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 811-23630
----------------------------------------------------------------
Cliffwater Enhanced 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) 299-2030
Stephen Nesbitt
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: September 30, 2024
Item 1. Report to Shareholders
(a) The semi-annual report of the registrant for the period ended September 30, 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 ENHANCED LENDING FUND
![](https://capedge.com/proxy/N-CSRS/0001213900-24-106844/tcliffwater_logo.jpg)
Semi-Annual Report
For the Period Ended September 30, 2024
(Unaudited)
Cliffwater Enhanced Lending Fund |
Table of Contents For the Period Ended September 30, 2024 (Unaudited) |
1
Cliffwater Enhanced Lending Fund |
Letter to Shareholders September 30, 2024 (Unaudited) |
To our shareholders:
The Cliffwater Enhanced Lending Fund (“the Fund”) recently completed its first three and one-quarter years of operation, and we want to thank you for the trust you have placed in us.
Performance has been consistently strong relative to the Fund’s objective. The Cliffwater Enhanced Lending Fund produced a net 12.99% annualized return from its July 1, 2021 inception, through September 30, 2024. This compares to a 6.31% annualized return for the Morningstar LSTA Leveraged Loan Index. The Fund also reported relatively consistent monthly returns. Its annualized standard deviation measured 1.14% for the same period.
The Fund experienced strong investor inflows over the last year, with net assets growing from $2.2 billion on September 30, 2023, to $4.0 billion on September 30, 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 private debt. Factors materially affecting the Fund’s performance during the most recently completed six months include a high current cash yield and capital appreciation in the Fund’s investment holdings.
We remain confident in the Fund’s continued performance despite the uncertain economic environment brought on by inflation and elevated interest rates. We believe that, during the past year, the Fund’s 11.0% distribution rate remained attractive and the floating-rate nature of most of our loans helped mitigate interest rate risk.
We again sincerely thank you for your support.
Regards,
Stephen L. Nesbitt
Chief Investment Officer
Cliffwater LLC
2
Cliffwater Enhanced Lending Fund |
Letter to Shareholders September 30, 2024 (Unaudited) (Continued) |
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.
The Fund is a non-diversified management investment company and may be more susceptible to any single economic or regulatory occurrence than a diversified investment company. 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 Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Private Investment Vehicles — 78.0% | | | | | | | | | | | | | | | | | | | | | |
Investment Partnerships — 62.0% | | | | | | | | | | | | | | | | | | | | | |
AG Asset Based Credit Fund L.P. | | | | | | | | | | | | USD | | N/A | | $ | 94,600,000 | | $ | 104,471,063 | 1,2,3 |
AG Essential Housing Fund II Holdings (DE), L.P. | | | | | | | | | | | | USD | | N/A | | | 8,323,512 | | | 9,877,417 | 1,2,3 |
Ares Commercial Finance, LP | | | | | | | | | | | | USD | | N/A | | | 28,535,713 | | | 35,475,808 | 1,2,3 |
Ares Pathfinder Fund II (Offshore), LP | | | | | | | | | | | | USD | | N/A | | | 2,772,087 | | | 3,042,058 | 1,2,3 |
Ares Priority Loan Co-Invest LP | | | | | | | | | | | | USD | | N/A | | | 34,225,000 | | | 35,579,481 | 1,2,3 |
Ares Private Credit Solutions (Cayman), L.P. | | | | | | | | | | | | USD | | N/A | | | 12,892,276 | | | 17,290,609 | 1,2,3 |
Ares Special Opportunities Fund II (Offshore), LP | | | | | | | | | | | | USD | | N/A | | | 20,223,718 | | | 23,333,396 | 1,2,3 |
Ares Special Opportunities Fund (Offshore), LP | | | | | | | | | | | | USD | | N/A | | | 7,597,632 | | | 7,541,355 | 1,2,3 |
Atalaya A4 (Cayman), LP | | | | | | | | | | | | USD | | N/A | | | 31,762,323 | | | 29,993,321 | 1,2,3 |
Atalaya Asset Income Fund Evergreen, LP | | | | | | | | | | | | USD | | N/A | | | 9,279,956 | | | 8,330,992 | 1,2,3 |
Axonic Private Credit Fund I, LP | | | | | | | | | | | | USD | | N/A | | | 5,235,849 | | | 5,645,575 | 1,2,3 |
Banner Ridge DSCO Fund I, LP | | | | | | | | | | | | USD | | N/A | | | 14,551,731 | | | 23,043,067 | 1,2,3 |
Banner Ridge DSCO Fund II (Offshore), LP | | | | | | | | | | | | USD | | N/A | | | 9,691,695 | | | 13,364,532 | 1,2,3 |
Banner Ridge Secondary Fund IV (Offshore), LP | | | | | | | | | | | | USD | | N/A | | | 4,946,229 | | | 8,089,442 | 1,2,3 |
Banner Ridge Secondary Fund V (Offshore), LP | | | | | | | | | | | | USD | | N/A | | | 35,312,305 | | | 48,141,965 | 1,2,3 |
Benefit Street Partners Real Estate Opportunistic Debt Fund L.P. | | | | | | | | | | | | USD | | N/A | | | 40,920,485 | | | 52,480,892 | 1,2,3 |
Blue Owl First Lien Fund (Offshore), L.P. | | | | | | | | | | | | USD | | N/A | | | 2,941,336 | | | 3,576,087 | 1,2,3 |
Blue Owl Real Estate Fund VI | | | | | | | | | | | | USD | | N/A | | | 5,407,590 | | | 5,434,819 | 1,2,3 |
BPC Real Estate Debt Fund, LP | | | | | | | | | | | | USD | | N/A | | | 68,123,132 | | | 74,499,789 | 1,2,3 |
BSOF Parallel Onshore Fund L.P. (Class Absolute III Series 3 Interests) | | | | | | | | | | | | USD | | N/A | | | 5,242,498 | | | 5,223,639 | 1,2,3 |
BSOF Parallel Onshore Fund L.P. (Class Chestnut II Series 2) | | | | | | | | | | | | USD | | N/A | | | 20,108,879 | | | 20,664,139 | 1,2,3 |
BSOF Parallel Onshore Fund L.P. (Class Colonnade 2024 Series 3) | | | | | | | | | | | | USD | | N/A | | | 10,250,000 | | | 10,677,942 | 1,2,3 |
BSOF Parallel Onshore Fund L.P. (Class Gnochi Series 2 Interests) | | | | | | | | | | | | USD | | N/A | | | 30,679,130 | | | 29,575,339 | 1,2,3 |
BSOF Parallel Onshore Fund L.P. (Class SRT Enhanced Series 3) | | | | | | | | | | | | USD | | N/A | | | 92,497,110 | | | 106,865,475 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
4
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Private Investment Vehicles (Continued) | | | | | | | | | | | | | | | | | | | | | |
Investment Partnerships (Continued) | | | | | | | | | | | | | | | | | | | | | |
Burford Advantage Feeder Fund A, LP | | | | | | | | | | | | USD | | N/A | | $ | 9,645,203 | | $ | 11,203,403 | 1,2,3 |
Callodine Perpetual ABL Fund, LP | | | | | | | | | | | | USD | | N/A | | | 81,144,382 | | | 77,264,222 | 1,2,3 |
Carlyle Credit Opportunities Fund (Parallel) II, SCSp | | | | | | | | | | | | USD | | N/A | | | 8,931,608 | | | 8,702,305 | 1,2,3 |
CCOF III Nexus Co-Invest Aggregator, L.P. | | | | | | | | | | | | USD | | N/A | | | 4,901,836 | | | 5,174,566 | 1,2,3 |
Comvest Special Opportunities Fund, L.P. | | | | | | | | | | | | USD | | N/A | | | 15,223,917 | | | 17,788,982 | 1,2,3 |
Contingency Capital EG Fund (US) LP | | | | | | | | | | | | USD | | N/A | | | 2,985,075 | | | 2,985,075 | 1,2,3 |
Contingency Capital Fund I-A, LP | | | | | | | | | | | | USD | | N/A | | | 48,393,420 | | | 60,439,093 | 1,2,3 |
Crestline PF Sentry Fund (US), LP | | | | | | | | | | | | USD | | N/A | | | 7,696,179 | | | 7,629,974 | 1,2,3 |
Crestline Specialty Lending III (U.S.), L.P. | | | | | | | | | | | | USD | | N/A | | | 11,850,897 | | | 12,888,904 | 1,2,3 |
D.E. Shaw Diopter International Fund, L.P. | | | | | | | | | | | | USD | | N/A | | | 46,886,436 | | | 50,990,535 | 1,2,3 |
Dawson Evergreen 1 LP | | | | | | | | | | | | USD | | 244,048 | | | 250,000,000 | | | 269,000,000 | 1,2,3 |
Everberg Capital Partners II, L.P. | | | | | | | | | | | | USD | | N/A | | | 13,802,884 | | | 14,657,562 | 1,2,3 |
EVP II LP | | | | | | | | | | | | USD | | N/A | | | 20,173,893 | | | 28,304,527 | 1,2,3 |
Felicitas Secondary Fund II Offshore, LP | | | | | | | | | | | | USD | | N/A | | | 10,616,857 | | | 14,704,689 | 1,2,3 |
Felicitas Tactical Opportunities Fund, LP | | | | | | | | | | | | USD | | N/A | | | 37,781,990 | | | 57,255,419 | 1,2,3 |
Harvest Partners Structured Capital Fund III, L.P. | | | | | | | | | | | | USD | | N/A | | | 13,481,382 | | | 15,434,366 | 1,2,3 |
Hayfin Healthcare Opportunities Fund (US Parallel), LP | | | | | | | | | | | | USD | | N/A | | | 43,616,518 | | | 50,420,082 | 1,2,3 |
Hercules Private Global Venture Growth Fund I, L.P. | | | | | | | | | | | | USD | | N/A | | | 144,718,723 | | | 151,199,537 | 1,2,3 |
HPS Offshore Strategic Investment Partners V, LP | | | | | | | | | | | | USD | | N/A | | | 28,021,925 | | | 31,726,739 | 1,2,3 |
HPS Offshore Mezzanine Partners 2019, LP | | | | | | | | | | | | USD | | N/A | | | 23,408,217 | | | 28,586,033 | 1,2,3 |
HPS Specialty Loan Fund V-L, L.P. | | | | | | | | | | | | USD | | N/A | | | 21,948,127 | | | 22,997,968 | 1,2,3 |
ICG LP Secondaries Fund I (Feeder) SCSp | | | | | | | | | | | | USD | | N/A | | | 7,048,421 | | | 11,149,212 | 1,2,3 |
King Street Opportunistic Credit Evergreen Fund, L.P. | | | | | | | | | | | | USD | | N/A | | | 88,698,630 | | | 97,624,488 | 1,2,3 |
Linden Structured Capital Fund-A, LP | | | | | | | | | | | | USD | | N/A | | | 18,960,115 | | | 25,407,190 | 1,2,3 |
Madison Realty Capital Debit Fund, IV LP | | | | | | | | | | | | USD | | N/A | | | 14,173,657 | | | 20,408,823 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
5
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Private Investment Vehicles (Continued) | | | | | | | | | | | | | | | | | | | | | |
Investment Partnerships (Continued) | | | | | | | | | | | | | | | | | | | | | |
NB Credit Opportunities II Cayman Feeder, LP | | | | | | | | | | | | USD | | N/A | | $ | 22,417,675 | | $ | 24,818,116 | 1,2,3 |
NWEOF Feeder Fund II LP | | | | | | | | | | | | EUR | | N/A | | | 24,063,042 | | | 28,749,218 | 1,2,3,4 |
OrbiMed RCO IV Offshore Feeder, LP | | | | | | | | | | | | USD | | N/A | | | 17,453,733 | | | 16,787,173 | 1,2,3 |
Pathlight Capital Evergreen Fund, LP | | | | | | | | | | | | USD | | N/A | | | 34,101,227 | | | 32,381,658 | 1,2,3 |
Pathlight Capital Fund II, LP | | | | | | | | | | | | USD | | N/A | | | 32,641,440 | | | 33,251,872 | 1,2,3 |
Pennybacker Real Estate Credit II Pacific, LLC | | | | | | | | | | | | USD | | N/A | | | 2,467,491 | | | 3,142,384 | 1,2,3 |
Pennybacker Real Estate Credit II, LP | | | | | | | | | | | | USD | | N/A | | | 18,291,675 | | | 17,727,073 | 1,2,3 |
Raven Asset-Based Credit Fund II LP | | | | | | | | | | | | USD | | N/A | | | 14,183,150 | | | 16,304,046 | 1,2,3 |
Raven Evergreen Credit Fund II, LP | | | | | | | | | | | | USD | | N/A | | | 53,240,418 | | | 65,254,766 | 1,2,3 |
Shamrock Capital Debt Opportunities Fund I, LP | | | | | | | | | | | | USD | | N/A | | | 6,128,808 | | | 6,133,850 | 1,2,3 |
Silver Point Specialty Credit Fund II, L.P. | | | | | | | | | | | | USD | | N/A | | | 32,200,401 | | | 29,739,740 | 1,2,3 |
Sixth Street Growth Partners II (B), L.P. | | | | | | | | | | | | USD | | N/A | | | 3,897,922 | | | 4,177,813 | 1,2,3 |
Sky Fund V Offshore, LP | | | | | | | | | | | | USD | | N/A | | | 40,764,318 | | | 49,001,765 | 1,2,3 |
Sky Fund VI Offshore, LP | | | | | | | | | | | | USD | | N/A | | | 11,922,291 | | | 14,530,814 | 1,2,3 |
Specialty Loan Institutional Fund 2016-L, L.P. | | | | | | | | | | | | USD | | N/A | | | 2,627,267 | | | 4,300,650 | 1,2,3 |
Summit Partners Credit Offshore Fund II, L.P. | | | | | | | | | | | | USD | | N/A | | | 7,115,041 | | | 4,596,602 | 1,2,3 |
Thompson Rivers LLC | | | | | | | | | | | | USD | | N/A | | | 1,416,710 | | | 553,673 | 1,2,3 |
Thorofare Asset Based Lending Fund V, L.P. | | | | | | | | | | | | USD | | N/A | | | 30,401,096 | | | 31,217,675 | 1,2,3 |
Tinicum L.P. | | | | | | | | | | | | USD | | N/A | | | 8,252,628 | | | 11,658,195 | 1,2,3 |
Tinicum Tax Exempt, L.P. | | | | | | | | | | | | USD | | N/A | | | 4,404,905 | | | 5,927,833 | 1,2,3 |
Vista Capital Solutions Fund-A, L.P. | | | | | | | | | | | | USD | | N/A | | | 10,767,415 | | | 11,607,875 | 1,2,3 |
VPC Asset Backed Opportunistic Credit Fund (Levered), L.P. | | | | | | | | | | | | USD | | N/A | | | 77,560,933 | | | 78,240,658 | 1,2,3 |
VPC COV, L.P. | | | | | | | | | | | | USD | | N/A | | | 1,000,000 | | | 1,311,288 | 1,2,3 |
VPC Legal Finance Fund, L.P. | | | | | | | | | | | | USD | | N/A | | | 118,593,600 | | | 134,322,312 | 1,2,3 |
Waccamaw River LLC | | | | | | | | | | | | USD | | N/A | | | 12,333,662 | | | 6,121,190 | 1,2,3 |
WhiteHawk Evergreen Fund, LP | | | | | | | | | | | | USD | | N/A | | | 50,000,000 | | | 52,631,865 | 1,2,3 |
| | | | | | | | | | | | | | | | | 2,208,477,326 | | | 2,460,652,000 | |
See accompanying Notes to Consolidated Financial Statements.
6
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Private Investment Vehicles (Continued) | | | | | | | | | | | | | | | | | | | | | |
Non-Listed Business Development Companies — 1.6% | | | | | | | | | | | | | | | | | | | | | |
Blue Owl Technology Finance Corp. | | | | | | | | | | | | USD | | 683,646 | | $ | 10,332,953 | | $ | 11,764,320 | 1,2,3 |
Blue Owl Technology Finance Corp. II | | | | | | | | | | | | USD | | 637,626 | | | 9,418,041 | | | 10,234,773 | 1,2,3 |
Franklin BSP Capital Corp | | | | | | | | | | | | USD | | 110,635 | | | 1,684,852 | | | 1,614,662 | 1,2,3 |
Redwood Enhanced Income Corp. | | | | | | | | | | | | USD | | 1,988,166 | | | 28,275,000 | | | 27,089,463 | 1,2,3 |
Stellus Private Credit BDC Feeder LP | | | | | | | | | | | | USD | | N/A | | | 11,291,082 | | | 11,579,239 | 1,2,3 |
| | | | | | | | | | | | | | | | | 61,001,928 | | | 62,282,457 | |
Private Collateralized Fund Obligations — 0.5% | | | | | | | | | | | | | | | | | | | | | |
Archer 2023 Finance, LLC, Class B | | | | 13.30% 4.00% PIK | | SOFR | | 800 | | 12/28/2035 | | USD | | 33,199,967 | | | 17,849,944 | | | 18,203,309 | 1,5,6,8,12 |
Archer 2023 Finance, LLC, Class B | | | | 13.04% 4.00% PIK | | SOFR | | 800 | | 12/28/2035 | | USD | | 2,341,515 | | | 2,319,549 | | | 2,344,324 | 1,5,6,12 |
| | | | | | | | | | | | | | | | | 20,169,493 | | | 20,547,633 | |
Private Collateralized Loan Obligations — 2.6% | | | | | | | | | | | | | | | | | | | | | |
Guggenheim MM-C CLO | | | | 14.72% | | | | | | 7/25/2035 | | USD | | N/A | | | 90,202,500 | | | 102,959,560 | 1,2,3,9,10 |
| | | | | | | | | | | | | | | | | | | | | |
Private Equity — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Blue Owl Technology Holdings II, LLC, Class A | | | | | | | | | | | | USD | | N/A | | | 238,877 | | | 998,160 | 1,6 |
Stellus Private BDC Advisor, LLC | | | | | | | | | | | | USD | | N/A | | | — | | | 886,739 | 1,6 |
| | | | | | | | | | | | | | | | | 238,877 | | | 1,884,899 | |
Special Purpose Vehicle for Common and Preferred Equity — 2.2% | | | | | | | | | | | | | | | | | | | | | |
Boost Co-Invest LP | | | | | | | | | | | | USD | | N/A | | | 6,770,389 | | | 7,622,734 | 1,2,3 |
Felicitas Diner Offshore, LP | | | | | | | | | | | | USD | | N/A | | | 2,827,895 | | | 3,451,984 | 1,2,3 |
HPS KP Mezz 2019 Co-Invest, LP | | | | | | | | | | | | USD | | N/A | | | 43,644,312 | | | 58,882,642 | 1,2,3 |
HPS KP SIP V Co-Investment Fund, LP | | | | | | | | | | | | USD | | N/A | | | 14,203,288 | | | 19,097,571 | 1,2,3 |
| | | | | | | | | | | | | | | | | 67,445,884 | | | 89,054,931 | |
Special Purpose Vehicle for Common Equity — 1.0% | | | | | | | | | | | | | | | | | | | | | |
Blackstone Tactical Opportunities Fund (Matrix Co-Invest) LP | | | | | | | | | | | | USD | | N/A | | | 4,708,138 | | | 5,432,462 | 1,2,3 |
KWOL Co-Invest, LP | | | | | | | | | | | | USD | | N/A | | | 2,500,000 | | | 2,589,794 | 1,2,3 |
Marilyn Co-Invest, L.P. | | | | | | | | | | | | USD | | N/A | | | 23,863,577 | | | 31,903,062 | 1,2,3 |
| | | | | | | | | | | | | | | | | 31,071,715 | | | 39,925,318 | |
See accompanying Notes to Consolidated Financial Statements.
