpliSafe Holding Corporation | | Delayed Draw | | 11.58% | | SOFR | | 625 | | 5/2/2028 | | USD | | 4,715,926 | | | 1,234,976 | | | | 1,226,989 | 1,2,3,7 |
Sonar Acquisitionco, Inc. | | Revolver | | 0.50% | | | | | | 7/7/2028 | | USD | | 2,693,750 | | | (53,875 | ) | | | — | 1,3,4,6 |
Sonar Acquisitionco, Inc. | | First Lien Term Loan | | 10.83% | | SOFR | | 550 | | 7/7/2028 | | USD | | 20,406,250 | | | 20,083,844 | | | | 20,406,250 | 1,2,3,4 |
SSCP Pegasus Midco Limited | | First Lien Term Loan | | 11.31% | | SONIA | | 600 | | 12/14/2027 | | GBP | | 3,613,000 | | | 4,948,228 | | | | 4,545,959 | 1,2,3,8 |
StarCompliance Intermediate, LLC | | First Lien Term Loan | | 11.65% | | SOFR | | 625 | | 1/12/2027 | | USD | | 1,575,000 | | | 1,560,432 | | | | 1,528,853 | 1,2,3 |
Syntax Systems Ltd. | | Revolver | | 10.68% | | SOFR | | 550 | | 10/29/2026 | | USD | | 1,980,198 | | | 1,416,912 | | | | 1,425,743 | 1,2,3,7 |
Syntax Systems Ltd. | | First Lien Term Loan | | 10.68% | | SOFR | | 550 | | 10/29/2028 | | USD | | 17,662,779 | | | 17,486,152 | | | | 17,662,779 | 1,2,3 |
Syntax Systems Ltd. | | First Lien Term Loan | | 10.68% | | SOFR | | 550 | | 10/28/2028 | | USD | | 4,899,717 | | | 4,850,720 | | | | 4,899,717 | 1,2,3 |
Tamarack Intermediate, LLC | | Revolver | | 0.50% | | | | | | 3/13/2028 | | USD | | 3,023,438 | | | — | | | | (28,797 | )1,3,6 |
Tamarack Intermediate, LLC | | First Lien Term Loan | | 11.21% | | SOFR | | 575 | | 3/13/2028 | | USD | | 18,199,414 | | | 17,930,154 | | | | 18,026,069 | 1,2,3 |
Tamarack Intermediate, LLC | | Delayed Draw | | 10.96% | | SOFR | | 550 | | 3/13/2028 | | USD | | 8,578,125 | | | 2,744,643 | | | | 2,738,085 | 1,2,3,7 |
Tamarack Intermediate, LLC | | First Lien Term Loan | | 10.96% | | SOFR | | 550 | | 3/13/2028 | | USD | | 1,858,594 | | | 1,816,066 | | | | 1,807,485 | 1,2,3 |
TCP Hawker Intermediate LLC | | First Lien Term Loan | | 11.54% | | SOFR | | 600 | | 8/30/2026 | | USD | | 2,953,423 | | | 2,902,869 | | | | 2,901,373 | 1,2,3,4 |
TCP Hawker Intermediate LLC | | Delayed Draw | | 11.67% | | SOFR | | 600 | | 8/30/2026 | | USD | | 1,995,556 | | | 10,992 | | | | 16,414 | 1,2,3,4,7 |
TCP Hawker Intermediate LLC | | Revolver | | 0.50% | | | | | | 8/30/2026 | | USD | | 326,546 | | | — | | | | (5,755 | )1,3,4,6 |
Thrive Buyer, Inc. | | First Lien Term Loan | | 11.71% | | SOFR | | 625 | | 1/22/2027 | | USD | | 11,554,839 | | | 11,270,543 | | | | 11,282,576 | 1,2,3 |
Thunder Purchase, Inc. | | Revolver | | 11.21% | | SOFR | | 575 | | 6/30/2027 | | USD | | 1,959,812 | | | 1,326,481 | | | | 1,339,309 | 1,2,3,4,7 |
TigerConnect, Inc. | | Delayed Draw | | 12.21%, 3.38% PIK | | SOFR | | 338 | | 2/15/2025 | | USD | | 983,906 | | | 713,499 | | | | 715,959 | 1,2,3,5,7 |
TigerConnect, Inc. | | Revolver | | 0.50% | | | | | | 2/16/2028 | | USD | | 1,875,000 | | | (37,500 | ) | | | (671 | )1,3,6 |
TigerConnect, Inc. | | First Lien Term Loan | | 12.21%, 3.38% PIK | | SOFR | | 338 | | 2/16/2028 | | USD | | 13,125,000 | | | 12,931,658 | | | | 13,157,812 | 1,2,3,5 |
Trackforce Acquireco, Inc. | | Revolver | | 11.47% | | SOFR | | 600 | | 6/23/2028 | | USD | | 1,113,074 | | | 445,230 | | | | 426,728 | 1,2,3,4,7 |
Trackforce Acquireco, Inc. | | First Lien Term Loan | | 11.30% | | SOFR | | 600 | | 6/23/2028 | | USD | | 18,053,004 | | | 17,769,775 | | | | 17,752,923 | 1,2,3,4 |
Tribute Technology Holdings, LLC | | Revolver | | 11.90% | | SOFR | | 650 | | 10/30/2026 | | USD | | 4,882,979 | | | 2,408,936 | | | | 2,372,542 | 1,2,3,4,7 |
Trident Maritime Systems, Inc. | | Revolver | | 10.93% | | SOFR | | 560 | | 2/26/2027 | | USD | | 1,666,667 | | | 1,662,778 | | | | 1,626,452 | 1,2,3 |
Trident Maritime Systems, Inc. | | First Lien Term Loan | | 10.96% | | SOFR | | 550 | | 2/26/2027 | | USD | | 16,900,673 | | | 16,718,989 | | | | 16,492,878 | 1,2,3 |
Trintech, Inc. | | Revolver | | 11.83% | | SOFR | | 650 | | 7/25/2029 | | USD | | 3,499,534 | | | 894,881 | | | | 904,743 | 1,2,3,7 |
Trintech, Inc. | | First Lien Term Loan | | 11.83% | | SOFR | | 650 | | 7/25/2029 | | USD | | 45,381,043 | | | 44,123,260 | | | | 44,147,505 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
60
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | |
TSO Buyer, Inc. & Global Tracking Communications, LLC | | Delayed Draw | | 1.00% | | | | | | 3/29/2029 | | USD | | 257,000 | | $ | — | | | $ | — | 1,3,6 |
TSO Buyer, Inc. & Global Tracking Communications, LLC | | Revolver | | 11.70% | | SOFR | | 625 | | 3/29/2029 | | USD | | 25,250 | | | 25,250 | | | | 25,250 | 1,2,3 |
TSO Buyer, Inc. & Global Tracking Communications, LLC | | Revolver | | 0.50% | | | | | | 3/29/2029 | | USD | | 227,250 | | | — | | | | — | 1,3,6 |
TSO Buyer, Inc. & Global Tracking Communications, LLC | | First Lien Term Loan | | 11.70% | | SOFR | | 625 | | 3/29/2029 | | USD | | 2,574,000 | | | 2,574,000 | | | | 2,574,000 | 1,2,3 |
TSYL Corporate Buyer, Inc. | | Delayed Draw | | 1.00% | | | | | | 12/19/2028 | | USD | | 17,000,000 | | | (247,601 | ) | | | (229,904 | )1,3,6 |
TSYL Corporate Buyer, Inc. | | Revolver | | 0.50% | | | | | | 12/19/2028 | | USD | | 3,500,000 | | | (49,464 | ) | | | (47,333 | )1,3,6 |
TSYL Corporate Buyer, Inc. | | First Lien Term Loan | | 10.34% | | SOFR | | 500 | | 12/19/2028 | | USD | | 4,500,000 | | | 4,435,493 | | | | 4,439,143 | 1,2,3 |
User Zoom Technologies, Inc. | | First Lien Term Loan | | 12.31% | | SOFR | | 700 | | 4/5/2029 | | USD | | 37,896,774 | | | 37,416,252 | | | | 37,323,742 | 1,2,3 |
User Zoom Technologies, Inc. | | First Lien Term Loan | | 12.81% | | SOFR | | 750 | | 4/5/2029 | | USD | | 9,500,000 | | | 9,252,636 | | | | 9,356,352 | 1,2,3 |
Vensure Employer Services, Inc. | | Delayed Draw | | 10.57% | | SOFR | | 525 | | 3/26/2027 | | USD | | 39,987,778 | | | 10,956,855 | | | | 10,956,009 | 1,2,3,7 |
Vensure Employer Services, Inc. | | Delayed Draw | | 10.57% | | SOFR | | 525 | | 12/17/2029 | | USD | | 14,995,417 | | | 4,102,205 | | | | 4,108,503 | 1,2,3,4,7 |
Wilson Electronics Holdings, LLC | | First Lien Term Loan | | 12.36% | | SOFR | | 703 | | 5/17/2027 | | USD | | 26,068,218 | | | 25,766,805 | | | | 25,663,607 | 1,2,3 |
WorkForce Software, LLC | | Revolver | | 0.50% | | | | | | 7/31/2025 | | USD | | 463,235 | | | — | | | | (8,859 | )1,3,6 |
WorkForce Software, LLC | | First Lien Term Loan | | 12.74%, 3.00% PIK | | SOFR | | 425 | | 7/31/2025 | | USD | | 4,638,766 | | | 4,517,686 | | | | 4,526,747 | 1,2,3,5,7 |
Workwave Intermediate II, LLC | | Delayed Draw | | 1.00% | | | | | | 6/29/2027 | | USD | | 2,711,758 | | | (40,491 | ) | | | (40,676 | )1,3,6 |
Xactly Corporation | | First Lien Term Loan | | 12.69% | | SOFR | | 725 | | 7/31/2025 | | USD | | 31,524,544 | | | 31,064,299 | | | | 31,355,504 | 1,2,3 |
Zendesk, Inc. | | Delayed Draw | | 1.00% | | | | | | 11/22/2028 | | USD | | 461,957 | | | (5,781 | ) | | | 359 | 1,3,6 |
Zendesk, Inc. | | First Lien Term Loan | | 11.57% | | SOFR | | 625 | | 11/22/2028 | | USD | | 1,895,961 | | | 1,875,626 | | | | 1,897,433 | 1,2,3 |
| | | | | | | | | | | | | | | | | 3,482,575,583 | | | | 3,461,207,398 | |
Utilities — 0.1% | | | | | | | | | | | | | | | | | | | | | | |
EDPO, LLC | | Delayed Draw | | 1.00% | | | | | | 12/8/2027 | | USD | | 713,333 | | | (7,150 | ) | | | — | 1,3,4,6 |
Hamilton Projects Acquiror, LLC | | First Lien Term Loan | | 9.94% | | SOFR | | 450 | | 6/17/2027 | | USD | | 3,088,216 | | | 2,886,443 | | | | 3,102,453 | 1,2 |
Water Holdings Acquisition, LLC | | First Lien Term Loan | | 10.65% | | SOFR | | 525 | | 12/18/2026 | | USD | | 13,405,714 | | | 13,244,316 | | | | 13,173,296 | 1,2,3 |
Water Holdings Acquisition, LLC | | Delayed Draw | | 10.65% | | SOFR | | 525 | | 12/18/2026 | | USD | | 8,208,966 | | | 486,715 | | | | 431,029 | 1,2,3,7 |
Water Holdings Acquisition, LLC | | Revolver | | 10.65% | | SOFR | | 525 | | 12/18/2026 | | USD | | 3,188,941 | | | 1,879,743 | | | | 1,982,617 | 1,2,3,7 |
| | | | | | | | | | | | | | | | | 18,490,067 | | | | 18,689,395 | |
Total Senior Secured Loans | | | | | | | | | | | | | | | | | 13,989,177,631 | | | | 13,918,207,088 | |
See accompanying Notes to Consolidated Financial Statements.
61
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Private Investment Vehicles — 39.6% | | | | | | | | | | | | | | | | | | | | | |
Investment Partnerships — 4.5% | | | | | | | | | | | | | | | | | | | | | |
AG Direct Lending Fund II (Unlevered), L.P. | | | | | | | | | | | | USD | | N/A | | $ | 15,182,672 | | $ | 16,774,668 | 1,10,18 |
AG Direct Lending Fund II, L.P. | | | | | | | | | | | | USD | | N/A | | | 16,126,441 | | | 18,757,836 | 1,10,18 |
AG Direct Lending Fund III, L.P. | | | | | | | | | | | | USD | | N/A | | | 12,089,011 | | | 11,823,893 | 1,10,18 |
AG GTDL Fund II, L.P. | | | | | | | | | | | | USD | | N/A | | | 15,428,413 | | | 16,886,897 | 1,10,18 |
AG Twinbrook Origination Fund I, L.P. | | | | | | | | | | | | USD | | N/A | | | 25,000,000 | | | 26,680,687 | 1,10,18 |
Antares Senior Loan Parallel Feeder Fund II (Cayman) LP | | | | | | | | | | | | USD | | N/A | | | 80,919,386 | | | 79,337,809 | 1,10,18 |
Ares Commercial Finance LP | | | | | | | | | | | | USD | | N/A | | | 28,535,713 | | | 34,132,238 | 1,10,18 |
Ares Priority Loan Co-Invest LP | | | | | | | | | | | | USD | | N/A | | | 28,625,000 | | | 29,357,914 | 1,10,18 |
Banner Ridge DSCO Fund II (Offshore), LP | | | | | | | | | | | | USD | | N/A | | | 4,845,848 | | | 6,330,824 | 1,10,18 |
Barings CMS Fund, LP | | | | | | | | | | | | USD | | N/A | | | 3,000,000 | | | 13,202 | 1,10,18 |
Crescent Mezzanine Partners VIIC, L.P. | | | | | | | | | | | | USD | | N/A | | | 4,989,755 | | | 5,741,557 | 1,10,18 |
Crestline Specialty Lending III (U.S.), L.P. | | | | | | | | | | | | USD | | N/A | | | 21,407,659 | | | 22,676,908 | 1,10,18 |
HPS Offshore Strategic Investment Partners V, LP | | | | | | | | | | | | USD | | N/A | | | 15,440,266 | | | 17,808,837 | 1,10,18 |
HPS Mezzanine Partners 2019, L.P. | | | | | | | | | | | | USD | | N/A | | | 8,285,314 | | | 9,456,103 | 1,10,18 |
HPS Specialty Loan Fund V Feeder, L.P. | | | | | | | | | | | | USD | | N/A | | | 53,100,943 | | | 56,763,300 | 1,10,18 |
KKR Institutional Middle Market Fund | | | | | | | | | | | | USD | | N/A | | | 180,000,000 | | | 187,487,953 | 1,10,18 |
Marlin Credit Opportunities Fund, L.P. | | | | | | | | | | | | USD | | N/A | | | 91,393,918 | | | 84,424,181 | 1,10,18 |
Odyssey Co-Investment Partners B, LLC | | | | | | | | | | | | USD | | N/A | | | 1,645,138 | | | 1,575,142 | 1,10,18 |
Providence Debt Fund III (Non-US) L.P. | | | | | | | | | | | | USD | | N/A | | | 3,805,617 | | | 4,815,602 | 1,10,18 |
Raven Asset-Based Credit Fund II LP | | | | | | | | | | | | USD | | N/A | | | 15,171,651 | | | 16,546,977 | 1,10,18 |
Silver Point Specialty Credit Fund II, L.P. | | | | | | | | | | | | USD | | N/A | | | 46,280,581 | | | 42,849,015 | 1,10,18 |
Summit Partners Credit Offshore Fund II, L.P. | | | | | | | | | | | | USD | | N/A | | | 6,919,665 | | | 5,180,284 | 1,10,18 |
Thoma Bravo Credit Fund III Feeder, LP | | | | | | | | | | | | USD | | N/A | | | — | | | 25,908 | 1,10,18 |
See accompanying Notes to Consolidated Financial Statements.
62
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Private Investment Vehicles (Continued) | | | | | | | | | | | | | | | | | | | | | |
Investment Partnerships (Continued) | | | | | | | | | | | | | | | | | | | | | |
Thompson Rivers LLC | | | | | | | | | | | | USD | | N/A | | $ | 6,267,968 | | $ | 2,848,897 | 1,10,18 |
Varagon Capital Direct Lending Fund, L.P. | | | | | | | | | | | | USD | | N/A | | | 33,750,000 | | | 34,519,732 | 1,10,18 |
Vista Credit Partners Fund III, L.P. | | | | | | | | | | | | USD | | N/A | | | 39,879,258 | | | 42,962,950 | 1,10,18 |
VPC Credit Origination Fund, LP | | | | | | | | | | | | USD | | N/A | | | 1,000,000 | | | 1,267,911 | 1,10,18 |
Waccamaw River LLC | | | | | | | | | | | | USD | | N/A | | | 12,518,065 | | | 7,731,913 | 1,10,18 |
West Street Loan Partners V | | | | | | | | | | | | USD | | N/A | | | 9,350,000 | | | 9,396,110 | 1,10,18 |
| | | | | | | | | | | | | | | | | 780,958,282 | | | 794,175,248 | |
Joint Ventures — 0.5% | | | | | | | | | | | | | | | | | | | | | |
FBLC Senior Loan Fund LLC | | | | | | | | | | | | USD | | N/A | | | 78,562,000 | | | 78,794,409 | 1,10,18,19 |
Middle Market Credit Fund II, LLC | | | | | | | | | | | | USD | | N/A | | | 12,708,191 | | | 13,324,908 | 1,10,18,19 |
| | | | | | | | | | | | | | | | | 91,270,191 | | | 92,119,317 | |
Non-Listed Business Development Companies — 13.5% | | | | | | | | | | | | | | | | | | | | | |
26North BDC, Inc. | | | | | | | | | | | | USD | | 400,000 | | | 10,000,000 | | | 10,339,945 | 1,10,18 |
AGTB BDC Holdings, LP | | | | | | | | | | | | USD | | 4,950,891 | | | 125,000,000 | | | 126,213,479 | 1,10,18 |
Ares Strategic Income Fund | | | | | | | | | | | | USD | | 3,820,632 | | | 100,000,000 | | | 105,007,605 | 1,10,18 |
Barings Capital Investment Corporation | | | | | | | | | | | | USD | | 4,312,845 | | | 95,000,000 | | | 96,429,434 | 1,10,18 |
Barings Private Credit Corporation | | | | | | | | | | | | USD | | 44,235,355 | | | 900,000,000 | | | 934,424,935 | 1,10,18 |
Blue Owl Credit Income Corp. | | | | | | | | | | | | USD | | 16,163,843 | | | 150,000,000 | | | 154,396,565 | 1,10,18 |
Blue Owl Technology Finance Corp. | | | | | | | | | | | | USD | | 2,119,509 | | | 35,000,000 | | | 37,158,906 | 1,10,18 |
Blue Owl Technology Finance Corp. II | | | | | | | | | | | | USD | | 3,574,288 | | | 52,173,902 | | | 56,309,714 | 1,10,18 |
Carlyle Credit Solutions, Inc. | | | | | | | | | | | | USD | | 2,483,855 | | | 50,000,000 | | | 50,143,898 | 1,10,18 |
Carlyle Secured Lending III | | | | | | | | | | | | USD | | 307,425 | | | 6,235,000 | | | 6,660,923 | 1,10,18 |
Franklin BSP Capital Corp | | | | | | | | | | | | USD | | 2,091,712 | | | 30,483,901 | | | 35,509,285 | 1,10,18 |
Golub Capital BDC 4, Inc. | | | | | | | | | | | | USD | | 7,193,455 | | | 107,901,821 | | | 110,007,528 | 1,10,18 |
Golub Capital Direct Lending Corporation | | | | | | | | | | | | USD | | 3,336,386 | | | 50,000,000 | | | 50,928,645 | 1,10,18 |
Golub Capital Private Credit Fund | | | | | | | | | | | | USD | | 7,977,663 | | | 200,000,000 | | | 203,739,726 | 1,10,18 |
KKR FS Income Trust Select | | | | | | | | | | | | USD | | 399,680 | | | 10,000,000 | | | 10,000,000 | 1,10,18 |
KKR FS Income Trust | | | | | | | | | | | | USD | | 2,091,712 | | | 59,500,000 | | | 61,577,453 | 1,10,18 |
New Mountain Guardian III BDC, L.L.C. | | | | | | | | | | | | USD | | 10,000,000 | | | 95,650,000 | | | 95,371,730 | 1,10,18 |
New Mountain Guardian IV BDC, L.L.C. | | | | | | | | | | | | USD | | 2,250,000 | | | 22,500,000 | | | 23,428,895 | 1,10,18 |
Redwood Enhanced Income Corp. | | | | | | | | | | | | USD | | 2,856,397 | | | 40,600,000 | | | 37,253,755 | 1,10,18 |
Sixth Street Lending Partners | | | | | | | | | | | | USD | | 625,828 | | | 15,609,630 | | | 17,955,160 | 1,10,18 |
Stellus Private Credit BDC Feeder LP | | | | | | | | | | | | USD | | N/A | | | 17,116,145 | | | 17,689,928 | 1,10,18 |
See accompanying Notes to Consolidated Financial Statements.
63
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Private Investment Vehicles (Continued) | | | | | | | | | | | | | | | | | | | | | |
Non-Listed Business Development Companies (Continued) | | | | | | | | | | | | | | | | | | | | | |
Stone Point Credit Corporation | | | | | | | | | | | | USD | | 1,954,183 | | $ | 37,753,642 | | $ | 38,606,803 | 1,10,18 |
T. Rowe Price OHA Select Private Credit Feeder Fund LLC | | | | | | | | | | | | USD | | 1,804,225 | | | 50,000,000 | | | 50,687,956 | 1,10,18 |
TCW Direct Lending VIII LLC | | | | | | | | | | | | USD | | 1,000,000 | | | 43,947,611 | | | 44,141,687 | 1,10,18 |
Varagon Capital Corporation | | | | | | | | | | | | USD | | 1,925,963 | | | 19,296,490 | | | 19,073,675 | 1,10,18 |
Vista Credit Strategic Lending Corp. | | | | | | | | | | | | USD | | 1,253,535 | | | 24,895,744 | | | 25,032,276 | 1,10,18 |
| | | | | | | | | | | | | | | | | 2,348,663,886 | | | 2,418,089,906 | |
Private Collateralized Loan Obligations — 19.3% | | | | | | | | | | | | | | | | | | | | | |
ABPCI Pacific Funding LP | | | | 17.80% | | | | | | 5/31/2031 | | USD | | 137,520,833 | | | 137,520,833 | | | 149,809,565 | 1,10,18 |
Antares Loan Funding I Ltd. | | | | | | | | | | 6/15/2034 | | USD | | 103,200,000 | | | 103,200,000 | | | 116,968,330 | 1,10,18 |
Antares Loan Funding I Ltd. | | | | 10.58% | | SOFR | | 525 | | 2/17/2032 | | USD | | 29,600,000 | | | 29,600,000 | | | 29,600,000 | 1,2,3 |
BlackRock MT. Lassen Senior Loan XII | | | | | | | | | | | | USD | | N/A | | | 49,504,950 | | | 49,509,467 | 1,10,18 |
BlackRock Shasta Senior Loan Fund VII, LLC | | | | | | | | | | | | USD | | N/A | | | 645,119,996 | | | 665,618,088 | 1,10,18 |
Comvest Structured Note Issuer I LLC | | | | | | | | | | | | USD | | N/A | | | 266,499,602 | | | 271,998,578 | 1,10,18 |
KCLF Note Issuer I SPV, LLC, Class B | | | | 10.06% | | SOFR | | 475 | | 1/15/3033 | | USD | | 45,450,000 | | | 45,450,000 | | | 45,450,000 | 1,3 |
KCLF Note Issuer I SPV, LLC, Subordinated | | | | | | | | | | 1/15/3033 | | USD | | 124,025,000 | | | 124,025,000 | | | 127,469,475 | 1,10,18 |
NXT Capital Structured Note I LLC | | | | | | | | | | | | USD | | N/A | | | 118,087,262 | | | 129,750,515 | 1,10,18 |
Palisades CLO, LLC | | | | | | | | | | | | USD | | N/A | | | 120,306,230 | | | 132,160,784 | 1,10,18 |
Ares Private Credit Fund C-1 Holdco, LLC — Series 1 | | | | | | | | | | | | USD | | N/A | | | 60,526,921 | | | 64,472,197 | 1,10,18 |
Raven Senior Loan Fund LLC | | | | | | | | | | | | USD | | N/A | | | 467,597,208 | | | 496,952,435 | 1,10,18 |
Silver Point Loan Funding, LLC | | | | | | | | | | | | USD | | N/A | | | 917,923,144 | | | 956,049,757 | 1,10,18 |
Varagon Structured Note Issuer I, LLC | | | | | | | | | | 10/19/2033 | | USD | | N/A | | | 203,077,228 | | | 212,375,800 | 1,10,18 |
| | | | | | | | | | | | | | | | | 3,288,438,374 | | | 3,448,184,991 | |
Private Equity — 0.1% | | | | | | | | | | | | | | | | | | | | | |
26North Direct Lending Management | | | | | | | | | | | | USD | | 7 | | | 6,667 | | | 6,666 | 1,3 |
Blue Owl Technology Holdings II, LLC, Class A | | | | | | | | | | | | USD | | 4 | | | 975,825 | | | 4,830,800 | 1,3 |
CSL III Advisor LLC | | | | | | | | | | | | USD | | N/A | | | 25,000 | | | 688,061 | 1,3 |
OHA Private Credit Advisors, LLC | | | | | | | | | | | | USD | | N/A | | | 50,000 | | | 50,000 | 1,3 |
See accompanying Notes to Consolidated Financial Statements.
