Keystone Private Income Fund
Schedule of Investments
December 31, 2021 (Unaudited)
Original | ||||||||||||||||
Principal | Acquisition | |||||||||||||||
Amount | Date | Cost | Fair Value | |||||||||||||
Private Credit - 114.8% | ||||||||||||||||
Corporate Finance - 24.1% | ||||||||||||||||
$ | 6,472,383 | Bigfoot Capital SPV1, LLC, 11.75%, 1/15/20241,2 | 1/15/2021 | $ | 6,472,383 | $ | 6,472,383 | |||||||||
6,493,547 | Elevate Brands, 14.00 + 4.00% PIK, 4/30/20261,2,3,4 | 4/12/2021 | 6,493,547 | 6,493,547 | ||||||||||||
20,000,000 | FilmRise Acquisitions, LLC, 15.50%, 8/17/20212,2,3 | 7/1/2020 | 20,000,000 | 20,000,000 | ||||||||||||
10,000,000 | Hall Labs, LLC, 14.50%, 8/11/20221,2 | 8/11/2021 | 10,000,000 | 10,000,000 | ||||||||||||
7,741,515 | Kingbee Rentals, LLC, 15.00%, 7/21/20241,2 | 7/22/2021 | 7,741,515 | 7,741,515 | ||||||||||||
14,118,991 | Longbow Acquisition Holdco, LLC, 12.00%, 5/31/20221,2,3 | 8/9/2021 | 14,118,991 | 14,118,991 | ||||||||||||
7,727,497 | Onward Partners, LLC, 15.00%, 6/17/20261,2 | 6/18/2021 | 7,727,497 | 7,727,497 | ||||||||||||
2,500,000 | Paradise Cruise Line Intermediate Holdings, LLC, 12.00%, 4/1/20241,2 | 4/1/2021 | 2,500,000 | 2,500,000 | ||||||||||||
7,000,000 | Series KS Manscaped, 12.00%, 12/31/20241,2 | 12/17/2021 | 7,000,000 | 7,000,000 | ||||||||||||
1,192,267 | Sovrn Holdings, Inc, LLC, 12.00%, 7/12/20251,2,5 | 7/13/2021 | 1,192,267 | 1,192,267 | ||||||||||||
1,050,000 | Tacolicious, Inc., 9.00%, 1/20/20241,2,3 | 1/29/2021 | 1,050,000 | 1,050,000 | ||||||||||||
6,000,000 | Waiehu, LLC, 14.00%, 10/27/20221,2 | 10/14/2021 | 6,000,000 | 6,000,000 | ||||||||||||
90,296,200 | 90,296,200 | |||||||||||||||
Equipment Leasing - 39.2% | ||||||||||||||||
Accelerate360, LLC | ||||||||||||||||
7,485,253 | 14.50%, 4/1/20231,2 | 3/11/2021 | 7,485,253 | 7,485,253 | ||||||||||||
1,825,972 | 14.50%, 6/30/20231,2 | 5/25/2021 | 1,825,972 | 1,825,972 | ||||||||||||
Carepoint Health Management Associates, LLC | ||||||||||||||||
2,234,118 | 14.50%, 7/1/20231,2 | 12/2/2020 | 2,234,118 | 2,234,118 | ||||||||||||
130,666 | 14.50%, 4/30/20221,2 | 4/6/2021 | 130,666 | 130,666 | ||||||||||||
22,514,116 | Custom Ecology, Inc., 14.50%, 6/14/20261,2 | 6/14/2021 | 22,514,116 | 22,514,116 | ||||||||||||
Firstronic, LLC | ||||||||||||||||
838,728 | 12.00%, 11/1/20231,2 | 10/15/2020 | 838,728 | 838,728 | ||||||||||||
1,406,556 | 12.00%, 9/30/20241,2 | 9/21/2021 | 1,406,556 | 1,406,556 | ||||||||||||
3,391,776 | KVJ Properties, Inc., 14.50%, 7/1/20231,2 | 12/4/2020 | 3,391,776 | 3,391,776 | ||||||||||||
Lux Vending, LLC | ||||||||||||||||
1,905,938 | 14.50%, 12/31/20221,2 | 8/6/2020 | 1,905,938 | 1,905,938 | ||||||||||||