7
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Private Investment Vehicles (Continued) | | | | | | | | | | | | | | | | | | | | | |
Special Purpose Vehicle for Preferred Equity — 1.8% | | | | | | | | | | | | | | | | | | | | | |
CCOF Alera Aggregator, L.P. | | | | | | | | | | | | USD | | N/A | | $ | 4,856,250 | | $ | 6,103,817 | 1,2,3 |
CCOF Sierra II, L.P. | | | | | | | | | | | | USD | | N/A | | | 3,908,444 | | | 5,057,111 | 1,2,3 |
Chilly HP SCF Investor, LP | | | | | | | | | | | | USD | | N/A | | | 2,970,297 | | | 3,692,276 | 1,2,3 |
CL Oliver Co-Invest I, L.P. | | | | | | | | | | | | USD | | N/A | | | 10,049,000 | | | 11,165,089 | 1,2,3 |
HPS Mint Co-Invest Fund, L.P. | | | | | | | | | | | | USD | | N/A | | | 6,473,263 | | | 9,165,871 | 1,2,3 |
Minerva Co-Invest, L.P. | | | | | | | | | | | | USD | | N/A | | | 11,406,208 | | | 13,570,033 | 1,2,3 |
NB Capital Solutions Co-Invest (Wolverine) LP | | | | | | | | | | | | USD | | N/A | | | 1,380,844 | | | 1,602,304 | 1,2,3 |
VCSF Co-Invest 1-A, L.P. | | | | | | | | | | | | USD | | N/A | | | 16,462,337 | | | 19,751,531 | 1,2,3 |
| | | | | | | | | | | | | | | | | 57,506,643 | | | 70,108,032 | |
Special Purpose Vehicle for Real Estate Loans — 2.0% | | | | | | | | | | | | | | | | | | | | | |
BP Holdings Maize LLC | | | | | | | | | | | | USD | | N/A | | | 39,712,820 | | | 40,508,119 | 1,6,11 |
BP Holdings RHO LLC | | | | | | | | | | | | USD | | N/A | | | 9,170,590 | | | 11,217,973 | 1,6,11 |
BP Holdings Tau, LLC | | | | | | | | | | | | USD | | N/A | | | 2,024,626 | | | 1,893,890 | 1,6,11 |
BP Holdings Zeta LP — Class A | | | | | | | | | | | | USD | | N/A | | | 8,609,327 | | | 9,062,480 | 1,6,11 |
BP Holdings Zeta LP — Class B | | | | | | | | | | | | USD | | N/A | | | 1,410,673 | | | 1,526,113 | 1,6,11 |
SB DOF Speedway, LLC | | | | | | | | | | | | USD | | N/A | | | 8,010,963 | | | 9,495,186 | 1,6 |
Sculptor Real Estate Science Park Fund, LP | | | | | | | | | | | | USD | | N/A | | | 6,386,754 | | | 6,521,930 | 1,2,3 |
| | | | | | | | | | | | | | | | | 75,325,753 | | | 80,225,691 | |
Special Purpose Vehicle for Senior Secured Loans — 4.2% | | | | | | | | | | | | | | | | | | | | | |
17Capital Co-Invest (B) SCSp | | | | | | | | | | | | EUR | | N/A | | | 5,462,221 | | | 5,741,739 | 1,2,3,4 |
Crestline Nevermore Holdco, L.P. | | | | | | | | | | | | USD | | N/A | | | 9,576,474 | | | 9,638,392 | 1,2,3,11 |
CW Credit Opportunity 2 LP | | | | | | | | | | | | USD | | N/A | | | 6,706,956 | | | 6,849,555 | 1,2,3 |
Gramercy PG Holdings II, LP | | | | | | | | | | | | USD | | N/A | | | 15,750,000 | | | 15,995,739 | 1,2,3 |
Gramercy PG Holdings, LP (Common Interests) | | | | | | | | | | | | USD | | N/A | | | 9,877,594 | | | 12,056,693 | 1,2,3 |
Gramercy PG Holdings, LP (Preferred Interests) | | | | | | | | | | | | USD | | N/A | | | 5,450,422 | | | 5,720,969 | 1,2,3 |
Magenta Asset Co-Invest L.P. | | | | | | | | | | | | USD | | N/A | | | 7,574,933 | | | 7,534,361 | 1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
8
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Private Investment Vehicles (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Special Purpose Vehicle for Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | |
SC Life Science Credit Parallel Fund A, L.P. | | | | | | | | | | | | USD | | | N/A | | $ | 91,724,698 | | $ | 89,422,365 | 1,2,3 |
Symbiotic Capital EB Fund, L.P. | | | | | | | | | | | | USD | | | N/A | | | 3,977,217 | | | 4,345,957 | 1,2,3 |
Symbiotic Capital Life Science Credit Fund, L.P. | | | | | | | | | | | | USD | | | N/A | | | 7,954,322 | | | 7,784,629 | 1,2,3 |
| | | | | | | | | | | | | | | | | | 164,054,837 | | | 165,090,399 | |
Special Purpose Vehicle for Subordinated Debt — 0.1% | | | | | | | | | | | | | | | | | | | | | | |
Milano Co-Invest, L.P. | | | | | | | | | | | | USD | | | N/A | | | 3,985,441 | | | 4,104,290 | 1,2,3 |
| | | | | | | | | | | | | | | | | | | | | | |
Total Private Investment Vehicles | | | | | | | | | | | | | | | | | | 2,779,480,397 | | | 3,096,835,210 | |
| | | | | | | | | | | | | | | | | | | | | | |
Senior Secured Loans — 13.3% | | | | | | | | | | | | | | | | | | | | | | |
Consumer Discretionary — 0.9% | | | | | | | | | | | | | | | | | | | | | | |
Gateway Casinos & Entertainment Limited | | First Lien Term Loan | | 13.43% | | SOFR | | 800 | | 10/22/2027 | | USD | | $ | 971,290 | | | 941,515 | | | 985,859 | 1,12 |
Harbor Purchaser, Inc. | | Second Lien Term Loan | | 13.35% | | SOFR | | 850 | | 4/7/2030 | | USD | | | 3,000,000 | | | 2,954,579 | | | 3,000,000 | 1,6,11,12 |
Houghton Mifflin Harcourt Publishing Company | | Second Lien Term Loan | | 12.95% | | SOFR | | 800 | | 4/7/2028 | | USD | | | 4,950,000 | | | 4,794,715 | | | 4,909,378 | 1,6,12 |
Hudson’s Bay Company | | First Lien Term Loan | | 13.20% | | SOFR | | 850 | | 9/30/2026 | | USD | | | 4,254,860 | | | 4,154,647 | | | 4,212,059 | 1,6,11,12 |
KCP Acquisitions, Inc. | | First Lien Term Loan | | 13.92% | | SOFR | | 857 | | 3/16/2027 | | USD | | | 5,655,731 | | | 5,676,185 | | | 5,712,288 | 1,6,11,12 |
Keller Postman, LLC | | First Lien Term Loan | | 17.39% PIK | | SOFR | | 1200 | | 9/15/2028 | | USD | | | 12,121,212 | | | 12,000,000 | | | 12,169,697 | 1,5,6,12 |
NKD Group GmbH | | First Lien Term Loan | | 11.35% | | EURIBOR | | 800 | | 3/23/2026 | | EUR | | | 1,730,769 | | | 1,805,218 | | | 1,926,502 | 1,4,6,12 |
Penney Borrower LLC | | First Lien Term Loan | | 11.44% | | SOFR | | 650 | | 12/16/2026 | | USD | | | 3,937,500 | | | 3,914,482 | | | 3,916,566 | 1,6,11,12 |
| | | | | | | | | | | | | | | | | | 36,241,341 | | | 36,832,349 | |
Consumer Staples — 0.5% | | | | | | | | | | | | | | | | | | | | | | |
Baxters North America Holdings, Inc. | | First Lien Term Loan | | 12.31% 2.00% PIK | | SOFR | | 725 | | 5/31/2028 | | USD | | | 6,413,828 | | | 6,285,659 | | | 6,313,076 | 1,5,6,12 |
GOJO Industries Holdings, Inc. | | First Lien Term Loan | | 14.78% | | SOFR | | 950 | | 10/26/2028 | | USD | | | 12,466,823 | | | 12,152,860 | | | 12,221,105 | 1,6,12 |
| | | | | | | | | | | | | | | | | | 18,438,519 | | | 18,534,181 | |
Energy — 0.4% | | | | | | | | | | | | | | | | | | | | | | |
Knight Energy Services LLC | | First Lien Term Loan | | 12.34% | | SOFR | | 750 | | 6/1/2028 | | USD | | | 1,395,092 | | | 1,377,005 | | | 1,395,092 | 1,6,12 |
Wellbore Integrity Solutions LLC | | First Lien Term Loan | | 12.33% | | SOFR | | 900 | | 12/31/2025 | | USD | | | 12,774,788 | | | 12,710,914 | | | 12,774,788 | 1,6,11,12 |
| | | | | | | | | | | | | | | | | | 14,087,919 | | | 14,169,880 | |
See accompanying Notes to Consolidated Financial Statements.
9
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
Financials — 1.7% | | | | | | | | | | | | | | | | | | | | | | | |
Clearco SPV V US LP | | First Lien Term Loan | | 16.20% | | SOFR | | 1100 | | 4/3/2027 | | USD | | $ | 15,000,000 | | $ | 8,991,727 | | | $ | 9,113,100 | 1,6,8,12 |
Crestview III | | First Lien Term Loan | | 11.00% | | SOFR | | 575 | | 5/24/2028 | | USD | | | 16,576,891 | | | 16,345,570 | | | | 16,347,980 | 1,6,11,12 |
Crestview III | | Delayed Draw | | 11.00% | | SOFR | | 575 | | 5/24/2028 | | USD | | | 33,333,333 | | | 8,875,857 | | | | 8,873,032 | 1,6,8,11,12 |
Foundation Risk Partners, Corp. | | Delayed Draw | | 9.85% | | SOFR | | 525 | | 10/29/2028 | | USD | | | 1,261,818 | | | 1,221,020 | | | | 1,261,818 | 1,6,12 |
Foundation Risk Partners, Corp. | | First Lien Term Loan | | 9.85% | | SOFR | | 525 | | 10/29/2028 | | USD | | | 2,700,000 | | | 2,629,859 | | | | 2,700,000 | 1,6,12 |
Kensington Private Equity Fund | | Delayed Draw | | 12.10% PIK | | SOFR | | | | 3/28/2026 | | USD | | | 3,200,000 | | | 1,888,044 | | | | 1,902,029 | 1,5,6,8,11,12 |
Kensington Private Equity Fund | | Second Lien Term Loan | | 12.10% PIK | | SOFR | | | | 3/28/2026 | | USD | | | 3,200,000 | | | 3,173,610 | | | | 3,182,029 | 1,5,6,11,12 |
LP-PWP Credit Card ABS, LLC | | Revolver | | 1.00% | | | | | | 6/1/2028 | | USD | | | 2,054,902 | | | — | | | | — | 1,6,7 |
LP-PWP Credit Card ABS, LLC | | First Lien Term Loan | | 12.40% | | SOFR | | 774 | | 6/1/2028 | | USD | | | 15,302,539 | | | 16,010,469 | | | | 16,012,616 | 1,6,12 |
Pennybacker Real Estate Credit II Pacific, LLC | | Promissory Note | | 11.59% | | | | | | 5/10/2031 | | USD | | | 809,927 | | | 809,927 | | | | 809,927 | 1,6 |
Wealth Enhancement Group, LLC | | First Lien Term Loan | | 15.00% PIK | | | | | | 5/26/2033 | | USD | | | 5,301,973 | | | 5,167,010 | | | | 5,527,307 | 1,5,6 |
| | | | | | | | | | | | | | | | | | 65,113,093 | | | | 65,729,838 | |
Health Care — 3.4% | | | | | | | | | | | | | | | | | | | | | | | |
Alcami Corporation | | Delayed Draw | | 12.21% | | SOFR | | 700 | | 12/21/2028 | | USD | | | 276,606 | | | 267,780 | | | | 279,400 | 1,6,12 |
Alcami Corporation | | Revolver | | 0.50% | | | | | | 12/21/2028 | | USD | | | 508,806 | | | (14,158 | ) | | | — | 1,6,7 |
Alcami Corporation | | First Lien Term Loan | | 12.21% | | SOFR | | 700 | | 12/21/2028 | | USD | | | 3,758,806 | | | 3,655,621 | | | | 3,796,770 | 1,6,12 |
Artivion, Inc. | | Delayed Draw | | 1.00% | | | | | | 1/18/2030 | | USD | | | 3,448,276 | | | (81,311 | ) | | | (35,493 | )1,6,7 |
Artivion, Inc. | | First Lien Term Loan | | 11.78% | | SOFR | | 650 | | 1/18/2030 | | USD | | | 6,551,724 | | | 6,401,176 | | | | 6,415,995 | 1,6,12 |
Bausch Receivables Funding LP | | Revolver | | 11.98% | | SOFR | | 665 | | 1/28/2028 | | USD | | | 7,666,667 | | | 3,855,205 | | | | 3,976,196 | 1,6,8,11,12 |
Confluent Health, LLC | | First Lien Term Loan | | 12.35% | | SOFR | | 750 | | 11/30/2028 | | USD | | | 2,821,288 | | | 2,659,217 | | | | 2,746,772 | 1,6,12 |
Exactcare Parent, Inc. | | Revolver | | 0.50% | | | | | | 11/3/2029 | | USD | | | 442,623 | | | (10,370 | ) | | | (1,419 | )1,6,7 |
Exactcare Parent, Inc. | | First Lien Term Loan | | 10.73% | | SOFR | | 550 | | 11/3/2029 | | USD | | | 4,047,234 | | | 3,938,025 | | | | 4,034,263 | 1,6,12 |
Hanger, Inc. | | Delayed Draw | | 11.17% | | SOFR | | 625 | | 10/3/2028 | | USD | | | 1,236,310 | | | 1,213,314 | | | | 1,204,656 | 1,6,12 |
Hanger, Inc. | | First Lien Term Loan | | 11.21% | | SOFR | | 625 | | 10/3/2028 | | USD | | | 2,244,940 | | | 2,208,118 | | | | 2,193,030 | 1,6,12 |
Hanger, Inc. | | Delayed Draw | | 1.00% | | | | | | 10/3/2029 | | USD | | | 547,619 | | | (4,833 | ) | | | (8,977 | )1,6,7 |
Hanger, Inc. | | Second Lien Term Loan | | 14.71% | | SOFR | | 975 | | 10/3/2029 | | USD | | | 952,381 | | | 935,746 | | | | 930,524 | 1,6,12 |
Helium Acquirer Corporation | | Delayed Draw | | 11.70% | | SOFR | | 700 | | 1/5/2029 | | USD | | | 579,050 | | | 562,919 | | | | 574,878 | 1,6,12 |
Helium Acquirer Corporation | | Revolver | | 11.70% | | SOFR | | 700 | | 1/5/2029 | | USD | | | 293,190 | | | 29,319 | | | | 27,206 | 1,6,8,12 |
Helium Acquirer Corporation | | First Lien Term Loan | | 11.70% | | SOFR | | 700 | | 1/5/2029 | | USD | | | 1,905,559 | | | 1,860,732 | | | | 1,891,827 | 1,6,12 |
Helium Acquirer Corporation | | Delayed Draw | | 11.70% | | SOFR | | 700 | | 1/5/2029 | | USD | | | 1,165,831 | | | 1,139,632 | | | | 1,157,430 | 1,6,12 |
Helium Acquirer Corporation | | First Lien Term Loan | | 11.20% | | SOFR | | 650 | | 1/5/2029 | | USD | | | 257,362 | | | 250,074 | | | | 249,520 | 1,6,12 |
Honor Technology, Inc. | | First Lien Term Loan | | 9.59% 2.5% PIK | | SOFR | | 550 | | 5/24/2029 | | USD | | | 15,033,333 | | | 14,916,735 | | | | 14,905,550 | 1,5,6,11,12 |
See accompanying Notes to Consolidated Financial Statements.