64
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Private Investment Vehicles (Continued) | | | | | | | | | | | | | | | | | | | | | |
Private Equity (Continued) | | | | | | | | | | | | | | | | | | | | | |
Stellus Private BDC Advisor, LLC | | | | | | | | | | | | USD | | N/A | | $ | — | | $ | 1,572,634 | 1,3 |
Vista Credit BDC Management, L.P. | | | | | | | | | | | | USD | | 200 | | | 20,000 | | | 20,000 | 1,3 |
| | | | | | | | | | | | | | | | | 1,077,492 | | | 7,168,161 | |
Special Purpose Vehicle for Common and Preferred Equity — 0.1% | | | | | | | | | | | | | | | | | | | | | |
Boost Co-Invest LP | | | | | | | | | | | | USD | | N/A | | | 27,058,686 | | | 27,058,686 | 1,10,18 |
| | | | | | | | | | | | | | | | | | | | | |
Special Purpose Vehicle for Common Equity — 0.3% | | | | | | | | | | | | | | | | | | | | | |
Blackstone Tactical Opportunities Fund (Matrix Co-Invest) LP | | | | | | | | | | | | USD | | N/A | | | 18,877,065 | | | 18,975,666 | 1,10,18 |
GTCR (D) Investors LP | | | | | | | | | | | | USD | | N/A | | | 1,493 | | | 1,493 | 1,10,18 |
Kelso XI Tailwind Co-Investment, L.P. | | | | | | | | | | | | USD | | N/A | | | 800 | | | 800 | 1,10,18 |
KWOL Co.-Invest LP | | | | | | | | | | | | USD | | N/A | | | 22,500,000 | | | 23,273,014 | 1,10,18 |
THL Fund IX Investor Plymouth II LP | | | | | | | | | | | | USD | | N/A | | | 1,865,889 | | | 1,865,889 | 1,10,18 |
Varsity Healthcare Partners VetEvolve Co-Invest A, LP | | | | | | | | | | | | USD | | N/A | | | 3,010,526 | | | 3,213,840 | 1,10,18 |
| | | | | | | | | | | | | | | | | 46,255,773 | | | 47,330,702 | |
Special Purpose Vehicle for Preferred Equity — 0.5% | | | | | | | | | | | | | | | | | | | | | |
CCOF Alera Aggregator, L.P. | | | | | | | | | | | | USD | | N/A | | | 9,712,500 | | | 11,520,251 | 1,10,18 |
CCOF Sierra II, L.P. | | | | | | | | | | | | USD | | N/A | | | 15,626,083 | | | 18,986,759 | 1,10,18 |
Chilly HP SCF Investor, LP | | | | | | | | | | | | USD | | N/A | | | 1,980,197 | | | 2,347,304 | 1,10,18 |
HPS Mint Co-Invest Fund, L.P. | | | | | | | | | | | | USD | | N/A | | | 21,577,545 | | | 27,580,888 | 1,10,18 |
Minerva Co-Invest, L.P. | | | | | | | | | | | | USD | | N/A | | | 14,720,018 | | | 16,628,554 | 1,10,18 |
NB Capital Solutions Co-Invest (Wolverine) LP | | | | | | | | | | | | USD | | N/A | | | 8,275,406 | | | 8,933,397 | 1,10,18 |
| | | | | | | | | | | | | | | | | 71,891,749 | | | 85,997,153 | |
Special Purpose Vehicle for Senior Secured Loans — 0.7% | | | | | | | | | | | | | | | | | | | | | |
17Capital Co-Invest (B) SCSp | | | | | | | | | | | | EUR | | N/A | | | 25,126,428 | | | 24,681,805 | 1,8,10,18 |
Capricorn Co-Invest, L.P. | | | | | | | | | | | | EUR | | N/A | | | 31,560,151 | | | 32,154,427 | 1,8,10,18 |
Piccadilly Co-Invest, L.P. | | | | | | | | | | | | USD | | N/A | | | 56,181,428 | | | 59,722,782 | 1,10,18 |
Proxima Co-Invest, L.P. | | | | | | | | | | | | USD | | N/A | | | 9,837,213 | | | 10,218,533 | 1,10,18 |
| | | | | | | | | | | | | | | | | 122,705,220 | | | 126,777,547 | |
See accompanying Notes to Consolidated Financial Statements.
65
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Private Investment Vehicles (Continued) | | | | | | | | | | | | | | | | | | | | | |
Special Purpose Vehicle for Subordinated Debt — 0.1% | | | | | | | | | | | | | | | | | | | | | |
Luther Co-Invest, L.P. | | | | | | | | | | | | USD | | N/A | | $ | 22,043,366 | | $ | 23,804,020 | 1,10,18 |
Total Private Investment Vehicles | | | | | | | | | | | | | | | | | 6,800,363,019 | | | 7,070,705,731 | |
| | | | | | | | | | | | | | | | | | | | | |
Collateralized Loan Obligations — 0.9% | | | | | | | | | | | | | | | | | | | | | |
ABPCI Direct Lending Fund CLO X LP | | | | 16.05% | | SOFR | | 1,073 | | 1/20/2032 | | USD | | 12,000,000 | | | 11,477,501 | | | 12,226,572 | 1,2,3,9,11 |
ABPCI Direct Lending Fund CLO XII Ltd. | | | | 15.00% | | SOFR | | 968 | | 4/29/2035 | | USD | | 7,500,000 | | | 7,208,771 | | | 7,561,176 | 1,2,9,11 |
ABPCI Direct Lending Fund CLO XV, Ltd. | | | | 14.04% | | SOFR | | 860 | | 10/30/2035 | | USD | | 5,000,000 | | | 4,900,000 | | | 5,021,689 | 1,2,3,9,11 |
ABPCI Direct Lending Fund CLO XV, Ltd. | | | | 11.84% | | SOFR | | 640 | | 10/30/2035 | | USD | | 8,100,000 | | | 8,100,000 | | | 8,454,347 | 1,2,3,9,11 |
Barings Middle Market CLO 2023-II Ltd. | | | | 14.00% | | SOFR | | 867 | | 1/20/2032 | | USD | | 10,900,000 | | | 10,791,000 | | | 10,917,016 | 1,2,3,9,11 |
Barings Private Credit Corp. CLO 2023-1 Ltd. | | | | 11.66% | | SOFR | | 635 | | 7/15/2031 | | USD | | 6,000,000 | | | 6,000,000 | | | 6,150,563 | 1,2,3,9,11 |
BlackRock Elbert CLO V LLC | | | | 24.00% | | | | | | 6/15/2034 | | USD | | 39,500,000 | | | 39,500,000 | | | 29,389,713 | 1,3,9,12 |
BlackRock Elbert CLO V LLC | | | | 14.03% | | SOFR | | 870 | | 6/15/2034 | | USD | | 13,000,000 | | | 12,635,962 | | | 12,363,000 | 1,2,9,11 |
Deerpath Capital CLO 2023-2, Ltd. | | | | 11.95% | | SOFR | | 660 | | 1/15/2036 | | USD | | 11,000,000 | | | 11,000,000 | | | 11,636,266 | 1,2,3,9,11 |
Golub Capital Partners CLO | | | | 11.41% | | SOFR | | 600 | | 10/23/2023 | | USD | | 13,950,000 | | | 13,950,000 | | | 14,269,957 | 1,2,3,9,11 |
HPS Private Credit CLO 2023-1 LLC | | | | 15.16% | | SOFR | | 985 | | 7/15/2035 | | USD | | 7,500,000 | | | 7,350,000 | | | 7,527,266 | 1,2,9,11 |
Ivy Hill Middle Market Credit Fund XXI Ltd. | | | | 13.82% | | SOFR | | 852 | | 7/18/2035 | | USD | | 6,500,000 | | | 6,336,850 | | | 6,509,324 | 1,2,3,9,11 |
Ivy Hill Middle Market Credit Fund XXI Ltd. | | | | 11.70% | | SOFR | | 640 | | 7/18/2035 | | USD | | 3,500,000 | | | 3,500,000 | | | 3,656,013 | 1,2,3,9,11 |
Monroe Capital MML CLO IX Ltd. | | | | 14.28% | | LIBOR | | 870 | | 10/22/2031 | | USD | | 10,000,000 | | | 9,754,611 | | | 9,950,815 | 1,2,3,9,11,13 |
Monroe Capital MML CLO VII Ltd. | | | | 12.84% | | LIBOR | | 725 | | 11/22/2030 | | USD | | 2,910,000 | | | 2,633,842 | | | 2,757,287 | 1,2,3,9,11 |
Monroe Capital MML CLO VIII, Ltd. | | | | 25.50% | | | | | | 11/22/2033 | | USD | | 15,000,000 | | | 14,710,194 | | | 8,428,037 | *,1,3,9,11,12 |
Total Collateralized Loan Obligations | | | | | | | | | | | | | | | | | 169,848,731 | | | 156,819,041 | |
| | | | | | | | | | | | | | | | | | | | | |
Preferred Stocks — 0.5% | | | | | | | | | | | | | | | | | | | | | |
Consumer Discretionary — 0.0% | | | | | | | | | | | | | | | | | | | | | |
3 Step Holdings, LLC Series D | | | | 0.00% | | | | | | | | USD | | 61 | | | 1,000 | | | 1,000 | 1,3 |
HeadRush Technologies — Class A | | | | 8.00% PIK | | | | | | | | USD | | 111,500 | | | 111,500 | | | 111,500 | 1,3,5 |
HeadRush Technologies — Class C | | | | 0.00% | | | | | | | | USD | | 111,500 | | | 111,500 | | | 111,500 | 1,3 |
| | | | | | | | | | | | | | | | | 224,000 | | | 224,000 | |
See accompanying Notes to Consolidated Financial Statements.
66
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Preferred Stocks (Continued) | | | | | | | | | | | | | | | | | | | | | |
Energy — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Service Compression Preferred Equity (JR Preferred Shares) | | | | 0.00% | | | | | | | | USD | | 231,877 | | $ | 765,526 | | $ | 790,699 | 1,3 |
| | | | | | | | | | | | | | | | | | | | | |
Health Care — 0.2% | | | | | | | | | | | | | | | | | | | | | |
Alcresta Therapeutic, Inc. | | | | 0.00% | | | | | | | | USD | | 443 | | | 442,530 | | | 442,530 | 1,3,5 |
nThrive, Inc., Series A-2 Preferred | | | | 11.00% PIK | | | | | | | | USD | | 15,000 | | | 14,550,000 | | | 14,049,255 | 1,3,5 |
Propharma, LLC | | | | 13.00% PIK | | | | | | | | USD | | 17,500 | | | 16,975,000 | | | 17,500,000 | 1,3,5,14 |
Vardiman Black Holdings, LLC | | | | 0.00% | | | | | | | | USD | | 16,761,329 | | | 4,891,627 | | | 4,891,626 | 1,3 |
| | | | | | | | | | | | | | | | | 36,859,157 | | | 36,883,411 | |
Industrials — 0.1% | | | | | | | | | | | | | | | | | | | | | |
Atomic Transport, LLC | | | | 8.50% PIK | | | | | | | | USD | | 2,500 | | | 1,783,003 | | | 2,427,719 | 1,3,5,15 |
Atomic Transport, LLC | | | | 15.35% PIK | | | | | | | | USD | | 875 | | | 857,500 | | | 875,000 | 1,3,5 |
FSG Acquisition, LLC, — Senior Preferred | | | | 12.25% PIK | | | | | | | | USD | | 11,250,000 | | | 10,968,750 | | | 11,205,315 | 1,3,5 |
OHCP Silver Surfer Holdings Corp. — Series B Preferred | | | | 14.00% PIK | | | | | | | | USD | | 7,500 | | | 7,275,000 | | | 7,386,750 | 1,3,5 |
S4T Holdings Corp. | | | | 8.00% PIK | | | | | | | | USD | | 200 | | | 100,000 | | | 95,692 | 1,3,5,16 |
Secret Aggregator 1 Limited | | | | 11.00% PIK | | | | | | | | GBP | | 984,176 | | | 1,227,003 | | | 1,242,176 | 1,3,5,8 |
| | | | | | | | | | | | | | | | | 22,211,256 | | | 23,232,652 | |
Technology — 0.2% | | | | | | | | | | | | | | | | | | | | | |
GS Holder, Inc. Preferred | | | | 17.33% PIK | | | | | | | | USD | | 15,000 | | | 14,550,000 | | | 15,000,000 | 1,3,5 |
GS Holder, Inc. Preferred | | | | 17.32% PIK | | | | | | | | USD | | 10,000 | | | 9,700,000 | | | 10,000,000 | 1,3,5 |
Mandolin Technology Holdings, Inc. — Series A Preferred | | | | 10.50% PIK | | | | | | | | USD | | 6,500 | | | 6,305,000 | | | 6,396,755 | 1,3,5 |
Riskonnect Parent, LLC — Series B Preferred | | | | 15.88% PIK | | | | | | | | USD | | 11,000 | | | 10,780,000 | | | 11,000,000 | 1,3,5 |
| | | | | | | | | | | | | | | | | 41,335,000 | | | 42,396,755 | |
Total Preferred Stocks | | | | | | | | | | | | | | | | | 101,394,939 | | | 103,527,517 | |
See accompanying Notes to Consolidated Financial Statements.
67
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Common Stocks — 0.4% | | | | | | | | | | | | | | | | | | | | | |
Business Services — 0.0% | | | | | | | | | | | | | | | | | | | | | |
UP Intermediate II LLC | | | | | | | | | | | | USD | | 10 | | $ | 1,000 | | $ | 1,000 | 1,3 |
| | | | | | | | | | | | | | | | | | | | | |
Consumer Discretionary — 0.0% | | | | | | | | | | | | | | | | | | | | | |
A1 Garage Blocker Aggregator, LP | | | | | | | | | | | | USD | | 1,500 | | | 1,500,000 | | | 3,759,097 | 1,3 |
Helitech HTI | | | | | | | | | | | | USD | | 519 | | | 51,900 | | | 51,900 | 1,3 |
Leviathan Intermediate Holdco. LLC | | | | | | | | | | | | USD | | 1 | | | 1,000 | | | 1,000 | 1,3 |
New Churchill Holdco LLC | | | | | | | | | | | | USD | | 10 | | | 1,000 | | | 1,000 | 1,3 |
Vertex Service Partners, LLC | | | | | | | | | | | | USD | | 1 | | | 1,000 | | | 1,000 | 1,3 |
| | | | | | | | | | | | | | | | | 1,554,900 | | | 3,813,997 | |
Consumer Staples — 0.0% | | | | | | | | | | | | | | | | | | | | | |
City Line Distributors LLC — CLASS A | | | | | | | | | | | | USD | | 60,076 | | | 60,076 | | | 62,344 | 1,3 |
| | | | | | | | | | | | | | | | | | | | | |
Financials — 0.3% | | | | | | | | | | | | | | | | | | | | | |
Forbright, Inc. | | | | | | | | | | | | USD | | 280,309 | | | 3,611,111 | | | 10,684,445 | 1,3 |
Inszone Mid, LLC | | | | | | | | | | | | USD | | 1,000 | | | 1,000 | | | 1,000 | 1,3 |
Maple Acquisition Holdings, LP (Class A-2) | | | | | | | | | | | | USD | | 50 | | | 1,000 | | | 1,000 | 1,3 |
Morgan Stanley Direct Lending Fund | | | | | | | | | | | | USD | | 2,182,590 | | | 45,500,000 | | | 47,034,817 | 1 |
PCS Midco Investment — Class A | | | | | | | | | | | | USD | | 1,000 | | | 1,000 | | | 1,000 | 1,3 |
| | | | | | | | | | | | | | | | | 49,114,111 | | | 57,722,262 | |
Health Care — 0.1% | | | | | | | | | | | | | | | | | | | | | |
Alcresta Therapeutic — Class B | | | | | | | | | | | | USD | | 4,470 | | | 4,470 | | | 4,470 | 1,3 |
American Family Care EQUITY | | | | | | | | | | | | USD | | 179,700 | | | 179,700 | | | 179,700 | 1,3 |
GSV PracticeTek Holdings, LLC, Class A | | | | | | | | | | | | USD | | 45,704 | | | 50,000 | | | 50,000 | 1,3 |
Prolacta Bioscience, Inc. (Class A-3) | | | | | | | | | | | | USD | | 3,958,334 | | | 3,992,815 | | | 3,992,816 | 1,3 |
Vardiman Black Holdings, LLC | | | | | | | | | | | | USD | | 34,545,390 | | | — | | | — | 1,3 |
WCI-BXC Investment Holdings LP | | | | | | | | | | | | USD | | 1,000 | | | 1,001 | | | 1,000 | 1,3 |
| | | | | | | | | | | | | | | | | 4,227,986 | | | 4,227,986 | |
Industrials — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Apex Service Partners Series B | | | | | | | | | | | | USD | | 36 | | | 1,000 | | | 1,000 | 1,3 |
Atomic Transport, LLC | | | | | | | | | | | | USD | | 2,188 | | | 654,497 | | | 1,163,136 | 1,3,15 |
Benecon Midco II LLC — Class A | | | | | | | | | | | | USD | | 288 | | | 1,000 | | | 1,000 | 1,3 |
Clarience Technologies — Class A-1 | | | | | | | | | | | | USD | | — | | | 1,000 | | | 1,001 | 1,3 |
My Buyer, LLC | | | | | | | | | | | | USD | | 2,076 | | | 207,600 | | | 207,600 | 1,3 |
Plimpton & Hills | | | | | | | | | | | | USD | | 1,000 | | | 1,000 | | | 1,000 | 1,3 |
PlyCorp, LTD. | | | | | | | | | | | | USD | | 14,790 | | | 14,790 | | | 14,790 | 1,3 |
See accompanying Notes to Consolidated Financial Statements.
68
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Common Stocks (Continued) | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | |
PlyCorp, LTD. | | | | | | | | | | | | USD | | 14,790 | | $ | 14,790 | | $ | 14,790 | 1,3 |
S4T Holdings Corp. | | | | | | | | | | | | USD | | 200 | | | 100,000 | | | 240,430 | 1,3,16 |
Secret Aggregator 1 Limited | | | | | | | | | | | | GBP | | 285 | | | 355 | | | 360 | 1,3,8 |
| | | | | | | | | | | | | | | | | 996,032 | | | 1,645,107 | |
Materials — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Meyer Laboratory, LLC | | | | | | | | | | | | USD | | 1,000 | | | 1,000 | | | 1,000 | 1,3 |
| | | | | | | | | | | | | | | | | | | | | |
Technology — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Arcserve — Class A | | | | | | | | | | | | USD | | 394,737 | | | 967,870 | | | 967,870 | 1,3 |
Total Common Stocks | | | | | | | | | | | | | | | | | 56,922,975 | | | 68,441,566 | |
| | | | | | | | | | | | | | | | | | | | | |
Subordinated Debt — 0.1% | | | | | | | | | | | | | | | | | | | | | |
Financials — 0.1% | | | | | | | | | | | | | | | | | | | | | |
KWOR Acquisition, Inc. | | | | 14.90% PIK | | SOFR | | 975 | | 12/21/2029 | | USD | | 6,938,554 | | | 6,792,772 | | | 6,906,557 | 1,2,3,5 |
OTR Midco, LLC | | | | 12.00% | | | | | | 5/13/2026 | | USD | | 5,500,000 | | | 5,500,000 | | | 5,500,000 | 1,3 |
| | | | | | | | | | | | | | | | | 12,292,772 | | | 12,406,557 | |
Health Care — 0.0% | | | | | | | | | | | | | | | | | | | | | |
PAW Midco, Inc. | | | | 11.50% PIK | | FIXED | | | | 12/22/2031 | | USD | | 1,340,265 | | | 1,323,861 | | | 1,191,621 | 1,2,3,5 |
PPV Intermediate Holdings LLC | | | | 13.75% PIK | | SOFR | | | | 8/31/2030 | | USD | | 6,476,718 | | | 6,140,415 | | | 6,043,996 | 1,2,3,5,7 |
| | | | | | | | | | | | | | | | | 7,464,276 | | | 7,235,617 | |
Materials — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Comar Holding Company | | | | 11.75% PIK | | SOFR | | | | 9/17/2024 | | USD | | 3,500,000 | | | 3,470,068 | | | 3,462,075 | 1,2,3 |
| | | | | | | | | | | | | | | | | | | | | |
Technology — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Arcserve — Class B | | | | 9.00% PIK | | | | | | 1/2/2029 | | USD | | 410,952 | | | 352,105 | | | 350,494 | 1,3 |
Arcserve — Class C | | | | 9.00% PIK | | | | | | 1/2/2029 | | USD | | 420,320 | | | 360,132 | | | 358,484 | 1,3 |
| | | | | | | | | | | | | | | | | 712,237 | | | 708,978 | |
Total Subordinated Debt | | | | | | | | | | | | | | | | | 23,939,353 | | | 23,813,227 | |
| | | | | | | | | | | | | | | | | | | | | |
Warrants — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Energy — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Service Compression, LLC | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $1.35 | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 1/17/2031 | | | | | | | | | | | | USD | | 1** | | | — | | | 918,091 | 1,3 |
| | | | | | | | | | | | | | | | | | | | | |
Health Care — 0.0% | | | | | | | | | | | | | | | | | | | | | |
ADMA Biologics, Inc. | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $1.65 | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 3/23/2029 | | | | | | | | | | | | USD | | 1,300,435** | | | — | | | 6,787,137 | 1,3 |
See accompanying Notes to Consolidated Financial Statements.
69
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | Footnotes |
Warrants (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
ADMA Biologics, Inc. | | | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $3.26 | | | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 4/30/2030 | | | | | | | | | | | | USD | | 335,353** | | | $ | — | | | $ | 1,522,685 | 1,3 |
AWC-MH Holdings, LLC | | | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $0.01 | | | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 4/28/2033 | | | | | | | | | | | | USD | | 1** | | | | — | | | | — | 1,3 |
Xeris Biopharma Holdings, Inc. | | | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $2.28 | | | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 3/8/2029 | | | | | | | | | | | | USD | | 219,298** | | | | — | | | | 402,879 | 1,3 |
| | | | | | | | | | | | | | | | | | — | | | | 8,712,701 | |
Technology — 0.0% | | | | | | | | | | | | | | | | | | | | | | | |
Afiniti, Inc. (via a participation with VHG Investment Fund I, L.P.) | | | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $40.80 | | | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 6/13/2024 | | | | | | | | | | | | USD | | 21,640** | | | | 1,152,261 | | | | 435,505 | 1,3 |
Measurabl, Inc. (via a participation with Multiplier Capital, LLC) | | | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $18.20 | | | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 4/20/2032 | | | | | | | | | | | | USD | | 1** | | | | — | | | | 300,486 | 1,3 |
| | | | | | | | | | | | | | | | | | 1,152,261 | | | | 735,991 | |
Total Warrants | | | | | | | | | | | | | | | | | | 1,152,261 | | | | 10,366,783 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Short-Term Investments — 2.4% | | | | | | | | | | | | | | | | | | | | | | | |
State Street Institutional U.S. Government Money Market Fund | | | | 5.26% | | | | | | | | USD | | 426,945,600 | | | | 426,945,600 | | | | 426,945,600 | 1,17 |
Total Short-Term Investments | | | | | | | | | | | | | | | | | | 426,945,600 | | | | 426,945,600 | |
Total Investments — 121.8% | | | | | | | | | | | | | | | | | $ | 21,569,744,509 | | | $ | 21,778,826,553 | |
Senior Notes (net of deferred offering costs of $15,587,336) — (17.6)% | | | | | | | | | | | | | | | | | | | | | | (3,143,445,294 | ) |
Liabilities Less Other Assets — (4.2)% | | | | | | | | | | | | | | | | | | | | | | (762,440,445 | ) |
Net Assets — 100.0% | | | | | | | | | | | | | | | | | | | | | $ | 17,872,940,814 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Reverse Repurchase Agreements — (0.0)% | | | | | | | | | | | | | | | | | | | | | | | |
Agreement with Deutsche Bank AG, 7.183%, dated 3/21/2024, to be repurchased at $4,399,300 on 6/21/2024, collateralized by Monroe Capital MML CLO IX Ltd. with maturity of 10/22/2031, with a total value of $9,950,815 | | | | | | | | | | | | | | (4,320,000 | ) | | | (4,320,000 | ) | | | (4,320,000 | ) |
Total Reverse Repurchase Agreements | | | | | | | | | | | | | | | | | | (4,320,000 | ) | | | (4,320,000 | ) |
See accompanying Notes to Consolidated Financial Statements.
70
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
AUD – Australian Dollars
CAD – Canadian Dollars
EUR – Euro
GBP – Pound Sterling
NOK – Norwegian Krone
NZD – New Zealand Dollar
SEK – Swedish Krona
US – United States
USD – United States Dollar
ARR CSA – Alternate Reference Rate Credit Adjustment Spread
BASE – Base rate as defined in the credit agreement
BBSW – Bank Bill Swap Rate
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 Financiang Rate
SONIA – Sterling Overnight Index Average
STIBOR – Stockholm Interbank Offered Rate
BDC – Business Development Company
CLO – Collateralized Loan Obligation
COP – Certificate of Participation
LLC – Limited Liability Company
LP – Limited Partnership
PLC – Public Limited Company
RB – Revenue Bonds
* | | Subordinated note position. Rate shown is the effective yield as of period end. |
** | | Shares represent underlying security. |
1 | | As of March 31, 2024 all or a portion of the security has been pledged as collateral for senior secured notes and revolving credit facility. The value of the securities totaled $21,778,826,553 as of March 31, 2024. See Note 2, subsection Senior Notes of the Notes to Consolidated Financial Statements for additional information. |
2 | | Floating rate security. Rate shown is the rate effective as of period end. |
3 | | Value was determined using significant unobservable inputs. |
4 | | This investment was made through a participation. Please see Note 2 for a description of loan participations. |
5 | | Principal includes accumulated payment in kind (“PIK”) interest and is net of repayments, if any. |
See accompanying Notes to Consolidated Financial Statements.
71
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
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 | | 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. |
8 | | Foreign securities purchased in foreign currencies are converted to U.S. Dollars using period end spot rates. |
9 | | Callable. |
10 | | Investment valued using net asset value per share as practical expedient. See Note 13 for respective investment strategies, unfunded commitments, and redemptive restrictions. |
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 $127,429,328, which represents 0.7% of total net assets of the Fund. |
12 | | Variable rate security. Rate shown is the rate in effect as of period end. |
13 | | All or a portion of this security is segregated as collateral for reverse repurchase agreements. Total collateral had a fair value of $9,950,815 as of March 31, 2024. See note 2 for additional information. |
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 | | The rate is the annualized seven-day yield at period end. |
18 | | These securities are restricted, the total value of these securities is $6,988,487,570, which represents 39.10% of total net assets of the Fund. |
19 | | Affiliated company. |
See accompanying Notes to Consolidated Financial Statements.
72
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Additional information on restricted securities is as follows:
Security | | First Acquisition Date | | Cost |
17Capital Co-Invest (B) SCSp | | 9/23/2021 | | $ | 25,126,428 |
26North BDC, Inc. | | 10/11/2023 | | | 10,000,000 |
ABPCI Pacific Funding LP | | 6/9/2022 | | | 137,520,833 |
AG Direct Lending Fund II (Unlevered), L.P. | | 3/31/2022 | | | 15,182,672 |
AG Direct Lending Fund II, L.P. | | 3/31/2020 | | | 16,126,441 |
AG Direct Lending Fund III, L.P. | | 6/28/2019 | | | 12,089,011 |
AG GTDL Fund II, L.P. | | 3/31/2022 | | | 15,428,413 |
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 | | | 80,919,386 |
Ares Commercial Finance LP | | 3/31/2021 | | | 28,535,713 |
Ares Priority Loan Co-Invest LP | | 1/25/2023 | | | 28,625,000 |
Ares Strategic Income Fund | | 12/5/2022 | | | 100,000,000 |
Ares Private Credit Fund C-1 Holdco, LLC — Series 1 | | 7/11/2023 | | | 60,526,921 |
Banner Ridge DSCO Fund II (Offshore), LP | | 10/11/2022 | | | 4,845,848 |
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 MT. Lassen Senior Loan XII | | 1/23/2024 | | | 49,504,950 |
BlackRock Shasta Senior Loan Fund VII, LLC | | 2/10/2021 | | | 645,119,996 |
Blackstone Tactical Opportunities Fund (Matrix Co-Invest) LP | | 9/20/2023 | | | 18,877,065 |
Blue Owl Credit Income Corp. | | 7/29/2021 | | | 150,000,000 |
Blue Owl Technology Finance Corp. | | 9/24/2020 | | | 35,000,000 |
Blue Owl Technology Finance Corp. II | | 12/30/2021 | | | 52,173,902 |
Boost Co-Invest LP | | 1/25/2024 | | | 27,058,686 |
Capricorn Co-Invest, L.P. | | 12/18/2023 | | | 31,560,151 |
Carlyle Credit Solutions, Inc. | | 4/4/2022 | | | 50,000,000 |
Carlyle Secured Lending III | | 9/28/2022 | | | 6,235,000 |
CCOF Alera Aggregator, L.P. | | 4/25/2023 | | | 9,712,500 |
CCOF Sierra II, L.P. | | 8/2/2022 | | | 15,626,083 |
Chilly HP SCF Investor, LP | | 2/9/2022 | | | 1,980,197 |
Comvest Structured Note Issuer I LLC | | 11/17/2022 | | | 266,499,602 |
Crescent Mezzanine Partners VIIC, L.P. | | 3/31/2021 | | | 4,989,755 |
Crestline Specialty Lending III (U.S.), L.P. | | 8/30/2021 | | | 21,407,659 |
FBLC Senior Loan Fund LLC | | 4/1/2020 | | | 78,562,000 |
Franklin BSP Capital Corporation | | 1/20/2021 | | | 30,483,901 |
Golub Capital BDC 4, Inc. | | 4/21/2022 | | | 107,901,821 |
Golub Capital Direct Lending Corporation | | 7/13/2021 | | | 50,000,000 |
Golub Capital Private Credit Fund | | 12/22/2023 | | | 200,000,000 |
GTCR (D) INVESTORS LP | | 9/19/2023 | | | 1,493 |
HPS Offshore Strategic Investment Partners V, LP | | 5/1/2023 | | | 15,440,266 |
HPS Mezzanine Partners 2019, L.P. | | 11/16/2020 | | | 8,285,314 |
See accompanying Notes to Consolidated Financial Statements.