2,705,287 | 14.50%, 4/30/20231,2 | 4/16/2021 | 2,705,287 | 2,705,287 | ||||||||||||
3,235,390 | MC Test Service, Inc., 12.00%, 5/31/20241,2 | 5/3/2021 | 3,235,390 | 3,235,390 | ||||||||||||
Metalogic Inspection Services, LLC | ||||||||||||||||
261,534 | 14.50%, 6/1/20231,2 | 11/9/2020 | 261,534 | 261,534 | ||||||||||||
445,828 | 14.50%, 10/1/20231,2 | 3/15/2021 | 445,828 | 445,828 | ||||||||||||
168,200 | 14.50%, 2/28/20241,2 | 8/9/2021 | 168,200 | 168,200 | ||||||||||||
Mirarchi Brothers, Inc. | ||||||||||||||||
3,285,902 | 14.50%, 7/1/20231,2 | 12/24/2020 | 3,285,902 | 3,285,902 | ||||||||||||
1,421,272 | 14.50%, 10/1/20231,2 | 3/9/2021 | 1,421,272 | 1,421,272 | ||||||||||||
1,132,301 | 14.50%, 10/30/20231,2 | 4/23/2021 | 1,132,301 | 1,132,301 | ||||||||||||
2,640,349 | 14.50%, 1/13/20241,2 | 7/15/2021 | 2,640,349 | 2,640,349 | ||||||||||||
Onset Financial, Inc. | ||||||||||||||||
4,563,992 | 14.50%, 5/31/20261,2 | 12/11/2020 | 4,563,992 | 4,563,992 | ||||||||||||
14,607,941 | 12.50%, 9/30/20241,2 | 9/9/2021 | 14,607,941 | 14,607,941 | ||||||||||||
158,629 | 12.50%, 9/30/20261,2 | 10/18/2021 | 158,629 | 158,629 | ||||||||||||
Orbital Power, Inc. | ||||||||||||||||
9,415,673 | 12.00%, 4/1/20241,2 | 3/31/2021 | 9,415,673 | 9,415,673 | ||||||||||||
4,839,040 | 12.00%, 7/31/20241,2 | 8/17/2021 | 4,839,040 | 4,839,040 | ||||||||||||
3,111,966 | 12.00%, 1/31/20241,2 | 7/23/2021 | 3,111,966 | 3,111,966 | ||||||||||||
3,185,254 | Saint Jean Industries, Inc., 14.50%, 6/30/20241,2 | 12/30/2021 | 3,185,254 | 3,185,254 | ||||||||||||
5,382,317 | Steelman Aviation, Inc., 14.50%, 12/31/20231,2 | 12/13/2021 | 5,382,317 | 5,382,317 | ||||||||||||
Sun-Tech Leasing of Texas, L.P. | ||||||||||||||||
1,717,454 | 12.00%, 10/1/20251,2 | 9/18/2020 | 1,717,454 | 1,717,454 | ||||||||||||
1,686,550 | 12.00%, 7/31/20241,2 | 8/25/2021 | 1,686,550 | 1,686,550 | ||||||||||||
950,341 | Thunderbird Field Services LLC, 14.50%, 12/31/20231,2 | 12/14/2021 | 950,341 | 950,341 |
Keystone Private Income Fund
Schedule of Investments
December 31, 2021 (Unaudited) (continued)
Original | ||||||||||||||||
Principal | Acquisition | |||||||||||||||
Amount | Date | Cost | Fair Value | |||||||||||||
Private Credit - 114.8% (continued) | ||||||||||||||||
Equipment Leasing - 39.2% (continued) | ||||||||||||||||
Trico Products Corporation | ||||||||||||||||
$ | 2,280,824 | 14.50%, 4/1/20231,2 | 7/23/2020 | $ | 2,280,824 | $ | 2,280,824 | |||||||||
8,723,109 | 12.50%, 10/31/20241,2 | 4/22/2021 | 8,723,109 | 8,723,109 | ||||||||||||
23,840,170 | 12.50%, 10/31/20241,2 | 4/12/2021 | 23,840,170 | 23,840,170 | ||||||||||||
Vensure Employer Services, Inc. | ||||||||||||||||