10
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
KWOL Acquisition, Inc. | | Revolver | | 11.11% | | SOFR | | 625 | | 12/12/2029 | | USD | | $ | 448,296 | | $ | 46,263 | | | $ | 56,037 | 1,6,8,12 |
KWOL Acquisition, Inc. | | First Lien Term Loan | | 11.51% | | SOFR | | 625 | | 12/12/2029 | | USD | | | 3,293,449 | | | 3,218,851 | | | | 3,211,865 | 1,6,12 |
Nader Upside 2 Sarl | | First Lien Term Loan | | 13.60% PIK | | EURIBOR | | | | 3/13/2028 | | EUR | | | 4,685,610 | | | 4,978,358 | | | | 5,075,636 | 1,4,5,6,12 |
Nephron Pharmaceuticals Corporation | | First Lien Term Loan | | 15.75% | | SOFR | | 1100 | | 9/11/2026 | | USD | | | 14,808,763 | | | 14,492,424 | | | | 13,283,554 | 1,6,12 |
Nephron Pharmaceuticals Corporation | | First Lien Term Loan | | 20.00% | | | | | | 9/11/2026 | | USD | | | 870,685 | | | 870,685 | | | | 870,297 | 1,6 |
Orthodontic Partners, LLC | | Delayed Draw | | 11.98% | | SOFR | | 650 | | 10/12/2027 | | USD | | | 3,524,969 | | | 3,470,350 | | | | 3,560,219 | 1,6,12 |
Orthodontic Partners, LLC | | First Lien Term Loan | | 11.78% | | SOFR | | 650 | | 10/12/2027 | | USD | | | 2,393,955 | | | 2,359,673 | | | | 2,410,952 | 1,6,12 |
Prolacta Bioscience, Inc. | | First Lien Term Loan | | 10.18% | | SOFR | | 543 | | 12/21/2029 | | USD | | | 6,458,333 | | | 6,372,281 | | | | 6,359,466 | 1,6,11,12 |
Prolacta Bioscience, Inc. | | First Lien Term Loan | | 13.75% | | SOFR | | 900 | | 12/21/2029 | | USD | | | 2,083,333 | | | 2,055,276 | | | | 2,051,441 | 1,6,11,12 |
TerSera Therapeutics, LLC | | Revolver | | 0.50% | | | | | | 4/4/2029 | | USD | | | 227,926 | | | (5,709 | ) | | | — | 1,6,7 |
TerSera Therapeutics, LLC | | First Lien Term Loan | | 10.35% | | SOFR | | 575 | | 4/4/2029 | | USD | | | 2,751,283 | | | 2,684,308 | | | | 2,751,283 | 1,6,12 |
United Digestive MSO Parent, LLC | | Delayed Draw | | 1.00% | | | | | | 3/30/2029 | | USD | | | 595,000 | | | (7,435 | ) | | | (10,239 | )1,6,7 |
United Digestive MSO Parent, LLC | | Revolver | | 11.70% | | SOFR | | 650 | | 3/30/2029 | | USD | | | 297,500 | | | 111,565 | | | | 113,880 | 1,6,8,12 |
United Digestive MSO Parent, LLC | | First Lien Term Loan | | 11.25% | | SOFR | | 650 | | 3/30/2029 | | USD | | | 2,231,750 | | | 2,177,134 | | | | 2,193,344 | 1,6,12 |
Vardiman Black Holdings, LLC | | First Lien Term Loan | | 5.00% 6.94% PIK | | SOFR | | | | 3/18/2027 | | USD | | | 3,777,115 | | | 3,696,655 | | | | 3,751,522 | 1,5,6,8,12 |
Vardiman Black Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 3/29/2026 | | USD | | | 75,425 | | | (1,703 | ) | | | (2,241 | )1,6,7 |
Vardiman Black Holdings, LLC | | Delayed Draw | | 5.00% 6.94% PIK | | SOFR | | | | 3/29/2026 | | USD | | | 374,695 | | | 363,693 | | | | 361,023 | 1,5,6,8,12 |
Webster Equity Partners | | Delayed Draw | | 8.09%, 7.35% PIK | | SOFR | | 350 | | 5/7/2034 | | USD | | | 25,602,754 | | | 19,793,506 | | | | 19,795,521 | 1,5,6,8,12 |
Whitehawk Healthcare | | Delayed Draw | | 14.59% | | SOFR | | 1000 | | 12/31/2024 | | USD | | | 7,499,548 | | | 7,390,294 | | | | 7,499,548 | 1,6,11,12 |
Whitehawk Healthcare | | First Lien Term Loan | | 16.18% | | SOFR | | 1000 | | 12/31/2027 | | USD | | | 12,582,008 | | | 12,327,911 | | | | 12,833,649 | 1,6,11,12 |
Xeris Pharmaceuticals, Inc. | | Delayed Draw | | 11.55% | | SOFR | | 695 | | 3/5/2029 | | USD | | | 1,666,667 | | | 1,576,561 | | | | 1,638,819 | 1,6,11,12 |
Xeris Pharmaceuticals, Inc. | | First Lien Term Loan | | 11.55% | | SOFR | | 695 | | 3/5/2029 | | USD | | | 3,333,333 | | | 3,303,498 | | | | 3,277,637 | 1,6,11,12 |
| | | | | | | | | | | | | | | | | | 135,057,380 | | | | 135,421,341 | |
Industrials — 2.3% | | | | | | | | | | | | | | | | | | | | | | | |
Apex Service Partners, LLC | | First Lien Term Loan | | 14.25% PIK | | | | | | 10/24/2028 | | USD | | | 2,199,550 | | | 2,071,234 | | | | 2,011,995 | 1,5,6,8 |
Apex Service Partners, LLC | | Delayed Draw | | 14.25% PIK | | | | | | 10/24/2029 | | USD | | | 1,069,627 | | | 1,016,700 | | | | 987,891 | 1,5,6,8 |
Cobham Holdings, Inc. | | Revolver | | 0.50% | | | | | | 1/9/2028 | | USD | | | 468,750 | | | (10,745 | ) | | | (7,226 | )1,6,7 |
Cobham Holdings, Inc. | | First Lien Term Loan | | 10.10% | | SOFR | | 675 | | 1/9/2030 | | USD | | | 4,474,609 | | | 4,364,320 | | | | 4,405,630 | 1,6,12 |
DMT Solutions Global Corporation | | First Lien Term Loan | | 12.74% | | SOFR | | 800 | | 8/30/2027 | | USD | | | 7,515,294 | | | 7,339,284 | | | | 7,363,453 | 1,6,12 |
FB FLL Aviation LLC | | First Lien Term Loan | | 11.85% | | SOFR | | 700 | | 7/19/2028 | | USD | | | 12,600,000 | | | 8,859,891 | | | | 9,000,000 | 1,6,8,12 |
Fenix Topco, LLC | | First Lien Term Loan | | 11.11% | | SOFR | | 650 | | 3/28/2029 | | USD | | | 2,740,550 | | | 2,678,904 | | | | 2,678,311 | 1,6,12 |
Fenix Topco, LLC | | Delayed Draw | | 1.00% | | | | | | 3/28/2029 | | USD | | | 1,062,537 | | | (25,232 | ) | | | (24,131 | )1,6,7 |
Fenix Topco, LLC | | Delayed Draw | | 11.11% | | SOFR | | 650 | | 3/28/2029 | | USD | | | 164,351 | | | 160,545 | | | | 160,618 | 1,6,12 |
See accompanying Notes to Consolidated Financial Statements.
11
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
Industrials (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
Helix Acquisition Holdings, Inc. | | First Lien Term Loan | | 11.95% | | ARR CSA | | 700 | | 3/31/2030 | | USD | | $ | 5,675,461 | | $ | 5,552,735 | | | $ | 5,760,593 | 1,6,12 |
iCIMS, Inc. | | First Lien Term Loan | | 12.17% | | SOFR | | 725 | | 8/18/2028 | | USD | | | 7,000,000 | | | 6,908,374 | | | | 6,949,557 | 1,6,12 |
P20 Parent, Inc. | | First Lien Term Loan | | 12.10% | | SOFR | | 750 | | 7/12/2028 | | USD | | | 4,912,500 | | | 4,841,898 | | | | 4,798,968 | 1,6,12 |
Panda Acquisition LLC | | First Lien Term Loan | | 12.20% | | SOFR | | 750 | | 10/18/2028 | | USD | | | 3,850,000 | | | 3,249,796 | | | | 3,387,463 | 1,6,12 |
Penn TRGRP Holdings | | Revolver | | 0.50% | | | | | | 9/29/2030 | | USD | | | 769,167 | | | (14,276 | ) | | | (11,313 | )1,6,7 |
Penn TRGRP Holdings | | First Lien Term Loan | | 7.08% 6.00% PIK | | SOFR | | 175 | | 9/29/2030 | | USD | | | 5,151,971 | | | 5,060,936 | | | | 5,076,194 | 1,5,6,12 |
Starlight Inventory I, LLC | | First Lien Term Loan | | 14.25% | | SOFR | | 1000 | | 9/24/2024 | | USD | | | 15,000,000 | | | 15,087,041 | | | | 15,000,000 | 1,6,11,12 |
TecoStar Holdings, Inc. | | First Lien Term Loan | | 9.30% 4.50% PIK | | SOFR | | 400 | | 7/7/2029 | | USD | | | 5,982,451 | | | 5,859,465 | | | | 6,050,134 | 1,5,6,12 |
The Arcticom Group, LLC | | Delayed Draw | | 8.35% 4.00% PIK | | SOFR | | 350 | | 12/22/2027 | | USD | | | 3,964,044 | | | 3,861,490 | | | | 3,906,192 | 1,5,6,12 |
The Arcticom Group, LLC | | Delayed Draw | | 8.35% 4.00% PIK | | SOFR | | 350 | | 12/22/2027 | | USD | | | 152,989 | | | 148,797 | | | | 150,756 | 1,5,6,12 |
The Arcticom Group, LLC | | First Lien Term Loan | | 8.35% 4.00% PIK | | SOFR | | 350 | | 12/22/2027 | | USD | | | 652,856 | | | 638,398 | | | | 645,722 | 1,5,6,12 |
The Arcticom Group, LLC | | Delayed Draw | | 1.00% | | | | | | 12/22/2027 | | USD | | | 265,590 | | | (3,795 | ) | | | (3,876 | )1,6,7 |
The Arcticom Group, LLC | | First Lien Term Loan | | 8.35% 4.00% PIK | | SOFR | | 350 | | 12/22/2027 | | USD | | | 951,908 | | | 938,224 | | | | 941,506 | 1,5,6,12 |
West Side Holdco LLC | | First Lien Term Loan | | 13.85% | | SOFR | | 900 | | 8/2/2027 | | USD | | | 13,000,000 | | | 12,872,664 | | | | 12,870,000 | 1,6,11,12 |
| | | | | | | | | | | | | | | | | | 91,456,648 | | | | 92,098,437 | |
Materials — 0.2% | | | | | | | | | | | | | | | | | | | | | | | |
SintecMedia NYC, Inc. | | Revolver | | 11.86% | | SOFR | | 700 | | 6/21/2029 | | USD | | | 423,729 | | | 260,121 | | | | 252,684 | 1,6,8,12 |
SintecMedia NYC, Inc. | | First Lien Term Loan | | 11.75% | | SOFR | | 700 | | 6/21/2029 | | USD | | | 4,541,949 | | | 4,426,423 | | | | 4,351,383 | 1,6,12 |
Sunland Asphalt & Construction, LLC | | Delayed Draw | | 11.45% | | SOFR | | 650 | | 6/16/2028 | | USD | | | 742,188 | | | 268,802 | | | | 283,203 | 1,6,8,12 |
Sunland Asphalt & Construction, LLC | | First Lien Term Loan | | 11.45% | | SOFR | | 650 | | 6/16/2028 | | USD | | | 1,761,932 | | | 1,719,815 | | | | 1,786,599 | 1,6,12 |
SureWerx Purchaser III, Inc. | | First Lien Term Loan | | 9.85% | | SOFR | | 525 | | 12/28/2029 | | USD | | | 2,252,734 | | | 2,196,534 | | | | 2,247,993 | 1,6,12 |
SureWerx Purchaser III, Inc. | | Revolver | | 9.85% | | SOFR | | 525 | | 12/28/2028 | | USD | | | 250,000 | | | 145,000 | | | | 144,474 | 1,6,8,12 |
SureWerx Purchaser III, Inc. | | Delayed Draw | | 1.00% | | | | | | 12/28/2029 | | USD | | | 468,750 | | | (7,741 | ) | | | (940 | )1,6,7 |
| | | | | | | | | | | | | | | | | | 9,008,954 | | | | 9,065,396 | |
Real Estate — 0.1% | | | | | | | | | | | | | | | | | | | | | | | |
Poinciana LLC | | Delayed Draw | | 12.00% | | | | | | 5/1/2026 | | USD | | | 4,848,649 | | | 4,377,153 | | | | 4,357,273 | 1,6,8 |
| | | | | | | | | | | | | | | | | | | | | | | |
Technology — 3.8% | | | | | | | | | | | | | | | | | | | | | | | |
Afiniti, Inc. | | First Lien Term Loan | | 10.25% 1.00% PIK | | | | | | 10/3/2024 | | USD | | | 2,282,081 | | | 2,279,584 | | | | 2,225,688 | 1,5,6,11 |
Alteryx | | Revolver | | 0.50% | | | | | | 3/19/2031 | | USD | | | 103,333 | | | (1,435 | ) | | | — | 1,6,7 |
See accompanying Notes to Consolidated Financial Statements.
12
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
Alteryx | | First Lien Term Loan | | 11.35% | | SOFR | | 650 | | 3/19/2031 | | USD | | $ | 284,167 | | $ | 280,117 | | | $ | 284,167 | 1,6,12 |
Alteryx | | Delayed Draw | | 11.35% | | SOFR | | 650 | | 3/19/2031 | | USD | | | 645,833 | | | 404,059 | | | | 413,333 | 1,6,7,12 |
ASG II, LLC | | Delayed Draw | | 11.65% | | SOFR | | 625 | | 5/25/2028 | | USD | | | 391,304 | | | 385,089 | | | | 391,304 | 1,6,12 |
ASG II, LLC | | First Lien Term Loan | | 11.65% | | SOFR | | 625 | | 5/25/2028 | | USD | | | 2,608,696 | | | 2,572,285 | | | | 2,608,696 | 1,6,12 |
Avalara, Inc. | | Revolver | | 0.50% | | | | | | 10/19/2028 | | USD | | | 272,727 | | | 422 | | | | (3,635 | )1,6,7 |
Avalara, Inc. | | First Lien Term Loan | | 10.85% | | SOFR | | 675 | | 10/19/2028 | | USD | | | 2,727,273 | | | 2,675,895 | | | | 2,690,925 | 1,6,12 |
Bluefin Holding, LLC | | Revolver | | 0.50% | | | | | | 9/12/2029 | | USD | | | 673,077 | | | (15,284 | ) | | | — | 1,6,7 |
Bluefin Holding, LLC | | First Lien Term Loan | | 12.20% | | SOFR | | 725 | | 9/12/2029 | | USD | | | 6,826,923 | | | 6,677,680 | | | | 6,886,317 | 1,6,12 |
Bluesight, Inc. | | Revolver | | 0.50% | | | | | | 7/17/2029 | | USD | | | 400,000 | | | (10,588 | ) | | | (722 | )1,6,7 |
Bluesight, Inc. | | First Lien Term Loan | | 11.85% | | SOFR | | 725 | | 7/17/2029 | | USD | | | 4,600,000 | | | 4,481,730 | | | | 4,591,699 | 1,6,12 |
Coupa Holdings, LLC | | Delayed Draw | | 1.00% | | | | | | 2/28/2029 | | USD | | | 385,633 | | | (4,089 | ) | | | — | 1,6,7 |
Coupa Holdings, LLC | | Revolver | | 0.50% | | | | | | 2/27/2029 | | USD | | | 295,276 | | | (6,077 | ) | | | — | 1,6,7 |
Coupa Holdings, LLC | | First Lien Term Loan | | 10.75% | | SOFR | | 550 | | 2/27/2030 | | USD | | | 4,319,091 | | | 4,215,879 | | | | 4,319,091 | 1,6,12 |
Crewline Buyer, Inc. | | Revolver | | 0.50% | | | | | | 11/8/2030 | | USD | | | 870,417 | | | (19,045 | ) | | | (1,919 | )1,6,7 |
Crewline Buyer, Inc. | | First Lien Term Loan | | 11.35% | | SOFR | | 675 | | 11/8/2030 | | USD | | | 8,335,109 | | | 8,144,470 | | | | 8,316,733 | 1,6,12 |
Disco Parent, LLC | | Revolver | | 0.50% | | | | | | 3/30/2029 | | USD | | | 113,619 | | | (2,366 | ) | | | (1,103 | )1,6,7 |
Disco Parent, LLC | | First Lien Term Loan | | 12.56% | | SOFR | | 750 | | 3/30/2029 | | USD | | | 1,136,195 | | | 1,112,849 | | | | 1,125,166 | 1,6,12 |
Evergreen Services Group II | | First Lien Term Loan | | 13.75% PIK | | | | | | 4/5/2031 | | USD | | | 9,913,770 | | | 9,775,996 | | | | 9,765,610 | 1,5,6 |
Evergreen Services Group II | | Delayed Draw | | 13.75% PIK | | | | | | 6/15/2029 | | USD | | | 5,458,443 | | | 5,384,906 | | | | 5,376,868 | 1,5,6 |
Finastra USA, Inc. | | Revolver | | 0.50% | | | | | | 9/13/2029 | | USD | | | 936,090 | | | (17,014 | ) | | | (14,561 | )1,6,7 |
Finastra USA, Inc. | | First Lien Term Loan | | 12.18% | | SOFR | | 725 | | 9/13/2029 | | USD | | | 8,978,790 | | | 8,821,118 | | | | 8,839,123 | 1,6,12 |
Fullsteam Operations LLC | | Revolver | | 0.50% | | | | | | 11/27/2029 | | USD | | | 89,778 | | | (2,324 | ) | | | — | 1,6,7 |
Fullsteam Operations LLC | | First Lien Term Loan | | 13.46% | | SOFR | | 825 | | 11/27/2029 | | USD | | | 1,604,778 | | | 1,561,102 | | | | 1,628,849 | 1,6,12 |
Fullsteam Operations LLC | | Delayed Draw | | 1.00% | | | | | | 11/27/2029 | | USD | | | 1,122,222 | | | (15,974 | ) | | | (13,139 | )1,6,7 |
Fullsteam Operations LLC | | Delayed Draw | | 13.46% | | SOFR | | 825 | | 11/27/2029 | | USD | | | 729,445 | | | 667,035 | | | | 698,080 | 1,6,7,12 |
Infinite Bidco LLC | | First Lien Term Loan | | 11.64% | | SOFR | | 625 | | 3/2/2028 | | USD | | | 4,925,000 | | | 4,813,958 | | | | 4,789,940 | 1,6,12 |
Ion Finance Holdings | | Delayed Draw | | 10.85% | | EURIBOR | | 750 | | 9/30/2031 | | EUR | | | 757,161 | | | 789,666 | | | | 826,263 | 1,4,6,12 |
Ion Finance Holdings | | First Lien Term Loan | | 10.85% | | EURIBOR | | 750 | | 9/30/2031 | | EUR | | | 7,042,839 | | | 7,345,192 | | | | 7,685,597 | 1,4,6,12 |
Mercury Bidco LLC | | First Lien Term Loan | | 10.77% | | SOFR | | 575 | | 5/31/2030 | | USD | | | 4,557,398 | | | 4,487,392 | | | | 4,513,457 | 1,6,12 |
Mercury Bidco LLC | | Revolver | | 0.50% | | | | | | 5/31/2029 | | USD | | | 408,163 | | | (8,878 | ) | | | (3,938 | )1,6,7 |
Mews Systems B.V. | | First Lien Term Loan | | 13.95% | | SOFR | | 900 | | 9/16/2029 | | USD | | | 11,904,762 | | | 11,904,762 | | | | 11,904,762 | 1,6,12 |
MGT Merger Target, LLC | | Delayed Draw | | 11.71% | | SOFR | | 650 | | 4/10/2029 | | USD | | | 224,161 | | | 223,040 | | | | 226,403 | 1,6,12 |
MGT Merger Target, LLC | | Revolver | | 14.00% | | PRIME | | 650 | | 4/10/2028 | | USD | | | 496,552 | | | 186,207 | | | | 186,207 | 1,6,8,12 |
MGT Merger Target, LLC | | First Lien Term Loan | | 11.56% | | SOFR | | 660 | | 4/10/2029 | | USD | | | 3,955,448 | | | 3,868,495 | | | | 3,995,003 | 1,6,12 |
MIS Acquisition, LLC | | Revolver | | 0.50% | | | | | | 11/17/2028 | | USD | | | 533,334 | | | (13,272 | ) | | | (9,369 | )1,6,7 |
See accompanying Notes to Consolidated Financial Statements.