73
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Investments As of March 31, 2024 (Continued) |
Security | | First Acquisition Date | | Cost |
HPS Mint Co-Invest Fund, L.P. | | 5/25/2022 | | $ | 21,577,545 |
HPS Specialty Loan Fund V Feeder, L.P. | | 5/14/2021 | | | 53,100,943 |
KCLF Note Issuer I SPV, LLC, Subordinated | | 12/27/2023 | | | 124,025,000 |
Kelso XI Tailwind Co-Investment, L.P. | | 9/11/2023 | | | 800 |
KKR FS Income Trust | | 3/28/2024 | | | 10,000,000 |
KKR FS Income Trust Select | | 6/30/2023 | | | 59,500,000 |
KKR Institutional Middle Market Fund | | 10/16/2023 | | | 180,000,000 |
KWOL Co.-Invest LP | | 11/20/2023 | | | 22,500,000 |
Luther Co-Invest, L.P. | | 7/15/2022 | | | 22,043,366 |
Marlin Credit Opportunities Fund, L.P. | | 5/21/2021 | | | 91,393,918 |
Middle Market Credit Fund II, LLC | | 11/3/2020 | | | 12,708,191 |
Minerva Co-Invest, L.P. | | 2/11/2022 | | | 14,720,018 |
NB Capital Solutions Co-Invest (Wolverine) LP | | 11/15/2023 | | | 8,275,406 |
New Mountain Guardian III BDC, L.L.C. | | 3/27/2020 | | | 95,650,000 |
New Mountain Guardian IV BDC, L.L.C. | | 6/29/2022 | | | 22,500,000 |
NXT Capital Structured Note I LLC | | 1/26/2022 | | | 118,087,262 |
Odyssey Co-Investment Partners B, LLC | | 3/24/2022 | | | 1,645,138 |
Palisades CLO, LLC | | 4/18/2023 | | | 120,306,230 |
Piccadilly Co-Invest, L.P. | | 4/17/2023 | | | 56,181,428 |
Providence Debt Fund III (Non-US) L.P. | | 3/31/2021 | | | 3,805,617 |
Proxima Co-Invest, L.P. | | 11/2/2021 | | | 9,837,213 |
Raven Asset-Based Credit Fund II LP | | 9/21/2021 | | | 15,171,651 |
Raven Senior Loan Fund LLC | | 5/5/2022 | | | 467,597,208 |
Redwood Enhanced Income Corp. | | 4/8/2022 | | | 40,600,000 |
Silver Point Loan Funding, LLC | | 3/22/2022 | | | 917,923,144 |
Silver Point Specialty Credit Fund II, L.P. | | 12/15/2020 | | | 46,280,581 |
Sixth Street Lending Partners | | 8/31/2022 | | | 15,609,630 |
Stellus Private Credit BDC Feeder LP | | 1/31/2022 | | | 17,116,145 |
Stone Point Credit Corporation | | 12/30/2022 | | | 37,753,642 |
Summit Partners Credit Offshore Fund II, L.P. | | 3/31/2022 | | | 6,919,665 |
T. Rowe Price OHA Select Private Credit Feeder Fund LLC | | 9/22/2023 | | | 50,000,000 |
TCW Direct Lending VIII LLC | | 1/31/2022 | | | 43,947,611 |
THL Fund IX Investor Plymouth II LP | | 8/31/2023 | | | 1,865,889 |
Thoma Bravo Credit Fund III Feeder, LP | | 1/8/2024 | | | — |
Thompson Rivers LLC | | 6/29/2021 | | | 6,267,968 |
Varagon Capital Corporation | | 5/23/2022 | | | 19,296,490 |
Varagon Capital Direct Lending Fund, L.P. | | 3/25/2021 | | | 33,750,000 |
Varagon Structured Note Issuer I, LLC | | 10/13/2021 | | | 203,077,228 |
Varsity Healthcare Partners VetEvolve Co-Invest A, LP | | 10/11/2023 | | | 3,010,526 |
Vista Credit Partners Fund III, L.P. | | 9/15/2021 | | | 39,879,258 |
Vista Credit Strategic Lending Corp. | | 10/10/2023 | | | 24,895,744 |
VPC Credit Origination Fund, LP | | 4/19/2023 | | | 1,000,000 |
Waccamaw River LLC | | 5/4/2021 | | | 12,518,065 |
West Street Loan Partners V | | 3/14/2024 | | | 9,350,000 |
Total | | | | $ | 6,724,235,527 |
See accompanying Notes to Consolidated Financial Statements.
74
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Swap Contracts As of March 31, 2024 |
SWAP CONTRACT
INTEREST RATE SWAPS
Counterparty1 | | Payments Made/Frequency | | Payments Received/ Frequency | | Termination Date | | Notional Value | | Upfront Premiums Paid (Received) | | Unrealized Appreciation (Depreciation) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 2.619% / Quarterly | | 7.06% / Semi-annually | | 12/6/2025 | | $ | 34,000,000 | | $ | — | | $ | (176,955 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 2.581% / Quarterly | | 6.75% / Semi-annually | | 8/4/2026 | | | 115,200,000 | | | — | | | (794,351 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 2.665% / Quarterly | | 7.04% / Semi-annually | | 1/20/2027 | | | 85,000,000 | | | — | | | 39,361 | |
PNC Bank, N.A. | | Daily Simple SOFR2 + 2.700% / Quarterly | | 7.04% / Semi-annually | | 1/20/2027 | | | 27,000,000 | | | | | | (12,528 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 1.446% / Quarterly | | 4.10% / Semi-annually | | 3/28/2027 | | | 650,000,000 | | | — | | | (29,265,407 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 0.905% / Quarterly | | 4.10% / Semi-annually | | 3/28/2027 | | | 250,000,000 | | | — | | | (7,442,033 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 3.005% / Quarterly | | 7.10% / Semi-annually | | 12/6/2027 | | | 95,000,000 | | | — | | | (306,064 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 3.010% / Quarterly | | 7.10% / Semi-annually | | 12/6/2027 | | | 10,000,000 | | | — | | | (33,931 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 2.991% / Quarterly | | 6.77% / Semi-annually | | 8/4/2028 | | | 304,800,000 | | | — | | | (3,907,525 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 2.593% / Quarterly | | 6.69% / Semi-annually | | 4/12/2029 | | | 150,000,000 | | | | | | 544,645 | |
PNC Bank, N.A. | | Daily Simple SOFR2 + 2.642% / Quarterly | | 6.69% / Semi-annually | | 4/12/2029 | | | 150,000,000 | | | | | | 507,771 | |
PNC Bank, N.A. | | Daily Simple SOFR2 + 3.214% / Quarterly | | 7.17% / Semi-annually | | 12/6/2029 | | | 141,000,000 | | | — | | | (345,169 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 3.218% / Quarterly | | 6.81% / Semi-annually | | 8/4/2030 | | | 114,000,000 | | | — | | | (2,414,157 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 3.500% / Quarterly | | 6.99% / Semi-annually | | 8/4/2033 | | | 66,000,000 | | | — | | | (2,140,900 | ) |
PNC Bank, N.A. | | Daily Simple SOFR2 + 3.375% / Quarterly | | 7.51% / Semi-annually | | 1/20/2036 | | | 45,000,000 | | | — | | | 990,472 | |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.052% / Quarterly | | 5.44% / Semi-annually | | 7/19/2025 | | | 215,000,000 | | | — | | | (5,005,667 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.263% / Quarterly | | 5.50% / Semi-annually | | 7/19/2026 | | | 130,000,000 | | | — | | | (4,090,491 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.245% / Quarterly | | 5.50% / Semi-annually | | 7/19/2026 | | | 10,000,000 | | | — | | | (310,356 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.477% / Quarterly | | 5.61% / Semi-annually | | 7/19/2027 | | | 130,000,000 | | | — | | | (4,967,706 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.889% / Quarterly | | 7.06% / Semi-annually | | 1/20/2029 | | | 224,000,000 | | | — | | | 126,133 | |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.688% / Quarterly | | 5.72% / Semi-annually | | 7/19/2029 | | | 160,000,000 | | | — | | | (8,176,543 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 2.684% / Quarterly | | 5.72% / Semi-annually | | 7/19/2029 | | | 40,000,000 | | | — | | | (2,035,942 | ) |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 3.123% / Quarterly | | 7.23% / Semi-annually | | 1/20/2031 | | | 155,000,000 | | | — | | | 723,519 | |
MUFG Bank, Ltd. | | Daily Simple SOFR2 + 3.305% / Quarterly | | 7.40% / Semi-annually | | 1/20/2034 | | | 224,000,000 | | | — | | | 2,526,454 | |
TOTAL INTEREST RATE SWAPS | | | | | | | | | | | | $ | (65,967,370 | ) |
See accompanying Notes to Consolidated Financial Statements.
75
Cliffwater Corporate Lending Fund |
Consolidated Schedule of Forward Foreign Currency Exchange Contracts As of March 31, 2024 |
FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS
Currency Purchased | | Counterparty | | Currency Sold | | Settlement Date | | Currency Amount Purchased | | Value at Opening Date of Contract | | Value at March 31, 2024 | | Unrealized Appreciation (Depreciation) |
USD | | State Street | | Australian Dollars | | May 17, 2024 | | 19,197,008 | | $ | 12,559,547 | | $ | 12,527,958 | | $ | (31,589 | ) |
USD | | State Street | | Euro | | July 17, 2024 | | 5,769,723 | | | 6,303,942 | | | 6,254,839 | | | (49,103 | ) |
| | | | | | | | | | | 18,863,489 | | | 18,782,797 | | | (80,692 | ) |
Currency Sold | | Counterparty | | Currency Purchased | | Settlement Date | | Currency Amount Sold | | Value at Opening Date of Contract | | Value at March 31, 2024 | | Unrealized Appreciation (Depreciation) |
Australian Dollars | | State Street | | USD | | April 30, 2024 | | $ | (5,352,054 | ) | | $ | (3,496,872 | ) | | $ | (3,490,992 | ) | | $ | 5,880 | |
Australian Dollars | | State Street | | USD | | May 02, 2024 | | | (3,258,792 | ) | | | (2,144,008 | ) | | | (2,125,743 | ) | | | 18,265 | |
Australian Dollars | | State Street | | USD | | May 17, 2024 | | | (19,197,008 | ) | | | (12,557,339 | ) | | | (12,527,958 | ) | | | 29,381 | |
Australian Dollars | | State Street | | USD | | May 23, 2024 | | | (4,370,351 | ) | | | (2,876,456 | ) | | | (2,852,595 | ) | | | 23,861 | |
Australian Dollars | | State Street | | USD | | June 05, 2024 | | | (2,825,290 | ) | | | (1,845,310 | ) | | | (1,844,663 | ) | | | 647 | |
Australian Dollars | | State Street | | USD | | June 28, 2024 | | | (13,630,436 | ) | | | (8,919,853 | ) | | | (8,903,696 | ) | | | 16,157 | |
British Pound | | State Street | | USD | | April 30, 2024 | | | (18,366,721 | ) | | | (23,210,067 | ) | | | (23,185,869 | ) | | | 24,198 | |
British Pound | | State Street | | USD | | May 09, 2024 | | | (19,329,570 | ) | | | (24,424,265 | ) | | | (24,402,603 | ) | | | 21,662 | |
British Pound | | State Street | | USD | | June 10, 2024 | | | (3,690,559 | ) | | | (4,728,407 | ) | | | (4,659,822 | ) | | | 68,585 | |
British Pound | | State Street | | USD | | June 14, 2024 | | | (5,533,485 | ) | | | (7,058,707 | ) | | | (6,986,906 | ) | | | 71,801 | |
British Pound | | State Street | | USD | | June 28, 2024 | | | (76,973,357 | ) | | | (97,326,652 | ) | | | (97,207,593 | ) | | | 119,059 | |
British Pound | | State Street | | USD | | July 31, 2024 | | | (1,411,586 | ) | | | (1,795,707 | ) | | | (1,783,022 | ) | | | 12,685 | |
British Pound | | State Street | | USD | | August 23, 2024 | | | (871,394 | ) | | | (1,105,856 | ) | | | (1,100,845 | ) | | | 5,011 | |
British Pound | | State Street | | USD | | September 30, 2024 | | | (11,246,895 | ) | | | (14,229,009 | ) | | | (14,211,744 | ) | | | 17,265 | |
Canadian Dollars | | State Street | | USD | | April 30, 2024 | | | (73,546,234 | ) | | | (54,598,558 | ) | | | (54,321,128 | ) | | | 277,430 | |
Canadian Dollars | | State Street | | USD | | May 21, 2024 | | | (649,539 | ) | | | (481,217 | ) | | | (479,903 | ) | | | 1,314 | |
Canadian Dollars | | State Street | | USD | | June 03, 2024 | | | (17,107,257 | ) | | | (12,629,663 | ) | | | (12,641,668 | ) | | | (12,005 | ) |
Canadian Dollars | | State Street | | USD | | June 04, 2024 | | | (2,019,056 | ) | | | (1,490,536 | ) | | | (1,492,035 | ) | | | (1,499 | ) |
Canadian Dollars | | State Street | | USD | | June 11, 2024 | | | (11,475,060 | ) | | | (8,521,063 | ) | | | (8,480,685 | ) | | | 40,378 | |
Canadian Dollars | | State Street | | USD | | June 28, 2024 | | | (43,570,016 | ) | | | (32,147,975 | ) | | | (32,208,299 | ) | | | (60,324 | ) |
Euro | | State Street | | USD | | April 30, 2024 | | | (132,405,240 | ) | | | (143,707,518 | ) | | | (143,036,654 | ) | | | 670,864 | |
Euro | | State Street | | USD | | May 09, 2024 | | | (3,634,681 | ) | | | (3,934,215 | ) | | | (3,927,945 | ) | | | 6,270 | |
Euro | | State Street | | USD | | May 31, 2024 | | | (11,745,804 | ) | | | (12,782,371 | ) | | | (12,705,474 | ) | | | 76,897 | |
Euro | | State Street | | USD | | June 04, 2024 | | | (3,399,429 | ) | | | (3,711,802 | ) | | | (3,677,778 | ) | | | 34,024 | |
Euro | | State Street | | USD | | June 11, 2024 | | | (2,782,781 | ) | | | (3,051,876 | ) | | | (3,011,505 | ) | | | 40,371 | |
Euro | | State Street | | USD | | June 13, 2024 | | | (30,213,401 | ) | | | (33,163,317 | ) | | | (32,699,406 | ) | | | 463,911 | |
Euro | | State Street | | USD | | June 17, 2024 | | | (15,115,943 | ) | | | (16,517,418 | ) | | | (16,362,398 | ) | | | 155,020 | |
Euro | | State Street | | USD | | June 18, 2024 | | | (30,000,000 | ) | | | (32,773,500 | ) | | | (32,475,124 | ) | | | 298,376 | |
Euro | | State Street | | USD | | June 28, 2024 | | | (119,562,123 | ) | | | (129,901,855 | ) | | | (129,507,711 | ) | | | 394,144 | |
Euro | | State Street | | USD | | July 17, 2024 | | | (10,443,688 | ) | | | (11,404,221 | ) | | | (11,321,789 | ) | | | 82,432 | |
Euro | | State Street | | USD | | July 31, 2024 | | | (9,654,039 | ) | | | (10,550,127 | ) | | | (10,472,130 | ) | | | 77,997 | |
New Zealand Dollar | | State Street | | USD | | June 27, 2024 | | | (6,358,694 | ) | | | (3,820,812 | ) | | | (3,798,934 | ) | | | 21,878 | |
Norwegian Krone | | Marlin Equity Partners | | USD | | February 14, 2025 | | | (13,125,000 | ) | | | (1,252,983 | ) | | | (1,217,289 | ) | | | 35,694 | |
Swedish Krona | | Marlin Equity Partners | | USD | | August 23, 2024 | | | (11,250,000 | ) | | | (1,279,529 | ) | | | (1,057,802 | ) | | | 221,727 | |
| | | | | | | | | | | | | (723,439,064 | ) | | | (720,179,708 | ) | | | 3,259,356 | |
TOTAL FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS | | | $ | (704,575,575 | ) | | $ | (701,396,911 | ) | | $ | 3,178,664 | |
USD – U.S. Dollar
See accompanying Notes to Consolidated Financial Statements.
76
Cliffwater Corporate Lending Fund |
Consolidated Summary of Investments (Unaudited) As of March 31, 2024 |
Security Type/Sector | | |
Senior Secured Loans | | | |
Technology | | 19.3 | % |
Industrials | | 15.7 | % |
Health Care | | 13.6 | % |
Financials | | 12.4 | % |
Consumer Discretionary | | 6.5 | % |
Communications | | 2.8 | % |
Business Services | | 2.4 | % |
Materials | | 2.4 | % |
Consumer Staples | | 0.9 | % |
Real Estate | | 0.9 | % |
Energy | | 0.6 | % |
Utilities | | 0.1 | % |
Total Senior Secured Loans | | 77.9 | % |
Private Investment Vehicles | | | |
Private Collateralized Loan Obligations | | 19.3 | % |
Non-Listed Business Development Companies | | 13.5 | % |
Investment Partnerships | | 4.5 | % |
Special Purpose Vehicle for Senior Secured Loans | | 0.7 | % |
Joint Ventures | | 0.5 | % |
Special Purpose Vehicle for Preferred Equity | | 0.5 | % |
Special Purpose Vehicle for Common Equity | | 0.1 | % |
Special Purpose Vehicle for Common and Preferred Equity | | 0.1 | % |
Private Equity | | 0.1 | % |
Special Purpose Vehicle for Subordinated Debt | | 0.1 | % |
Total Private Investment Vehicles | | 39.6 | % |
Collateralized Loan Obligations | | 0.9 | % |
Preferred Stocks | | | |
Health Care | | 0.2 | % |
Technology | | 0.2 | % |
Industrials | | 0.1 | % |
Consumer Discretionary | | 0.0 | % |
Energy | | 0.0 | % |
Total Preferred Stocks | | 0.5 | % |
Common Stocks | | | |
Financials | | 0.3 | % |
Health Care | | 0.1 | % |
Business Services | | 0.0 | % |
Consumer Discretionary | | 0.0 | % |
Consumer Staples | | 0.0 | % |
Industrials | | 0.0 | % |
Materials | | 0.0 | % |
Technology | | 0.0 | % |
Total Common Stocks | | 0.4 | % |
See accompanying Notes to Consolidated Financial Statements.
77
Cliffwater Corporate Lending Fund |
Consolidated Summary of Investments (Unaudited) As of March 31, 2024 (Continued) |
Security Type/Sector | | |
Subordinated Debt | | | |
Financials | | 0.1 | % |
Health Care | | 0.0 | % |
Materials | | 0.0 | % |
Technology | | 0.0 | % |
Total Subordinated Debt | | 0.1 | % |
Warrants | | | |
Energy | | 0.0 | % |
Health Care | | 0.0 | % |
Technology | | 0.0 | % |
Total Warrants | | 0.0 | % |
Short-Term | | 2.4 | % |
Total Investments | | 121.8 | % |
Senior Notes | | (17.6 | )% |
Liabilites Less Other Assets | | (4.2 | )% |
Net Assets | | 100.0 | % |
See accompanying Notes to Consolidated Financial Statements.
78
Cliffwater Corporate Lending Fund |
Consolidated Statement of Assets and Liabilities March 31, 2024 |
Assets: | | | |
Investments in unaffiliated securities, at value (cost $21,478,474,318)(a) | | $ | 21,686,707,236 |
Investments in affiliated securities, at value (cost $91,270,191) | | | 92,119,317 |
Foreign currency, at value (cost $703,362) | | | 782,530 |
Unrealized appreciation on forward foreign currency exchange contracts | | | 3,333,184 |
Cash | | | 340,965,591 |
Cash collateral for swap contracts | | | 119,970,000 |
Receivables: | | | |
Investment securities sold | | | 14,630,160 |
Fund shares sold | | | 371,371,449 |
Dividends and interest | | | 197,514,522 |
Due from custodian | | | 101,297 |
Prepaid expenses | | | 564,170 |
Prepaid underlying loan expense | | | 4,067,593 |
Prepaid commitment fees on secured credit facility | | | 7,152,235 |
Total assets | | | 22,839,279,283 |
| | | |
Liabilities: | | | |
Reverse repurchase agreements, at value (proceeds $4,320,000) | | | 4,320,000 |
Unrealized depreciation on forward foreign currency exchange contracts | | | 154,520 |
Unrealized depreciation on swap contracts | | | 65,967,370 |
Due to counterparty | | | 26,393,006 |
Payables: | | | |
Senior notes (Net of deferred offering cost of $15,587,336) (Note 2) | | | 3,143,445,294 |
Secured credit facility (Note 2) | | | 1,175,000,000 |
Dividend payable | | | 420,009,390 |
Line of credit facility waiver of fees | | | 1,447,327 |
Investment securities purchased | | | 63,553,445 |
Deferred tax liability | | | 2,696,998 |
Interest on senior notes | | | 36,149,429 |
Interest on secured credit facility | | | 13,241,947 |
Interest on reverse repurchase agreements | | | 9,481 |
Investment Management fees | | | 3,411,798 |
Audit fees | | | 1,014,120 |
Fund administration fees | | | 1,191,901 |
Legal fees | | | 60,385 |
Custody fees | | | 1,349,714 |
Trustees’ fees and expenses | | | 37,645 |
Transfer agency fees and expenses | | | 327,152 |
Sub transfer agency fees and expenses | | | 1,170,861 |
Swap interest | | | 2,659,931 |
Other accrued expenses | | | 2,726,755 |
Total liabilities | | | 4,966,338,469 |
| | | |
Net Assets | | $ | 17,872,940,814 |
| | | |
Commitments and Contingencies (Note 2) | | | |
Components of Net Assets: | | | |
Paid-in capital (par value of $0.001 per share with an unlimited number of shares authorized) | | $ | 17,849,139,260 |
Total distributable earnings | | | 23,801,554 |
Net Assets | | $ | 17,872,940,814 |
| | | |
Class I Shares: | | | |
Net assets applicable to shares outstanding | | $ | 17,872,940,814 |
Shares of beneficial interest issued and outstanding | | | 1,693,479,127 |
Net asset value, offering, and redemption price per share | | | 10.55 |
See accompanying Notes to Consolidated Financial Statements.
79
Cliffwater Corporate Lending Fund |
Consolidated Statement of Operations |
| | For the Year Ended March 31, 2024 |
Investment Income: | | | | |
Interest from unaffiliated investments (net of withholding taxes of $1,134,192) | | $ | 1,372,965,303 | |
PIK Interest | | | 28,033,585 | |
Dividends from unaffiliated investments | | | 16,432,016 | |
Distributions from affiliated private investment vehicles | | | 9,377,452 | |
Distributions from unaffiliated private investment vehicles | | | 554,687,782 | |
Miscellaneous income | | | 269,509 | |
Total investment income | | | 1,981,765,647 | |
| | | | |
Expenses: | | | | |
Investment management fees | | | 139,262,016 | |
Interest on secured credit facility | | | 117,211,027 | |
Interest on reverse repurchase agreements | | | 296,941 | |
Interest on senior notes | | | 137,226,369 | |
Interest on swap contracts | | | 50,295,279 | |
Amortization of origination fees | | | 1,546,730 | |
Amortization of offering costs on notes | | | 2,978,524 | |
Legal fees | | | 1,077,449 | |
Fund administration fees | | | 5,035,070 | |
Fund accounting fees | | | 1,938 | |
Registration fees | | | 1,000,163 | |
Transfer agent fees and expenses | | | 1,805,843 | |
Sub transfer agent fees and expenses | | | 6,881,297 | |
Custody fees | | | 1,752,976 | |
Audit fees | | | 1,254,451 | |
Trustees’ fees and expenses | | | 375,145 | |
Shareholder reporting fees | | | 1,266,894 | |
Chief Compliance Officer fees | | | 108,173 | |
Insurance fees | | | 101,595 | |
Commitment fees on secured credit facility | | | 2,444,787 | |
Miscellaneous expenses | | | 4,833,066 | |
Total fees and expenses | | | 476,755,733 | |
Net investment income | | | 1,505,009,914 | |
| | | | |
Realized and Unrealized Gain (Loss): | | | | |
Net realized gain (loss) on: | | | | |
Investments | | | (32,553,164 | ) |
Forward foreign currency exchange contracts | | | 7,163,563 | |
Foreign currency transactions | | | 1,418,715 | |
Net realized loss | | | (23,970,886 | ) |
Net change in unrealized appreciation/depreciation on: | | | | |
Investments in unaffiliated issuers | | | 252,723,613 | |
Investments in affiliated issuers | | | 6,339,191 | |
Forward foreign currency exchange contracts | | | 2,391,390 | |
Foreign currency translations | | | (1,567,781 | ) |
Deferred tax expense | | | (1,275,856 | ) |
Net change in unrealized appreciation/(depreciation), net of deferred taxes | | | 258,610,557 | |
Net realized and unrealized gain (loss) | | | 234,639,671 | |
| | | | |
Net Increase in Net Assets from Operations | | $ | 1,739,649,585 | |
See accompanying Notes to Consolidated Financial Statements.
80
Cliffwater Corporate Lending Fund |
Consolidated Statements of Changes in Net Assets |
| | For the Year Ended March 31, 2024 | | For the Year Ended March 31, 2023 |
Net Increase in Net Assets from: | | | | | | | | |
Operations: | | | | | | | | |
Net investment income | | $ | 1,505,009,914 | | | $ | 752,696,412 | |
Net realized gain/(loss) on investments, forward foreign currency exchange contracts and foreign currency transactions | | | (23,970,886 | ) | | | 3,977,288 | |
Net change in unrealized appreciation/(depreciation) on investments, forward foreign currency exchange contracts, foreign currency translations and deferred taxes | | | 258,610,557 | | | | (121,468,689 | ) |
Net increase in net assets resulting from operations | | | 1,739,649,585 | | | | 635,205,011 | |
| | | | | | | | |
Distributions to shareholders: | | | | | | | | |
Distributions: | | | | | | | | |
Class I | | | (1,862,584,452 | ) | | | (565,713,472 | ) |
From return of capital: | | | | | | | | |
Class I | | | (49,232,580 | ) | | | (122,545,406 | ) |
Total | | | (1,911,817,032 | ) | | | (688,258,878 | ) |
| | | | | | | | |
Capital Transactions: | | | | | | | | |
Proceeds from shares sold: | | | | | | | | |
Class I | | | 8,031,814,601 | | | | 5,201,847,669 | |
Reinvestment of distributions: | | | | | | | | |
Class I | | | 426,760,494 | | | | 233,479,444 | |
Cost of shares repurchased: | | | | | | | | |
Class I | | | (1,490,371,992 | ) | | | (1,048,151,552 | ) |
Net increase in net assets from capital transactions | | | 6,968,203,103 | | | | 4,387,175,561 | |
| | | | | | | | |
Net increase in net assets | | | 6,796,035,656 | | | | 4,334,121,694 | |
| | | | | | | | |
Net Assets: | | | | | | | | |
Beginning of period | | | 11,076,905,158 | | | | 6,742,783,464 | |
End of period | | $ | 17,872,940,814 | | | $ | 11,076,905,158 | |
| | | | | | | | |
Capital Share Transactions: | | | | | | | | |
Shares sold: | | | | | | | | |
Class I | | | 754,704,052 | | | | 490,074,099 | |
Shares issued in reinvestment of distributions: | | | | | | | | |
Class I | | | 40,679,215 | | | | 22,278,048 | |
Shares redeemed: | | | | | | | | |
Class I | | | (140,210,695 | ) | | | (98,700,669 | ) |
Net increase in capital shares outstanding | | | 655,172,572 | | | | 413,651,478 | |
See accompanying Notes to Consolidated Financial Statements.