1,717,547 | 14.50%, 1/31/20241,2 | 7/16/2021 | 1,717,547 | 1,717,547 | ||||||||||||
3,554,157 | 14.50%, 12/1/20231,2 | 5/18/2021 | 3,554,157 | 3,554,157 | ||||||||||||
146,764,150 | 146,764,150 | |||||||||||||||
Receivables Finance - 18.2% | ||||||||||||||||
11,097,297 | CapitalPlus Construction Services, LLC, 12.00%, 10/1/20231,2 | 9/2/2020 | 11,097,297 | 11,097,297 | ||||||||||||
1,050,000 | CapitalPlus Supply Chain Partners, LLC, 12.00%, 7/31/20241,2 | 8/31/2021 | 1,050,000 | 1,050,000 | ||||||||||||
6,989,201 | Dallas Growth Capital and Funding, LLC, 13.00%, 2/23/20241,2 | 2/24/2021 | 6,989,201 | 6,989,201 | ||||||||||||
22,154,492 | Deserve CC Funding II, LLC, 1 month LIBOR (1.75% floor) + 11.50%, 12/20/20221,2 | 9/3/2020 | 22,154,492 | 22,154,492 | ||||||||||||
1,852,032 | DNF Associates, LLC, 12.75%, 10/31/20241,2 | 12/28/2020 | 1,852,032 | 1,852,032 | ||||||||||||
800,000 | Elevation Capital Group, LLC, 12.50%, 6/22/20221,2 | 12/30/2021 | 800,000 | 800,000 | ||||||||||||
2,809,219 | Simply Funding SPV, LLC, 13.75%, 6/23/20231,2 | 6/23/2021 | 2,809,219 | 2,809,219 | ||||||||||||
9,351,363 | Triton Credit Funding SPV, LLC, 13.00%, 2/28/20231,2 | 9/2/2020 | 9,351,363 | 9,351,363 | ||||||||||||
12,115,192 | Viva Funding SPV, LLC, 13.00%, 12/22/20241,2 | 12/23/2020 | 12,115,192 | 12,115,192 | ||||||||||||
68,218,796 | 68,218,796 | |||||||||||||||
Specialty Real Estate Finance - 33.3% | ||||||||||||||||
12,339,581 | AHP Servicing, LLC, 12.00%, 7/30/20221,2 | 7/30/2020 | 12,339,581 | 12,339,581 | ||||||||||||
1,849,689 | Bluepearl Operations, LLC, 10.00% PIK, 1/9/20231,2,4 | 7/8/2021 | 1,849,689 | 1,849,689 | ||||||||||||
243,825 | CC Development LP Series I, LLC, 9.95% PIK, 5/18/20231,2,4 | 11/18/2021 | 243,825 | 243,825 | ||||||||||||
2,996,000 | Circolo Villas, LLC, 13.00%, 4/13/20221,2 | 10/13/2021 | 2,996,000 | 2,996,000 | ||||||||||||
6,000,000 | Commons Sole Member CGC, LLC, 8.00% + 4.00% PIK, 12/31/20261,2,4,6 | 10/1/2020 | 6,000,000 | 6,000,000 | ||||||||||||
2,529,154 | CP Maryland 1, LLC, 8.00% PIK, 2/24/20231,2,4 | 8/20/2021 | 2,529,154 | 2,529,154 | ||||||||||||
5,619,372 | Draper Innovation Center, LLC, 6.25% + 6.25% PIK%, 7/31/20261,2,4 | 7/30/2021 | 5,619,372 | 5,619,372 | ||||||||||||
8,774,965 | Emery Village Apartments, LLC, 9.90%, 4/23/20221,2 | 10/23/2020 | 8,774,965 | 8,774,965 | ||||||||||||
1,392,559 | Endeavor Investments X, LLC, 10.50%, 1/1/20271,2 | 12/15/2021 | 1,392,559 | 1,392,559 | ||||||||||||
4,374,471 | ETV Holdings, LLC, 10.50% PIK, 7/12/20231,2,4 | 7/14/2021 | 4,374,471 | 4,374,471 | ||||||||||||
300,000 | Fruition California Holdings LLC,11.49% PIK, 12/30/20231,2,4 | 12/30/2021 | 300,000 | 300,000 | ||||||||||||