13
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Senior Secured Loans (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
Technology (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
MIS Acquisition, LLC | | First Lien Term Loan | | 11.88% | | SOFR | | 675 | | 11/17/2028 | | USD | | $ | 7,429,333 | | $ | 7,235,354 | | | $ | 7,287,223 | 1,6,12 |
Oranje Holdco, Inc. | | Revolver | | 0.50% | | | | | | 2/1/2029 | | USD | | | 592,667 | | | (13,631 | ) | | | (10,374 | )1,6,7 |
Oranje Holdco, Inc. | | First Lien Term Loan | | 12.75% | | SOFR | | 750 | | 2/1/2029 | | USD | | | 4,741,333 | | | 4,633,623 | | | | 4,658,342 | 1,6,12 |
Oranje Holdco, Inc. | | First Lien Term Loan | | 12.50% | | SOFR | | 725 | | 6/27/2030 | | USD | | | 1,986,710 | | | 1,948,109 | | | | 1,946,976 | 1,6,12 |
PracticeTek Purchaser LLC | | Delayed Draw | | 10.60% | | SOFR | | 575 | | 8/30/2029 | | USD | | | 1,935,268 | | | 66,138 | | | | 71,150 | 1,6,8,12 |
PracticeTek Purchaser LLC | | First Lien Term Loan | | 10.60% | | SOFR | | 575 | | 8/30/2029 | | USD | | | 6,304,767 | | | 6,168,095 | | | | 6,193,612 | 1,6,11,12 |
PracticeTek Purchaser LLC | | First Lien Term Loan | | 14.00% PIK | | | | | | 8/30/2029 | | USD | | | 1,923,285 | | | 1,878,305 | | | | 1,887,320 | 1,5,6,11 |
Trintech, Inc. | | Revolver | | 10.35% | | SOFR | | 550 | | 7/25/2029 | | USD | | | 595,752 | | | 154,379 | | | | 154,540 | 1,6,8,12 |
Trintech, Inc. | | First Lien Term Loan | | 10.35% | | SOFR | | 550 | | 7/25/2029 | | USD | | | 7,685,855 | | | 7,488,434 | | | | 7,483,626 | 1,6,12 |
User Zoom Technologies, Inc | | First Lien Term Loan | | 12.82% | | SOFR | | 750 | | 4/5/2029 | | USD | | | 5,000,000 | | | 4,879,050 | | | | 5,000,000 | 1,6,12 |
Xactly Corporation | | First Lien Term Loan | | 11.41% | | SOFR | | 625 | | 2/3/2031 | | USD | | | 6,000,000 | | | 5,892,141 | | | | 6,000,000 | 1,6,12 |
Zinnia Corporate Holdings, LLC | | Delayed Draw | | 0.50% | | | | | | 9/23/2029 | | USD | | | 2,352,941 | | | — | | | | — | 1,6,7 |
Zinnia Corporate Holdings, LLC | | First Lien Term Loan | | 12.75% | | SOFR | | 800 | | 9/23/2029 | | USD | | | 17,647,059 | | | 17,295,202 | | | | 17,294,118 | 1,6,12 |
| | | | | | | | | | | | | | | | | | 150,567,781 | | | | 152,207,428 | |
Total Senior Secured Loans | | | | | | | | | | | | | | | | | | 524,348,788 | | | | 528,416,123 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Collateralized Loan Obligations — 1.8% | | | | | | | | | | | | | | | | | | | | | | | |
ABPCI Direct Lending Fund CLO XII Ltd. | | | | 14.94% | | SOFR | | 968 | | 4/29/2035 | | USD | | | 7,500,000 | | | 7,213,729 | | | | 7,595,647 | 1,9,12,13 |
ABPCI Direct Lending Fund CLO XV, Ltd. | | | | 13.86% | | SOFR | | 860 | | 10/30/2035 | | USD | | | 5,000,000 | | | 4,900,000 | | | | 5,044,917 | 1,6,9,12,13 |
ABPCI Direct Lending Fund CLO XV, Ltd. | | | | 11.66% | | SOFR | | 640 | | 10/30/2035 | | USD | | | 8,100,000 | | | 8,100,000 | | | | 8,310,715 | 1,6,9,12,13 |
Barings Middle Market CLO 2023-II Ltd. | | | | 13.95% | | SOFR | | 867 | | 1/20/2032 | | USD | | | 8,450,000 | | | 8,365,500 | | | | 8,661,353 | 1,6,9,12,13 |
Barings Middle Market CLO Ltd. 2017-I | | | | 14.20% | | LIBOR | | 892 | | 1/20/2034 | | USD | | | 2,000,000 | | | 1,960,000 | | | | 2,001,220 | 1,9,12,13 |
Barings Middle Market CLO Ltd. 2017-I | | | | 28.00% | | | | | | 1/20/2034 | | USD | | | 2,905,983 | | | 2,484,094 | | | | 1,782,322 | *,1,6,9,10,13 |
Deerpath Capital CLO 2020-1 Ltd. | | | | 11.68% | | SOFR | | 639 | | 4/17/2034 | | USD | | | 3,250,000 | | | 3,185,000 | | | | 3,331,690 | 1,6,9,12,13 |
Golub Capital Partners CLO | | | | 11.10% | | SOFR | | 600 | | 11/9/2036 | | USD | | | 13,950,000 | | | 13,950,000 | | | | 14,258,927 | 1,6,9,12,13 |
HPS Private Credit CLO 2023-1 LLC | | | | 15.15% | | SOFR | | 985 | | 7/15/2035 | | USD | | | 7,500,000 | | | 7,350,000 | | | | 7,620,916 | 1,9,12,13 |
Ivy Hill Middle Market Credit Fund XXI Ltd. | | | | 13.80% | | SOFR | | 852 | | 7/18/2035 | | USD | | | 6,500,000 | | | 6,336,850 | | | | 6,551,396 | 1,6,9,12,13 |
Ivy Hill Middle Market Credit Fund XXI Ltd. | | | | 11.68% | | SOFR | | 640 | | 7/18/2035 | | USD | | | 3,500,000 | | | 3,500,000 | | | | 3,588,962 | 1,6,9,12,13 |
TCP Whitney CLO Ltd. | | | | 13.55% | | LIBOR | | 842 | | 8/20/2033 | | USD | | | 2,500,000 | | | 2,450,000 | | | | 2,511,705 | 1,9,12,13 |
Total Collateralized Loan Obligations | | | | | | | | | | | | | | | | | | 69,795,173 | | | | 71,259,770 | |
See accompanying Notes to Consolidated Financial Statements.
14
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Preferred Stocks — 1.1% | | | | | | | | | | | | | | | | | | | | | |
Energy — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Service Compression Preferred Equity (JR Preferred Shares) | | | | | | | | | | | | USD | | 40,919 | | $ | 135,094 | | $ | 139,534 | 1,6 |
| | | | | | | | | | | | | | | | | | | | | |
Financials — 0.4% | | | | | | | | | | | | | | | | | | | | | |
GTCR Everest TopCo, Inc. — Equity (Series A Preferred Stock) | | | | 13.25% PIK | | | | | | | | USD | | 15,000 | | | 14,625,000 | | | 14,625,000 | 1,5,6 |
| | | | | | | | | | | | | | | | | | | | | |
Health Care — 0.1% | | | | | | | | | | | | | | | | | | | | | |
nThrive, Inc., Series A-2 Preferred | | | | 11.00% PIK | | | | | | | | USD | | 3,260 | | | 3,162,200 | | | 1,825,600 | 1,5,6 |
Propharma, LLC | | | | 13.00% PIK | | | | | | | | USD | | 2,500 | | | 2,425,000 | | | 2,500,000 | 1,5,6,14 |
Vardiman Black Holdings, LLC | | | | | | | | | | | | USD | | 1,765,938 | | | 515,371 | | | 515,363 | 1,6 |
| | | | | | | | | | | | | | | | | 6,102,571 | | | 4,840,963 | |
Industrials — 0.3% | | | | | | | | | | | | | | | | | | | | | |
Atomic Transport, LLC | | | | 8.50% PIK | | | | | | | | USD | | 2,500 | | | 1,782,701 | | | 2,455,869 | 1,5,6,15 |
Atomic Transport, LLC | | | | 15.30% PIK | | | | | | | | USD | | 875 | | | 857,500 | | | 875,000 | 1,5,6,15 |
FSG Acquisition, LLC — Senior Preferred | | | | 12.25% PIK | | | | | | | | USD | | 3,750,000 | | | 3,656,250 | | | 3,749,644 | 1,5,6 |
Pollen, Inc. Series H1 Preferred | | | | 8.36% PIK | | | | | | | | USD | | 108,305 | | | 3,359,435 | | | 4,065,770 | 1,5,6 |
Pollen, Inc. Series H2 Preferred | | | | 7.53% PIK | | | | | | | | USD | | 64,983 | | | 1,856,902 | | | 2,033,318 | 1,5,6 |
| | | | | | | | | | | | | | | | | 11,512,788 | | | 13,179,601 | |
Technology — 0.3% | | | | | | | | | | | | | | | | | | | | | |
GS Holder, Inc. Preferred | | | | 17.35% PIK | | | | | | | | USD | | 5,000 | | | 4,850,000 | | | 5,000,000 | 1,5,6 |
Mandolin Technology Holdings, Inc. — Series A Preferred | | | | 10.50% PIK | | | | | | | | USD | | 3,500 | | | 3,395,000 | | | 3,470,585 | 1,5,6 |
Riskonnect Parent, LLC — Series B Preferred | | | | 15.71% PIK | | | | | | | | USD | | 3,000 | | | 2,940,000 | | | 3,000,000 | 1,5,6 |
Riskonnect Parent, LLC — Series C Preferred | | | | 13.75% PIK | | | | | | | | USD | | 1,071 | | | 1,050,000 | | | 1,050,000 | 1,5,6 |
| | | | | | | | | | | | | | | | | 12,235,000 | | | 12,520,585 | |
Total Preferred Stocks | | | | | | | | | | | | | | | | | 44,610,453 | | | 45,305,683 | |
| | | | | | | | | | | | | | | | | | | | | |
Common Stocks — 0.3% | | | | | | | | | | | | | | | | | | | | | |
Financials — 0.0% | | | | | | | | | | | | | | | | | | | | | |
Barings BDC, Inc. | | | | | | | | | | | | USD | | 119,607 | | | 1,221,988 | | | 1,172,149 | 1 |
| | | | | | | | | | | | | | | | | | | | | |
Health Care — 0.2% | | | | | | | | | | | | | | | | | | | | | |
Prolacta Bioscience, Inc. (Class A-3) | | | | | | | | | | | | USD | | 3,958,334 | | | 3,992,816 | | | 6,570,834 | 1,6 |
Vardiman Black Holdings, LLC | | | | | | | | | | | | USD | | 3,639,628 | | | — | | | — | 1,6 |
| | | | | | | | | | | | | | | | | 3,992,816 | | | 6,570,834 | |
See accompanying Notes to Consolidated Financial Statements.
15
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Common Stocks (Continued) | | | | | | | | | | | | | | | | | | | | | | |
Industrials — 0.1% | | | | | | | | | | | | | | | | | | | | | | |
Atomic Transport, LLC | | | | | | | | | | | | USD | | 2,188 | | | $ | 654,496 | | $ | 3,002,329 | 1,6,15 |
Total Common Stocks | | | | | | | | | | | | | | | | | | 5,869,300 | | | 10,745,312 | |
| | | | | | | | | | | | | | | | | | | | | | |
Municipal Bonds — 0.3% | | | | | | | | | | | | | | | | | | | | | | |
Industrials — 0.3% | | | | | | | | | | | | | | | | | | | | | | |
California Municipal Finance Authority | | | | 12.25% | | | | | | 12/15/2042 | | USD | | 3,333,333 | | | | 3,267,199 | | | 3,333,333 | 1,6 |
California Municipal Finance Authority | | | | 12.25% | | | | | | 12/15/2042 | | USD | | 6,600,000 | | | | 6,600,000 | | | 6,600,000 | 1,6,9 |
Total Municipal Bonds | | | | | | | | | | | | | | | | | | 9,867,199 | | | 9,933,333 | |
| | | | | | | | | | | | | | | | | | | | | | |
Subordinated Debt — 0.2% | | | | | | | | | | | | | | | | | | | | | | |
Financials — 0.0% | | | | | | | | | | | | | | | | | | | | | | |
OTR Midco, LLC | | | | 12.00% | | | | | | 5/13/2026 | | USD | | 2,000,000 | | | | 2,000,000 | | | 2,000,000 | 1,6 |
| | | | | | | | | | | | | | | | | | | | | | |
Materials — 0.1% | | | | | | | | | | | | | | | | | | | | | | |
Comar Holding Company, LLC | | First Lien Term Loan | | 12.50% PIK | | | | | | 6/18/2026 | | USD | | 2,071,354 | | | | 2,071,249 | | | 2,071,354 | 1,5,6 |
| | | | | | | | | | | | | | | | | | | | | | |
Real Estate — 0.1% | | | | | | | | | | | | | | | | | | | | | | |
D Koval Mezz, LLC | | First Lien Term Loan | | 13.00% | | | | | | 5/6/2028 | | USD | | 4,962,668 | | | | 4,962,668 | | | 4,962,668 | 1,6 |
Total Subordinated Debt | | | | | | | | | | | | | | | | | | 9,033,917 | | | 9,034,022 | |
| | | | | | | | | | | | | | | | | | | | | | |
Warrants — 0.0% | | | | | | | | | | | | | | | | | | | | | | |
Energy — 0.0% | | | | | | | | | | | | | | | | | | | | | | |
Service Compression, LLC | | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $1.35 | | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 1/17/2031 | | | | | | | | | | | | USD | | N/A | | | | — | | | 45,527 | 1,6 |
| | | | | | | | | | | | | | | | | | | | | | |
Financials — 0.0% | | | | | | | | | | | | | | | | | | | | | | |
CTF Clear Finance Technology Corp | | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $0.01 | | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 10/3/2035 | | | | | | | | | | | | USD | | 25,228,521 | ** | | | — | | | — | 1,6 |
| | | | | | | | | | | | | | | | | | | | | | |
Health Care — 0.0% | | | | | | | | | | | | | | | | | | | | | | |
Honor Technology, Inc. | | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $3.16 | | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 5/28/2034 | | | | | | | | | | | | USD | | 296,546 | ** | | | — | | | — | 1,6,11 |
See accompanying Notes to Consolidated Financial Statements.
16
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Portfolio Company | | Investment Type | | Interest Rate | | Reference Rate | | Basis Points Spread | | Maturity Date | | Currency | | Shares/ Principal Amount | | Cost | | Fair Value | | |
Warrants (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
Health Care (Continued) | | | | | | | | | | | | | | | | | | | | | | | |
Xeris Biopharma Holdings, Inc. | | | | | | | | | | | | | | | | | | | | | | | |
Exercise Price: $2.28 | | | | | | | | | | | | | | | | | | | | | | | |
Expiration Date: 3/8/2029 | | | | | | | | | | | | USD | | 43,860 | ** | | $ | — | | $ | 73,104 | 1,6 | |
| | | | | | | | | | | | | | | | | | — | | | 73,104 | | |
Total Warrants | | | | | | | | | | | | | | | | | | — | | | 118,631 | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Short-Term Investments — 7.7% | | | | | | | | | | | | | | | | | | | | | | | |
State Street Institutional U.S. Government Money Market Fund | | | | 4.94% | | | | | | | | USD | | 305,115,735 | | | | 305,115,735 | | | 305,115,735 | 1,16 | |
Total Short-Term Investments | | | | | | | | | | | | | | | | | | 305,115,735 | | | 305,115,735 | | |
Total Investments — 102.7% | | | | | | | | | | | | | | | | | | 3,748,120,962 | | | 4,076,763,819 | | |
Liabilities Less Other Assets — (2.7)% | | | | | | | | | | | | | | | | | | | | | (106,061,328 | ) | |
Net Assets — 100.0% | | | | | | | | | | | | | | | | | | | | $ | 3,970,702,491 | | |
See accompanying Notes to Consolidated Financial Statements.
17
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
ARR CSA – Alternate Reference Rate Credit Adjustment Spread
BDC – Business Development Company
EUR – Euro
EURIBOR – Euro Interbank Offered Rate
LIBOR – London Interbank Offered Rate
LLC – Limited Liability Company
LP – Limited Partnership
SOFR – Secured Overnight Financing Rate
US – United States
USD – United States Dollar
See accompanying Notes to Consolidated Financial Statements.