81
Cliffwater Corporate Lending Fund |
Consolidated Statement of Cash Flows For the Year Ended March 31, 2024 |
Cash flows provided by (used in) operating activities: | | | | |
Net increase in net assets from operations | | $ | 1,739,649,585 | |
Adjustments to reconcile net increase in net assets from operations to net cash provided by (used in) operating activities: | | | | |
Purchases of investments, net of unfunded commitments | | | (12,238,216,383 | ) |
Sales of investments | | | 5,501,214,209 | |
Net accretion on investments | | | (30,635,949 | ) |
Net realized gain on investments | | | 32,553,164 | |
Net realized gain on paydowns | | | (20,681,751 | ) |
Net change in unrealized (appreciation)/depreciation | | | (259,062,804 | ) |
Return of capital distributions received | | | 446,667,423 | |
Original issue discount and amendment fees | | | (7,880,548 | ) |
PIK interest | | | (28,033,585 | ) |
Net change in deferred tax liability | | | 1,275,856 | |
Change in short-term investments, net | | | (348,588,534 | ) |
(Increase)/Decrease in assets: | | | | |
Foreign currency | | | 991,679 | |
Investment securities sold | | | 4,363,046 | |
Dividends and interest | | | (50,795,982 | ) |
Due from custodian | | | (101,297 | ) |
Swap interest | | | 5,618,413 | |
Prepaid expenses | | | 2,623,885 | |
Prepaid underlying loan expense | | | (4,067,593 | ) |
Prepaid commitment fees on secured credit facility | | | 3,948,645 | |
Increase/(Decrease) in liabilities: | | | | |
Due to counterparty | | | 26,393,006 | |
Investment securities purchased | | | 58,909,730 | |
Unfunded loan commitments | | | (1,219,116,687 | ) |
Investment management fees | | | 1,006,467 | |
Interest on reverse repurchase agreements | | | 2,314 | |
Interest on secured credit facility | | | 9,490,703 | |
Interest on senior notes | | | 21,895,583 | |
Audit fees | | | 564,642 | |
Legal fees | | | (348,411 | ) |
Fund administration fees | | | 1,028,831 | |
Trustees’ fees and expenses | | | 37,645 | |
Custody fees | | | (347,681 | ) |
Transfer Agency fees and expenses | | | 161,766 | |
Chief Compliance Officer fees | | | (10,417 | ) |
Other accrued expenses | | | 106,742 | |
Net cash used in operating activities | | | (6,349,384,288 | ) |
See accompanying Notes to Consolidated Financial Statements.
82
Cliffwater Corporate Lending Fund |
Consolidated Statement of Cash Flows For the Year Ended March 31, 2024 (Continued) |
Cash flows provided by (used in) financing activities: | | | | |
Proceeds from shares sold, net of receivable for fund shares sold | | $ | 7,673,763,450 | |
Cost of shares repurchased | | | (1,490,371,992 | ) |
Distributions paid to shareholders, net of reinvestments | | | (1,485,056,538 | ) |
Dividends payable | | | 420,009,390 | |
Proceeds from reverse repurchase agreements | | | 16,920,000 | |
Payments made on reverse repurchase agreements | | | (16,470,000 | ) |
Proceeds from secured credit facility (see note 2) | | | 1,363,000,000 | |
Payments on secured credit facility (see note 2) | | | (1,020,000,000 | ) |
Payments on term loan (see note 2) | | | (100,000,000 | ) |
Proceeds from senior notes | | | 1,360,000,000 | |
Net cash provided by financing activities | | | 6,721,794,310 | |
| | | | |
Net increase in cash and restricted cash | | | 372,410,022 | |
| | | | |
Cash and restricted cash | | | | |
Cash and restricted cash, beginning of year | | | 88,525,569 | |
Cash and restricted cash, end of year* | | $ | 460,935,591 | |
See accompanying Notes to Consolidated Financial Statements.
83
Cliffwater Corporate Lending Fund |
Consolidated Financial Highlights Class I |
Per share operating performance.
For a capital share outstanding throughout each period.
| | For the Year Ended March 31, 2024 | | For the Year Ended March 31, 2023 | | For the Period January 1, 2022 through March 31, 2022** | | For the Year Ended December 31, 2021 | | For the Year Ended December 31, 2020 | | For the Period March 6, 2019* through December 31, 2019 |
Net asset value, beginning of period | | $ | 10.67 | | | $ | 10.79 | | | $ | 10.60 | | | $ | 10.35 | | | $ | 10.15 | | | $ | 10.00 | |
Income from Investment Operations: | | | | | | | | | | | | | | | | | | | | | | | | |
Net investment income1 | | | 1.15 | | | | 0.87 | | | | 0.16 | | | | 0.72 | | | | 0.72 | | | | 0.34 | |
Net realized and unrealized gain (loss) on investments2 | | | 0.18 | | | | (0.15 | ) | | | 0.03 | | | | 0.27 | | | | 0.19 | | | | (0.04 | ) |
Total income from investment operations | | | 1.33 | | | | 0.72 | | | | 0.19 | | | | 0.99 | | | | 0.91 | | | | 0.30 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Less Distributions to shareholders: | | | | | | | | | | | | | | | | | | | | | | | | |
From net investment income | | | (1.41 | ) | | | (0.69 | ) | | | — | | | | (0.62 | ) | | | (0.62 | ) | | | (0.15 | ) |
From return of capital | | | (0.04 | ) | | | (0.15 | ) | | | — | | | | (0.10 | ) | | | (0.09 | ) | | | — | |
From net realized gain | | | — | | | | — | | | | — | | | | (0.02 | ) | | | —3 | | | | —3 | |
Total Distributions to shareholders | | | (1.45 | ) | | | (0.84 | ) | | | — | | | | (0.74 | ) | | | (0.71 | ) | | | (0.15 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net asset value, end of period | | $ | 10.55 | | | $ | 10.67 | | | $ | 10.79 | | | $ | 10.60 | | | $ | 10.35 | | | $ | 10.15 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total return4 | | | 13.34 | % | | | 7.06 | % | | | 1.79 | %5 | | | 10.38 | % | | | 9.25 | % | | | 3.05 | %5 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratios and Supplemental Data: | | | | | | | | | | | | | | | | | | | | | | | | |
Net assets, end of period (in thousands) | | $ | 17,872,941 | | | $ | 11,076,905 | | | $ | 6,742,783 | | | $ | 4,729,648 | | | $ | 744,892 | | | $ | 268,536 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of expenses to average net assets (excluding interest expense)7: | | | | | | | | | | | | | | | | | | | | | | | | |
Before fees waived and deferred tax expense | | | 1.20 | % | | | 1.23 | % | | | 1.28 | %6 | | | 1.32 | % | | | 1.80 | % | | | 2.25 | %6 |
After fees waived | | | 1.20 | % | | | 1.23 | % | | | 1.28 | %6 | | | 1.32 | % | | | 1.80 | % | | | 1.78 | %6 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of expenses to average net assets (including interest expense)7: | | | | | | | | | | | | | | | | | | | | | | | | |
Before fees waived | | | 3.42 | % | | | 2.95 | % | | | 1.79 | %6 | | | 1.94 | % | | | 2.43 | % | | | 2.28 | %6 |
After fees waived | | | 3.42 | % | | | 2.95 | % | | | 1.79 | %6 | | | 1.94 | % | | | 2.43 | % | | | 1.81 | %6 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of net investment income to average net assets (including interest expense)7: | | | | | | | | | | | | | | | | | | | | | | | | |
Before fees waived | | | 10.81 | % | | | 8.23 | % | | | 6.24 | %6 | | | 6.74 | % | | | 7.04 | % | | | 3.55 | %6 |
After fees waived | | | 10.81 | % | | | 8.23 | % | | | 6.24 | %6 | | | 6.74 | % | | | 7.04 | % | | | 4.02 | %6 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio turnover rate | | | 31 | % | | | 26 | % | | | 16 | %5 | | | 29 | % | | | 29 | % | | | 15 | %5 |
See accompanying Notes to Consolidated Financial Statements.
84
Cliffwater Corporate Lending Fund |
Consolidated Financial Highlights Class I (Continued) |
Supplemental Expense Ratios | | For the Year Ended March 31, 2024 | | For the Year Ended March 31, 2023 | | For the Period January 1, 2022 through March 31, 2022** | | For the Year Ended December 31, 2021 | | For the Year Ended December 31, 2020 | | For the Period March 6, 2019* through December 31, 2019 |
Ratio of expenses to average net assets (excluding interest expense)7: | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred tax expense | | | 0.01 | % | | | 0.01 | % | | | — | % | | | — | % | | | — | % | | | — | % |
With fees waived, after taxes | | | 1.21 | % | | | 1.24 | % | | | 1.28 | % | | | 1.32 | % | | | 1.80 | % | | | 1.78 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Senior Securities | | | | | | | | | | | | | | | | | | | | | | | | |
Total Amount Outstanding | | | | | | | | | | | | | | | | | | | | | | | | |
Reverse Repurchase Agreements | | $ | 4,320,000 | | | $ | 3,870,000 | | | $ | 6,255,000 | | | $ | 6,833,000 | | | $ | 12,557,000 | | | $ | 6,034,000 | |
Secured Borrowings | | | — | | | | — | | | | 204,168,415 | | | | 249,990,230 | | | | — | | | | — | |
Senior Credit Facility | | | 1,175,000,000 | | | | 932,000,000 | | | | 607,000,000 | | | | 1,195,000,000 | | | | 190,000,000 | | | | — | |
Senior Notes | | | 3,225,000,000 | | | | 1,865,000,000 | | | | 650,000,000 | | | | — | | | | — | | | | — | |
Asset Coverage Per $1,000 of Borrowings | | | | | | | | | | | | | | | | | | | | | | | | |
Reverse Repurchase Agreements | | | 4,138,255 | | | | 2,863,249 | | | | 1,078,983 | | | | 693,179 | | | | 60,321 | | | | 45,504 | |
Secured Borrowings | | | — | | | | — | | | | 34,026 | | | | 19,919 | | | | — | | | | — | |
Senior Credit Facility | | | 16,211 | | | | 12,885 | | | | 12,108 | | | | 4,958 | | | | 4,916 | | | | — | |
Senior Notes | | | 6,517 | | | | 6,920 | | | | 11,376 | | | | — | | | | — | | | | — | |
See accompanying Notes to Consolidated Financial Statements.
85
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 |
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 March 31, 2024.
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; (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 Subsidiaries
Each Subsidiary was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The Consolidated Schedule of Investments, Statement of Assets and Liabilities, Statement of Operations, Statements of Changes in Net Assets, Statement of Cash Flows and Financial Highlights of the Fund includes the accounts of each subsidiary. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. A list of the subsidiaries are as follows as of March 31, 2024:
Subsidiary | | Date of Formation | | Net Assets of Subsidiary | | Percentage of Funds Total Net Assets |
CCLF SPV LLC (“CCLF SPV”) | | February 3, 2020 | | $ | 4,189,401,097 | | 23.44 | % |
MCCW Holdings, LLC (“CCLF MCCW”) | | April 15, 2021 | | | 357,308,598 | | 2.00 | % |
CCLF Holdings LLC (“CCLF HOLD”) | | May 25, 2021 | | | 22,965,589 | | 0.13 | % |
CCLF Holdings (D1) LLC (“CCLF HOLD (D1)”) | | July 26, 2021 | | | 15,410,121 | | 0.09 | % |
CCLF Holdings (D2) LLC (“CCLF HOLD (D2)”) | | July 26, 2021 | | | 1,434,110,030 | | 8.02 | % |
CCLF Holdings (D3) LLC (“CCLF HOLD (D3)”) | | March 16, 2022 | | | 13,089,394 | | 0.07 | % |
KCLF Holdings LLC (“KCLF Holdings”) | | June 14, 2022 | | | 184,918,049 | | 1.03 | % |
1585 Koala Holdings, LLC (“Koala Holdings”) | | July 25, 2022 | | | 66,732,941 | | 0.37 | % |
86
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
1. Organization (continued)
Subsidiary | | Date of Formation | | Net Assets of Subsidiary | | Percentage of Funds Total Net Assets |
CW Point LLC (“CW Point”) | | February 1, 2023 | | $ | 139,208,600 | | 0.78 | % |
CCLF Holdings (D6) LLC (“CCLF HOLD (D6)”) | | February 8, 2023 | | | — | | 0.00 | % |
CCLF-B SPV LLC (“CCLF-B SPV”) | | February 17, 2023 | | | 6,582,314 | | 0.04 | % |
CCLF Holdings (D11) LLC (“CCLF HOLD (D11)”) | | March 31, 2023 | | | 20,225,691 | | 0.11 | % |
CCLF Holdings (D13) LLC (“CCLF HOLD (D13)”) | | May 4, 2023 | | | 24,199,273 | | 0.14 | % |
Fivemile River Funding LLC (“Fivemile River Funding”) | | May 8, 2023 | | | 4,194,666 | | 0.02 | % |
Madison Avenue SPV LLC (“Madison Avenue SPV”) | | May 12, 2023 | | | 19,475,371 | | 0.11 | % |
CCLF Holdings (D16) LLC (“CCLF HOLD (D16)”) | | May 12, 2023 | | | 17,602,653 | | 0.10 | % |
CCLF Holdings (D7) LLC (“CCLF HOLD (D7)”) | | July 7, 2023 | | | 401,257,079 | | 2.25 | % |
Madison Avenue CLO SPV LLC (“Madison Avenue CLO”) | | July 13, 2023 | | | 28,458,298 | | 0.16 | % |
CCLF Holdings (D18) LLC (“CCLF HOLD (D18)”) | | August 1, 2023 | | | 27,539,936 | | 0.15 | % |
CCLF Holdings (D20) LLC (“CCLF HOLD (D20)”) | | August 10, 2023 | | | 7,289,023 | | 0.04 | % |
KCLF Holdings II LLC (“KCLF Holdings II”) | | September 26, 2023 | | | 190,289,885 | | 1.06 | % |
CCLF Holdings (D23) LLC (“CCLF HOLD (D23)”) | | September 26, 2023 | | | 23,884,553 | | 0.13 | % |
Steamboat SPV LLC (“Steamboat SPV”) | | October 25, 2023 | | | 299,982,239 | | 1.68 | % |
CCLF Holdings (D26) LLC (“CCLF HOLD (D26)”) | | October 25, 2023 | | | 22,753,688 | | 0.13 | % |
CCLF Holdings (D27) LLC (“CCLF HOLD (D27)”) | | October 26, 2023 | | | 58,639,349 | | 0.33 | % |
CCLF Holdings (D30) LLC (“CCLF HOLD (D30)”) | | November 9, 2023 | | | 790,699 | | 0.00 | % |
CCLF Holdings (D32) LLC (“CCLF HOLD (D32)”) | | November 9, 2023 | | | 8,026,286 | | 0.04 | % |
CCLF Holdings (D34) LLC (“CCLF HOLD (D34)”) | | February 20, 2024 | | | 13,535,141 | | 0.08 | % |
Total | | | | $ | 7,597,870,563 | | | |
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.
Investment Transactions and Related Investment Income
Investment transactions are accounted for on a trade-date basis. However, for daily net asset value (“NAV”) determination, portfolio securities transactions are reflected no later than in the first calculation on the first business day following trade date. Interest income is recognized on an accrual basis and includes, where applicable, the amortization of premium, accretion of discount and loan origination fees using the effective interest method over the respective term of the loan. Upon the prepayment of a loan or security, any unamortized loan origination fees, original issue discount and market discount are recorded as interest income. The Fund records prepayment premiums as interest income when it receives such amounts. Equalization interest on private investment vehicles are interest payments made to existing shareholders of closed-end vehicles when investing in a later close and are expensed as incurred.
87
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Interest income from investments in the “equity” class of collateralized loan obligation (“CLO”) funds will be recorded based upon an estimate of an effective yield to expected maturity utilizing assumed cash flows in accordance with FASB ASC 325-40, Beneficial Interests in Securitized Financial Assets. Effective yields for the CLO equity positions are updated generally once a quarter or on a transaction such as an add-on purchase, refinancing or reset. The estimated yield and investment cost may ultimately not be realized.
Realized gains and losses on investment transactions are determined using cost calculated on a specific identification basis. Paydown gains and losses are recorded as an adjustment to interest income in the Consolidated Statements of Operations. Some or all of the interest payments of a loan or preferred equity may be structured in the form of PIK, which accrues to cost and principal on a current basis but is generally not paid in cash until maturity or some other determined payment date. Interest payments structured in the form of PIK are subject to the risk that a borrower could default when actual cash interest or principal payments are due. Dividends are recorded on the ex-dividend date. Distributions from private investments that represent returns of capital in excess of cumulative profits and losses are credited to investment cost rather than investment income.
Federal Income Taxes
The Fund intends to continue to qualify as a “regulated investment company” under Subchapter M of the Internal Revenue Code of 1986, as amended. 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 March 31, 2024.
The Fund’s policy is to classify interest and penalties associated with underpayment of federal and state income taxes as an income tax expense on the Consolidated Statement of Operations. For the year ended March 31, 2024, the Fund did not have interest or penalties associated with underpayment of income taxes.
CCLF SPV, CCLF MCCW, CCLF HOLD (D1), CCLF HOLD (D2), KCLF Holdings, Koala Holdings, CW Point, CCLF HOLD (D6), CCLF HOLD (D11), CCLF HOLD (D13), Fivemile River Funding, CCLF HOLD (D7), Madison Avenue SPV, Madison Avenue CLO, KCLF Holdings II, CCLF HOLD (D27), CCLF HOLD (D23), CCLF HOLD (D16), CCLF HOLD (D20), CCLF HOLD (D26), CCLF HOLD (D32), CCLF HOLD (D34), Steamboat SPV, and CCLF-B SPV, are disregarded entities for income tax purposes. CCLF HOLD, CCLF HOLD (D3), CCLF HOLD (D18), and CCLF HOLD (D30) are limited liability companies that have elected to be taxed as corporations and are 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.
Distributions to Shareholders
Distributions are paid at least quarterly on the Shares in amounts representing substantially all of the Fund’s net investment income, if any, earned each year. The Fund determines annually whether to distribute any net realized long-term capital gains in excess of net realized short-term capital losses (including capital loss carryover); however, it may distribute any excess annually to its shareholders.
The exact amount of distributable income for each fiscal year can only be determined at the end of the Fund’s fiscal year, March 31. Under Section 19 of the Investment Company Act, the Fund is required to disclose the sources of certain distributions to shareholders. The estimated distribution composition may vary from quarter to quarter because it may be materially impacted by future income, expenses and realized gains and losses on securities and fluctuations in the value of the currencies in which Fund assets are denominated.
88
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Cash and Cash Equivalents
Cash and cash equivalents consist of cash, short-term investments, bank deposits, and collateral for derivative positions which are readily convertible into cash and have an original maturity of three months or less. State Street Bank and Trust Company serves as the Fund’s custodian. Cash and cash equivalents are subject to credit risk to the extent those balances exceed applicable Securities Investor Protection Corporations or Federal Deposit Insurance Corporation limitations.
Cash and Investments, at value on the Consolidated Statement of Assets and Liabilities can include deposits in money market funds, which are classified as Level 1 assets. As of March 31, 2024, the Fund held cash of $320,783,962, $426,945,600 in a short-term money market fund, $20,181,629 in bank deposits, and $119,970,000 in collateral for swap contracts.
Foreign Currency Translation
The Fund’s records are maintained in U.S. dollars. The value of securities, currencies and other assets and liabilities denominated in currencies other than U.S. dollars are translated into U.S. dollars based upon foreign exchange rates prevailing at the end of the reporting period. The currencies are translated into U.S. dollars by using the exchange rates quoted at the close of the London Stock Exchange prior to when the Fund’s NAV is next determined. Purchases and sales of investment securities, income and expenses are translated on the respective dates of such transactions.
The Fund does not isolate that portion of their net realized and unrealized gains and losses on investments resulting from changes in foreign exchange rates from the impact arising from changes in market prices. Such fluctuations are included with net realized and unrealized gain or loss from investments and foreign currency.
Net realized foreign currency transaction gains and losses arise from sales of foreign currencies, currency gains or losses realized between the trade and settlement dates on securities transactions, and the differences between the amounts of dividends, interest, and foreign withholding taxes recorded on the Fund’s books and the U.S. dollar equivalent of the amounts actually received or paid. Net unrealized foreign currency translation gains and losses arise from changes in the value of assets and liabilities, other than investments in securities, resulting from changes in the exchange rates.
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 March 31, 2024, the Fund had two outstanding forward currency contracts purchased long and thirty-four outstanding forward currency contracts sold short, with total notional value of $24,966,731 and $(734,115,483), respectively.
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. Pursuant to ASC Topic 815, Derivatives and Hedging, the Fund uses interest rate swaps to hedge its fixed rate debt. The Fund designated the interest rate swaps as the hedging instruments in effective hedge accounting relationships, and therefore the periodic payments are recognized as interest on swap contracts in the Consolidated Statement of Operations. Depending on the nature of the balance at period end, the fair value of the interest rate swaps are either included as a derivative asset or derivative liability on the Fund’s consolidated statement of assets and liabilities. The change in fair value of the interest rate swaps is offset by a change in the carrying value of the fixed rate debt. Any amounts paid to the counterparties to cover collateral obligations under the terms of the interest rate swap agreements are included in cash deposited with brokers on the Fund’s Consolidated Statement of Assets and Liabilities. The risk of loss under a swap contract may exceed the amount recorded as an asset or a liability. As of March 31, 2024, the Fund had twenty-four outstanding interest rate swap contracts with total notional value of $3,525,000,000.
89
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
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.
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. Commitment fees are processed as income when received and are part of the interest income in the Consolidated Statement of Operations. As of March 31, 2024, the Fund received $3,494,729 in commitment fees. As of March 31, 2024, the Fund had the following unfunded loan commitments as noted in the Consolidated Schedule of Investments with a total principal amount, fair value and net unrealized gain (loss) of $3,161,930,664, $3,110,361,833, and $(8,285,213), respectively.