2,000,000 | Galaxy Management Company, LLC, 14.00%, 9/25/20231,2,3 | 11/18/2020 | 2,000,000 | 2,000,000 | ||||||||||||
1,075,482 | Grind Ventures, LLC, 9.65%, 10/20/20221,2 | 10/20/2021 | 1,075,482 | 1,075,482 | ||||||||||||
2,450,101 | JPA 1800, LLC, 10.00% PIK, 9/1/20221,2,4 | 8/31/2021 | 2,450,101 | 2,450,101 | ||||||||||||
10,660,280 | MAP Logistics Center I, LLC, 6.25% + 6.25% PIK, 10/26/20261,2,4 | 12/27/2021 | 10,660,280 | 10,660,280 | ||||||||||||
3,279,199 | Meridian Hotel Holdings, LLC, 9.90% PIK, 12/20/20221,2,4 | 6/21/2021 | 3,279,199 | 3,279,199 | ||||||||||||
28,000,000 | MPI Group, LLC, 12.00%, 4/26/2022-6/8/20221,2 | 5/6/2021 | 28,000,000 | 28,000,000 | ||||||||||||
3,757,418 | MRD 3, LLC, 10.00% PIK, 9/14/20221,2,4 | 9/14/2021 | 3,757,418 | 3,757,418 | ||||||||||||
1,250,000 | Olympus Pines FF Wash 1, LLC, 12.50%, 6/14/20261,2 | 7/15/2021 | 1,250,000 | 1,250,000 | ||||||||||||
946,029 | RadNet Management, Inc., 9.00% PIK, 9/30/20221,2,4 | 3/29/2021 | 946,029 | 946,029 | ||||||||||||
21,942,023 | Shiraz I-215 Logistics Center, LLC, 9.95%, 6/26/20221,2 | 12/22/2021 | 21,942,023 | 21,942,023 | ||||||||||||
2,886,391 | Sterling Management Company, LLC, 10.00% PIK, 6/3/20221,2,4 | 6/3/2021 | 2,886,391 | 2,886,391 | ||||||||||||
124,666,539 | 124,666,539 | |||||||||||||||
Total Private Credit | $ | 429,945,685 | $ | 429,945,685 |
Keystone Private Income Fund
Schedule of Investments
December 31, 2021 (Unaudited) (continued)
Number of | |||||||||||
Shares | Cost | Fair Value | |||||||||
Warrants - 0.0% | |||||||||||
73,274 | Sovrn Holdings, Inc2,5 | $ | - | $ | - | ||||||
Total Investments - 114.8%7 | $ | 429,945,685 | |||||||||
Liabilities in excess of other assets - (14.8%) | (55,440,653 | ) | |||||||||
Net Assets - 100% | $ | 374,505,032 |
1 | Restricted security. The total value of these securities is $429,945,685, which represents 114.8% of total net assets of the Fund. |
2 | Level 3 securities fair valued under procedures established by the Board of Trustees. The total value of these securities is $429,945,685, which represents 114.8% of total net assets of the Fund. |
3 | This investment was made through a participation. Please see Note 2 for a description of participations. |
4 | Principal includes accumulated payment in kind (“PIK”) interest and is net of repayments, if any. |
5 | Investment made through an affiliated single purpose holding company. |
6 | Investment made through a single purpose holding company that Keystone National Group and/or one if its affiliates is a member of. |
7 | Entire portfolio is pledged as collateral for line of credit. |
See accompanying notes to schedule of investments.