18
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Additional information on restricted securities is as follows:
Security | | First Acquisition Date | | Cost |
17Capital Co-Invest (B) SCSp | | 9/23/2021 | | $ | 5,462,221 |
AG Asset Based Credit Fund L.P. | | 9/13/2023 | | | 94,600,000 |
AG Essential Housing Fund II Holdings (DE), L.P. | | 3/23/2022 | | | 8,323,512 |
Ares Commercial Finance, LP | | 6/30/2021 | | | 28,535,713 |
Ares Pathfinder Fund II (Offshore), LP | | 8/31/2023 | | | 2,772,087 |
Ares Priority Loan Co-Invest LP | | 1/25/2023 | | | 34,225,000 |
Ares Private Credit Solutions (Cayman), L.P. | | 12/29/2022 | | | 12,892,276 |
Ares Special Opportunities Fund II (Offshore), LP | | 11/7/2022 | | | 20,223,718 |
Ares Special Opportunities Fund (Offshore), LP | | 12/29/2023 | | | 7,597,632 |
Atalaya A4 (Cayman), LP | | 8/2/2021 | | | 31,762,323 |
Atalaya Asset Income Fund Evergreen, LP | | 2/28/2022 | | | 9,279,956 |
Axonic Private Credit Fund I, LP | | 4/27/2023 | | | 5,235,849 |
Banner Ridge DSCO Fund I, LP | | 6/30/2023 | | | 14,551,731 |
Banner Ridge DSCO Fund II (Offshore), LP | | 10/11/2022 | | | 9,691,695 |
Banner Ridge Secondary Fund IV (Offshore), LP | | 6/30/2021 | | | 4,946,229 |
Banner Ridge Secondary Fund V (Offshore), LP | | 5/31/2023 | | | 35,312,305 |
Benefit Street Partners Real Estate Opportunistic Debt Fund L.P. | | 3/2/2022 | | | 40,920,485 |
Blackstone Tactical Opportunities Fund (Matrix Co-Invest) LP | | 9/20/2023 | | | 4,708,138 |
Blue Owl First Lien Fund (Offshore), L.P. | | 7/1/2022 | | | 2,941,336 |
Blue Owl Real Estate Fund VI | | 1/31/2023 | | | 5,407,590 |
Blue Owl Technology Finance Corp. | | 6/29/2022 | | | 10,332,953 |
Blue Owl Technology Finance Corp. II | | 12/30/2021 | | | 9,418,041 |
Boost Co-Invest LP | | 1/25/2024 | | | 6,770,389 |
BPC Real Estate Debt Fund, LP | | 6/7/2023 | | | 68,123,132 |
BSOF Parallel Onshore Fund L.P. (Class Absolute III Series 3 Interests) | | 9/1/2023 | | | 5,242,498 |
BSOF Parallel Onshore Fund L.P. (Class Chestnut II Series 2) | | 12/12/2023 | | | 20,108,879 |
BSOF Parallel Onshore Fund L.P. (Class Colonnade 2024 Series 3) | | 3/22/2024 | | | 10,250,000 |
BSOF Parallel Onshore Fund L.P. (Class Gnochi Series 2 Interests) | | 10/10/2023 | | | 30,679,130 |
BSOF Parallel Onshore Fund L.P. (Class SRT Enhanced Series 3) | | 5/9/2024 | | | 92,497,110 |
Burford Advantage Feeder Fund A, LP | | 1/28/2022 | | | 9,645,203 |
Callodine Perpetual ABL Fund, LP | | 10/3/2022 | | | 81,144,382 |
Carlyle Credit Opportunities Fund (Parallel) II, SCSp | | 12/14/2021 | | | 8,931,608 |
CCOF Alera Aggregator, L.P. | | 4/25/2023 | | | 4,856,250 |
CCOF III Nexus Co-Invest Aggregator, L.P. | | 3/22/2024 | | | 4,901,836 |
CCOF Sierra II, L.P. | | 7/29/2022 | | | 3,908,444 |
Chilly HP SCF Investor, LP | | 2/9/2022 | | | 2,970,297 |
CL Oliver Co-Invest I, L.P. | | 6/28/2023 | | | 10,049,000 |
Comvest Special Opportunities Fund, L.P. | | 2/3/2022 | | | 15,223,917 |
Contingency Capital EG Fund (US) LP | | 8/29/2024 | | | 2,985,075 |
Contingency Capital Fund I-A, LP | | 11/28/2022 | | | 48,393,420 |
Crestline Nevermore Holdco, L.P. | | 12/7/2023 | | | 9,576,474 |
Crestline PF Sentry Fund (US), LP | | 8/14/2023 | | | 7,696,179 |
Crestline Specialty Lending III (U.S.), L.P. | | 8/30/2021 | | | 11,850,897 |
See accompanying Notes to Consolidated Financial Statements.
19
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Security | | First Acquisition Date | | Cost |
CW Credit Opportunity 2 LP | | 6/27/2024 | | $ | 6,706,956 |
D.E. Shaw Diopter International Fund, L.P. | | 10/20/2022 | | | 46,886,436 |
Dawson Evergreen Fund LP | | 5/28/2024 | | | 250,000,000 |
Everberg Capital Partners II, L.P. | | 10/11/2021 | | | 13,802,884 |
EVP II LP | | 11/30/2023 | | | 20,173,893 |
Felicitas Diner Offshore, LP | | 12/28/2022 | | | 2,827,895 |
Felicitas Secondary Fund II Offshore, LP | | 9/10/2021 | | | 10,616,857 |
Felicitas Tactical Opportunities Fund, LP | | 10/26/2022 | | | 37,781,990 |
Franklin BSP Capital Corp | | 11/30/2021 | | | 1,684,852 |
Gramercy PG Holdings II, LP | | 8/20/2024 | | | 15,750,000 |
Gramercy PG Holdings, LP (Common Interests) | | 3/22/2024 | | | 9,877,594 |
Gramercy PG Holdings, LP (Preferred Interests) | | 3/22/2024 | | | 5,450,422 |
Guggenheim MM-C CLO | | 7/26/2023 | | | 90,202,500 |
Harvest Partners Structured Capital Fund III, L.P. | | 9/22/2021 | | | 13,481,382 |
Hayfin Healthcare Opportunities Fund (US Parallel), LP | | 6/29/2022 | | | 43,616,518 |
Hercules Private Global Venture Growth Fund I, L.P. | | 8/6/2021 | | | 144,718,723 |
HPS KP Mezz 2019 Co-Invest, LP | | 4/1/2024 | | | 43,644,312 |
HPS KP SIP V Co-Investment Fund, LP | | 4/1/2024 | | | 14,203,288 |
HPS Mint Co-Invest Fund, L.P. | | 5/25/2022 | | | 6,473,263 |
HPS Offshore Mezzanine Partners 2019, LP | | 4/1/2024 | | | 23,408,217 |
HPS Offshore Strategic Investment Partners V, LP | | 5/1/2023 | | | 28,021,925 |
HPS Specialty Loan Fund V-L, L.P. | | 7/30/2021 | | | 21,948,127 |
ICG LP Secondaries Fund I (Feeder) SCSp | | 12/29/2023 | | | 7,048,421 |
King Street Opportunistic Credit Evergreen Fund, L.P. | | 1/31/2023 | | | 88,698,630 |
KWOL Co-Invest, LP | | 11/30/2023 | | | 2,500,000 |
Linden Structured Capital Fund-A, LP | | 6/30/2021 | | | 18,960,115 |
Madison Realty Capital Debit Fund, IV LP | | 9/29/2023 | | | 14,173,657 |
Magenta Co-Invest L.P. | | 3/5/2024 | | | 7,574,933 |
Marilyn Co-Invest, L.P. | | 1/14/2022 | | | 23,863,577 |
Milano Co-Invest, L.P. | | 4/1/2024 | | | 3,985,441 |
Minerva Co-Invest, L.P. | | 2/11/2022 | | | 11,406,208 |
NB Capital Solutions Co-Invest (Wolverine) LP | | 11/15/2023 | | | 1,380,844 |
NB Credit Opportunities II Cayman Feeder, LP | | 8/31/2022 | | | 22,417,675 |
NWEOF Feeder Fund II LP | | 6/21/2024 | | | 24,063,042 |
OrbiMed RCO IV Offshore Feeder, LP | | 12/30/2022 | | | 17,453,733 |
Pathlight Capital Evergreen Fund, LP | | 12/30/2022 | | | 34,101,227 |
Pathlight Capital Fund II, LP | | 6/30/2021 | | | 32,641,440 |
Pennybacker Real Estate Credit II Pacific, LLC | | 5/6/2022 | | | 2,467,491 |
Pennybacker Real Estate Credit II, LP | | 5/6/2022 | | | 18,291,675 |
Raven Asset-Based Credit Fund II LP | | 9/21/2021 | | | 14,183,150 |
Raven Evergreen Credit Fund II, LP | | 4/22/2022 | | | 53,240,418 |
Redwood Enhanced Income Corp. | | 6/30/2022 | | | 28,275,000 |
SC Life Science Credit Parallel Fund A, L.P. | | 8/9/2024 | | | 91,724,698 |
Sculptor Real Estate Science Park Fund, LP | | 5/4/2022 | | | 6,386,754 |
Shamrock Capital Debt Opportunities Fund I, LP | | 7/28/2021 | | | 6,128,808 |
See accompanying Notes to Consolidated Financial Statements.
20
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Investments As of September 30, 2024 (Unaudited) (Continued) |
Security | | First Acquisition Date | | Cost |
Silver Point Specialty Credit Fund II, L.P. | | 6/30/2021 | | $ | 32,200,401 |
Sixth Street Growth Partners II (B), L.P. | | 8/1/2022 | | | 3,897,922 |
Sky Fund V Offshore, LP | | 11/30/2022 | | | 40,764,318 |
Sky Fund VI Offshore, LP | | 4/15/2024 | | | 11,922,291 |
Specialty Loan Institutional Fund 2016-L, L.P. | | 1/22/2024 | | | 2,627,267 |
Stellus Private Credit BDC Feeder LP | | 1/31/2022 | | | 11,291,082 |
Summit Partners Credit Offshore Fund II, L.P. | | 3/31/2022 | | | 7,115,041 |
Symbiotic Capital EB Fund, L.P. | | 3/7/2024 | | | 3,977,217 |
Symbiotic Capital Life Science Credit Fund, L.P. | | 8/9/2024 | | | 7,954,322 |
Thompson Rivers LLC | | 6/30/2021 | | | 1,416,710 |
Thorofare Asset Based Lending Fund V, L.P. | | 7/29/2022 | | | 30,401,096 |
Tinicum L.P. | | 3/31/2023 | | | 8,252,628 |
Tinicum Tax Exempt, L.P. | | 3/31/2023 | | | 4,404,905 |
VCSF Co-Invest 1-A, L.P. | | 8/2/2023 | | | 16,462,337 |
Vista Capital Solutions Fund-A, L.P. | | 3/24/2023 | | | 10,767,415 |
VPC Asset Backed Opportunistic Credit Fund (Levered), L.P. | | 12/22/2021 | | | 77,560,933 |
VPC COV, L.P. | | 4/19/2023 | | | 1,000,000 |
VPC Legal Finance Fund, L.P. | | 9/29/2022 | | | 118,593,600 |
Waccamaw River LLC | | 8/4/2021 | | | 12,333,662 |
WhiteHawk Evergreen Fund, LP | | 1/31/2024 | | | 50,000,000 |
| | | | $ | 2,690,133,028 |
See accompanying Notes to Consolidated Financial Statements.
21
Cliffwater Enhanced Lending Fund |
Consolidated Summary of Investments As of September 30, 2024 (Unaudited) |
Security Type/Sector | | Percent of Total Net Assets |
Private Investment Vehicles | | | |
Investment Partnerships | | 62.0 | % |
Special Purpose Vehicle fo Senior Secured Loans | | 4.2 | % |
Private Collateralized Loan Obligations | | 2.6 | % |
Special Purpose Vehicle for Common and Preferred Equity | | 2.2 | % |
Special Purpose Vehicle for Real Estate Loans | | 2.0 | % |
Special Purpose Vehicle for Preferred Equity | | 1.8 | % |
Non-Listed Business Development Companies | | 1.6 | % |
Special Purpose Vehicle for Common Equity | | 1.0 | % |
Private Collateralized Fund Obligations | | 0.5 | % |
Special Purpose Vehicle for Subordinated Debt | | 0.1 | % |
Private Equity | | 0.0 | % |
Total Private Investment Vehicles | | 78.0 | % |
Senior Secured Loans | | | |
Technology | | 3.8 | % |
Health Care | | 3.4 | % |
Industrials | | 2.3 | % |
Financials | | 1.7 | % |
Consumer Discretionary | | 0.9 | % |
Consumer Staples | | 0.5 | % |
Energy | | 0.4 | % |
Materials | | 0.2 | % |
Real Estate | | 0.1 | % |
Total Senior Secured Loans | | 13.3 | % |
Collateralized Loan Obligations | | 1.8 | % |
Preferred Stocks | | | |
Financials | | 0.4 | % |
Industrials | | 0.3 | % |
Technology | | 0.3 | % |
Health Care | | 0.1 | % |
Energy | | 0.0 | % |
Total Preferred Stocks | | 1.1 | % |
Common Stocks | | | |
Health Care | | 0.2 | % |
Industrials | | 0.1 | % |
Financials | | 0.0 | % |
Total Common Stocks | | 0.3 | % |
Municipal Bonds | | | |
Industrials | | 0.3 | % |
Total Municipal Bonds | | 0.3 | % |
Subordinated Debt | | | |
Real Estate | | 0.1 | % |
Financials | | 0.1 | % |
Materials | | 0.0 | % |
Total Subordinated Debt | | 0.2 | % |
See accompanying Notes to Consolidated Financial Statements.
22
Cliffwater Enhanced Lending Fund |
Consolidated Summary of Investments As of September 30, 2024 (Unaudited) (Continued) |
Security Type/Sector | | Percent of Total Net Assets |
Warrants | | | |
Health Care | | 0.0 | % |
Energy | | 0.0 | % |
Financials | | 0.0 | % |
Total Warrants | | 0.0 | % |
Short-Term Investments | | 7.7 | % |
Total Investments | | 102.7 | % |
Liabilites in Excess of Other Assets | | (2.7 | )% |
Total Net Assets | | 100.0 | % |
See accompanying Notes to Consolidated Financial Statements.
23
Cliffwater Enhanced Lending Fund |
Consolidated Schedule of Forward Foreign Currency Exchange Contracts As of September 30, 2024 (Unaudited) |
FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS
Currency Sold | | Counterparty | | Currency Purchased | | Settlement Date | | Currency Amount Sold | | Value at Opening Date of Contract | | Value at September 30, 2024 | | Unrealized Appreciation (Depreciation) |
EUR | | State Street | | USD | | October 31, 2024 | | (45,315,829 | ) | | $ | (50,620,048 | ) | | $ | (50,505,657 | ) | | $ | 114,391 |
TOTAL FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS | | | $ | (50,620,048 | ) | | $ | (50,505,657 | ) | | $ | 114,391 |
EUR – Euro
USD – U.S. Dollar
See accompanying Notes to Consolidated Financial Statements.
24
Cliffwater Enhanced Lending Fund |
Consolidated Statement of Assets and Liabilities As of September 30, 2024 (Unaudited) |
Assets: | | | |
Investments, at value (cost $3,748,120,962)a | | $ | 4,076,763,819 |
Unrealized appreciation on forward foreign currency exchange contracts | | | 114,391 |
Cash | | | 234,837 |
Receivables: | | | |
Investment securities sold | | | 166,470 |
Fund shares sold | | | 10,259,378 |
Dividends and interest | | | 31,969,573 |
Prepaid expenses | | | 446,566 |
Prepaid commitment fees on secured revolving credit facility | | | 9,550,076 |
Total assets | | | 4,129,505,110 |
| | | |
Liabilities: | | | |
Payables: | | | |
Secured revolving credit facility (Note 2) | | | 150,000,000 |
Investment securities purchased | | | 284,970 |
Deferred tax liability | | | 2,698,069 |
Interest on secured revolving credit facility | | | 2,679,734 |
Investment Management fees | | | 716,181 |
Fund accounting and administration fees | | | 489,299 |
Transfer Agency fees and expenses | | | 332,374 |
Audit fees | | | 32,642 |
Custody fees | | | 12,319 |
Trustees’ fees and expenses | | | 1,081 |
Other accrued expenses | | | 1,555,950 |
Total liabilities | | | 158,802,619 |
| | | |
Net Assets | | $ | 3,970,702,491 |
| | | |
Components of Net Assets: | | | |
Paid-in capital (par value of $0.001 per share with an unlimited number of shares authorized) | | $ | 3,639,711,515 |
Total distributable earnings | | | 330,990,976 |
Net Assets | | $ | 3,970,702,491 |
| | | |
Class I Shares: | | | |
Net assets applicable to shares outstanding | | $ | 3,970,702,491 |
Shares of beneficial interest issued and outstanding | | | 355,032,566 |
Net asset value, offering, and redemption price per share | | $ | 11.18 |
See accompanying Notes to Consolidated Financial Statements.
25
Cliffwater Enhanced Lending Fund |
Consolidated Statement of Operations For the Six Months Ended September 30, 2024 (Unaudited) |
Investment Income: | | | | |
Distributions from private investment vehicles | | $ | 69,063,103 | |
Interest (net of withholding taxes of $41,270) | | | 61,997,906 | |
Dividends | | | 9,057,008 | |
Total investment income | | | 140,118,017 | |
| | | | |
Expenses: | | | | |
Investment management fees | | | 16,332,003 | |
Interest on secured revolving credit facility | | | 11,661,451 | |
Equalization interest on private investment vehicles (Note 2) | | | 3,069,133 | |
Fund accounting and administration fees | | | 1,370,137 | |
Miscellaneous expenses | | | 512,958 | |
Transfer agent fees and expenses | | | 1,789,484 | |
Commitment fees on secured revolving credit facility | | | 496,924 | |
Legal fees | | | 184,074 | |
Registration fees | | | 258,389 | |
Shareholder reporting fees | | | 112,675 | |
Audit fees | | | 127,077 | |
Custody fees | | | 112,329 | |
Trustees’ fees and expenses | | | 112,377 | |
Chief Compliance Officer fees | | | 34,013 | |
Insurance fees | | | 25,440 | |
Net expenses | | | 36,198,464 | |
Net investment income | | | 103,919,553 | |
| | | | |
Realized and Unrealized Gain (Loss): | | | | |
Net realized gain (loss) on: | | | | |
Investments | | | 9,019,984 | |
Forward foreign currency exchange contracts | | | (1,877,648 | ) |
Foreign currency transactions | | | 128,883 | |
Net realized gain | | | 7,271,219 | |
Net change in unrealized appreciation/depreciation on: | | | | |
Investments | | | 129,471,841 | |
Forward foreign currency exchange contracts | | | 22,009 | |
Foreign currency translations | | | 56,736 | |
Deferred tax expense | | | (493,394 | ) |
Net change in unrealized appreciation/depreciation, net of deferred taxes | | | 129,057,192 | |
Net realized and unrealized gain | | | 136,328,411 | |
| | | | |
Net Increase in Net Assets from Operations | | $ | 240,247,964 | |
See accompanying Notes to Consolidated Financial Statements.