Borrower | | Type | | Principal Amount |
123Dentist, Inc. | | Delayed Draw | | $ | 3,873,612 |
1364720 B.C. LTD | | Delayed Draw | | | 5,000,000 |
1364720 B.C. LTD | | Revolver | | | 2,000,000 |
3 Step Sports LLC | | Delayed Draw | | | 3,476,462 |
3 Step Sports LLC | | Revolver | | | 473,684 |
A1 Garage Equity, LLC | | Delayed Draw | | | 1,069,848 |
A1 Garage Equity, LLC | | Revolver | | | 1,515,152 |
AAH Topco, LLC | | Delayed Draw | | | 23,442,772 |
90
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
AAH Topco, LLC | | Revolver | | $ | 423,729 |
AB Centers Acquisition Corporation | | Delayed Draw | | | 1,704,217 |
AB Centers Acquisition Corporation | | Revolver | | | 1,420,181 |
Abracon Group Holdings, LLC | | Delayed Draw | | | 2,857,067 |
Accession Risk Management Group | | Delayed Draw | | | 2,792,857 |
Acclaim Midco, LLC | | Delayed Draw | | | 3,589,744 |
Acclaim Midco, LLC | | Revolver | | | 1,435,897 |
Accuserve Solutions, Inc. | | Delayed Draw | | | 40,280,540 |
Accuserve Solutions, Inc. | | Revolver | | | 1,647,727 |
ACI Group Holdings, Inc. | | Delayed Draw | | | 1,464,619 |
Acquia, Inc. | | Revolver | | | 20,600 |
ACS Celsius Merger | | Delayed Draw | | | 1,424,769 |
ACS Celsius Merger | | Revolver | | | 262,183 |
Advantage HCS LLC | | Revolver | | | 7,500,000 |
Advantek, LLC | | Delayed Draw | | | 1,631,196 |
Advocate RCM Acquisitions | | Revolver | | | 521,000 |
Affinipay Midco, LLC | | Revolver | | | 2,209,945 |
Afiniti, Inc. | | First Lien Term Loan | | | 14,731 |
Afiniti, Inc. | | First Lien Term Loan | | | 36,385 |
AG-Twin Brook Communication Services | | First Lien Term Loan | | | 109,257 |
AG-Twin Brook Healthcare | | Delayed Draw | | | 46,000,000 |
AG-Twin Brook Healthcare | | First Lien Term Loan | | | 617,143 |
AI Fire Buyer, Inc. | | Delayed Draw | | | 1,958,250 |
Air Comm Corporation, LLC | | Revolver | | | 1,182,590 |
Air Comm Corporation, LLC | | Revolver | | | 2,439,024 |
Alcami Corporation | | Delayed Draw | | | 244,227 |
Alcami Corporation | | Revolver | | | 3,052,838 |
Alcresta Therapeutic | | Delayed Draw | | | 3,667,500 |
Alcresta Therapeutic | | Revolver | | | 721,500 |
Alera Group Holdings, Inc. | | Delayed Draw | | | 4,487,564 |
Alera Group Holdings, Inc. | | Delayed Draw | | | 18,830,588 |
Allied Benefit Systems Intermediate LLC | | Delayed Draw | | | 9,085,052 |
Allworth Financial Group, L.P. | | Delayed Draw | | | 33,000,000 |
Alpine Acquisition Corp. | | Revolver | | | 142,760 |
Alteryx | | Delayed Draw | | | 10,661,167 |
Alteryx | | Revolver | | | 1,705,787 |
Amba Buyer, Inc. | | Delayed Draw | | | 13,901,467 |
American Academy Holdings, LLC | | Revolver | | | 159,533 |
American Family Care | | Delayed Draw | | | 795,000 |
American Family Care | | Revolver | | | 278,672 |
AmeriLife Holdings, LLC | | Delayed Draw | | | 7,118,114 |
AmeriLife Holdings, LLC | | Delayed Draw | | | 18,024,000 |
AmeriLife Holdings, LLC | | Revolver | | | 5,181,818 |
Amspec Parent, LLC | | Delayed Draw | | | 8,715,293 |
Amspec Parent, LLC | | Revolver | | | 6,084,507 |
91
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Any Hour, LLC | | Delayed Draw | | $ | 480,000 |
Any Hour, LLC | | Revolver | | | 1,466,667 |
Apex Service Partners, LLC | | Delayed Draw | | | 2,685 |
Apex Service Partners, LLC | | Delayed Draw | | | 4,811 |
Apex Service Partners, LLC | | Delayed Draw | | | 5,388,867 |
Apex Service Partners, LLC | | Delayed Draw | | | 5,405,220 |
Apex Service Partners, LLC | | Delayed Draw | | | 6,683,333 |
Apex Service Partners, LLC | | Revolver | | | 337,309 |
Apex Service Partners, LLC | | Revolver | | | 936,965 |
Apex Service Partners, LLC | | Revolver | | | 1,192,731 |
Apex Service Partners, LLC | | Revolver | | | 2,468,237 |
Appfire Technologies, LLC | | Delayed Draw | | | 6,048,266 |
Appfire Technologies, LLC | | Revolver | | | 756,000 |
Applied Technical Services, LLC | | Delayed Draw | | | 4,124,843 |
Applied Technical Services, LLC | | Revolver | | | 288,729 |
Applied Technical Services, LLC | | Revolver | | | 495,754 |
Aptean, Inc. | | Delayed Draw | | | 14,362,452 |
Aptean, Inc. | | Revolver | | | 7,898,861 |
AQ Sunshine, Inc. | | Delayed Draw | | | 33,895 |
AQ Sunshine, Inc. | | Revolver | | | 2,231,105 |
Archer Acquisition, LLC | | Delayed Draw | | | 4,335,758 |
Archer Acquisition, LLC | | Revolver | | | 261,174 |
Ardonagh Midco 3 PLC | | Delayed Draw | | | 4,442,215 |
Ardonagh Midco 3 PLC | | Delayed Draw | | | 1,632,214 |
Ardonagh Midco 3 PLC | | Delayed Draw | | | 6,433,247 |
Ardurra Group LLC | | Delayed Draw | | | 2,757,457 |
Ardurra Group LLC | | Revolver | | | 1,810,345 |
Armada Parent, Inc. | | Revolver | | | 2,383,333 |
Arrow Management Acquisition | | Delayed Draw | | | 20,000,000 |
Artivion, Inc. | | Delayed Draw | | | 5,669,194 |
Artivion, Inc. | | Revolver | | | 833 |
ASG II, LLC | | Delayed Draw | | | 294,956 |
ASG III, LLC | | Delayed Draw | | | 433,333 |
ASG III, LLC | | Revolver | | | 500,000 |
Associations, Inc. | | Delayed Draw | | | 208,333 |
ATI Restoration, LLC | | Delayed Draw | | | 6,287,443 |
ATI Restoration, LLC | | Revolver | | | 242,790 |
Auveco Holdings, Inc. | | Delayed Draw | | | 1,973,684 |
Auveco Holdings, Inc. | | Revolver | | | 1,019,737 |
Avalara, Inc. | | Revolver | | | 2,727,273 |
Avalign Holdings, Inc. | | Revolver | | | 2,182,258 |
Avetta, LLC | | Revolver | | | 782,608 |
AWC-MH Acquisition LLC | | First Lien Term Loan | | | 71,005 |
AWP Group Holdings, Inc. | | Delayed Draw | | | 2,941,176 |
AWP Group Holdings, Inc. | | Delayed Draw | | | 8,834,365 |
92
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
AWP Group Holdings, Inc. | | Revolver | | $ | 623,529 |
AWP Group Holdings, Inc. | | Revolver | | | 2,314,604 |
AWT Merger Sub, Inc. | | Revolver | | | 928,571 |
Azurite Intermediate | | Delayed Draw | | | 3,118,000 |
Azurite Intermediate | | Revolver | | | 499,000 |
Bamboo US BidCo LLC | | Delayed Draw | | | 3,730,496 |
Bamboo US BidCo LLC | | Revolver | | | 943,890 |
Bausch Receivables Funding LP | | Revolver | | | 5,000,000 |
Beacon Mobility Corp. | | Revolver | | | 748,993 |
Belmont Buyer, Inc. | | Delayed Draw | | | 1,517,442 |
Belmont Buyer, Inc. | | Revolver | | | 1,264,535 |
BPI Intermediate Holdings, Inc. | | Revolver | | | 1,200,000 |
Benecon Midco II LLC | | Revolver | | | 7,137,168 |
Benefit Street Technology | | Revolver | | | 2,233,333 |
Bestop, Inc. | | Delayed Draw | | | 1,597,604 |
Bestop, Inc. | | Revolver | | | 1,414,321 |
Beta Plus Technologies, Inc. | | Revolver | | | 4,020,000 |
BetterCloud, Inc. | | First Lien Term Loan | | | 419,194 |
BetterCloud, Inc. | | Revolver | | | 6,313,721 |
Bigtime Software, Inc. | | Delayed Draw | | | 3,744,000 |
Bigtime Software, Inc. | | Revolver | | | 2,327,586 |
Biocare Medical LLC | | Revolver | | | 2,777,778 |
Blackbird Purchaser, Inc. | | Delayed Draw | | | 5,443,584 |
Blackbird Purchaser, Inc. | | Revolver | | | 4,863,249 |
BlackHawk Industrial Distribution, Inc. | | Delayed Draw | | | 1,168,423 |
Blueco 22 Limited | | Delayed Draw | | | 304,106 |
Bluefin Holding, LLC | | Revolver | | | 3,365,385 |
BlueHalo Global Holdings, LLC | | Revolver | | | 1,285,715 |
Bluesight, Inc. | | Revolver | | | 1,200,000 |
Bounteous, Inc. | | Delayed Draw | | | 865,733 |
Bounteous, Inc. | | Revolver | | | 1,800,000 |
BradyIFS Holdings, LLC | | Delayed Draw | | | 1,469,979 |
BradyIFS Holdings, LLC | | Revolver | | | 1,780,595 |
Broadcast Music, Inc. | | Revolver | | | 1,205,483 |
BusinesSolver.com, Inc. | | Delayed Draw | | | 1,197,576 |
C.P. Converters, Inc. | | First Lien Term Loan | | | 8,462 |
Cadence Engines Systems Acquisition, Inc. | | Revolver | | | 116,667 |
Camin Cargo Control Holdings, Inc. | | Delayed Draw | | | 288,462 |
Camin Cargo Control Holdings, Inc. | | Revolver | | | 227,885 |
Carevet LLC | | First Lien Term Loan | | | 19,809 |
Castle Management Borrower LLC | | Revolver | | | 2,046,030 |
CC SAG Acquisition Corp. | | Delayed Draw | | | 916,399 |
CC SAG Acquisition Corp. | | Revolver | | | 699,301 |
CC WDW Borrower, Inc. | | Delayed Draw | | | 1,631,196 |
Cerity Partners, LLC | | Delayed Draw | | | 12,000,000 |
93
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Cerity Partners, LLC | | Revolver | | $ | 443,192 |
CFGI Holdings, LLC | | Revolver | | | 1,751,825 |
CFS Brands, LLC | | Delayed Draw | | | 1,626,016 |
CFS Brands, LLC | | Revolver | | | 2,439,024 |
Charter Industries | | Revolver | | | 539,250 |
Chase Intermediate, LLC | | Delayed Draw | | | 45,000,000 |
Chase Intermediate, LLC | | Revolver | | | 2,250,000 |
Cherry Bekaert Advisory LLC | | Delayed Draw | | | 5,906,250 |
Cherry Bekaert Advisory LLC | | Revolver | | | 1,661,392 |
Citrin Cooperman Advisors, LLC | | Delayed Draw | | | 39,197,986 |
City Line Distributors LLC | | Revolver | | | 900 |
City Line Distributors LLC | | Revolver | | | 1,500 |
Cleo Communications Holding, LLC | | Revolver | | | 2,140,000 |
Climate Pros, LLC | | Delayed Draw | | | 29,250,000 |
CMG Holdings Company, LLC | | Delayed Draw | | | 6,885,650 |
CNSI Holdings LLC | | Revolver | | | 1,400,193 |
Cobham Holdings, Inc. | | Revolver | | | 2,343,750 |
Collision SP Subco, LLC | | Delayed Draw | | | 2,760,884 |
Collision SP Subco, LLC | | Revolver | | | 1,060,190 |
Community Medical Acquisition Corp. | | Revolver | | | 1,156,884 |
Connect America.com, LLC | | Revolver | | | 2,241 |
Contractual Buyer, LLC | | Revolver | | | 3,000,000 |
COP HomeTown Acquisitions, Inc. | | Delayed Draw | | | 477,050 |
COP HomeTown Acquisitions, Inc. | | Delayed Draw | | | 986,217 |
COP HomeTown Acquisitions, Inc. | | Revolver | | | 1,387,500 |
CORA Health Holdings Corp. | | Revolver | | | 173,077 |
CORDENTAL Group Management, LLC | | Delayed Draw | | | 1,215,000 |
CORDENTAL Group Management, LLC | | Revolver | | | 359,500 |
Coretrust Purchasing Group LLC | | Delayed Draw | | | 4,511,278 |
Coretrust Purchasing Group LLC | | Revolver | | | 4,511,278 |
Coupa Holdings, LLC | | Delayed Draw | | | 2,167,258 |
Coupa Holdings, LLC | | Revolver | | | 1,659,449 |
CPC/Cirtec Holdings, Inc. | | Revolver | | | 361,757 |
CPEX Purchaser, LLC | | Delayed Draw | | | 828,252 |
CPEX Purchaser, LLC | | Revolver | | | 2,181,818 |
CPF Dental, LLC | | Delayed Draw | | | 1,867,824 |
CPF Dental, LLC | | First Lien Term Loan | | | 57,823 |
Credit Connection, LLC | | Revolver | | | 600,000 |
Cresset Asset Management, LLC | | First Lien Term Loan | | | 3,512 |
Crewline Buyer, Inc. | | Revolver | | | 5,222,499 |
CRS TH Holdings Corp | | Revolver | | | 4,237,288 |
CSAFE Acquisition Co. | | Delayed Draw | | | 1,086,502 |
CSAFE Acquisition Co. | | Revolver | | | 2,660,122 |
Cube Industrials Buyer, Inc. | | Revolver | | | 931,034 |
Curia Receivables II SPV, LLC | | Revolver | | | 4,800,000 |
DataLink, LLC | | Revolver | | | 846,774 |
94
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Demakes Borrower, LLC | | Delayed Draw | | $ | 1,871,180 |
Denali Bidco, Ltd. | | Delayed Draw | | | 1,855,288 |
Denali Bidco, Ltd. | | Delayed Draw | | | 3,601,333 |
Denali Buyerco LLC | | Delayed Draw | | | 30,487,805 |
Dermatopathology Laboratory Of Central States, LLC | | Revolver | | | 1,612,903 |
DISA Holdings Corp. | | Delayed Draw | | | 3,436,707 |
DISA Holdings Corp. | | Revolver | | | 1,145,569 |
Disco Parent, LLC | | Revolver | | | 331,390 |
DMC Holdco, LLC | | Delayed Draw | | | 3,917,586 |
DMC Holdco, LLC | | Revolver | | | 2,611,724 |
DOXA Insurance Holdings, LLC | | Delayed Draw | | | 1,541,778 |
DOXA Insurance Holdings, LLC | | Revolver | | | 114,484 |
DTI Holdco, Inc. | | Revolver | | | 592,685 |
Dwyer Instruments, Inc. | | Delayed Draw | | | 2,277,762 |
Dwyer Instruments, Inc. | | Revolver | | | 2,877,190 |
Echo Purchaser, Inc. | | Delayed Draw | | | 844,769 |
Echo Purchaser, Inc. | | Revolver | | | 536,545 |
EdgeCo Buyer, Inc. | | Delayed Draw | | | 4,305,000 |
Edmunds GovTech, Inc. | | Delayed Draw | | | 11,852,476 |
Edmunds GovTech, Inc. | | Revolver | | | 500 |
EDPO, LLC | | Delayed Draw | | | 713,333 |
Emerge Intermediate, Inc. | | Delayed Draw | | | 123,800 |
Emerge Intermediate, Inc. | | Revolver | | | 1,612,000 |
Emmes Blocker, Inc. | | Delayed Draw | | | 4,456,035 |
Empower Payments Investor, LLC | | Delayed Draw | | | 8,853,000 |
Empower Payments Investor, LLC | | Revolver | | | 4,495,560 |
ENT MSO LLC | | Delayed Draw | | | 377,778 |
ENT MSO LLC | | Delayed Draw | | | 4,790,575 |
ENT MSO LLC | | Revolver | | | 574,869 |
Enverus Holdings, Inc. | | Delayed Draw | | | 1,929,571 |
Enverus Holdings, Inc. | | Delayed Draw | | | 2,665,423 |
Enverus Holdings, Inc. | | Revolver | | | 2,894,356 |
Enverus Holdings, Inc. | | Revolver | | | 4,056,080 |
EP Wealth Advisors, LLC | | Delayed Draw | | | 7,200,000 |
ERC Holdings, LLC | | Revolver | | | 1,979,533 |
ESG Investments, Inc. | | Revolver | | | 2,142,857 |
Eternal AUS Bidco PTY LTD | | Delayed Draw | | | 842,754 |
Evergreen Services Group II | | Delayed Draw | | | 582,265 |
Evergreen Services Group II | | Delayed Draw | | | 1,538,462 |
Evergreen Services Group II | | Revolver | | | 4,625,000 |
Exactcare Parent, Inc. | | Revolver | | | 1,032,787 |
Excel Fitness Holdings, Inc. | | Delayed Draw | | | 10,657,529 |
Express Wash Concepts | | Delayed Draw | | | 2,549,436 |
Faraday Buyer, LLC | | Delayed Draw | | | 1,699,104 |
Fenix Topco, LLC | | Delayed Draw | | | 950,223 |
Fenix Topco, LLC | | Delayed Draw | | | 5,312,683 |
95
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Financia | | Delayed Draw | | $ | 33,000,000 |
Finastra USA, Inc. | | Revolver | | | 7,710,525 |
Fingerpaint Marketing, Inc. | | Revolver | | | 403,226 |
Flint OpCo, LLC | | Delayed Draw | | | 828,957 |
Flint OpCo, LLC | | Revolver | | | 1,027,252 |
Flow Control Solutions, Inc. | | Revolver | | | 192,701 |
FLS Holding, Inc. | | Revolver | | | 2,000,000 |
Fortis Solutions Group, LLC | | Delayed Draw | | | 7,843,333 |
Fortis Solutions Group, LLC | | Delayed Draw | | | 7,843,333 |
Fortis Solutions Group, LLC | | Revolver | | | 873,146 |
Fortis Solutions Group, LLC | | Revolver | | | 1,709,145 |
Foundation Risk Partners, Corp. | | Delayed Draw | | | 25,930,549 |
FR Vision Holdings, Inc. | | Revolver | | | 352,951 |
FSS Buyer LLC | | Revolver | | | 1,610,390 |
Fullsteam Operations LLC | | Delayed Draw | | | 4,602,721 |
Fullsteam Operations LLC | | Revolver | | | 280,593 |
Gainsight, Inc. | | Revolver | | | 1,350,000 |
Galway Borrower, LLC | | Delayed Draw | | | 3,996,448 |
Galway Borrower, LLC | | Delayed Draw | | | 83,551,329 |
Galway Borrower, LLC | | Revolver | | | 422,180 |
Galway Borrower, LLC | | Revolver | | | 1,828,579 |
Galway Borrower, LLC | | Revolver | | | 7,488,904 |
Gateway US Holdings, Inc. | | Revolver | | | 854,815 |
Gestion ABS Bidco, Inc. | | Delayed Draw | | | 8,453,050 |
Gestion ABS Bidco, Inc. | | Revolver | | | 2,542,007 |
Global Critical Logistics LLC | | Delayed Draw | | | 25,000,000 |
Global Music Rights | | Revolver | | | 12,665,816 |
GMES Intermediate Holdings, LLC | | Delayed Draw | | | 3,431,611 |
GMES Intermediate Holdings, LLC | | Revolver | | | 4,102,564 |
GovBrands Intermediate, Inc. | | Revolver | | | 601,144 |
GovDelivery Holdings, LLC | | Delayed Draw | | | 14,202,936 |
GovDelivery Holdings, LLC | | Revolver | | | 12,354,684 |
Graffiti Buyer, Inc. | | Revolver | | | 265,912 |
Groundworks, LLC | | Delayed Draw | | | 479,581 |
Groundworks, LLC | | Revolver | | | 837,696 |
GS Acquisitionco, Inc. | | Delayed Draw | | | 4,200,000 |
GS Acquisitionco, Inc. | | Revolver | | | 690,589 |
GS Acquisitionco, Inc. | | Revolver | | | 1,050,000 |
GS Seer Group Borrower LLC | | Delayed Draw | | | 1,550,707 |
GS Seer Group Borrower LLC | | Revolver | | | 733,945 |
GSV Holding, LLC | | Delayed Draw | | | 11,106,691 |
GTCR F Buyer Corp. | | Delayed Draw | | | 251,051 |
GTCR F Buyer Corp. | | Revolver | | | 1,000 |
GuidePoint Security Holdings, LLC | | Delayed Draw | | | 704,963 |
GuidePoint Security Holdings, LLC | | Revolver | | | 477,364 |
96
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
HeartLand PPC Buyer, LLC | | Delayed Draw | | $ | 4,217,151 |
HeartLand PPC Buyer, LLC | | Revolver | | | 5,430,795 |
Helios Service Partners, LLC | | Delayed Draw | | | 1,063,199 |
Helium Acquirer Corporation | | Delayed Draw | | | 2,225,415 |
Helium Acquirer Corporation | | Revolver | | | 466,323 |
HemaSource, Inc. | | Revolver | | | 3,250,000 |
Higginbotham Insurance | | Delayed Draw | | | 20,275,734 |
High Bar Brands Operating, LLC | | Delayed Draw | | | 3,297,402 |
High Bar Brands Operating, LLC | | Revolver | | | 1,327,721 |
High Street Buyer | | Delayed Draw | | | 4,009,153 |
Hills Distribution, Inc. | | Delayed Draw | | | 838,165 |
Hills Distribution, Inc. | | Revolver | | | 400 |
Home Service Topco IV, Inc. | | Delayed Draw | | | 4,757,325 |
Home Service Topco IV, Inc. | | Revolver | | | 1,066,677 |
HP RSS Buyer, Inc. | | Delayed Draw | | | 5,125,548 |
HPS Business Services | | Delayed Draw | | | 357,715 |
HPS Consumer Discretionary | | First Lien Term Loan | | | 13,338 |
HPS Financials | | Delayed Draw | | | 122,935 |
HPS Health Care | | Delayed Draw | | | 234 |
HPS Industrials | | Delayed Draw | | | 795,333 |
HPS Specialty Loan Fund V Feeder, L.P. | | First Lien Term Loan | | | 48,429,459 |
HPS Technology | | Revolver | | | 250,000 |
HS Spa Holdings, Inc. | | Delayed Draw | | | 250,000 |
HS Spa Holdings, Inc. | | Revolver | | | 262,379 |
HTI Intermediate | | Delayed Draw | | | 423,000 |
HTI Intermediate | | Revolver | | | 282,500 |
Hyland Software, Inc. | | Revolver | | | 2,659,501 |
Icefall Parent, Inc. | | Revolver | | | 1,620,040 |
iCIMS, Inc. | | Revolver | | | 1,586,666 |
Iconic Purchaser Corporation | | Revolver | | | 617,436 |
IG Investment Holdings, LLC | | Revolver | | | 578,035 |
Imagefirst Holdings, LLC | | Delayed Draw | | | 214,286 |
Imagine Acquisitionco, Inc. | | Revolver | | | 1,157,556 |
Indigo Buyer, Inc. | | Revolver | | | 800,000 |
Infinity Home Services Holdco, Inc. | | Revolver | | | 878 |
Infinity Home Services Holdco, Inc. | | Delayed Draw | | | 2,690,962 |
Innovetive Petcare, LLC | | Delayed Draw | | | 295,440 |
Inszone Mid, LLC | | Delayed Draw | | | 3,481,127 |
Inszone Mid, LLC | | Revolver | | | 529,411 |
Integrated Power Services | | Revolver | | | 2,351,553 |
Integrity Marketing Acquisition, LLC | | Delayed Draw | | | 31,048,344 |
Integrity Marketing Acquisition, LLC | | Delayed Draw | | | 60,294,070 |
Integrity Marketing Acquisition, LLC | | Revolver | | | 10,115,684 |
Invicti Intermediate 2, LLC | | Revolver | | | 1,090,909 |
IQN Holding Corp. | | Delayed Draw | | | 2,020,107 |
IQN Holding Corp. | | Revolver | | | 1,540,107 |
IvyRehab Intermediate II, LLC | | Delayed Draw | | | 41,400,000 |
97
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
IvyRehab Intermediate II, LLC | | Revolver | | $ | 2,371,711 |
J.S. Held Holdings LLC | | Delayed Draw | | | 212,158 |
JHCC Holdings LLC | | Delayed Draw | | | 1,283,577 |
JTM Foods, LLC | | Revolver | | | 279,799 |
Kaseya, Inc. | | Delayed Draw | | | 3,849,900 |
Kaseya, Inc. | | Revolver | | | 3,070,511 |
Keel Platform, LLC | | Delayed Draw | | | 2,706,767 |
Keel Platform, LLC (fka Neptune Platform Buyer, LLC) | | Delayed Draw | | | 715,000 |
KENE Acquisition, Inc. | | Delayed Draw | | | 5,720,553 |
KENE Acquisition, Inc. | | Delayed Draw | | | 7,265,329 |
KENE Acquisition, Inc. | | Revolver | | | 1,716,166 |
KENE Acquisition, Inc. | | Revolver | | | 2,233,138 |
KENG Acquisition, Inc. | | Delayed Draw | | | 7,584,677 |
KENG Acquisition, Inc. | | Revolver | | | 2,903,226 |
Kensington Private Equity Fund | | Delayed Draw | | | 5,440,000 |
Keystone Agency Investors | | Delayed Draw | | | 23,696,426 |
Kings Buyer, LLC | | Revolver | | | 181,547 |
Kleinfelder Intermediate LLC | | Delayed Draw | | | 2,213,115 |
Kleinfelder Intermediate LLC | | Revolver | | | 1,475,410 |
Komline-Sanderson Group, Inc. | | Delayed Draw | | | 4,687,500 |
Komline-Sanderson Group, Inc. | | Revolver | | | 2,343,750 |
KPA Parent Holdings, LLC | | Revolver | | | 1,301,731 |
KPSKY Acquisition, Inc. | | Delayed Draw | | | 54,340,000 |
Kriv Acquisition, Inc. | | Delayed Draw | | | 3,450,665 |
Kriv Acquisition, Inc. | | Revolver | | | 2,760,532 |
KWOL Acquisition, Inc. | | Revolver | | | 2,196,653 |
KWOR Acquisition, Inc. | | Delayed Draw | | | 11,133,545 |
KWOR Acquisition, Inc. | | Revolver | | | 980,703 |
Lakeland Tours | | Revolver | | | 1,125,966 |
LeadsOnline, LLC | | Revolver | | | 1,176,470 |
LeadVenture, Inc. | | Delayed Draw | | | 2,514,887 |
LeadVenture, Inc. | | Revolver | | | 2,067,446 |
Liberty Purchaser, LLC | | Revolver | | | 120,397 |
Lido Advisors, LLC | | Delayed Draw | | | 9,804,333 |
Life Science Intermediate Holdings, LLC | | Revolver | | | 353,107 |
Life Science Intermediate Holdings, LLC | | Revolver | | | 878,402 |
LifeStyles Bidco, Ltd. | | Revolver | | | 668 |
Lightbeam Bidco, Inc. | | Delayed Draw | | | 4,135,483 |
Lightbeam Bidco, Inc. | | Revolver | | | 810,126 |
LJ Avalon Holdings, LLC | | Delayed Draw | | | 1,575,690 |
LJ Avalon Holdings, LLC | | Revolver | | | 1,034,483 |
LMG Holdings, Inc. | | Revolver | | | 285,714 |
Magneto Components Buyco, LLC | | Delayed Draw | | | 3,636,364 |
Magneto Components Buyco, LLC | | Revolver | | | 3,030,303 |
Majco LLC | | Delayed Draw | | | 1,966,667 |
98
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Majco LLC | | Revolver | | $ | 1,400,000 |
Mammoth Holdings, LLC | | Delayed Draw | | | 4,545,455 |
Mammoth Holdings, LLC | | Revolver | | | 1,136,364 |
Management Consulting & Research, LLC | | Delayed Draw | | | 25,371,429 |
Management Consulting & Research, LLC | | Revolver | | | 2,195,341 |
ManTech International Corporation | | Delayed Draw | | | 8,616,244 |
ManTech International Corporation | | Revolver | | | 6,462,724 |
Margaritaville Enterprises LLC | | Delayed Draw | | | 1,103,375 |
Margaritaville Enterprises LLC | | Revolver | | | 312,500 |
MB2 Dental Solutions, LLC | | Delayed Draw | | | 52,281,684 |
MB2 Dental Solutions, LLC | | Revolver | | | 4,292,379 |
MBS Holdings, Inc. | | Revolver | | | 1,271,186 |
MBS Services Holdings, LLC | | Revolver | | | 109,785 |
Mc Group Ventures Corporation | | Delayed Draw | | | 1,524,038 |
Mclarens Midco, Inc. | | Delayed Draw | | | 1,015,875 |
Mclarens Midco, Inc. | | Revolver | | | 3,485,026 |
MEI Buyer, LLC | | Delayed Draw | | | 2,079,379 |
MEI Buyer, LLC | | Revolver | | | 2,287,317 |
Mercury Bidco LLC | | Revolver | | | 2,040,816 |
Meyer Laboratory, LLC | | Delayed Draw | | | 452,419 |
Meyer Laboratory, LLC | | Revolver | | | 383,927 |
MGT Merger Target, LLC | | Delayed Draw | | | 13,223,026 |
MGT Merger Target, LLC | | Revolver | | | 1,551,724 |
Mindbody, Inc. | | Revolver | | | 1,428,571 |
MIS Acquisition, LLC | | Revolver | | | 2,133,333 |
MN Acquisition, Inc. | | Revolver | | | 2,083,480 |
Modigent, LLC | | Delayed Draw | | | 2,479,288 |
Modigent, LLC | | Revolver | | | 80,357 |
Monotype Imaging Holdings, Inc. | | Delayed Draw | | | 3,448,276 |
Monotype Imaging Holdings, Inc. | | Revolver | | | 5,172,414 |
Mood Media LLC | | Revolver | | | 440,983 |
More Cowbell II LLC | | Delayed Draw | | | 7,836,737 |
More Cowbell II LLC | | Revolver | | | 8,220,142 |
Motion & Control Enterprises LLC | | Revolver | | | 1,410,566 |
MRI Software, LLC | | Delayed Draw | | | 12,454,045 |
MRI Software, LLC | | Revolver | | | 7,284,839 |
My Buyer, LLC | | Delayed Draw | | | 564,000 |
My Buyer, LLC | | Revolver | | | 423,750 |
National Dentex Labs LLC | | Delayed Draw | | | 26,427 |
National Dentex Labs LLC | | Revolver | | | 18,391 |
National EC Services, Inc. | | Delayed Draw | | | 1,177,274 |
Nelipak Holding, Co. | | Delayed Draw | | | 900,504 |
Nelipak Holding, Co. | | Revolver | | | 242,059 |
Nelipak Holding, Co. | | Delayed Draw | | | 468,825 |
Nelipak Holding, Co. | | Revolver | | | 278,301 |
99
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Netwrix Corporation And Concept Searching, Inc. | | Delayed Draw | | $ | 329,979 |
Netwrix Corporation And Concept Searching, Inc. | | Delayed Draw | | | 10,000,000 |