Keystone Private Income Fund, LLC
Notes to Schedule of Investments
December 31, 2021 (Unaudited)
Note 1 - Valuation of Investments
The Board has approved valuation procedures for the Fund (the “Valuation Procedures”) and appointed a separate valuation committee (the “Valuation Committee”). The Board has delegated the day-to-day responsibility for determining the fair valuation of the Fund’s investments to the Investment Manager, subject to the oversight of the Valuation Committee. The Investment Manager oversees the valuation of the Fund’s investments on behalf of the Fund in accordance with the Valuation Procedures, which provide that investments will be valued at fair value. Furthermore, the valuation of the Fund’s assets will be done in accordance with the FASB ASC Topic 820, Fair Value Measurements and Disclosures.
In general, fair value represents a good faith approximation of the current value of an asset and will be used when there is no public market or possibly no market at all for the asset. As a result, the fair values of one or more assets may not be the prices at which those assets are ultimately sold. Prospective investors should be aware that situations involving uncertainties as to the value of investments could have an adverse effect on the Fund’s net asset value (“NAV”) if the judgments of the Valuation Committee or Investment Manager regarding appropriate valuations should prove incorrect.
The Fund expects that it will hold a high proportion of illiquid investments relative to its total investments, which is directly related to the Fund’s investment objectives and strategy. The valuation approach will likely vary by investment, but may include comparable public market valuations, comparable transaction valuations and discounted cash flow analyses. All factors that might materially impact the value of an investment (i.e., underlying collateral, operating results, financial condition, achievement of milestones, and economic and/or market events) may be considered. In certain circumstances the Investment Manager may determine that cost best approximates the fair value of the particular investment.
Note 2 – Fair Value Measurements and Disclosure
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. |
The availability of valuation techniques and observable inputs can vary from investment to investment and are affected by a wide variety of factors, including type of investment, whether the investment is new and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the transaction. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, determining fair value requires more judgment. Because of the inherent uncertainly of valuation, estimated values may be materially higher or lower than the values that would have been used had a ready market for the investments existed. Accordingly, the degree of judgment exercised by the Investment Manager in determining fair value is greatest for investments categorized in Level 3.
The Fund’s assets recorded at fair value have been categorized based on a fair value hierarchy as described in the Fund’s significant accounting policies. The following table presents information about the Fund’s assets and liabilities measured at fair value as of December 31, 2021:
Investments | Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Private Credit | $ | — | $ | — | $ | 429,945,685 | $ | 429,945,685 | |||||||||
Warrants |
| — |
| — |
| — |
| — | |||||||||
Total Investments, at fair value | $ | — | $ | — | $ | 429,945,685 | $ | 429,945,685 |
The following table presents the changes in assets and transfers in and out which are classified in Level 3 of the fair value hierarchy for the period ended December 31, 2021:
Private Credit | Warrants | ||||||||
Balance as of October 1, 2021 | $ | 360,166,897 | $ | — | |||||
Transfers In | — | — | |||||||
Transfers Out | — | — | |||||||
Purchases | 131,244,517 | — | |||||||
Sales | — | — | |||||||
Principal reductions received | (61,465,729) | — | |||||||
Realized gains (losses) | — | — | |||||||
Change in unrealized appreciation (depreciation) |
| — |
| — | |||||
Balance as of December 31, 2021 | $ | 429,945,685 | $ | — |
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 December 31, 2021.
Investments | Fair Value | Valuation | Unobservable | Range of | |
Private Credit | $ | 429,945,685 | Cost | Price | N/A |
Warrants | $ | — | Cost | Price | N/A |