26
Cliffwater Enhanced Lending Fund |
Consolidated Statements of Changes in Net Assets |
| | For the Six Months Ended September 30, 2024 (Unaudited) | | For the Year Ended March 31, 2024 |
Net Increase in Net Assets from: | | | | | | | | |
Operations: | | | | | | | | |
Net investment income | | $ | 103,919,553 | | | $ | 127,299,977 | |
Net realized gain (loss) on investments, forward foreign currency exchange contracts and foreign currency transactions | | | 7,271,219 | | | | (182,351 | ) |
Net change in unrealized appreciation/depreciation on investments and forward foreign currency exchange contracts | | | 129,057,192 | | | | 134,071,479 | |
Net increase in net assets resulting from operations | | | 240,247,964 | | | | 261,189,105 | |
| | | | | | | | |
Distributions to shareholders: | | | | | | | | |
From distributable earnings: | | | | | | | | |
Class I | | | (94,528,884 | ) | | | (124,305,695 | ) |
From return of capital: | | | | | | | | |
Class I | | | — | | | | (169,584,167 | ) |
Total | | | (94,528,884 | ) | | | (293,889,862 | ) |
| | | | | | | | |
Capital Transactions: | | | | | | | | |
Proceeds from shares sold: | | | | | | | | |
Class I | | | 1,040,198,736 | | | | 1,643,314,629 | |
Reinvestment of distributions: | | | | | | | | |
Class I | | | — | | | | 58,204,198 | |
Cost of shares repurchased: | | | | | | | | |
Class I | | | (141,124,092 | ) | | | (220,921,697 | ) |
Net increase in net assets from capital transactions | | | 899,074,644 | | | | 1,480,597,130 | |
| | | | | | | | |
Net increase in net assets | | | 1,044,793,724 | | | | 1,447,896,373 | |
| | | | | | | | |
Net Assets: | | | | | | | | |
Beginning of year | | | 2,925,908,767 | | | | 1,478,012,394 | |
End of year | | $ | 3,970,702,491 | | | $ | 2,925,908,767 | |
| | | | | | | | |
Capital Share Transactions: | | | | | | | | |
Shares sold: | | | | | | | | |
Class I | | | 94,413,877 | | | | 152,070,003 | |
Shares issued in reinvestment of distributions: | | | | | | | | |
Class I | | | — | | | | 5,461,919 | |
Shares redeemed: | | | | | | | | |
Class I | | | (12,764,115 | ) | | | (20,327,628 | ) |
Net increase in capital shares outstanding | | | 81,649,762 | | | | 137,204,294 | |
See accompanying Notes to Consolidated Financial Statements.
27
Cliffwater Enhanced Lending Fund |
Consolidated Statement of Cash Flows For the Six Months Ended September 30, 2024 (Unaudited) |
Cash flows provided by (used in) operating activities: | | | | |
Net increase in net assets from operations | | $ | 240,247,964 | |
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 | | | (1,243,236,813 | ) |
Sales of investments | | | 482,842,573 | |
Net accretion on investments | | | (1,092,446 | ) |
Net realized gain on investments | | | (9,019,984 | ) |
Net realized gain on paydowns | | | (261,383 | ) |
Net change in unrealized (appreciation)/depreciation | | | (129,493,850 | ) |
Return of capital distributions received | | | 114,607,198 | |
Original issue discount and amendment fees | | | 214,320 | |
PIK interest | | | (3,668,166 | ) |
Change in deferred tax liability, net | | | 493,394 | |
Change in short-term investments, net | | | (127,834,388 | ) |
(Increase)/Decrease in assets: | | | | |
Investment securities sold | | | 4,980,060 | |
Dividends and interest | | | (8,657,445 | ) |
Prepaid expenses | | | (90,998 | ) |
Prepaid commitment fees on secured revolving credit facility | | | (4,047,839 | ) |
Increase/(Decrease) in liabilities: | | | | |
Due to Counterparty | | | (26,393,006 | ) |
Investment securities purchased | | | (47,241,507 | ) |
Investment Management fees | | | 183,499 | |
Interest payable on secured revolving credit facility | | | 1,892,212 | |
Audit fees | | | (137,598 | ) |
Legal fees | | | (82,539 | ) |
Fund accounting and administration fees | | | 93,707 | |
Trustees’ fees and expenses | | | (123 | ) |
Custody fees | | | (97,704 | ) |
Transfer Agency fees and expenses | | | 127,265 | |
Chief Compliance Officer fees | | | (4,524 | ) |
Other accrued expenses | | | 965,527 | |
Net cash used in operating activities | | | (754,712,594 | ) |
See accompanying Notes to Consolidated Financial Statements.
28
Cliffwater Enhanced Lending Fund |
Consolidated Statement of Cash Flows For the Six Months Ended September 30, 2024 (Unaudited) (Continued) |
Cash flows provided by (used in) financing activities: | | | | |
Proceeds from shares sold, net of receivable for Fund shares sold | | | 1,083,346,861 | |
Cost of shares repurchased | | | (141,124,092 | ) |
Distributions paid to shareholders, net of reinvestments | | | (94,528,884 | ) |
Dividend payable | | | (72,539,842 | ) |
Deferred tax payments | | | (108,140 | ) |
Proceeds from secured revolving credit facility | | | 200,000,000 | |
Payments on secured revolving credit facility | | | (250,000,000 | ) |
Net cash provided by financing activities | | | 725,045,903 | |
| | | | |
Net Decrease in cash | | | (29,666,691 | ) |
| | | | |
Cash | | | | |
Cash, beginning of year | | | 29,901,528 | |
Cash, end of year | | $ | 234,837 | |
See accompanying Notes to Consolidated Financial Statements.
29
Cliffwater Enhanced Lending Fund |
Consolidated Financial Highlights Class I |
Per share operating performance.
For a capital share outstanding throughout the period.
| | For the Six Months Ended September 30, 2024 (Unaudited) | | For the Year Ended March 31, 2024 | | For the Year Ended March 31, 2023 | | For the Period July 1, 2021* through March 31, 2022 |
Net asset value, beginning of period | | $ | 10.70 | | | $ | 10.85 | | | $ | 10.89 | | | $ | 10.00 | |
Income from Investment Operations: | | | | | | | | | | | | | | | | |
Net investment income1 | | | 0.33 | | | | 0.63 | | | | 0.58 | | | | 0.33 | |
Net realized and unrealized gain (loss) on investments2 | | | 0.46 | | | | 0.67 | | | | 0.38 | | | | 0.88 | |
Total income from investment operations | | | 0.79 | | | | 1.30 | | | | 0.96 | | | | 1.21 | |
| | | | | | | | | | | | | | | | |
Less Distributions to shareholders: | | | | | | | | | | | | | | | | |
From net investment income | | | (0.31 | ) | | | (0.61 | ) | | | (0.73 | ) | | | (0.28 | ) |
From return of capital | | | — | | | | (0.84 | ) | | | (0.27 | ) | | | (0.04 | ) |
Total Distributions to shareholders | | | (0.31 | ) | | | (1.45 | ) | | | (1.00 | ) | | | (0.32 | ) |
| | | | | | | | | | | | | | | | |
Net asset value, end of period | | $ | 11.18 | | | $ | 10.70 | | | $ | 10.85 | | | $ | 10.89 | |
| | | | | | | | | | | | | | | | |
Total return | | | 7.43 | %3 | | | 12.74 | % | | | 9.36 | % | | | 12.30 | %3,6 |
| | | | | | | | | | | | | | | | |
Ratios and Supplemental Data: | | | | | | | | | | | | | | | | |
Net assets, end of period (in thousands) | | $ | 3,970,702 | | | $ | 2,925,909 | | | $ | 1,478,012 | | | $ | 478,646 | |
| | | | | | | | | | | | | | | | |
Ratio of expenses to average net assets: | | | | | | | | | | | | | | | | |
Before fees waived and deferred tax expense | | | 1.25 | %4 | | | 1.30 | % | | | 1.28 | % | | | 1.54 | %4 |
After fees waived | | | 1.25 | %4 | | | 1.30 | % | | | 1.07 | % | | | 0.50 | %4 |
Ratio of expenses to average net assets (including interest expense)5: | | | | | | | | | | | | | | | | |
Before fees waived | | | 2.11 | %4 | | | 2.20 | % | | | 1.93 | % | | | 1.68 | %4 |
After fees waived | | | 2.11 | %4 | | | 2.20 | % | | | 1.72 | % | | | 0.64 | %4 |
Ratio of net investment income to average net assets (including interest expense)5: | | | | | | | | | | | | | | | | |
Before fees waived | | | 6.04 | %4 | | | 5.84 | % | | | 5.22 | % | | | 3.20 | %4 |
After fees waived | | | 6.04 | %4 | | | 5.84 | % | | | 5.43 | % | | | 4.24 | %4 |
| | | | | | | | | | | | | | | | |
Portfolio turnover rate | | | 17 | %3 | | | 13 | % | | | 9 | % | | | 11 | %3 |
See accompanying Notes to Consolidated Financial Statements.
30
Cliffwater Enhanced Lending Fund |
Consolidated Financial Highlights Class I (Continued) |
Supplemental Expense Ratios: | | For the Six Months Ended September 30, 2024 (Unaudited) | | For the Year Ended March 31, 2024 | | For the Year Ended March 31, 2023 | | For the Period July 1, 2021* through March 31, 2022 |
Ratio of expenses to average net assets: | | | | | | | | | | | | | | | | |
Deferred tax expense | | | 0.03 | % | | | 0.04 | % | | | 0.15 | % | | | — | % |
With fees waived, after taxes | | | 1.28 | % | | | 1.34 | % | | | 1.22 | % | | | 0.50 | % |
| | | | | | | | | | | | | | | | |
Senior Securities | | | | | | | | | | | | | | | | |
Total Amount Outstanding | | | | | | | | | | | | | | | | |
Secured Revolving Credit Facility | | $ | 150,000,000 | | | $ | 200,000,000 | | | $ | 15,000,000 | | | $ | 14,546,760 | |
Asset Coverage Per $1,000 of Borrowings | | | | | | | | | | | | | | | | |
Secured Revolving Credit Facility | | | 27,471 | | | | 15,630 | | | | 99,534 | | | | 33,904 | |
See accompanying Notes to Consolidated Financial Statements.
31
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) |
1. Organization
The Cliffwater Enhanced Lending Fund (the “Fund”) is a closed-end non-diversified management investment company registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”), and was organized as a Delaware statutory trust on January 22, 2021. The Fund is a “fund of funds” that operates as an interval fund. 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 commenced operations on July 1, 2021. Simultaneous with the commencement of the Fund’s operations, the Cliffwater Enhanced Lending Fund L.P. (the “Predecessor Fund”), reorganized with and transferred substantially all its portfolio securities into the Fund. The tax-free reorganization was accomplished at the close of business on June 30, 2021.
The Fund’s primary investment objective is to seek high current income and modest capital appreciation. 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 lending to businesses, broadly defined as providing capital or assets to businesses or individuals in exchange for regular payments, the level of which is commensurate with the probability of loss for each investment or strategy, or through the provision of capital to businesses or individuals by acquiring assets from those businesses or individuals that produce regular cash flows as an alternative to a traditional loan, such as receivables factoring or a sale leaseback of real estate or equipment. Investments by the Fund may take the form of secured or unsecured bonds and loans with a fixed or floating coupon, a structured capital instrument with preference to common equity holders and a stated contractual interest payment or rate of return, assets with fixed lease payments, or other income producing assets. Investments may be made directly or indirectly through a range of investment vehicles that the Investment Manager believes offer high current income across corporate, real asset and alternative credit opportunities. The Investment Manager will employ a dynamic process that allocates the Fund’s assets between Investment Funds and direct investments. Investment Funds may include secondary strategies that primarily acquire credit funds and to a lesser extent, fund interests or direct investments in equity or other security types.
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 that hold assets is as follows as of September 30, 2024.
Subsidiary | | Date of Formation | | Net Assets of Subsidiary | | Percentage of Fund’s Total Net Assets |
CELF SPV LLC (“CLCE SPV”) | | July 1, 2021 | | $ | 2,148,127,170 | | 54.10 | % |
CELF SPV Holdings (PP) LLC (“CLCE HOLD”) | | July 1, 2021 | | | 3,458,044 | | 0.09 | % |
CELF SPV HOLDINGS 2 LLC (“CLCE HLD2”) | | June 24, 2022 | | | 4,659,630 | | 0.12 | % |
CELF HOLDINGS (D1) LLC (“CLCE HLD1”) | | March 31, 2023 | | | 19,783,931 | | 0.50 | % |
CELF HOLDINGS (D2) LLC (“CLCE LF2”) | | June 30, 2023 | | | 23,513,600 | | 0.59 | % |
CELF SPV HOLDINGS 1 LLC (“CLCE SPV1”) | | February 9, 2024 | | | 138,426 | | 0.00 | % |
CELF HOLDINGS (D3) LLC (“CLCE HLD3”) | | April 12, 2024 | | | 515,363 | | 0.01 | % |
CELF HOLDINGS (D4) LLC (“CLCE HLD4”) | | May 31, 2024 | | | 2,866,804 | | 0.07 | % |
MOHAWK RIVER FUNDING LLC (“CLCE MHWK”) | | September 16, 2024 | | | 29,318,334 | | 0.74 | % |
32
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
2. Significant Accounting Policies
Basis of Preparation and Use of Estimates
The Fund is an investment company and follows the accounting and reporting guidance under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services — Investment Companies. The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of the financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from these estimates.
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 recorded to investment income when received and expense as incurred when paid.
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 Statement 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.
Organizational and Offering Costs
Organizational costs consist of the costs of forming the Fund, drafting of bylaws, administration, custody and transfer agency agreements, legal service in connection with the initial meeting of trustees of the Fund (the “Trustees” or the “Board”) and the Fund’s seed audit costs. Offering costs consist of the costs of preparation, review and filing with the SEC the Fund’s registration statement, the costs of preparation, review and filing of any associated marketing or similar materials, the costs associated with the printing, mailing or other distribution of the Prospectus, SAI and/or marketing materials, and the amounts of associated filing fees and legal fees associated with the offering.
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 September 30, 2024.
33
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
2. Significant Accounting Policies (continued)
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 six months ended September 30, 2024, the Fund did not have interest or penalties associated with underpayment of income taxes.
CLCE SPV, CLCE LF2, CLCE HLD4, and CLCE MHWK are disregarded entities for income tax purposes. CLCE HOLD, CLCE HLD2, CLCE HLD1, CLCE SPV1, and CLCE HLD3 are limited liability companies that have elected to be taxed as corporations and are therefore obligated to pay federal and state income tax on their 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 indicate 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.
Cash and Cash Equivalents
Cash and cash equivalents consist of cash and short-term investment 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 September 30, 2024, the Fund held cash of $234,837 and $305,115,735 in a short-term money market fund.
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 its 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.
34
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
2. Significant Accounting Policies (continued)
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 forward foreign exchange contracts. The Fund records realized gains or losses at the time the forward contract is settled. Counter-parties to these forward contracts are major U.S. financial institutions. As of September 30, 2024, the Fund had 1 outstanding forward currency contracts sold short, with total notional value of $(45,315,829).
Collateralized Loan Obligations and Collateralized Debt Obligations
The Fund may invest in Collateralized Loan Obligations (“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 Statement of Operations. As of September 30, 2024, the Fund received $607,436 in commitment fees. As of September 30, 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 $84,053,509, $83,441,387, and $279,200, respectively.
35
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Alcami Corporation | | Revolver | | $ | 508,806 |
Alteryx | | Delayed Draw | | | 232,500 |
Alteryx | | Revolver | | | 103,333 |
Apex Service Partners, LLC | | Delayed Draw | | | 25,880 |
Apex Service Partners, LLC | | First Lien Term Loan | | | 72,695 |
Archer 2023 Finance, LLC, Class B | | Private Collateralized Fund Obligation | | | 15,036,499 |
Artivion, Inc. | | Delayed Draw | | | 3,448,276 |
Avalara, Inc. | | Revolver | | | 272,727 |
Bausch Receivables Funding LP | | Revolver | | | 3,666,667 |
Bluefin Holding, LLC | | Revolver | | | 673,077 |
Bluesight, Inc. | | Revolver | | | 400,000 |
Clearco SPV V US LP | | First Lien Term Loan | | | 5,879,400 |
Cobham Holdings, Inc. | | Revolver | | | 468,750 |
Coupa Holdings, LLC | | Delayed Draw | | | 385,633 |
Coupa Holdings, LLC | | Revolver | | | 295,276 |
Crestview | | Delayed Draw | | | 24,000,000 |
Crewline Buyer, Inc. | | Revolver | | | 870,417 |
Disco Parent, LLC | | Revolver | | | 113,619 |
Exactcare Parent, Inc. | | Revolver | | | 442,623 |
FB FLL Aviation LLC | | First Lien Term Loan | | | 3,600,000 |
Fenix Topco, LLC | | Delayed Draw | | | 1,062,537 |
Finastra USA, Inc. | | Revolver | | | 936,090 |
Fullsteam Operations LLC | | Delayed Draw | | | 42,307 |
Fullsteam Operations LLC | | Delayed Draw | | | 1,122,222 |
Fullsteam Operations LLC | | Revolver | | | 89,778 |
Hanger, Inc. | | Delayed Draw | | | 547,619 |
Helium Acquirer Corporation | | Revolver | | | 263,871 |
Kensington Private Equity Fund | | Delayed Draw | | | 1,280,000 |
KWOL Acquisition, Inc. | | Revolver | | | 392,259 |
LP-PWP Credit Card ABS, LLC | | Revolver | | | 2,054,902 |
Mercury Bidco LLC | | Revolver | | | 408,163 |
MGT Merger Target, LLC | | Revolver | | | 310,345 |
MIS Acquisition, LLC | | Revolver | | | 533,334 |
Oranje Holdco, Inc. | | Revolver | | | 592,667 |
Penn TRGRP Holdings | | Revolver | | | 769,167 |
Poinciana LLC | | Delayed Draw | | | 471,496 |
PracticeTek Purchaser LLC | | Delayed Draw | | | 1,846,246 |
SintecMedia NYC, Inc. | | Revolver | | | 152,542 |
Sunland Asphalt & Construction, LLC | | Delayed Draw | | | 458,984 |
SureWerx Purchaser III, Inc. | | Delayed Draw | | | 468,750 |
SureWerx Purchaser III, Inc. | | Revolver | | | 105,000 |
TerSera Therapeutics, LLC | | Revolver | | | 227,926 |
The Arcticom Group, LLC | | Delayed Draw | | | 265,590 |
36
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
2. Significant Accounting Policies (continued)
Borrower | | Type | | Principal Amount |
Trintech, Inc. | | Revolver | | $ | 425,537 |
United Digestive MSO Parent, LLC | | Delayed Draw | | | 595,000 |
United Digestive MSO Parent, LLC | | Revolver | | | 178,500 |
Vardiman Black Holdings, LLC | | Delayed Draw | | | 2,539 |
Vardiman Black Holdings, LLC | | Delayed Draw | | | 75,425 |
Vardiman Black Holdings, LLC | | First Lien Term Loan | | | 25,593 |
Webster Equity Partners | | Delayed Draw | | | 5,500,000 |
Zinnia Corporate Holdings, LLC | | Delayed Draw | | | 2,352,941 |
Total | | | | $ | 84,053,509 |
Valuation of Investments
The Board of Trustees of the Fund (the “Board”) has designated the Investment Manager as its valuation designee (“Valuation Designee”) pursuant to Rule 2a-5 under the Investment Company Act to perform fair value determinations for investments that do not have readily available market quotations. Under the valuation policy and procedures for the Fund (the “Valuation Procedures”) adopted by the Fund, 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.