Netwrix Corporation And Concept Searching, Inc. | | Revolver | | | 2,870,000 |
New Churchill Holdco LLC | | Delayed Draw | | | 4,372,442 |
New Churchill Holdco LLC | | Revolver | | | 708,661 |
New Era Merger Sub, Inc. | | Revolver | | | 376,426 |
New ILC Dover, Inc. | | Revolver | | | 325,747 |
Next HoldCo, LLC | | Delayed Draw | | | 19,637,558 |
Next HoldCo, LLC | | Revolver | | | 7,212,915 |
NFM & J, LP | | Delayed Draw | | | 5,380,859 |
NFM & J, LP | | Revolver | | | 1,911,133 |
NL1 Acquire Corp. | | Revolver | | | 1,221,182 |
North Haven Stallone Buyer, LLC | | Delayed Draw | | | 25,249,161 |
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 | | | 5,254,956 |
Oakbridge Insurance Agency LLC | | Delayed Draw | | | 5,895,192 |
Oakbridge Insurance Agency LLC | | Revolver | | | 1,580,991 |
OB Hospitalist Group | | Revolver | | | 938,931 |
OIA Acquisition, LLC | | Revolver | | | 1,928,571 |
Oil Changer Holding Corporation | | Delayed Draw | | | 16,486,000 |
OIS Management Services, LLC | | Delayed Draw | | | 11,187,608 |
OIS Management Services, LLC | | Revolver | | | 1,423,077 |
Oliver Packaging, LLC | | Revolver | | | 380,952 |
Olympic Buyer, Inc. | | Revolver | | | 1,764,706 |
OMH-Healthedge Holdings, Inc. | | Revolver | | | 1,368,421 |
OneCare Media, LLC | | Revolver | | | 1,333,333 |
Ons Mso, LLC | | Delayed Draw | | | 5,847,971 |
Ons Mso, LLC | | Revolver | | | 620,767 |
Ons Mso, LLC | | Revolver | | | 1,181,593 |
Oranje Holdco, Inc. | | Revolver | | | 1,629,556 |
Org USME Buyer, LLC | | Revolver | | | 168,522 |
Orion Group FM Holdings, LLC | | Delayed Draw | | | 151,054 |
Orion Group FM Holdings, LLC | | Delayed Draw | | | 17,947,368 |
Orion Group FM Holdings, LLC | | Revolver | | | 420 |
Orion Group FM Holdings, LLC | | Revolver | | | 2,460,526 |
OSP Hamilton Purchaser, LLC | | Delayed Draw | | | 36,897,421 |
OSP Hamilton Purchaser, LLC | | Revolver | | | 7,000,000 |
Otter Learning, LLC | | Delayed Draw | | | 3,368,421 |
Otter Learning, LLC | | Revolver | | | 1,000,000 |
PAG Holding Corporation | | Delayed Draw | | | 6,969,377 |
PAG Holding Corporation | | Revolver | | | 1,900,739 |
Paint Intermediate III, LLC | | Revolver | | | 1,170,617 |
Palmetto Technology Group, LLC | | Delayed Draw | | | 334,800 |
100
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Palmetto Technology Group, LLC | | Delayed Draw | | $ | 1,692,000 |
Palmetto Technology Group, LLC | | Revolver | | | 118,220 |
Pareto Health Intermediate Holdings, Inc. | | Revolver | | | 1,852,989 |
Park Place Technologies, LLC | | Delayed Draw | | | 6,131,708 |
Park Place Technologies, LLC | | Revolver | | | 4,077,586 |
PAS Parent, Inc. | | Delayed Draw | | | 3,256,875 |
PAS Parent, Inc. | | Revolver | | | 750,000 |
Pathstone Family Office, LLC | | Delayed Draw | | | 4,747,599 |
Pathstone Family Office, LLC | | Revolver | | | 1,844,559 |
Patriot Acquisition TopCo S.A.R.L | | Delayed Draw | | | 235,579 |
Patriot Growth Insurance Services, LLC | | Delayed Draw | | | 43,800,000 |
Patriot Growth Insurance Services, LLC | | Revolver | | | 2,660,377 |
Pavion Corp. | | Delayed Draw | | | 2,185,889 |
PC Dreamscape Opco, Inc. | | Delayed Draw | | | 3,289,474 |
PC Dreamscape Opco, Inc. | | Revolver | | | 1,315,789 |
PCS Midco, Inc. | | Delayed Draw | | | 674,190 |
PCS Midco, Inc. | | Revolver | | | 155,848 |
PCS Software, Inc. | | Revolver | | | 206,104 |
PCX Holding Corp. | | Revolver | | | 208,333 |
PDI TA Holdings, Inc. | | Delayed Draw | | | 6,043,026 |
PDI TA Holdings, Inc. | | Delayed Draw | | | 9,040,376 |
PDI TA Holdings, Inc. | | Revolver | | | 1,812,908 |
PDI TA Holdings, Inc. | | Revolver | | | 2,682,471 |
PDQ.com Corporation | | Delayed Draw | | | 11,921,850 |
PDQ.com Corporation | | Revolver | | | 1,764,706 |
PDQ.com Corporation | | Revolver | | | 5,605,521 |
Penn TRGRP Holdings, LLC | | Delayed Draw | | | 736,411 |
Penn TRGRP Holdings, LLC | | Revolver | | | 6,289,245 |
People Corporation | | Delayed Draw | | | 3,141,657 |
Petra Borrower, LLC | | Delayed Draw | | | 6,250,000 |
Petra Borrower, LLC | | Revolver | | | 1,125,000 |
Petrus Buyer, Inc. | | Delayed Draw | | | 5,494,505 |
Petrus Buyer, Inc. | | Revolver | | | 1,923,077 |
PetVet Care Centers, LLC | | Delayed Draw | | | 5,119,784 |
PetVet Care Centers, LLC | | Revolver | | | 5,119,784 |
Phoenix 1 Buyer Corporation | | Revolver | | | 5,051,639 |
PhyNet Dermatology LLC | | Delayed Draw | | | 11,133,125 |
PhyNet Dermatology LLC | | Revolver | | | 381,926 |
Pinnacle Dermatology Management, LLC | | Revolver | | | 77,320 |
Pinnacle Treatment Centers, Inc. | | Revolver | | | 197,394 |
Pinstripe Holdings, LLC | | Revolver | | | 2,539,683 |
Polycorp Ltd. | | Delayed Draw | | | 5,340,000 |
Polycorp Ltd. | | Revolver | | | 1,123,500 |
Power Grid Holdings, Inc. | | Revolver | | | 3,363,296 |
Power Grid Holdings, Inc. | | Revolver | | | 7,315,000 |
101
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Powerhouse Intermediate, LLC | | Revolver | | $ | 507,747 |
POY Holdings, LLC | | Delayed Draw | | | 1,224,373 |
POY Holdings, LLC | | Revolver | | | 2,406,511 |
PPV Intermediate Holdings LLC | | Delayed Draw | | | 63,324 |
PPV Intermediate Holdings LLC | | Delayed Draw | | | 1,121,528 |
PPV Intermediate Holdings LLC | | Delayed Draw | | | 1,985,174 |
PPV Intermediate Holdings LLC | | First Lien Term Loan | | | 211,621 |
PPV Intermediate Holdings LLC | | First Lien Term Loan | | | 237,500 |
PPV Intermediate Holdings LLC | | Revolver | | | 2,538,076 |
PracticeTek Purchaser LLC | | Delayed Draw | | | 2,076,461 |
PracticeTek Purchaser LLC | | Revolver | | | 500 |
Premise Health Holding Corp. | | Revolver | | | 2,817,481 |
Premium Group B2 | | Delayed Draw | | | 3,874,539 |
Prime Buyer, LLC | | Revolver | | | 3,856,132 |
Process Insights | | Delayed Draw | | | 1,620,679 |
Process Insights | | Revolver | | | 1,377,577 |
ProcessUnity Holdings, LLC | | Revolver | | | 1,000,000 |
Project Accelerate Parent, LLC | | Revolver | | | 6,250,000 |
PT Intermediate Holdings III, LLC | | Delayed Draw | | | 1,250,250 |
Purpose Home Health | | Delayed Draw | | | 1,455,300 |
Pye-Barker Fire & Safety | | Delayed Draw | | | 6,201,491 |
QF Holdings, Inc. | | Revolver | | | 131,579 |
Quality Automotive Services, LLC | | Delayed Draw | | | 5,308,225 |
Quality Automotive Services, LLC | | Revolver | | | 1,477,132 |
Questel International | | First Lien Term Loan | | | 120,444 |
R&T Acquisitions, LLC | | Delayed Draw | | | 5,770,569 |
R&T Acquisitions, LLC | | Revolver | | | 2,308,228 |
R1 Holdings LLC | | Delayed Draw | | | 2,249,050 |
R1 Holdings LLC | | Revolver | | | 2,549,774 |
Race Winning Brands, Inc. | | Revolver | | | 2,812,500 |
Radwell Parent, LLC | | Delayed Draw | | | 4,430,729 |
Radwell Parent, LLC | | Revolver | | | 279,064 |
Radwell Parent, LLC | | Revolver | | | 2,337,040 |
Rally Buyer, Inc. | | Delayed Draw | | | 381,862 |
Rally Buyer, Inc. | | Revolver | | | 2,227,526 |
Ranger Buyer, Inc. | | Revolver | | | 1,923,077 |
Raven Buyer, Inc. | | Revolver | | | 1,022,727 |
Rawlings Sports Goods Company, Inc. | | Revolver | | | 170 |
RB Holdings Interco, LLC | | Revolver | | | 323,185 |
RCS Industrials | | Revolver | | | 285,714 |
RCS Technology | | Revolver | | | 118,056 |
Recorded Future, Inc. | | Revolver | | | 178,771 |
Reddy ICE, LLC | | Delayed Draw | | | 399,869 |
Redwood Services Group, LLC | | Delayed Draw | | | 41,317 |
Redwood Services Group, LLC | | Delayed Draw | | | 768,678 |
Redwood Services Group, LLC | | Delayed Draw | | | 6,446,580 |
102
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
RefrigiWear, LLC | | Revolver | | $ | 2,601,896 |
Regent Holding Company, LLC | | Revolver | | | 1,917,293 |
Reliable Doors, LLC | | Delayed Draw | | | 388,734 |
Reliable Doors, LLC | | Revolver | | | 177,857 |
Renovation Systems, LLC | | Delayed Draw | | | 359,752 |
Renovation Systems, LLC | | Revolver | | | 216,049 |
Revalize, Inc. | | Revolver | | | 510,750 |
Riser Topco VII, LLC | | Delayed Draw | | | 1,249,001 |
Riser Topco VII, LLC | | Revolver | | | 384,432 |
Riskonnect Parent, LLC | | Delayed Draw | | | 55,560,700 |
Riskonnect Parent, LLC | | Revolver | | | 5,011,695 |
Riverside Assessments, LLC | | Revolver | | | 5,402,519 |
Royal Buyer, LLC | | Delayed Draw | | | 1,418,863 |
RPM Intermediate Holdings, Inc. | | Delayed Draw | | | 1,294,643 |
RSC Acquisition, Inc. | | Revolver | | | 8,690,548 |
Safety Borrower Holdings | | Revolver | | | 677,966 |
Sage Dental Management | | Delayed Draw | | | 2,407,910 |
SailPoint Technologies, Inc. | | Revolver | | | 603,840 |
Sako and Partners Lower Holdings LLC | | Delayed Draw | | | 3,549,655 |
Saldon Holdings, Inc. | | Delayed Draw | | | 566,267 |
Saldon Holdings, Inc. | | Revolver | | | 213,556 |
Schill Landscaping | | Delayed Draw | | | 1,497,816 |
Secret Bidco Limited | | Delayed Draw | | | 2,461,152 |
Secret Bidco Limited | | Revolver | | | 1,476,691 |
Securonix, Inc. | | Revolver | | | 2,288,135 |
SEI Holding I Corporation | | Delayed Draw | | | 4,711,443 |
SEI Holding I Corporation | | Revolver | | | 959,690 |
Seismic Software, Inc. | | Delayed Draw | | | 16,408,163 |
Seismic Software, Inc. | | Revolver | | | 272,390 |
Seko Global Logistics Network, LLC | | Revolver | | | 29,586 |
SHD Shaw Holdings, LLC | | Delayed Draw | | | 1,027,012 |
Shermco Intermediate Holdings, Inc. | | Delayed Draw | | | 672,857 |
Shock Doctor Intermediate LLC | | Revolver | | | 1,819,709 |
Simplicity Financial Marketing Holdings, Inc. | | Delayed Draw | | | 25,750,379 |
Simplicity Financial Marketing Holdings, Inc. | | Revolver | | | 1,388,467 |
SimpliSafe Holding Corporation | | Delayed Draw | | | 3,462,963 |
SintecMedia NYC, Inc. | | Revolver | | | 762,712 |
Smile Doctors, LLC | | Delayed Draw | | | 3,955,000 |
Smile Doctors, LLC | | Revolver | | | 2,208,481 |
Sonar Acquisitionco, Inc. | | Revolver | | | 2,693,750 |
Sonny’s Enterprises, LLC | | Delayed Draw | | | 276,893 |
Sonny’s Enterprises, LLC | | Revolver | | | 640,244 |
Sonny’s Enterprises, LLC | | Revolver | | | 642,787 |
Southern Air & Heat Holdings, LLC | | First Lien Term Loan | | | 26,709,565 |
Spanx, LLC | | Revolver | | | 12,096,621 |
Spartronics LLC | | Revolver | | | 594,819 |
103
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Spirit RR Holdings, Inc. | | Revolver | | $ | 143,684 |
Stanton Carpet Corp. | | Revolver | | | 1,189,468 |
Star Dental Partners, LLC | | Delayed Draw | | | 1,420,335 |
Star Dental Partners, LLC | | Revolver | | | 260,500 |
Stepping Stones Healing | | Revolver | | | 2,000,000 |
Steward Partners Global Advisory, LLC | | Delayed Draw | | | 1,149,658 |
STV Group, Inc. | | Delayed Draw | | | 161,444 |
STV Group, Inc. | | Revolver | | | 113,010 |
Summit Buyer, LLC | | Delayed Draw | | | 14,507,386 |
Summit Buyer, LLC | | Revolver | | | 706,267 |
Summit Buyer, LLC | | Revolver | | | 2,272,727 |
Sunland Asphalt & Construction, LLC | | Delayed Draw | | | 4,453,125 |
SureWerx Purchaser III, Inc. | | Delayed Draw | | | 1,875,000 |
SureWerx Purchaser III, Inc. | | Revolver | | | 575,000 |
SurfacePrep Buyer, LLC | | Delayed Draw | | | 4,440,323 |
SurfacePrep Buyer, LLC | | Delayed Draw | | | 6,480,000 |
SurfacePrep Buyer, LLC | | Revolver | | | 3,885,282 |
SurfacePrep Buyer, LLC | | Revolver | | | 5,670,000 |
SWK Buyer, Inc. | | Revolver | | | 1,228,070 |
Syntax Systems Ltd. | | Revolver | | | 554,455 |
Tamarack Intermediate, LLC | | Delayed Draw | | | 5,690,156 |
Tamarack Intermediate, LLC | | Revolver | | | 3,023,438 |
Tank Holding Corp. | | Revolver | | | 1,186,944 |
TCP Hawker Intermediate LLC | | Delayed Draw | | | 1,963,977 |
TCP Hawker Intermediate LLC | | Revolver | | | 326,546 |
Team Acquisition Corporation | | Revolver | | | 4,618,975 |
TerSera Therapeutics, LLC | | Revolver | | | 531,828 |
The Arcticom Group, LLC | | Delayed Draw | | | 83,379 |
The Arcticom Group, LLC | | Revolver | | | 737,143 |
The Chempetitive Group | | Delayed Draw | | | 1,570,000 |
The Chempetitive Group | | Revolver | | | 446,500 |
The Ultimus Group Midco, LLC | | Delayed Draw | | | 903,503 |
The Ultimus Group Midco, LLC | | Delayed Draw | | | 5,273,482 |
The Ultimus Group Midco, LLC | | Revolver | | | 1,082,995 |
The Ultimus Group Midco, LLC | | Revolver | | | 3,515,654 |
The Vertex Companies, Inc. | | Revolver | | | 720,652 |
TheKey, LLC | | Delayed Draw | | | 19,468,737 |
THG Acquisition, LLC | | Revolver | | | 479,392 |
Thunder Purchase, Inc. | | Revolver | | | 241,057 |
Thunder Purchase, Inc. | | Revolver | | | 366,485 |
TIDI Legacy Products, Inc. | | Delayed Draw | | | 10,597,714 |
TIDI Legacy Products, Inc. | | Revolver | | | 7,630,354 |
TigerConnect, Inc. | | Delayed Draw | | | 270,407 |
TigerConnect, Inc. | | Revolver | | | 1,875,000 |
Tilley Chemical Co., Inc. | | Revolver | | | 2,555,556 |
Time Manufacturing Acquisition, LLC | | Revolver | | | 136,986 |
Titan Group Holdco, LLC | | Revolver | | | 750,000 |
104
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Trackforce Acquireco, Inc. | | Revolver | | $ | 667,845 |
Treehouse Child Limited | | Delayed Draw | | | 1,132,075 |
Tribute Technology Holdings, LLC | | Revolver | | | 2,441,489 |
Trilon Group, LLC | | Delayed Draw | | | 6,060,429 |
Trilon Group, LLC | | Delayed Draw | | | 7,460,850 |
Trintech, Inc. | | Revolver | | | 2,499,667 |
TruBlue LLC | | Delayed Draw | | | 418,500 |
TruBlue LLC | | Revolver | | | 257,000 |
Truck-Lite Co., LLC | | Delayed Draw | | | 4,655,527 |
Truck-Lite Co., LLC | | Delayed Draw | | | 8,908,270 |
Truck-Lite Co., LLC | | Revolver | | | 773,332 |
Truck-Lite Co., LLC | | Revolver | | | 10,412,478 |
Trunk Acquisition, Inc. | | Revolver | | | 3,693,049 |
TSO Buyer, Inc. | | Delayed Draw | | | 257,000 |
TSO Buyer, Inc. | | Revolver | | | 227,250 |
TSYL Corporate Buyer, Inc. | | Delayed Draw | | | 17,000,000 |
TSYL Corporate Buyer, Inc. | | Revolver | | | 3,500,000 |
TurningPoint Healthcare Solutions, LLC | | Revolver | | | 1,816,524 |
U.S. Hospitality Publishers, Inc. | | Revolver | | | 368,421 |
Ubeo, LLC | | Revolver | | | 2,319,369 |
Ultimate Baked Goods | | Delayed Draw | | | 529,773 |
United Digestive MSO Parent, LLC | | Delayed Draw | | | 8,233,571 |
United Digestive MSO Parent, LLC | | Revolver | | | 1,144,286 |
United Digestive MSO Parent, LLC | | Revolver | | | 1,962,700 |
United Musculoskeletal Partners Acquisition Holdings, LLC | | Revolver | | | 1,724,138 |
Universal Marine Medical Supply International, LLC | | Delayed Draw | | | 3,912,000 |
Universal Marine Medical Supply International, LLC | | Revolver | | | 937,800 |
UP Intermediate II LLC | | Revolver | | | 658,132 |
Urology Management Holdings, Inc. | | Delayed Draw | | | 1,372,000 |
Urology Management Holdings, Inc. | | Revolver | | | 1,190,476 |
USHV Management, LLC | | Delayed Draw | | | 1,774,703 |
USHV Management, LLC | | Revolver | | | 249,665 |
USRP Holdings, Inc. | | Delayed Draw | | | 3,700,000 |
USRP Holdings, Inc. | | Delayed Draw | | | 11,100,000 |
USRP Holdings, Inc. | | Revolver | | | 3,790,774 |
V Global Holdings LLC | | Revolver | | | 5,276,468 |
Valcourt Holdings II, LLC | | Delayed Draw | | | 9,304,388 |
Vale Insurance Services LLC | | Revolver | | | 2,419,355 |
Vanguard Packaging | | Revolver | | | 268,660 |
Vardiman Black Holdings, LLC | | Delayed Draw | | | 4,190,332 |
Varsity Rejuvenate, LLC | | Delayed Draw | | | 1,280,000 |
Varsity Rejuvenate, LLC | | Revolver | | | 58,200 |
Vehicle Accessories, Inc. | | Revolver | | | 146,186 |
Vensure Employer Services, Inc. | | Delayed Draw | | | 10,673,333 |
Vensure Employer Services, Inc. | | Delayed Draw | | | 28,462,222 |
Vertex Service Partners, LLC | | Delayed Draw | | | 9,753,256 |
105
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Vertex Service Partners, LLC | | Revolver | | $ | 2,466,927 |
Vessco Midco Holdings, LLC | | Delayed Draw | | | 4,071,839 |
VetCor Acquisition | | Delayed Draw | | | 60,000,000 |
VetEvolve Holdings, LLC | | Delayed Draw | | | 20,762,167 |
Visionary Buyer LLC | | Delayed Draw | | | 12,000,000 |
Visionary Buyer LLC | | Revolver | | | 3,000,000 |
Vital Care Buyer, LLC | | Revolver | | | 2,626,514 |
VPP Intermediate Holdings, LLC | | Delayed Draw | | | 327,785 |
VPP Intermediate Holdings, LLC | | Delayed Draw | | | 2,927,013 |
VRC Companies, LLC | | Revolver | | | 452,517 |
VSG Acquisition Corp. | | Delayed Draw | | | 5,681,667 |
VSG Acquisition Corp. | | Revolver | | | 1,720,833 |
W2O Holdings, Inc. | | Revolver | | | 283,467 |
Walter Surface Technologies Inc. | | Delayed Draw | | | 3,768,012 |
Water Holdings Acquisition, LLC | | Delayed Draw | | | 3,817,808 |
Water Holdings Acquisition, LLC | | Delayed Draw | | | 3,817,808 |
Water Holdings Acquisition, LLC | | Revolver | | | 266,762 |
Water Holdings Acquisition, LLC | | Revolver | | | 884,274 |
Watermill Express, LLC | | Delayed Draw | | | 397,632 |
Watermill Express, LLC | | Revolver | | | 173,222 |
Waverly Advisors, LLC | | Delayed Draw | | | 1,859,735 |
WCI-BXC Purchaser, LLC | | Revolver | | | 89,381 |
Wealth Enhancement Group, LLC | | Delayed Draw | | | 9,175,676 |
Wealth Enhancement Group, LLC | | Delayed Draw | | | 54,864,865 |
Wealth Enhancement Group, LLC | | Delayed Draw | | | 409,459 |
Wealth Enhancement Group, LLC | | Revolver | | | 439,990 |
Wealth Enhancement Group, LLC | | Revolver | | | 524,324 |
Wealth Enhancement Group, LLC | | Revolver | | | 1,540,541 |
Wealth Enhancement Group, LLC | | Revolver | | | 3,135,135 |
Web P.T., Inc. | | Revolver | | | 820,982 |
Weber-Stephen Products, LLC | | Revolver | | | 1,498,590 |
Wildcat BuyerCo, Inc. | | Delayed Draw | | | 5,126,817 |
WorkForce Software, LLC | | First Lien Term Loan | | | 34,913 |
WorkForce Software, LLC | | Revolver | | | 463,235 |
Workwave Intermediate II, LLC | | Delayed Draw | | | 2,711,758 |
World Choice Investment | | Revolver | | | 261,713 |
World Insurance Associates, LLC | | Delayed Draw | | | 55,291,186 |
World Insurance Associates, LLC | | Revolver | | | 123,126 |
WPP Bullet Buyer, LLC | | Revolver | | | 838,127 |
Zavation Medical Products, LLC | | Revolver | | | 689,189 |
ZB Holdco LLC | | Delayed Draw | | | 343,445 |
ZB Holdco LLC | | Delayed Draw | | | 736,793 |
Zendesk, Inc. | | Delayed Draw | | | 461,957 |
Zeus Company LLC | | Delayed Draw | | | 888,016 |
Zone Climate Service | | Delayed Draw | | | 4,094,347 |
Zone Climate Service | | Revolver | | | 691,945 |
Total | | | | $ | 3,161,930,664 |
106
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Valuation of Investments
In December 2020, the SEC adopted a rule providing a framework for fund valuation practices (“Rule 2a-5”). Rule 2a-5 established requirements for determining fair value in good faith for purposes of the Investment Company Act. Rule 2a-5 will permit fund boards to designate certain parties to perform fair value determinations, subject to board oversight and certain other conditions. Rule 2a-5 also defines when market quotations are “readily available” for purposes of the Investment Company Act and the threshold for determining whether a fund must fair value a security. In connection with Rule 2a-5, the SEC also adopted related recordkeeping requirements and is rescinding previously issued guidance, including with respect to the role of a board in determining fair value and the accounting and auditing of fund investments. Effective September 8, 2022, and pursuant to the requirements of Rule 2a-5, the Board of Trustees of the Fund (the “Board”) designated the Investment Manager as its valuation designee to perform fair value determinations (the “Valuation Designee”) and approved new Valuation Procedures for the Fund. The Board has approved the valuation policy and procedures for the Fund (the “Valuation Procedures”). Under the Valuation Procedures adopted by the Board, the Board has delegated day-to-day responsibility for fair value determinations and pricing to the Valuation Designee subject to the oversight of the Board. Securities listed on a securities exchange, market or automated quotation system for which quotations are readily available (except for securities traded on NASDAQ), including securities traded over the counter, are valued at the last quoted sale price on the primary exchange or market (foreign or domestic) on which they are traded on a day the Fund will calculate its net asset value as of the close of business on each day that the New York Stock Exchange is open for business and at such other times as the Board shall determine (each a “Determination Date” or at approximately 4:00 pm U.S. Eastern Time if a security’s primary exchange is normally open at that time), or, if there is no such reported sale on the Determination Date, the mean between the closing bid and asked prices and if no asked price is available, at the bid price. For securities traded on NASDAQ, the NASDAQ Official Closing Price (which is the last trade price at or before 4:00:02 p.m. U.S. Eastern Time adjusted up to NASDAQ’s best offer price if the last trade price is below such bid and down to NASDAQ’s best offer price if the last trade is above such offer price) will be used.
Fixed income securities (including corporate bonds and senior secured loans) with a remaining maturity of 60 days or more for which accurate market quotations are readily available will normally be valued according to dealer supplied mean quotations or mean quotations from a recognized pricing service. The independent pricing agents may employ methodologies that utilize actual market transactions (if the security is actively traded), broker-dealer supplied valuations, or matrix pricing. Matrix pricing determines a security’s value by taking into account such factors as security prices, yields, maturities, call features, ratings and developments relating to comparable securities. Debt obligations with remaining maturities of sixty days or less when originally acquired will be valued at their amortized cost, which approximates fair market value.
Corporate loans are generally valued using unobservable pricing inputs received from the Fund’s investment partners or other third-party pricing services. The Investment Manager will continuously monitor the valuations of Fund investments provided by investment partners or other third-party pricing services and review any material concerns with the Valuation Committee. The Investment Manager may conclude, however, in certain circumstances, that a fair valuation provided by an investment partner or other third-party pricing service does not represent the fair value of a Fund investment and is not indicative of what actual fair value would be in an active, liquid or established market. In those circumstances, the Fund might value such investment at a discount or a premium to the value it receives from an investment partner or other third-party pricing service, in accordance with the Fund’s valuation procedures. Any such decision would be made in good faith, and subject to the review and supervision of the Valuation Committee. The Investment Manager may choose to value certain immaterial direct corporate loans internally upon approval of the Valuation Committee. The Board will consider, no less frequently than quarterly, all relevant information and the reliability of pricing information provided by the investment partners or other third-party pricing services. Additionally, the values of the Funds’ direct loan investments are adjusted daily based on the estimated total return that the asset will generate during the current quarter. The Investment Manager, other third-party pricing services and the Valuation Committee monitor these estimates regularly and update them as necessary if macro or individual changes warrant any adjustments. At the end of the quarter, each direct loan’s value is adjusted based on the actual income and appreciation or depreciation realized by such loan when its quarterly valuations and income are reported. This information is updated as soon as the information becomes available.