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. Certain CLOs may be structured as private investment companies and/or funds in which case the net asset value may be used as a practical expedient to estimate the fair value of such interests.
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 second paragraph within this Valuation of Investments section.
37
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
2. Significant Accounting Policies (continued)
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.
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 the particular repurchase offer.
Borrowing, Use of Leverage
On December 20, 2021, the Fund’s wholly owned subsidiary, CELF SPV LLC (“CELF SPV”), entered into a secured revolving credit facility (the “Facility”), pursuant to a Loan and Servicing Agreement with Massachusetts Mutual Life Insurance Company as an initial lender and the administrative agent, C.M. Life Insurance Company as an initial lender and other lenders from time to time as parties thereto (the “Lenders”), the Fund, Alter Domus (US) LLC as the Collateral Custodian and other parties. On July 19, 2024, the Fund and certain of its wholly-owned subsidiaries (“Guarantors”) entered into a senior secured credit facility (the “New Facility”) with Barings Finance LLC as 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 provides for borrowings on a committed basis in an aggregate principal amount up to $1,175,000,000. Under the New Facility, the Fund has received a single 5-year term loan in the amount of $150,000,000 (“Term Loan”) and may borrow up to an additional $1,025,000,000 on a revolving basis (the “Revolving Loan”). The Revolving Loan may be increased from time to time in an aggregate of up to $2,000,000,000 on an uncommitted basis. The Revolving Loan and the Term Loan mature on July 19, 2029.
In connection with the Facility, 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 contains 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; (iii) a change of management of the Fund. Upon the occurrence and during the continuation of an event of default, the Lenders may declare the outstanding advances and all other obligations under the Facility immediately due and payable. For the six months ended September 30, 2024, the average balance outstanding, maximum borrowing amount, interest rate at period end and weighted average interest rate for both the Facility and the New Facility were $227,868,852, $300,000,000, 8.53%, and 8.70%, respectively. The interest expense during the six months ended September 30, 2024 was $11,661,451. Commitment fees incurred are prepaid and amortized over the term of the loan. For the six months ended September 30, 2024, fees were $496,924.
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 any given time 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
38
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
2. Significant Accounting Policies (continued)
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.
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 September 30, 2024.
3. Principal Risks
Non-Diversified Status
The Fund is a “non-diversified” management investment company. Thus, there are no percentage limitations imposed by the Investment Company Act on the Fund’s assets that may be invested, directly or indirectly, in the securities of any one issuer. Consequently, if one or more securities are allocated a relatively large percentage of the Fund’s assets, losses suffered by such securities could result in a higher reduction in the Fund’s capital than if such capital had been more proportionately allocated among a larger number of securities. The Fund may also be more susceptible to any single economic or regulatory occurrence than a diversified investment company.
Investment Funds
The Fund will incur higher and duplicative expenses, including advisory fees, when it invests in shares of mutual funds (including money market funds), BDCs, closed-end funds, exchange-traded funds (“ETFs”) and other pooled investment vehicles (“Investment Funds”). The Fund’s ability to achieve its investment objective depends largely on the performance of the Investment Funds selected. Each Investment Fund has its own investment risks, and those risks can affect the value of the Investment Funds’ securities and therefore the value of the Fund’s investments. There can be no assurance that the investment objective of any Investment Fund will be achieved. An Investment Fund may change its investment objective or policies without the Fund’s approval, which could force the Fund to withdraw its investment from such Investment Fund at a time that is unfavorable to the Fund. In addition, one Investment Fund may buy the same securities that another Investment Fund sells. Therefore, the Fund would indirectly bear the costs of these trades without accomplishing any investment purpose. There is also the risk that the ETFs in which the Fund invests that attempt to track an index may not be able to replicate exactly the performance of the indices they track, due to transactions costs and other expenses of the ETFs. The existence of extreme market volatility or potential lack of an active trading market for an ETF’s shares could result in such shares trading at a significant premium or discount to their NAV. The shares of listed closed-end funds may also frequently trade at a discount to their net asset value. There can be no assurance that the market discount on shares of any closed-end fund purchased by the Fund will ever decrease, and it is possible that the discount may increase. The Fund may also be unable to liquidate its investment in Private Investment Funds when desired.
The Fund may invest in the securities of other investment companies to the extent that such investments are consistent with the Fund’s investment objectives and permissible under the Investment Company Act. Under one provision of the Investment Company Act, the Fund may not acquire the securities of other investment companies if, as a result, (i) more than 10% of the Fund’s total assets would be invested in securities of other investment companies, (ii) such purchase would result in more than 3% of the total outstanding voting securities of any one investment company being held by the Fund or (iii) more than 5% of the Fund’s total assets would be invested in any one investment company. In some instances, the Fund may invest in an investment company in excess of these limits. For example, the Fund may invest in other registered investment companies, such as mutual funds, closed-end funds and ETFs, and in BDCs in excess of the statutory limits imposed by the Investment Company Act in reliance on Rule 12d1-4 under the Investment Company Act. These investments would be subject to the applicable conditions of Rule 12d1-4, which in part would affect or otherwise impose certain limits on the investments and operations of the underlying fund. Accordingly, if the Fund serves as an “underlying fund” to another investment company, the Fund’s ability to invest in other investment companies,
39
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
3. Principal Risks (continued)
private funds and other investment vehicles may be limited and, under these circumstances, the Fund’s investments in other investment companies, private funds and other investment vehicles will be consistent with applicable law and/or exemptive relief obtained from the SEC. The requirements of Rule 12d1-4 have been implemented by the Fund with respect to its fund of funds arrangements.
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.
Derivative Instruments
The Fund may use options, swaps, futures contracts, forward agreements, reverse repurchase agreements and other similar transactions. The Fund’s derivative investments have risks, including the imperfect correlation between the value of such instruments and the underlying asset, rate or index, which creates the possibility that the loss on such instruments may be greater than the gain in the value of the underlying asset, rate or index; the loss of principal; the possible default of the other party to the transaction; and illiquidity of the derivative investments. If a counterparty becomes bankrupt or otherwise fails to perform its obligations under a derivative contract due to financial difficulties, the Fund may experience significant delays in obtaining any recovery under the derivative contract in a bankruptcy or other reorganization proceeding, or may not recover at all. In addition, in the event of the insolvency of a counterparty to a derivative transaction, the derivative contract would typically be terminated at its fair market value. If the Fund is owed this fair market value in the termination of the derivative contract and its claim is unsecured, the Fund will be treated as a general creditor of such counterparty and will not have any claim with respect to the underlying security. Certain of the derivative investments in which the Fund may invest may, in certain circumstances, give rise to a form of financial leverage, which may magnify the risk of owning such instruments. The ability to successfully use derivative investments depends on the ability of the Investment Manager to predict pertinent market movements, which cannot be assured. In addition, amounts paid by the Fund as premiums and cash or other assets held in margin accounts with respect to the Fund’s derivative investments would not be available to the Fund for other investment purposes, which may result in lost opportunities for gain.
Economic Downturn or Recession and other Market Disruptions
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 (such as the COVID-19 pandemic), 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.
40
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
3. Principal Risks (continued)
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 had 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 historically paid interest at floating rates based on LIBOR or were subject to interest caps or floors based on LIBOR. The Fund and issuers of instruments in which the Fund invests also historically obtained financing at floating rates based on LIBOR. The publication of LIBOR on a representative basis ceased for the one-week and two-month U.S. dollar LIBOR settings immediately after December 31, 2021, and ceased for the remaining U.S. dollar LIBOR settings immediately after June 30, 2023. The U.S. Federal Reserve, based on the recommendations of the New York Federal Reserve’s Alternative Reference Rate Committee (comprised of major derivative market participants and their regulators), 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 slowly developing in response to these new rates.
Neither the ultimate effect of the LIBOR transition process nor its 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 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
41
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
3. Principal Risks (continued)
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 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 Management 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 0.95% on an annualized basis of the Fund’s average net assets.
Foreside Fund Services, LLC serves as the Fund’s distributor and UMB Fund Services, Inc. (“UMBFS”) serves as the Fund’s fund accountant, transfer agent and administrator. For six months ended September 30, 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 six months ended September 30, 2024, the Fund’s allocated fees incurred for trustees 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 six months ended September 30, 2024, are reported on the Consolidated Statement of Operations.
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
42
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
5. Fair Value of Investments (continued)
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 Investment Manager in determining fair value is greatest for investments categorized in Level 3.
The Fund’s assets recorded at fair value have been categorized based on a fair value hierarchy as described in the Fund’s significant accounting policies. The following table presents information about the Fund’s assets and liabilities measured at fair value as of September 30, 2024:
Assets | | Level 1 | | Level 2 | | Level 3 | | Net Asset Value | | Total |
Investments, at fair value | | | | | | | | | | | | | | | |
Senior Secured Loans | | $ | — | | $ | 985,859 | | $ | 527,430,264 | | $ | — | | $ | 528,416,123 |
Private Investment Vehicles | | | — | | | — | | | 96,136,293 | | | 3,000,698,917 | | | 3,096,835,210 |
Collateralized Loan Obligations | | | — | | | 19,729,488 | | | 51,530,282 | | | | | | 71,259,770 |
Preferred Stocks | | | — | | | — | | | 45,305,683 | | | — | | | 45,305,683 |
Common Stocks | | | 1,172,149 | | | — | | | 9,573,163 | | | — | | | 10,745,312 |
Subordinated Debt | | | — | | | — | | | 9,034,022 | | | — | | | 9,034,022 |
Municipal Bonds | | | — | | | — | | | 9,933,333 | | | — | | | 9,933,333 |
Warrants | | | — | | | — | | | 118,631 | | | — | | | 118,631 |
Short-Term Investments | | | 305,115,735 | | | — | | | — | | | — | | | 305,115,735 |
Total Investments, at fair value | | $ | 306,287,884 | | $ | 20,715,347 | | $ | 749,061,671 | | $ | 3,000,698,917 | | $ | 4,076,763,819 |
Other Financial Instruments1 | | | | | | | | | | | | | | | |
Forward Contracts | | $ | — | | $ | 114,391 | | $ | — | | $ | — | | $ | 114,391 |
Total Assets | | $ | 306,287,884 | | $ | 20,829,738 | | $ | 749,061,671 | | $ | 3,000,698,917 | | $ | 4,076,878,210 |
43
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (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 six months ended September 30, 2024:
| | Senior Secured Loans | | Private Investment Vehicles | | Collateralized Loan Obligations | | Preferred Stocks | | Common Stocks |
Balance as of April 1, 2024 | | $ | 564,789,234 | | | $ | 3,011,673 | | | $ | 57,836,033 | | | $ | 33,159,711 | | | $ | 7,682,229 | |
Purchases | | | 321,124,732 | | | | 95,973,311 | | | | — | | | | 16,190,371 | | | | — | |
Sales/Paydowns | | | (365,486,844 | ) | | | (35,111,286 | ) | | | (6,000,000 | ) | | | (3,721,959 | ) | | | (2,527,038 | ) |
Realized gains (losses) | | | 4,289,301 | | | | 593 | | | | — | | | | 81,585 | | | | 761 | |
Original issue discount and amendment fees | | | (214,320 | ) | | | — | | | | — | | | | — | | | | — | |
Accretion | | | 1,054,912 | | | | 11,120 | | | | 20,860 | | | | — | | | | — | |
Change in Unrealized appreciation (depreciation) | | | 2,859,108 | | | | 2,349,912 | | | | (326,611 | ) | | | (404,025 | ) | | | 4,417,211 | |
Transfers In1 | | | — | | | | 29,900,970 | | | | — | | | | — | | | | — | |
Transfers Out2 | | | (985,859 | ) | | | — | | | | — | | | | — | | | | — | |
Balance as of September 30, 2024 | | $ | 527,430,264 | | | $ | 96,136,293 | | | $ | 51,530,282 | | | $ | 45,305,683 | | | $ | 9,573,163 | |
Net change in unrealized appreciation/ (depreciation) attributable to Level 3 investments held at September 30, 2024 | | | 2,925,810 | | | | 2,349,912 | | | | (176,048) | | | | (404,025) | | | | 4,417,211 | |
| | Subordinated Debt | | Municipal Bonds | | Warrants | | Total |
Balance as of April 1, 2024 | | $ | 3,871,185 | | $ | — | | $ | 1,969,883 | | | $ | 672,319,948 | |
Purchases | | | 5,142,340 | | | 9,866,666 | | | — | | | | 448,297,420 | |
Sales/Paydowns | | | — | | | — | | | — | | | | (412,847,127 | ) |
Realized gains (losses) | | | — | | | — | | | (172,839 | ) | | | 4,199,401 | |
Original issue discount and amendment fees | | | — | | | — | | | — | | | | (214,320 | ) |
Accretion | | | 118 | | | 533 | | | — | | | | 1,087,543 | |
Change in Unrealized appreciation (depreciation) | | | 20,379 | | | 66,134 | | | (1,678,413 | ) | | | 7,303,695 | |
Transfers In1 | | | — | | | — | | | — | | | | 29,900,970 | |
Transfers Out2 | | | — | | | — | | | — | | | | (985,859 | ) |
Balance as of September 30, 2024 | | $ | 9,034,022 | | $ | 9,933,333 | | $ | 118,631 | | | $ | 749,061,671 | |
Net change in unrealized appreciation/(depreciation) attributable to Level 3 investments held at September 30, 2024 | | $ | 20,380 | | $ | 66,134 | | $ | (123,960) | | | $ | 9,075,414 | |
44
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (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 September 30, 2024.
The weighted average is calculated by weighting relative fair value.
Investments | Fair Value | Valuation Technique | Unobservable Inputs | Range of Inputs | Weighted Average | Impact on Valuation from an increase in input |
Collateralized Loan Obligations | $ 51,530,282 | Income approach | Interest Rate/ Discount Margin | 4.05% – 26.00% | 6.26% | 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 | $99.00 | Decrease |
Common Stocks | 9,573,163 | Market approach | EBITDA Multiple | 8.0x – 10.0x | 9.4x | Increase |
| | | Enterprise value ($ Millions) | $774 | $774 | Increase |
Municipal Bonds | 9,933,333 | Market approach | Recent Transaction Price | $100 | $100 | Increase |
Preferred Stocks | 29,630,683 | Income/ Market approach | Discount Rate | 12.84% | 12.84% | Decrease |
| | | EBITDA Multiple | 8.0x – 22.0x | 13.7x | Increase |
| | | Revenue Multiple | 1.9x – 6.75x | 4.6x | Increase |
| | | Enterprise value ($ Millions) | $774 – $1,043 | $1,022 | Increase |
| 15,675,000 | Market approach | Recent Transaction Price | $975 – $980 | $975 | Increase |
Private Investment Vehicles | 1,884,899 | Income approach | Weighted Average Cost of Capital | 16.00% – 17.20% | 16.56% | Decrease |
| 39,105,299 | Income approach | Discount Rate | 10.78% – 20.80% | 14.31% | Decrease |
| 53,619,982 | Market approach | Enterprise value ($ Millions) | $11 – $195 | $171 | Increase |
| 1,526,113 | Income approach | Exercise price | $56,813 | $56,813 | Decrease |
| | | Expected volatility | 97.50% | 97.50% | Increase |
45
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (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 | $ 296,892,251 | Income approach | Discount Rate | 7.10% – 22.06% | 13.54% | Decrease |
| | | LTM Revenue ($ Millions) | $44 – $8,052 | $1,034 | Increase |
| | | Debt/EBITDA | 0.2x – 9.6x | 3.3x | Decrease |
| | | Interest Coverage | 0.0x – 14.1x | 1.4x | Increase |
| 230,538,013 | Market approach | Recent Transaction Price | $97.00 – $104.64 | $99.11 | Increase |
Subordinated Debt | 2,071,354 | Income approach | Discount Rate | 4.06% | 4.06% | Decrease |
| 2,000,000 | Market approach | EBITDA Multiple | 15.0x | 15.0x | Increase |
| 4,962,668 | Market approach | Recent Transaction Price | $100 | $100 | Increase |
Warrants | 118,631 | Income approach | Exercise price | $0.01 – $2.28 | $1.92 | Decrease |
| | | Expected volatility | 40% – 94% | 73% | Increase |
| | Market approach | Recent Transaction Price | $1 | $1 | Increase |
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 $10,000,000. The minimum additional investment in the Fund by any shareholder is $5,000. However, the Fund, in its sole discretion, may accept investments below these minimums. 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, except that Shares may be offered more or less frequently as determined by the Fund in its sole discretion. The Board may also suspend or terminate offerings of Shares at any time.