107
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
CLOs are not traded on a national securities exchange and instead are valued utilizing a market approach. The market approach is a method of determining the valuation of a security based on the selling price of similar securities. The types of factors that may be taken into account in pricing CLOs include: the yield of similar CLOs where pricing is available in the market; the riskiness of the underlying pool of loans; features of the CLO, including weighted average life test, liability pricing, management fees, covenant cushions, weighted average spread of underlying loans and net asset value.
Redeemable securities issued by open-end registered investment companies are valued at the investment company’s applicable net asset value as reported by such companies, with the exception of exchange-traded open-end registered investment companies which are priced in accordance with the first paragraph within this valuation of investments section.
The Fund may invest in interests or shares in private investment companies and/or funds (“Private Investment Funds”) where the net asset value is calculated and reported by respective unaffiliated investment managers on a monthly or quarterly basis. Unless the Valuation Designee is aware of information that a value reported to the Fund by a portfolio, underlying manager, or administrator does not accurately reflect the value of the Fund’s interest in that Private Investment Fund, the Valuation Designee will use the net asset value provided by the Private Investment Funds as a practical expedient to estimate the fair value of such interests.
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. Reverse repurchase agreements are valued at cost.
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. For the year ended March 31, 2024, the average balance outstanding and weighted average interest rate were $4,129,057 and 7.19%, respectively.
| | March 31, 2024 |
| | 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 | | $ | — | | $ | — | | $ | — | | $ | 4,320,000 | | $ | 4,320,000 |
Total | | $ | — | | $ | — | | $ | — | | $ | 4,320,000 | | $ | 4,320,000 |
108
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
Repurchase Offers
The Fund is a closed-end investment company structured as an interval fund and, as such, has adopted a fundamental policy to make quarterly repurchase offers, at per-class NAV, of not less than 5% of the Fund’s outstanding Shares on the repurchase request deadline. The Fund will offer to purchase only a small portion of its Shares each quarter, and there is no guarantee that shareholders will be able to sell all of the Shares that they desire to sell in any particular repurchase offer. Under current regulations, such offers must be for not less than 5% nor more than 25% of the Fund’s Shares outstanding on the repurchase request deadline. If a repurchase offer is oversubscribed, the Fund may repurchase only a pro rata portion of the Shares tendered by each shareholder. The potential for proration may cause some investors to tender more Shares for repurchase than they wish to have repurchased or result in investors being unable to liquidate all or a given percentage of their investment during in the particular repurchase offer.
Borrowing, Use of Leverage
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 (“PNC”) as administrative agent and joint lead arranger and with certain lenders from time to time as parties thereto (the “Lenders”). The Facility, as most recently amended effective March 8, 2024, provides for borrowings on a committed basis in an aggregate principal amount up to $3,375,000,000. Under the Facility, the Fund has a single 7-year term loan in the amount of $500,000,000 (“Term Loan”) and may borrow up to an additional $2,875,000,000 on a revolving basis (the “Revolving Loan”). The Fund may request the Revolving Loan to be increased from time to time up to an aggregate amount of $3,050,000,000, subject to the approval and discretion of the lenders. The Revolving Loan matures on March 17, 2028, and the Term Loan matures on March 28, 2029. As of March 31, 2024 the Term Loan and Revolving Loan balance were $400,000,000 and $775,000,000, respectively.
In connection with the Facility and Notes (discussed below under “Senior Notes”), the Fund and Guarantors have made certain customary representations and warranties and are required to comply with various customary covenants, reporting requirements and other requirements. The Facility and Notes each contain events of default customary for similar financing transactions, including: (i) the failure to make principal, interest or other payments when due after the applicable grace period; (ii) the insolvency or bankruptcy of the Guarantors or the Fund; or (iii) a change of management of the Fund. Upon the occurrence and during the continuation of an event of default, the Lenders or Note holders may declare the outstanding advances and all other obligations under the Facility and the Notes, respectively, immediately due and payable or incur a default rate of interest. The Facility and/or Notes may in the future be replaced or refinanced by entering into one or more new credit facilities or by the issuance of new debt securities, in each case having substantially different terms from the current Facility and Notes. For the year ended March 31, 2024, the average balance outstanding, maximum amount borrowed and weighted average interest rate under the Term Loan were $437,021,858, $500,000,000 and 7.35%, respectively. For the year ended March 31, 2024, the average balance outstanding, maximum amount borrowed and weighted average interest rate under the Revolving Loan were $985,653,005, $1,415,000,000 and 7.38%, respectively. In addition, the interest rate at period end on the Term Loan and Revolving Loan were 7.46% and 7.47%, respectively. The interest expense during the year ended March 31, 2024, was $117,211,027. Commitment fees incurred are prepaid and amortized over the term of the loan. For the year ended March 31, 2024, commitment fees were $2,444,787. Unused commitment fees for the year ended March 31, 2024, were $703,333.
The use of leverage increases both risk of loss and profit potential. The Fund is subject to the Investment Company Act requirement that an investment company satisfy an asset coverage requirement of 300% of its indebtedness, including amounts borrowed (including through one or more SPVs that are wholly-owned subsidiaries of the Fund), measured at the time the investment company incurs the indebtedness. This means that at certain times, such as when the Fund incurs indebtedness, the value of the Fund’s total indebtedness may not exceed one-third the value of its total assets (including such indebtedness). The interests of persons with whom the Fund (or SPVs that are wholly-owned subsidiaries of the Fund) enters into leverage arrangements will not necessarily be aligned with the interests of the Fund’s shareholders and such persons will have claims on the Fund’s assets that are senior to those of the Fund’s shareholders. In addition to the risks created by the Fund’s use of leverage, the Fund is subject to the additional risk that it would be unable to timely, or at all, obtain leverage borrowing. The Fund might also be required to de-leverage, selling securities at a potentially inopportune time and incurring tax consequences. Further, the Fund’s ability to generate income from the use of leverage would be adversely affected.
109
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
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 borrowings outstanding as of March 31, 2024.
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 August 4, 2023, the Fund issued Series K, Series L, Series M and Series N notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $600 million with various maturities. On December 19, 2023, the Fund issued additional Series O, Series P, Series Q, Series R, and Series S notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $733 million with various maturities. On January 20, 2024, the Fund issued additional Series O Senior Secured Notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $27 million, maturing on January 20, 2027. On March 18, 2024, the Fund priced additional Series T notes for a private placement to qualified institutional purchasers in the aggregate principal amount of $300 million, $150 million to be issued on April 12, 2024 and $150 million to be issued on June 14, 2024, maturing on April 12, 2029. 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 Fund designated the interest rate swaps as the hedging instruments in effective hedge accounting relationships. See Notes 10 and 11 for more information regarding the interest rate swaps.
110
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
The table below sets forth a summary of the key terms of the series of Notes outstanding at March 31, 2024.
Series | | Principal Outstanding March 31, 2024 | | Payment Frequency | | Unamortized Offering Costs | | Interest Rate Fair Value Adjustment | | Carrying Value March 31, 2024 | | Fair Value March 31, 2024 | | Fixed Interest Rate | | Effective Interest Rate | | Maturity Date |
A | | $ | 650,000,000 | | Semi-Annual | | $ | 54,863 | | $ | 29,265,407 | | | $ | 620,679,730 | | $ | 607,857,338 | | 4.10% | | 5.65% | | March 28, 2027 |
A | | | 250,000,000 | | Semi-Annual | | | 20,109 | | | 7,442,033 | | | | 242,537,858 | | | 233,791,284 | | 4.10% | | 5.28% | | March 28, 2027 |
B | | | 215,000,000 | | Semi-Annual | | | 569,343 | | | 5,005,667 | | | | 209,424,990 | | | 211,305,490 | | 5.44% | | 6.90% | | July 19, 2025 |
C | | | 130,000,000 | | Semi-Annual | | | 449,177 | | | 4,090,491 | | | | 125,460,332 | | | 127,150,090 | | 5.50% | | 7.06% | | July 19, 2026 |
D | | | 10,000,000 | | Semi-Annual | | | 34,549 | | | 310,356 | | | | 9,655,095 | | | 9,780,776 | | 5.50% | | 7.27% | | July 19, 2026 |
E | | | 130,000,000 | | Semi-Annual | | | 510,521 | | | 4,967,706 | | | | 124,521,773 | | | 126,703,869 | | 5.61% | | 7.24% | | July 19, 2027 |
F | | | 160,000,000 | | Semi-Annual | | | 712,949 | | | 8,176,543 | | | | 151,110,508 | | | 154,607,324 | | 5.72% | | 7.42% | | July 19, 2029 |
G | | | 40,000,000 | | Semi-Annual | | | 178,240 | | | 2,035,942 | | | | 37,785,818 | | | 38,651,831 | | 5.72% | | 7.65% | | July 19, 2029 |
H | | | 34,000,000 | | Semi-Annual | | | 177,809 | | | 176,955 | | | | 33,645,236 | | | 34,184,373 | | 7.06% | | 8.07% | | December 6, 2025 |
I | | | 95,000,000 | | Semi-Annual | | | 1,025,508 | | | 306,064 | | | | 93,668,428 | | | 96,972,400 | | 7.10% | | 8.42% | | December 6, 2027 |
I | | | 10,000,000 | | Semi-Annual | | | 64,811 | | | 33,931 | | | | 9,901,258 | | | 10,207,621 | | 7.10% | | 8.32% | | December 6, 2027 |
J | | | 141,000,000 | | Semi-Annual | | | 1,782,092 | | | 345,169 | | | | 138,872,739 | | | 145,564,138 | | 7.17% | | 8.56% | | December 6, 2029 |
K | | | 115,200,000 | | Semi-Annual | | | 760,287 | | | 794,351 | | | | 113,645,362 | | | 115,853,204 | | 6.75% | | 8.21% | | August 4, 2026 |
L | | | 304,800,000 | | Semi-Annual | | | 2,232,698 | | | 3,907,525 | | | | 298,659,777 | | | 309,127,918 | | 6.77% | | 8.52% | | August 4, 2028 |
M | | | 114,000,000 | | Semi-Annual | | | 870,360 | | | 2,414,157 | | | | 110,715,483 | | | 115,945,796 | | 6.81% | | 8.70% | | August 4, 2030 |
N | | | 66,000,000 | | Semi-Annual | | | 519,216 | | | 2,140,900 | | | | 63,339,884 | | | 67,520,760 | | 6.99% | | 8.95% | | August 4, 2033 |
O | | | 85,000,000 | | Semi-Annual | | | 621,270 | | | (39,361 | ) | | | 84,418,091 | | | 85,891,057 | | 7.04% | | 8.50% | | January 20, 2027 |
O | | | 27,000,000 | | Semi-Annual | | | 1,756 | | | 12,528 | | | | 26,985,716 | | | 27,283,042 | | 7.04% | | 8.28% | | January 20, 2027 |
P | | | 224,000,000 | | Semi-Annual | | | 1,701,394 | | | (126,133 | ) | | | 222,424,739 | | | 229,028,053 | | 7.06% | | 8.55% | | January 20, 2029 |
Q | | | 155,000,000 | | Semi-Annual | | | 1,196,620 | | | (723,519 | ) | | | 154,526,899 | | | 160,376,190 | | 7.23% | | 8.74% | | January 20, 2031 |
R | | | 224,000,000 | | Semi-Annual | | | 1,750,451 | | | (2,526,454 | ) | | | 224,776,003 | | | 234,453,833 | | 7.40% | | 8.89% | | January 20, 2034 |
S | | | 45,000,000 | | Semi-Annual | | | 353,313 | | | (990,472 | ) | | | 45,637,159 | | | 48,194,867 | | 7.51% | | 9.04% | | January 20, 2036 |
T | | | — | | Semi-Annual | | | — | | | (544,645 | ) | | | 544,645 | | | — | | 6.69% | | —% | | |
T | | | — | | Semi-Annual | | | — | | | (507,771 | ) | | | 507,771 | | | — | | 6.69% | | —% | | |
Total | | $ | 3,225,000,000 | | | | $ | 15,587,336 | | $ | 65,967,370 | | | $ | 3,143,445,294 | | $ | 3,190,451,254 | | | | | | |
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 6.36% – 6.85%.
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. The Notes have been assigned an “AA” long-term ratings by Kroll Bond Rating Agency, LLC.
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.
111
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
2. Significant Accounting Policies (continued)
The Fund incurs costs in connection with the issuance of the Notes. These costs are recorded as a deferred charge and are being amortized over the respective life of each series of notes. Amortization of offering costs on notes is included on the Consolidated Statement of Operations and the carrying amount on the Consolidated Statement of Assets and Liabilities is equal to the principal amount of the Notes less unamortized offering costs and the interest rate fair value adjustment.
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.
At March 31, 2024, the Fund was in compliance with all covenants under the Note Agreements.
3. Principal Risks
Debt Securities
Under normal market conditions, the Fund expects to primarily invest in debt and debt-related securities. One of the fundamental risks associated with such investments is credit risk, which is the risk that an issuer will be unable to make principal and interest payments on its outstanding debt obligations when due. Adverse changes in the financial condition of an issuer or in general economic conditions (or both) may impair the ability of such issuer to make such payments and result in defaults on, and declines in, the value of its debt. The Fund’s return to Shareholders would be adversely impacted if an issuer of debt securities in which the Fund invests becomes unable to make such payments when due. Other risk factors include interest rate risk (a rise in interest rates causes a decline in the value of debt securities) and prepayment risk (the debtor may pay its obligation early, reducing the amount of interest payments). These risks could affect the value of a particular investment, possibly causing the Fund’s share price and total return to be reduced and fluctuate more than other types of investments.
Private Investment Funds
The Fund may invest in Private Investment Funds that are not registered as investment companies. As a result, the Fund as an investor in these funds would not have the benefit of certain protections afforded to investors in registered investment companies. The Fund may not have the same amount of information about the identity, value, or performance of the Private Investment Funds’ investments as such private Investment Funds’ managers. Investments in Private Investment Funds generally will be illiquid and generally may not be transferred without the consent of the fund. The Fund may be unable to liquidate its investment in a Private Investment Fund when desired (and may incur losses as a result), or may be required to sell such investment regardless of whether it desires to do so. Upon its withdrawal of all or a portion of its interest in a Private Investment Fund, the Fund may receive securities that are illiquid or difficult to value. The Fund may not be able to withdraw from a Private Investment Fund except at certain designated times, thereby limiting the ability of the Fund to withdraw assets from the Private Investment Fund due to poor performance or other reasons. The fees paid by Private Investment Funds to their advisers and general partners or managing members often are higher than those paid by registered funds and generally include a percentage of gains. The Fund will bear its proportionate share of the management fees and other expenses that are charged by a Private Investment Fund in addition to the management fees and other expenses paid by the Fund.
Borrowing, Use of Leverage
The Fund may leverage its investments by “borrowing,” use of swap agreements, options or other derivative instruments, use of short sales or issuing preferred stock or preferred debt. The use of leverage increases both risk and profit potential. The Fund expects that under normal business conditions it will utilize a combination of the leverage methods described above. The Fund is subject to the Investment Company Act requirement that an investment company limit its borrowings to no more than 50% of its total assets for preferred stock or preferred debt and 33 1/3% of its total assets for debt securities, including amounts borrowed, measured at the time the investment company incurs the indebtedness. Although leverage may increase profits, it exposes the Fund to credit risk, greater market risks and higher current expenses. The effect of leverage with respect to any investment in a market that moves adversely to such investment could result in a loss to the investment portfolio of the Fund that would be substantially greater than if the investment were not leveraged. Also, access to leverage and financing could be impaired by many factors, including market forces
112
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
3. Principal Risks (continued)
or regulatory changes, and there can be no assurance that the Fund will be able to secure or maintain adequate leverage or financing. The ability of the Fund to transact business with any one or number of counterparties, the lack of any independent evaluation of such counterparties’ financial capabilities and the absence of a regulated market to facilitate settlement may increase the potential for losses by the Fund.
Margin borrowings and transactions involving forwards, swaps, futures, options and other derivative instruments could result in certain additional risks to the Fund. In such transactions, counterparties and lenders will likely require the Fund to post collateral to support its obligations. Should the securities and other assets pledged as collateral decline in value or should brokers increase their maintenance margin requirements (i.e., reduce the percentage of a position that can be financed), the Fund could be subject to a “margin call,” pursuant to which it must either deposit additional funds with the broker or suffer mandatory liquidation of the pledged assets to compensate for the decline in value. In the event of a precipitous drop in the value of pledged securities, the Fund might not be able to liquidate assets quickly enough to pay off the margin debt or provide additional collateral and may suffer mandatory liquidation of positions in a declining market at relatively low prices, thereby incurring substantial losses.
Economic Downturn or Recession or Other Market Disruption
Many of the Fund’s investments may be issued by companies susceptible to economic slowdowns or recessions. Therefore, the Fund’s non-performing assets are likely to increase, and the value of its portfolio is likely to decrease, during these periods. A prolonged recession may result in losses of value in the Fund’s portfolio and a decrease in the Fund’s revenues, net income and NAV. Unfavorable economic conditions also could increase the Fund’s funding costs, limit the Fund’s access to the capital markets or result in a decision by lenders not to extend credit to it on terms it deems acceptable. These events could prevent the Fund from increasing investments and harm the Fund’s operating results.
The Fund may also be adversely affected by uncertainties and events around the world, such as public health emergencies, terrorism, political developments, and changes in government policies, taxation, restrictions on foreign investment and currency repatriation, currency fluctuations and other developments in the laws and regulations of the countries in which it is invested.
International war or conflicts (including Russia’s invasion of Ukraine and the Israel-Hamas war) and geopolitical events in foreign countries, along with instability in regions such as Asia, Eastern Europe and the Middle East, possible terrorist attacks in the United States or around the world, and other similar events could adversely affect the U.S. and foreign financial markets. As a result, whether or not the Fund invests in securities located in or with significant exposure to the countries directly affected, the value and liquidity of the Fund’s investments may be negatively impacted. Further, due to closures of certain markets and restrictions on trading certain securities, the value of certain securities held by the Fund could be significantly impacted.
LIBOR Discontinuation Risk
LIBOR has been used extensively in the U.S. and globally as a “benchmark” or “reference rate” for various commercial and financial contracts, including corporate and municipal bonds, bank loans, asset-backed and mortgage-related securities, interest rate swaps and other derivatives. Instruments in which the Fund invests may have historically paid interest at floating rates based on LIBOR or may have been subject to interest caps or floors based on LIBOR. The Fund and issuers of instruments in which the Fund invests may have also historically obtained financing at floating rates based on LIBOR. The underlying collateral of CLOs in which the Fund invests have also paid interest at floating rates based on LIBOR.
The ICE Benchmark Administration Limited, the administrator of LIBOR, ceased publishing most LIBOR tenors, including some U.S. dollar LIBOR tenors, on December 31, 2021, and ceased publishing the remaining and most liquid U.S. dollar LIBOR tenors on June 30, 2023. As a result, many market participants have transitioned to the use of alternative reference or benchmark rates prior to the applicable LIBOR publication cessation date. The UK Financial Conduct Authority has announced that it will require the publication of synthetic LIBOR for the one-month, three-month and six-month U.S. dollar LIBOR settings after June 30, 2023 through at least September 30, 2024.The U.S. Federal Reserve, based on the recommendations of the Alternative Reference Rate Committee (comprised of major derivative market participants
113
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
3. Principal Risks (continued)
and their regulators) of the New York Federal Reserve (NYFR), has begun publishing SOFR, which is intended to replace U.S. dollar LIBOR. Alternative reference rates for other currencies have also been announced or have already begun publication. Markets are developing in response to these new rates.
Neither the effect of the LIBOR transition process nor its ultimate success can yet be known. Although the transition away from LIBOR has become increasingly well-defined, any potential effects of the transition away from LIBOR and other benchmark rates on financial markets, a fund or the financial instruments in which a fund invests can be difficult to ascertain. Not all existing LIBOR-based instruments may have alternative rate-setting provisions and there remains uncertainty regarding the willingness and ability of issuers to add alternative rate-setting provisions in certain existing instruments. Global regulators have advised market participants to cease entering into new contracts using LIBOR as a reference rate, and it is possible that investments in LIBOR-based instruments could invite regulatory scrutiny. In addition, a liquid market for newly-issued instruments that use a reference rate other than LIBOR still may be developing. All of the aforementioned may adversely affect the Fund’s performance or NAV.
Specifically, the transition to one or more alternate Benchmark Rate(s), and the implementation of such new Benchmark Rate(s) may impact a number of factors, which, either alone or in the aggregate, may cause a material adverse effect on the Fund’s performance and ability to achieve its investment objective. Such factors include, without limitation: (i) the administration and/or management of portfolio of investments, including (a) cost of funding or other operational or administrative costs, (b) costs incurred to transition to and implement a substitute index or Benchmark Rate(s) for purposes of calculating interest, (c) costs of negotiating with counterparties with respect to an acceptable replacement calculation and potential amendments to existing debt instruments or credit facilities currently utilizing LIBOR to determine interest rates, and/or (d) costs of potential disputes and/or litigation regarding interest calculation, loan value, appropriateness or comparability of any new Benchmark Rate(s) or any other dispute over terms relating to or arising from any of the foregoing; (ii) the availability (or lack thereof) of potential investments in the market during the transition period; (iii) the time periods necessary to make investments and deploy capital during the transition period; (iv) the calculation and value of investments and overall cash flows, profitability and performance; (v) the liquidity of investments in the secondary market or otherwise, and the asset-liability management strategies available; (vi) basis risks between investments and hedges and basis risks within investments (e.g., securitizations); or (vii) any mismatch, during a transition period or otherwise, between a Benchmark Rate used for leverage facilities and another used for one or more of the Fund’s investments.
SOFR RISK
SOFR is intended to be a broad measure of the cost of borrowing funds overnight in transactions that are collateralized by U.S. Treasury securities. SOFR is calculated based on transaction-level repo data collected from various sources. For each trading day, SOFR is calculated as a volume-weighted median rate derived from such data. SOFR is calculated and published by the NYFR. If data from a given source required by the NYFR to calculate SOFR is unavailable for any day, then the most recently available data for that segment will be used, with certain adjustments. If errors are discovered in the transaction data or the calculations underlying SOFR after its initial publication on a given day, SOFR may be republished at a later time that day. Rate revisions will be effected only on the day of initial publication and will be republished only if the change in the rate exceeds one basis point.
Because SOFR is a financing rate based on overnight secured funding transactions, it differs fundamentally from LIBOR. LIBOR was intended to be an unsecured rate that represents interbank funding costs for different short-term maturities or tenors. It was a forward-looking rate reflecting expectations regarding interest rates for the applicable tenor. Thus, LIBOR was intended to be sensitive, in certain respects, to bank credit risk and to term interest rate risk. In contrast, SOFR is a secured overnight rate reflecting the credit of U.S. Treasury securities as collateral. Thus, it is largely insensitive to credit-risk considerations and to short-term interest rate risks. SOFR is a transaction-based rate, and it has been more volatile than other benchmark or market rates, such as three-month LIBOR, during certain periods. For these reasons, among others, there is no assurance that SOFR, or rates derived from SOFR, will perform in the same or similar way as LIBOR would have performed at any time, and there is no assurance that SOFR-based rates will be a suitable
114
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
3. Principal Risks (continued)
substitute for LIBOR. SOFR has a limited history, having been first published in April 2018. The future performance of SOFR, and SOFR-based reference rates, cannot be predicted based on SOFR’s history or otherwise. Levels of SOFR in the future, including following the discontinuation of LIBOR, may bear little or no relation to historical levels of SOFR, LIBOR or other rates.
Limited Liquidity
Shares in the Fund provide limited liquidity since shareholders will not be able to redeem Shares on a daily basis. A shareholder may not be able to tender its Shares in the Fund promptly after it has made a decision to do so. In addition, with very limited exceptions, Shares are not transferable, and liquidity will be provided only through repurchase offers made quarterly by the Fund. In addition, the Fund does not expect any trading market to develop for the Shares. As a result, if investors decide to invest in the Fund, they will have very limited opportunity to sell their Shares. Shares in the Fund are therefore suitable only for investors who can bear the risks associated with the limited liquidity of Shares and should be viewed as a long-term investment.
4. Investment Advisory and Other Agreements
The Fund has entered into an investment management agreement (the “Investment Management Agreement”) with the Investment Manager. Pursuant to the Investment Management Agreement, the Fund pays the Investment Manager a monthly Investment Management Fee equal to 1.00% accrued daily, on an annualized basis of the Fund’s Net Assets. Prior to March 6, 2023, the Investment Manager had contractually agreed to an expense limitation and reimbursement agreement (the “Expense Limitation and Reimbursement Agreement”) with the Fund, whereby the Investment Manager agreed to waive fees that it would otherwise have been paid, and/or to assume expenses of the Fund (a “Waiver”), if required to ensure the Total Annual Expenses (excluding any taxes, leverage interest, distribution and servicing fees, brokerage commissions, dividend and interest expenses on short sales, acquired fund fees and expenses (as determined in accordance with SEC Form N-2), expenses incurred in connection with any merger or reorganization, and extraordinary expenses, such as litigation expenses) do not exceed 2.25% of the average daily net assets of Class I Shares (the “Expense Limit”).
Foreside Fund Services, LLC serves as the Fund’s distributor; UMB Fund Services, Inc. (“UMBFS”) serves as the Fund’s fund accountant, transfer agent and administrator. For the year ended March 31, 2024, the Fund’s allocated UMBFS fees are reported on the Consolidated Statement of Operations.
An officer of the Fund is an employee of UMBFS. The Fund does not compensate officers affiliated with the Fund’s administrator. An officer and Trustee of the Fund is an employee of the Investment Manager. The Fund does not compensate Trustees or officers affiliated with the Investment Manager for their service to the Fund. For the year ended March 31, 2024, the Fund’s allocated fees incurred for trustees who are not affiliated with the Fund’s administrator or Investment Manager are reported on the Consolidated Statement of Operations.
Vigilant Compliance, LLC provides Chief Compliance Officer (“CCO”) services to the Fund. The Fund’s allocated fees incurred for CCO services for the year ended March 31, 2024, are reported on the Consolidated Statement of Operations.
115
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
5. Fair Value of Investments
Fair value — Definition
All investments in securities are recorded at fair value. 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.
116
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
5. Fair Value of Investments (continued)
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, 2024:
Assets | | Level 1 | | Level 2 | | Level 3 | | Net Asset Value | | Total |
Investments, at fair value | | | | | | | | | | | | | | | |
Senior Secured Loans | | $ | — | | $ | 454,550,420 | | $ | 13,463,656,668 | | $ | — | | $ | 13,918,207,088 |
Private Investment Vehicles | | | — | | | — | | | 82,218,161 | | | 6,988,487,570 | | | 7,070,705,731 |
Collateralized Loan Obligations | | | — | | | 27,451,443 | | | 129,367,598 | | | — | | | 156,819,041 |
Preferred Stocks | | | — | | | — | | | 103,527,517 | | | — | | | 103,527,517 |
Common Stocks | | | 47,034,817 | | | — | | | 21,406,749 | | | — | | | 68,441,566 |
Subordinated Debt | | | — | | | — | | | 23,813,227 | | | — | | | 23,813,227 |
Warrants | | | — | | | — | | | 10,366,783 | | | — | | | 10,366,783 |
Short-Term Investments | | | 426,945,600 | | | — | | | — | | | — | | | 426,945,600 |
Total Investments, at fair value | | $ | 473,980,417 | | $ | 482,001,863 | | $ | 13,834,356,703 | | $ | 6,988,487,570 | | $ | 21,778,826,553 |
Other Financial Instruments1 | | | | | | | | | | | | | | | |
Forward Contracts | | $ | — | | $ | 3,333,184 | | $ | — | | $ | — | | $ | 3,333,184 |
Swap Contracts | | | — | | | 5,458,355 | | | — | | | — | | | 5,458,355 |
Total Assets | | $ | 473,980,417 | | $ | 490,793,402 | | $ | 13,834,356,703 | | $ | 6,988,487,570 | | $ | 21,787,618,092 |
| | | | | | | | | | |
Liabilities | | | | | | | | | | |
Investments, at fair value | | | | | | | | | | | | | | | |
Reverse Repurchase Agreement | | $ | — | | $ | 4,320,000 | | $ | — | | $ | — | | $ | 4,320,000 |
Other Financial Instruments1 | | | | | | | | | | | | | | | |
Forward Contracts | | | — | | | 154,520 | | | — | | | — | | | 154,520 |
Swap Contracts | | | — | | | 71,425,725 | | | — | | | — | | | 71,425,725 |
Total Liabilities, at fair value | | $ | — | | $ | 75,900,245 | | $ | — | | $ | — | | $ | 75,900,245 |
117
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
5. Fair Value of Investments (continued)
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 year ended March 31, 2024:
| | 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 | | | 10,329,885,830 | | | | 45,526,667 | | | 64,577,850 | | | | 14,825,685 | | | | 2,129,198 | | | | — | | | 5,557,368 | | | 10,462,502,598 | |
Sales/Paydowns | | | (2,807,025,280 | ) | | | — | | | — | | | | (765,526 | ) | | | (138,549,195 | ) | | | — | | | — | | | (2,946,340,001 | ) |
Realized gains (losses)1 | | | 12,496,430 | | | | — | | | — | | | | — | | | | 2,902,646 | | | | — | | | — | | | 15,399,076 | |
Original issue discount and amendment fees | | | (25,807,063 | ) | | | 597,524 | | | — | | | | — | | | | — | | | | — | | | — | | | (25,209,539 | ) |
Accretion | | | 19,359,858 | | | | — | | | 170,962 | | | | — | | | | 68,522 | | | | — | | | — | | | 19,599,342 | |
Change in Unrealized appreciation (depreciation) | | | 71,314,292 | | | | 168,544 | | | (7,232,404 | ) | | | 173,059 | | | | (4,745,357 | ) | | | 5,438,500 | | | 7,405,835 | | | 72,522,469 | |
Transfers In2 | | | 16,929,142 | | | | — | | | 9,950,815 | | | | 765,526 | | | | — | | | | — | | | — | | | 27,645,483 | |
Transfers Out3 | | | (3,245,239,194 | ) | | | — | | | (19,924,176 | ) | | | — | | | | (211,621 | ) | | | — | | | — | | | (3,265,374,991 | )4 |
Balance as of March 31, 2024 | | $ | 13,463,656,668 | | | $ | 82,218,161 | | $ | 129,367,598 | | | $ | 103,527,517 | | | $ | 23,813,227 | | | $ | 10,366,783 | | $ | 21,406,749 | | $ | 13,834,356,703 | |
Net change in unrealized appreciation/(depreciation) attributable to Level 3 investments held at March 31, 2024 | | $ | 61,026,806 | | | $ | 168,544 | | $ | (8,450,866 | ) | | $ | 173,059 | | | $ | 182,075 | | | $ | 5,861,776 | | $ | 7,405,835 | | $ | 66,367,230 | |
118
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
5. Fair Value of Investments (continued)
The following table summarizes the valuation techniques and significant unobservable inputs used for the Fund’s investments that are categorized in Level 3 of the fair value hierarchy as of March 31, 2024.
Investments | Fair Value | Valuation Technique | Unobservable Inputs | Range of Inputs | Weighted Average | Impact on Valuation from an increase in input |
Collateralized Loan Obligations | $ 129,367,598 | Income approach | Interest Rate/ Discount Margin | 5.55% – 25.50% | 12.40% | Decrease |
| | | Default Rate | 3 CDR | 3 CDR | Decrease |
| | | Recovery Rate | 65% | 65% | Increase |
| | | Term | Maturity, or Reinvestment +24 months | N/A | Decrease |
| | | Prepayment Assumptions | 20 CPR | 20 CPR | Increase |
| | | Reinvestment Assumptions | $99.00 | $99.00 | Decrease |
Common Stocks | 4,591,771 | Market approach | Recent Transaction Price | $1 – $2,460 | $8 | Increase |
| 10,684,445 | Market approach | LTM Revenue Multiple | 2.6x | 2.6x | Increase |
| 967,870 | Market approach | Enterprise value ($ Millions) | $158 | $158 | Increase |
| 5,162,663 | Market approach | LTM EBITDA Multiple | 8.0x – 26.0x | 21.4x | Increase |
Preferred Stocks | 2,699,405 | Market approach | Recent Transaction Price | $1 – $999 | $165 | Increase |
| 100,828,112 | Income approach/ Market Approach | Discount Rate | $13.38% – $14.33% | 13.45% | Decrease |
| | | Enterprise value ($ Millions) | $774 | $774 | Increase |
| | | LTM Revenue Multiple | 1.9x – 7.0x | 3.9x | Increase |
| | | LTM EBITDA Multiple | 8.0x – 22.0x | 15.3x | Increase |
Private Investment Vehicles | 45,526,666 | Market approach | Recent Transaction Price | $100 – $50,000 | $155 | Increase |
| 29,600,000 | Income approach | Discount Rate | 4.3% | 4.3% | Decrease |
| 7,091,495 | Income approach | Weighted Average Cost of Capital | 15.08% – 18.77% | 16.86% | Decrease |
119
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
5. Fair Value of Investments (continued)
Investments | Fair Value | Valuation Technique | Unobservable Inputs | Range of Inputs | Weighted Average | Impact on Valuation from an increase in input |
Senior Secured Loans | $ 7,219,331,376 | Income approach | Discount Rate | 3.27% – 23.90% | 10.76% | Decrease |
| | | LTM Revenue ($ Millions) | $26 – $8,052 | $459 | Increase |
| | | Debt/EBITDA | 0.6x – 15.8x | 5.2x | Decrease |
| | | Interest Coverage | 0.0x – 11.2x | 1.5x | Increase |
| 37,798,488 | Market approach | Enterprise value ($ Millions) | $12 – $500 | $277 | Increase |
| 299,378 | Market approach | Recovery Rate | 57% | 57% | Increase |
| 6,206,227,426 | Market approach | Recent Transaction Price | $76.50 – $101.87 | $98.23 | Increase |
Subordinated Debt | 5,500,000 | Market approach | EBITDA Multiple | 16.2x | 16.2x | Increase |
| 18,313,227 | Income approach | Discount Rate | 13.29% – 19.88% | 15.61% | Decrease |
| | | LTM Revenue ($ Millions) | $266 – $1,873 | $954 | Increase |
| | | Debt/EBITDA | 8.0x – 10.3x | 9.1x | Decrease |
| | | Interest Coverage | 1.0x – 1.8x | 1.3x | Increase |
Warrants | 735,991 | Market approach | Enterprise value ($ Millions) | $121 – $2,453 | $1,556 | Increase |
| | | Cost of equity | 18.00% | 18.00% | Decrease |
| 918,091 | Market approach | Recent Transaction Price | $918,091 | $919,091 | Increase |
| 8,712,701 | Income approach | Exercise Price | $1.65 – $3.26 | $1.96 | Decrease |
| | | Expected Volatility | 48% – 122% | 51% | Increase |
Total investments, at fair value | $ 13,834,356,703 | | | | | |
6. Capital Stock
The Fund is authorized as a Delaware statutory trust to issue an unlimited number of Shares in one or more classes, with a par value of $0.001. The minimum initial investment in Class I Shares by any investor is $10 million. However, the Fund, in its sole discretion, may accept investments below this minimum with respect to Class I Shares. Shares may be purchased by principals and employees of the Investment Manager or its affiliates and their immediate family members without being subject to the minimum investment requirements.
Class I Shares are not subject to any initial sales charge. Shares will generally be offered for purchase on each business day at NAV per share, except that Shares may be offered more or less frequently as determined by the Board in its sole discretion. The Board may also suspend or terminate offerings of Shares at any time.
120
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
6. Capital Stock (continued)
A shareholder whose Shares (or a portion thereof) are repurchased by the Fund will not be entitled to a return of any sales charge that was charged in connection with the shareholder’s purchase of the Shares.
Pursuant to Rule 23c-3 under the Investment Company Act, on a quarterly basis, the Fund offers shareholders holding all classes of shares the option of redeeming shares at NAV. The Board determines the quarterly repurchase offer amount (“Repurchase Offer Amount”), which can be no less than 5% and no more than 25% of all shares of all classes outstanding on the repurchase request deadline. If shareholders tender more than the Repurchase Offer Amount, the Fund may, but is not required to, repurchase an additional amount of shares not to exceed 2% of all outstanding shares of the Fund on the repurchase request deadline If the Fund determines not to repurchase more than the Repurchase Offer Amount, or if shareholders tender Shares in an amount exceeding the Repurchase Offer Amount plus 2% of the outstanding Shares on the Repurchase Request Deadline, the Fund will repurchase the Shares on a pro rata basis. However, the Fund may accept all shares tendered for repurchase by shareholders who own less than $2,500 worth of Shares and who tender all of their Shares, before prorating other amounts tendered. In addition, the Fund may accept the total number of Shares tendered in connection with required minimum distributions from an IRA or other qualified retirement plan. It is the shareholder’s obligation to both notify and provide the Fund supporting documentation of a required minimum distribution from an IRA or other qualified retirement plan. The results of the repurchase offers conducted for the year ended March 31, 2024 are as follows:
Commencement Date | | | April 13, 2023 | | | | July 13, 2023 | | | | October 12, 2023 | | | | January 19, 2024 | |
Repurchase Request | | | May 15, 2023 | | | | August 14, 2023 | | | | November 13, 2023 | | | | February 20, 2024 | |
Repurchase Pricing date | | | May 15, 2023 | | | | August 14, 2023 | | | | November 13, 2023 | | | | February 20, 2024 | |
| | | | | | | | | | | | | | | | |
Net Asset Value as of Repurchase Offer Date | | | | | | | | | | | | | | | | |
Class I | | $ | 10.55 | | | $ | 10.61 | | | $ | 10.64 | | | $ | 10.72 | |
| | | | | | | | | | | | | | | | |
Amount Repurchased | | | | | | | | | | | | | | | | |
Class I | | $ | 430,219,396 | | | $ | 209,420,547 | | | $ | 476,543,334 | | | $ | 374,188,714 | |
| | | | | | | | | | | | | | | | |
Percentage of Outstanding Shares Repurchased | | | | | | | | | | | | | | | | |
Class I | | | 3.70 | % | | | 1.63 | % | | | 3.21 | % | | | 2.20 | % |
7. Federal Income Taxes
Fund Income Tax
At March 31, 2024, gross unrealized appreciation and depreciation on investments, based on cost for federal income tax purposes were as follows:
Cost of investments including proceeds from reverse repurchase agreements | | $ | 21,688,743,809 | |
Gross unrealized appreciation | | | 349,089,970 | |
Gross unrealized depreciation | | | (259,007,226 | ) |
Net unrealized depreciation on investments | | $ | 90,082,744 | |
The difference between cost amounts for financial statement and federal income tax purposes is due primarily to timing differences in recognizing certain gains and losses in security transactions.
GAAP requires that certain components of net assets be reclassified between financial and tax reporting. Permanent differences between book and tax basis are attributable to certain investments in partnerships and holdings in Domestic Blockers. These reclassifications have no effect on net assets or net asset value per share. For the year ended December 31, 2023, permanent differences in book and tax accounting have been reclassified to paid-in capital and total distributable earnings.
| Increases/(Decrease) |
Capital | Total Distributable Earnings (Loss) |
Cliffwater Corporate Lending Fund | 76,331,950 | (76,331,950) |
121
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
7. Federal Income Taxes (continued)
As of December 31, 2023, the components of distributable earnings on a tax basis were as follows:
Undistributed ordinary income | | $ | — | |
Undistributed long-term capital gains | | | — | |
Accumulated capital and other losses | | | (6,167,671 | ) |
Unrealized appreciation/(depreciation) | | | | |
Investments | | | 42,048,432 | |
Foreign Currency | | | — | |
Organizational costs | | | (34,520 | ) |
Total distributable earnings | | $ | 35,846,241 | |
The tax character of distributions paid during the fiscal years ended December 31, 2023 and December 31, 2022 were as follows:
| | 2023 | | 2022 |
Distribution paid from: | | | | | | |
Ordinary income | | $ | 1,370,935,360 | | $ | 565,713,472 |
Return of Capital | | | 49,232,570 | | | 122,545,406 |
Net long-term capital gains | | | — | | | — |
Total distributions paid | | $ | 1,420,167,930 | | $ | 688,258,878 |
At December 31, 2023, the Fund had an accumulated capital loss carry forward as follows:
| | Cliffwater Corporate Lending Fund |
Short-term | | $ | 6,167,671 |
Long-term | | | — |
Total | | $ | 6,167,671 |
To the extent that a fund may realize future net capital gains, those gains will be offset by any of its unused capital loss carryforward. Future capital loss carryover utilization in any given year may be subject to Internal Revenue Code limitations.
Domestic Blocker Income Tax
CCLF Holdings LLC, CCLF Holdings (D3) LLC, CCLF Holdings (D18) LLC and CCLF Holdings (D30) LLC (the “Domestic Blockers”) recorded provisions for income tax expense (benefit) for the year ended March 31, 2024, in the amount of $1,275,856. This provision for income tax expense (benefit) is comprised of the following current and deferred income tax expense (benefit):
As of March 31, 2024, temporary differences between financial and tax reporting that give rise to deferred income taxes totaled $2,696,998, resulting principally from differences in the recognition of income from partnership investments and the treatment of unrealized appreciation/depreciation. The Domestic Blockers have a net deferred tax liability recorded as of March 31, 2024. Should a net deferred tax asset exist in the future, the Domestic Blockers will assess whether a valuation allowance should be booked to reserve against that asset.
The statutory rate and effective federal rate is 21%. The Fund is currently using an estimated tax rate of 3.95% for state and local tax, net of federal tax benefit.
122
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
8. Investment Transactions
For the year ended March 31, 2024, purchases and sales of investments, excluding short-term investments, were $12,238,216,383 and $5,501,214,209 respectively, net of unfunded commitments.
9. Indemnifications
In the normal course of business, the Fund enters into contracts that contain a variety of representations which provide general indemnifications. The Fund’s maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against the Fund that have not yet occurred. However, the Fund expects the risk of loss to be remote.
10. Derivatives and Hedging Disclosures
U.S. GAAP requires enhanced disclosures about the Fund’s derivative and hedging activities, including how such activities are accounted for and their effects on the Fund’s financial position, performance and cash flows. The Fund invested in forward foreign currency exchange contracts and swap contracts for the year ended March 31, 2024 in order to hedge overall portfolio currency risk and interest rate risk, respectively. By entering into forward foreign exchange currency contracts, the Fund agrees to exchange different currencies at a specified exchange rate at an agreed-upon future date. The Fund may be susceptible to the risk of changes in the foreign exchange rate underlying the forward contract and of the counterparty’s potential inability to fulfill the terms of the contract. By entering into swap agreements, the Fund agrees to exchange payments at specified dates on the basis of a specified notional amount, with the payments calculated by reference to specified securities, indexes, reference rates, currencies or other instruments. The Fund may be susceptible to losses if interest rate or foreign currency exchange rates or credit quality changes are not correctly anticipated by the Fund or if the reference index, security or investments do not perform as expected, and are subject to counterparty credit, liquidity, valuation, correlation and leverage risk.
The effects of these derivative instruments on the Fund’s financial position and financial performance as reflected in the Consolidated Statement of Assets and Liabilities and Consolidated Statement of Operations are presented in the tables below. Forward contracts are not designated as hedging instruments. Interest rate swap contracts are designated as hedging instruments. The fair values of derivative instruments as of March 31, 2024, and the realized and unrealized gain (loss) during the year ended March 31, 2024 are as follows:
Derivatives Designated as Hedging Instruments |
Consolidated Statement of Asset and Liabilities Location | | Derivatives Instruments | | Asset Derivatives | | Liability Derivatives |
Value | | Value |
Net unrealized depreciation on swap contracts | | Interest Rate Swap Contracts | | $ | — | | $ | 65,967,370 |
Total | | | | $ | — | | $ | 65,967,370 |
Derivatives Not Designated as Hedging Instruments |
Consolidated Statement of Asset and Liabilities Location | | Derivatives Instruments | | Asset Derivatives | | Liability Derivatives |
Value | | Value |
Net unrealized appreciation on forward foreign currency exchange contracts | | Forward Contracts | | $ | 3,333,184 | | $ | 154,520 |
Total | | | | $ | 3,333,184 | | $ | 154,520 |
Amount of Net Realized Gain or (Loss) on Derivatives Recognized in Income |
Derivatives Instruments | | Forward Contracts | | Total |
Forward foreign currency exchange contracts | | $ | 7,163,564 | | $ | 7,163,564 |
123
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
10. Derivatives and Hedging Disclosures (continued)
Net Change in Unrealized Appreciation/Depreciation on Derivatives Recognized in Income |
Derivatives Instruments | | Forward Contracts | | Total |
Forward foreign currency exchange contracts | | $ | 2,391,390 | | $ | 2,391,390 |
The quarterly average volumes of derivative instruments as of March 31, 2024 are as follows:
Derivatives Instruments | | | | Notional Value |
Forward foreign currency exchange contracts | | Long Forward Contract | | $ | 7,265,843 | |
| | Short Forward Contract | | | (642,682,434 | ) |
Interest rate contracts | | Long Swap Contract | | | 2,583,600,000 | |
11. Disclosures about Offsetting Assets and Liabilities
Disclosures about Offsetting Assets and Liabilities requires an entity to disclose information about offsetting and related arrangements to enable users of its financial statements to understand the effect of those arrangements on its financial position. The guidance requires retrospective application for all comparative periods presented.
A fund mitigates credit risk with respect to Over-the-Counter (“OTC”) derivative counterparties through credit support annexes included with International Swaps and Derivatives Association, Inc. (“ISDA”) Master Agreements or other Master Netting Agreements which are the standard contracts governing most derivative transactions between the fund and each of its counterparties. These agreements allow the fund and each counterparty to offset certain derivative financial instruments’ payables and/or receivables against each other and/or with collateral, which is generally held by the fund’s custodian. The amount of collateral moved to/from applicable counterparties is based upon minimum transfer amounts specified in the agreement. To the extent amounts due to the fund from its counterparties are not fully collateralized contractually or otherwise, the fund bears the risk of loss from counterparty non-performance.
It is the Fund’s policy to recognize a net asset or liability equal to the unrealized appreciation (depreciation) of each derivative contract. As of March 31, 2024, the Fund is subject to master netting arrangements for swap contracts. The following table shows additional information regarding the offsetting of assets and liabilities, as of March 31, 2024:
Description | | Counterparty | | Gross Amount of Asset/ Liabilities | | Gross Amount Offset in the Statement of Assets and Liabilities | | Net Amounts Presented in the Statement of Assets and Liabilities | | Gross Amounts Not Offset in the Statement of Assets and Liabilities
|
Financial Instruments* | | Cash Collateral Pledged* | | Net Amount |
Assets | | | | | | | | | | | | | | | | | | | | | | |
Unrealized appreciation on swap contracts | | PNC Bank, N.A | | $ | 2,082,249 | | | $ | (2,082,249) | | $ | — | | | $ | — | | $ | — | | $ | — |
Unrealized appreciation on swap contracts | | MUFG Bank, Ltd. | | | 3,376,106 | | | | (3,376,106) | | | — | | | | — | | | — | | | — |
Total Assets | | | | $ | 5,458,355 | | | $ | (5,458,355) | | $ | — | | | $ | — | | $ | — | | $ | — |
| | | | | | | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Unrealized depreciation on swap contracts | | PNC Bank, N.A | | $ | (46,839,020 | ) | | $ | 2,082,249 | | $ | (44,756,771 | ) | | $ | — | | $ | 44,756,771 | | $ | — |
Unrealized depreciation on swap contracts | | MUFG Bank, Ltd. | | | (24,586,705 | ) | | | 3,376,106 | | | (21,210,599 | ) | | | — | | | 21,210,599 | | | — |
Total Liabilities | | | | $ | (71,425,725 | ) | | $ | 5,458,355 | | $ | (65,967,370 | ) | | $ | — | | $ | 65,967,370 | | $ | — |
124
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
12. Related Party Transactions and Arrangements
Transactions related to investments in affiliated companies, as defined by the Investment Company Act of 1940, by virtue of the Fund owning at least 5% of the voting securities of the issuer, for the year ended March 31, 2024 were as follows:
Affiliated Investment Company | | Type of Asset | | Industry | | Beginning Value at March 31, 2023 | | Purchases at Cost | | Proceeds from Sales | | Dividend Income | | Realized Gain/ (Loss) | | Change in Unrealized Gain (Loss) | | Value at March 31, 2024 |
FBLC Senior Loan Fund LLC1 | | Investment Fund | | Diversified | | $ | 71,110,878 | | $ | — | | $ | — | | $ | 7,070,580 | | $ | — | | $ | 7,683,531 | | | $ | 78,794,409 |
Middle Market Credit Fund II, LLC2 | | Investment Fund | | Diversified | | | 14,669,248 | | | — | | | — | | | 2,306,872 | | | — | | | (1,344,340 | ) | | | 13,324,908 |
Total | | | | | | $ | 85,780,126 | | $ | — | | $ | — | | $ | 9,377,452 | | $ | — | | $ | 6,339,191 | | | $ | 92,119,317 |
13. Private Investment Vehicles
The following table represents investment strategies, unfunded commitments and redemptive restrictions of investments that are measured at NAV per share (or its equivalent) as a practical expedient as of March 31, 2024:
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
17Capital Co-Invest (B) SCSp | | NAV Loan | | $ | 25,126,428 | | $ | 24,681,805 | | $ | 287,500 | | None | | N/A | | Liquidation to commence on the earlier of 5/7/2031 but no later than 180 days following full realization |
26North BDC, Inc. | | Middle market direct lending | | | 10,000,000 | | | 10,339,945 | | | 90,000,000 | | None | | N/A | | Perpetual until the dissolution of the company |
ABPCI Pacific Funding LP | | Middle market direct lending | | | 137,520,833 | | | 149,809,565 | | | 67,479,167 | | Monthly | | Redemptions pursuant to the note purchase and security agreement upon the direction of a majority of the subordinated notes | | November 3, 2031 after the payment in full of the obligations of the issuer pursuant to the note purchase agreement |
AG Direct Lending Fund II (Unlevered), L.P. | | Middle market direct lending | | | 15,182,672 | | | 16,774,668 | | | 2,398,584 | | None | | N/A | | Fifth anniversary of the expiration of the commtiment period with one one-year extension available |
125
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
13. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
AG Direct Lending Fund II, L.P. | | Middle market direct lending | | $ | 16,126,441 | | $ | 18,757,836 | | $ | — | | None | | N/A | | December 31, 2024 with one-year extensions available |
AG Direct Lending Fund III, L.P. | | Middle market direct lending | | | 12,089,011 | | | 11,823,893 | | | 1,600,000 | | None | | N/A | | September 30, 2026 with one-year extensions available |
AG GTDL Fund II, L.P. | | Middle market direct lending | | | 15,428,413 | | | 16,886,897 | | | 2,400,000 | | None | | N/A | | Fifth anniversary of the expiration of the commtiment period with one one-year extension available |
AG Twinbrook Origination Fund I, L.P. | | Middle market direct lending | | | 25,000,000 | | | 26,680,687 | | | 225,000,000 | | None | | N/A | | Until the dissolution of the partnership in accordance with the limited partnership agreement |
AGTB BDC Holdings, LP | | Middle market direct lending | | | 125,000,000 | | | 126,213,479 | | | — | | None | | N/A | | Six-year anniversary of the initial closing as determined by the board if a merger has not occurred |
Antares Loan Funding I Ltd. | | Middle market direct lending | | | 103,200,000 | | | 116,968,330 | | | — | | None | | Pursuant to the priority of payments, notes may be redeemed in whole or in part on the applicable quarterly payment date in accordance with the credit agreement | | February 17, 2032 |
Antares Senior Loan Parallel Feeder Fund II (Cayman) LP | | Middle market direct lending | | | 80,919,386 | | | 79,337,809 | | | 120,071,154 | | None | | N/A | | Until the dissolution of the partnership in accordance with the limited partnership agreement |
Ares Commercial Finance LP | | Asset-based lending | | | 28,535,713 | | | 34,132,238 | | | 26,216,040 | | None | | N/A | | June 30, 2025 |
126
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
13. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
Ares Priority Loan Co-Invest LP | | Priority revolvers to middle market companies | | $ | 28,625,000 | | $ | 29,357,914 | | $ | 13,660,500 | | None | | N/A | | Until the end of the fiscal quarter during which occurs the fifth anniversary of the end of the investment period which may be extended for one year. |
Ares Private Credit Fund C-1 Holdco, LLC - Series 1 | | Middle market direct lending | | | 60,526,921 | | | 64,472,197 | | | 439,473,079 | | None | | N/A | | Shall continue until cancellation of the Certificate of Formation as provided in the Delaware Limited Liability Company Act |
Ares Strategic Income Fund | | Middle market direct lending | | | 100,000,000 | | | 105,007,605 | | | — | | None | | N/A | | Perpetual unless terminated pursuant to the applicable provisions contained in the Declaration of Trust or the Statutory Trust Act. |
Banner Ridge DSCO Fund II (Offshore), LP | | Diversified private credit strategies | | | 4,845,848 | | | 6,330,824 | | | 45,154,152 | | None | | N/A | | Until the tenth anniversary of the iniitial closing date with two one-year extensions |
Barings Capital Investment Corporation | | Middle market direct lending | | | 95,000,000 | | | 96,429,434 | | | — | | None | | N/A | | Until the earlier of a liquidity event or July 13, 2027 |
Barings CMS Fund, LP | | Middle market direct lending | | | 3,000,000 | | | 13,202 | | | 247,000,000 | | None | | N/A | | Until distribution of investment proceeds |
Barings Private Credit Corporation | | Middle market direct lending | | | 900,000,000 | | | 934,424,935 | | | — | | Quarterly2 | | Redemptions permitted at the discretion of the investment manager | | N/A |
BlackRock MT. Lassen Senior Loan XII | | Middle market direct lending | | | 49,504,950 | | | 49,509,467 | | | 150,495,050 | | None | | Redemptions pursuant to the Credit Agreement upon the direction of a majority of the subordinated note purchasers with the consent of the collateral manager | | December 28, 2032 |
127
Cliffwater Corporate Lending Fund |
Notes to Consolidated Financial Statements March 31, 2024 (Continued) |
13. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
BlackRock Shasta Senior Loan Fund VII, LLC | | Middle market direct lending | | $ | 645,119,996 | | $ | 665,618,088 | | $ | 11,880,004 | | None | | Redemptions pursuant to the Note Purchase and Security Agreement upon the direction of a majority of the subordinated note purchasers with the consent of the collateral manager | | Earlier of twelve years from closing date and the amortization date (if any) |
Blackstone Tactical Opportunities Fund (Matrix Co-Invest) LP | | ABL co-Investment | | | 18,877,065 | | | 18,975,666 | | | 1,345,782 | | None | | N/A | | Until the partnership is dissolved and subsequently terminated |
Blue Owl Credit Income Corp. | | Middle market direct lending | | | 150,000,000 | | | 154,396,565 | | | — | | Quarterly2 | | N/A | | N/A |
Blue Owl Technology Finance Corp. | | Middle market direct lending | | | 35,000,000 | | | 37,158,906 | | | — | | None | | N/A | | Until earliest of an Exchange Listing, the fifth anniversary of the final closing, and August 10, 2025 |
Blue Owl Technology Finance Corp. II | | |