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
46
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
6. Capital Stock (continued)
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 six months ended September 30, 2024 are as follows:
Commencement Date | | | April 29, 2024 | | | | July 29, 2024 | | | | |
Repurchase Request | | | May 29, 2024 | | | | August 28, 2024 | | | | |
Repurchase Pricing date | | | May 29, 2024 | | | | August 28, 2024 | | | | |
| | | | | | | | | | | |
Net Asset Value as of Repurchase Offer Date | | | | | | | | | | | |
Class I | | $ | 11.02 | | | $ | 11.08 | | | $ | |
| | | | | | | | | | | |
Amount Repurchased | | | | | | | | | | | |
Class I | | $ | 55,522,028 | | | $ | 85,601,864 | | | $ | |
| | | | | | | | | | | |
Percentage of Outstanding Shares Repurchased | | | | | | | | | | | |
Class I | | | 1.69 | % | | | 2.25 | % | | | |
7. Federal Income Taxes
At September 30, 2024, gross unrealized appreciation and depreciation on investments, based on cost for federal income tax purposes were as follows:
Cost of investments | | $ | 3,814,232,908 | |
Gross unrealized appreciation | | $ | 332,013,869 | |
Gross unrealized depreciation | | | (71,795,773 | ) |
Net unrealized appreciation on investments | | $ | 260,218,096 | |
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 partnership investments.
As of March 31, 2024, 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 | | | (1,068,090 | ) |
Unrealized appreciation/(depreciation) | | | | |
Investments | | | 188,713,815 | |
Foreign Currency | | | (5,317 | ) |
Organizational costs | | | (55,697 | ) |
Total distributable earnings | | $ | 187,584,711 | |
The tax character of distributions paid during the fiscal years ended March 31, 2024 and March 31, 2023 were as follows:
| | 2024 | | 2023 |
Distribution paid from: | | | | | | |
Ordinary income | | $ | 124,226,966 | | $ | 53,248,597 |
Return of Capital | | | 169,584,167 | | | 23,744,959 |
Net long-term capital gains | | | 78,729 | | | 3,142 |
Total distributions paid | | $ | 293,889,862 | | $ | 76,996,698 |
At March 31, 2024, the Fund had no accumulated capital loss carry forward.
47
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
7. Federal Income Taxes (continued)
To the extent that a fund may realize future net capital gains, those gains will be offset by any of its unused capital loss carry forward. Future capital loss carryover utilization in any given year may be subject to Internal Revenue Code limitations.
As of March 31, 2024, the Fund had qualified post-October losses of $1,068,090 which are deferred until fiscal year 2025 for tax purposes.
Domestic Blocker Income Tax
CLCE HOLD, CLCE HLD1, CLCE HLD2 and CLCE SPV1 (the Domestic Blockers) recorded a provision for income tax expense (benefit) for the fiscal year ended March 31, 2024, in the amount of $829,018. This provision for income tax expense (benefit) is comprised of the following 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 $2,312,815, 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.
8. Investment Transactions
For the six months ended September 30, 2024, purchases net of unfunded commitments and sales of investments, excluding short-term investments, were $1,243,236,813 and $482,842,573, respectively.
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 exchange currency contracts for the six months ended September 30, 2024 in order to hedge overall portfolio currency risk. By entering into these 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.
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. The fair values of derivative instruments, as of September 30, 2024, by risk category are as follows:
Consolidated Statement of Asset and Liabilities Location | | Derivatives not designated as hedging instruments | | Value |
Unrealized appreciation on forward foreign currency exchange contracts | | Forward Contracts | | $ | 114,391 |
Total | | | | $ | 114,391 |
48
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
10. Derivatives and Hedging Disclosures (continued)
Amount of Net Realized Gain or (Loss) on Derivatives Recognized in Income |
Derivatives not designated as hedging instruments | Forward Contracts | Total |
Forward Foreign Currency Exchange Contracts | $ (1,877,648) | $ (1,877,648) |
Net Change in Unrealized Appreciation/Depreciation on Derivatives Recognized in Income |
Derivatives not designated as hedging instruments | Forward Contracts | Total |
Forward Foreign Currency Exchange Contracts | $ 22,009 | $ 22,009 |
The quarterly average volumes of derivative instruments as of September 30, 2024 are as follows:
Derivatives not designated as hedging instruments | | | | Notional Value |
Forward Foreign Currency Exchange Contracts | | Long Forward Contracts | | $ | 1,398,721 | |
| | Short Forward Contracts | | | (39,480,268 | ) |
11. 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 September 30, 2024:
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
17Capital Co-Invest (B) SCSp | | Asset-based lending co-investment | | $ | 5,462,221 | | $ | 5,741,739 | | $ | 62,500 | | None | | N/A | | Liquidation to commence on the earlier of 5/7/2031 but no later than 180 days following full realization |
AG Asset Based Credit Fund L.P. | | Asset-based lending | | | 94,600,000 | | | 104,471,063 | | | 15,400,000 | | None | | N/A | | Until the fourth anniversary of the expiration or termination of the commitment period with up to two one-year extensions |
AG Essential Housing Fund II Holdings, LP | | Real estate credit | | | 8,323,512 | | | 9,877,417 | | | 18,675,000 | | None | | N/A | | Three years from the end of the commitment period with two one-year extensions |
Ares Commercial Finance, LP | | Asset-based lending | | | 28,535,713 | | | 35,475,808 | | | 27,032,254 | | None | | N/A | | June 30, 2025 |
Ares Pathfinder Fund II, LP | | Asset-based lending | | | 2,772,087 | | | 3,042,058 | | | 12,227,913 | | None | | N/A | | Until the eighth anniversary of the initial capital contribution with two one-year extensions |
49
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. 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 | | $ | 34,225,000 | | $ | 35,579,481 | | $ | 9,587,000 | | 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 Solutions (Cayman), LP | | Structured capital/ mezzanine | | | 12,892,276 | | | 17,290,609 | | | 23,743,786 | | None | | N/A | | Until the end of the fiscal quarter during which occurs the seventh anniversary of the closing of the initial portfolio investment of the partnership with up to two one-year extensions |
Ares Special Opportunities Fund II (Offshore), LP | | Direct lending and structured capital/ mezzanine | | | 20,223,718 | | | 23,333,396 | | | 9,761,646 | | None | | N/A | | Until the end of the fiscal quarter during which the tenth anniversary of the final closing deadline as defined by the limited partnership agreement with two one-year extensions |
Ares Special Opportunities Fund (Offshore), LP | | Direct lending and structured capital/ mezzanine | | | 7,597,632 | | | 7,541,355 | | | 2,022,461 | | None | | N/A | | Until the end of the fiscal quarter during which the tenth anniversary of the final closing deadline as defined by the limited partnership agreement with two one-year extensions |
Atalaya A4 (Cayman), LP | | Rediscount lending | | | 31,762,323 | | | 29,993,321 | | | 8,237,676 | | None | | N/A | | Each investment pool to dissolve at the end of its liquidation period |
50
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
Atalaya Asset Income Fund Evergreen, LP | | Asset-based lending | | $ | 9,279,956 | | $ | 8,330,992 | | $ | 3,376,141 | | None | | N/A | | Fourth anniversary of the end of the investment period with one one-year extension available |
Axonic Private Credit Fund I, LP | | Real estate credit | | | 5,235,849 | | | 5,645,575 | | | — | | None | | N/A | | Until the third anniversary of the investment period end date with one additional one-year extension |
Banner Ridge DSCO Fund I, LP | | Diversified credit strategies | | | 14,551,731 | | | 23,043,067 | | | 35,448,269 | | None | | N/A | | Until the tenth anniversary of the initial closing date with two one-year extensions |
Banner Ridge DSCO Fund II (Offshore), LP | | Diversified credit strategies | | | 9,691,695 | | | 13,364,532 | | | 90,308,305 | | None | | N/A | | Until the tenth anniversary of the initial closing date with two one-year extensions |
Banner Ridge Secondary Fund IV (Offshore), LP | | Secondaries | | | 4,946,229 | | | 8,089,442 | | | 6,361,704 | | None | | N/A | | June 15, 2031 with one-year extensions available |
Banner Ridge Secondary Fund V (Offshore), LP | | Secondaries | | | 35,312,305 | | | 48,141,965 | | | 163,258,970 | | None | | N/A | | Until the tenth anniversary of the activation date with two one-year extensions |
Benefit Street Partners Real Estate Opportunistic Debt Fund, LP | | Real estate credit | | | 40,920,485 | | | 52,480,892 | | | 28,251,506 | | None | | N/A | | Sixth anniversary of the final closing date with two one-year extensions |
Blackstone Tactical Opportunities Fund | | Asset-based lending co-investment | | | 4,708,138 | | | 5,432,462 | | | 370,794 | | None | | N/A | | Until the partnership is dissolved and subsequently terminated |
Blue Owl First Lien Fund (Offshore), LP | | Middle market direct lending | | | 2,941,336 | | | 3,576,087 | | | 375,000 | | None | | N/A | | Until the end of the fiscal quarter during which the seventh anniversary of the final closing date occurs with two one-year extensions |
51
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
Blue Owl Real Estate Fund VI | | Real estate triple net leasing | | $ | 5,407,590 | | $ | 5,434,819 | | $ | 19,589,114 | | None | | N/A | | Until the last day of the calendar quarter containing the seventh anniversary of the initial closin gdate with two one-year extensions |
Blue Owl Technology Finance Corp. | | Middle market direct lending | | | 10,332,953 | | | 11,764,320 | | | — | | 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 | | Middle market direct lending | | | 9,418,041 | | | 10,234,773 | | | 581,959 | | None | | N/A | | Earlier of the five year anniversary of the final closing and the seven year anniversary of the initial closing, with two one-year extensions available |
Boost Co-Invest LP | | Preferred equity co-investment | | | 6,770,389 | | | 7,622,734 | | | 735,538 | | None | | N/A | | Until all investments are liquidated and all proceeds are distributed or as determined by the general partner |
BPC Real Estate Debt Fund, LP | | Real estate credit | | | 68,123,132 | | | 74,499,789 | | | 56,876,868 | | None | | N/A | | Until the third anniversary of the expiration of the investement period with two additonal one-year periods and thereafter, additional one-year periods with consent of the Advisory Committee. |
BSOF Parallel Onshore Fund L.P. (Class Absolute III Series 3 Interests) | | Regulatory capital relief co-investment | | | 5,242,498 | | | 5,223,639 | | | — | | None | | N/A | | Until the partnership is wound up and subsequently dissolved. |
52
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
BSOF Parallel Onshore Fund L.P. (Class Chestnut II Series 2) | | Regulatory capital relief co-investment | | $ | 20,108,879 | | $ | 20,664,139 | | $ | — | | None | | N/A | | Until the partnership is wound up and subsequently dissolved. |
BSOF Parallel Onshore Fund L.P. (Class Colonnade 2024 Series 3) | | Regulatory capital relief co-investment | | | 10,250,000 | | | 10,677,942 | | | — | | None | | N/A | | Until the partnership is wound up and subsequently dissolved. |
BSOF Parallel Onshore Fund L.P. (Class Gnochi Series 2 Interests) | | Regulatory capital relief co-investment | | | 30,679,130 | | | 29,575,339 | | | — | | None | | N/A | | Until the partnership is wound up and subsequently dissolved. |
BSOF Parallel Onshore Fund L.P. (Class SRT Enhanced Series 3) | | Regulatory capital relief co-investment | | | 92,497,110 | | | 106,865,475 | | | — | | None | | N/A | | Until the partnership is wound up and subsequently dissolved. |
Burford Advantage Feeder Fund A, LP | | Litigation finance | | | 9,645,203 | | | 11,203,403 | | | 9,700,023 | | None | | N/A | | Fifth anniversary of the initial closing with two one-year extensions |
Callodine Perpetual ABL Fund, LP | | Asset-based lending | | | 81,144,382 | | | 77,264,222 | | | 21,573,100 | | Quarterly3 | | Twelve months after the effective date of capital commtiment | | Perpetual unless sooner terminated in accordance with the provisions of the limited partnership agreement |
Carlyle Credit Opportunities Fund II, LP | | Structured capital/ mezzanine | | | 8,931,608 | | | 8,702,305 | | | 3,476,850 | | None | | N/A | | February 2029 with two consecutive one-year extensions |
CCOF Alera Aggregator, L.P. | | Preferred equity co-investment | | | 4,856,250 | | | 6,103,817 | | | — | | None | | N/A | | Until dissolved and liquidated in accordance with the limited partnership agreement |
CCOF III Nexus Co-Invest Aggregator, L.P. | | Subordinated debt co-investment | | | 4,901,836 | | | 5,174,566 | | | 473,164 | | None | | N/A | | Until wound up and subsequently dissolved pursuant to the limited partnership agreement |
53
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
CCOF Sierra II, LP | | Preferred equity co-investment | | $ | 3,908,444 | | $ | 5,057,111 | | $ | 100,000 | | None | | N/A | | Ten-year anniversary of the the final closing date with two one-year externsions |
Chilly HP SCF Investor, LP | | Preferred equity co-investment | | | 2,970,297 | | | 3,692,276 | | | — | | None | | N/A | | Until the dissolution of the partnership in accordance with the limited partnership agreement |
CL Oliver Co-Invest I, L.P. | | Asset-based lending co-investment | | | 10,049,000 | | | 11,165,089 | | | — | | None | | N/A | | Perpetual until the partnership is wound up and subsequently dissolved. |
Comvest Special Opportunities Fund, LP | | Structured capital/ mezzanine | | | 15,223,917 | | | 17,788,982 | | | 5,243,747 | | None | | N/A | | Seventh anniversary of the final closing with two one-year extensions |
Contingency Capital EG Fund (US) LP | | Litigation finance | | | 2,985,075 | | | 2,985,075 | | | 27,014,925 | | Quarterly | | A written notice of the withdrawal must be provided to the GP 90 days before commencement date | | Until the dissolution of the partnership in accordance with the limited partnership agreement |
Contingency Capital Fund I-A, LP | | Litigation finance | | | 48,393,420 | | | 60,439,093 | | | 26,606,580 | | None | | N/A | | Until the earlier of the termination of the last remaining master fund or the terminiation of the Parnership in accordance with the limited partnership agreement |
Crestline Nevermore Holdco, L.P. | | Asset-based lending co-investment | | | 9,576,474 | | | 9,638,392 | | | 5,551,407 | | None | | N/A | | Until the partnership is wound up and subsequently dissolved in accordance with the limited partnership agreement |
Crestline PF Sentry Fund, LP | | Asset-based lending | | | 7,696,179 | | | 7,629,974 | | | 17,303,821 | | None | | N/A | | Until dissolved in accordance with the limited partnership agreement |
54
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
Crestline Specialty Lending III (US), LP | | Middle market direct lending | | $ | 11,850,897 | | $ | 12,888,904 | | $ | 7,943,627 | | None | | N/A | | December 1, 2028 with one-year extensions available |
CW Credit Opportunity 2 LP | | Asset-based co-investment | | | 6,706,956 | | | 6,849,555 | | | 33,293,044 | | None | | N/A | | Until December 31 after the maturity date of the CoreWeave Loan with two one-year extensions. |
D.E. Shaw Diopter International Fund, LP | | Structured credit | | | 46,886,436 | | | 50,990,535 | | | 10,974,922 | | None | | N/A | | Sixth anniversary of the last day of the month of the Final Closing Date with two one-year extensions |
Dawson Evergreen 1 LP | | Portfolio finance | | | 250,000,000 | | | 269,000,000 | | | 50,000,000 | | None | | Redemptions are permitted with the consent of the General Partner, with 60 days’ minimum notice, and must be under 5% of the fund’s total NAV on a given redemption day. | | Upon the occurrence of the withdrawal of the General Partner, unless the Advisory Board agrees to continue the Partnership and to appoint a new General Partner within 90 days of the withdrawal of the General Partner |
Everberg Capital Partners II, LP | | Structured capital/ mezzanine | | | 13,802,884 | | | 14,657,562 | | | 6,131,232 | | None | | N/A | | Seventh anniversary of the final closing with two one-year extensions |
EVP II LP | | Growth capital | | | 20,173,893 | | | 28,304,527 | | | 19,826,107 | | None | | N/A | | Until eight years from the final closing date with two consecutive one-year extensions |
Felicitas Diner Offshore, LP | | Preferred equity co-investment | | | 2,827,895 | | | 3,451,984 | | | 211,680 | | None | | N/A | | Until the earlier of the dissolution of the master fund or an election by the general partner to terminate the fund |
55
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
Felicitas Secondary II Offshore, LP | | Secondaries | | $ | 10,616,857 | | $ | 14,704,689 | | $ | 2,710,414 | | None | | N/A | | January 10, 2030 with one-year extensions available |
Felicitas Tactical Opportunities Fund, LP | | Secondaries | | | 37,781,990 | | | 57,255,419 | | | 22,218,009 | | None | | N/A | | Until dissolved and liquidated in accordance with the Limited Partnership Agreement |
Franklin BSP Capital Corporation | | Middle market direct lending | | | 1,684,852 | | | 1,614,662 | | | — | | Annually1 | | N/A | | N/A |
Gramercy PG Holdings II, LP | | Litigation finance co-investment | | | 15,750,000 | | | 15,995,739 | | | 9,250,000 | | None | | Except as expressly provided in this Agreement, no Limited Partner shall have the right to withdraw from the Partnership or to withdraw any part of its Capital Account | | Until the sixth anniversary of the initial closing date, unless extended by the General Partner for a period of one year, and any successive periods of one year each with the consent of a majority in interest |
Gramercy PG Feeder LP (Common Interests) | | Litigation finance co-investment | | | 9,877,594 | | | 12,056,693 | | | 600,000 | | None | | N/A | | Until terminated, wound up and subsequently dissolved pursuant to the limited partnership agreement |
Gramercy PG Feeder LP (Preferred Interests) | | Litigation finance co-investment | | | 5,450,422 | | | 5,720,969 | | | — | | None | | N/A | | Until terminated, wound up and subsequently dissolved pursuant to the limited partnership agreement |
Guggenheim MM-C CLO | | Structured credit | | | 90,202,500 | | | 102,959,560 | | | — | | None | | May be redeemed in whole, but not in part, after the redemption in full of the secured notes at the direction of a majority of the subordinated notes | | July 2035 |
56
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
Harvest Partners Structured Capital Fund III, LP | | Structured capital/ mezzanine | | $ | 13,481,382 | | $ | 15,434,366 | | $ | 7,254,192 | | None | | N/A | | Ten years from the final closing date with one-year extensions |
Hayfin Healthcare Opportunities Fund (US Parallel), LP | | Royalties & healthcare credit | | | 43,616,518 | | | 50,420,082 | | | 31,474,562 | | None | | N/A | | Fourth anniversary of the end of the investment period with two one-year extensions |
Hercules Private Global Venture Growth Fund I, LP | | Venture lending | | | 144,718,723 | | | 151,199,537 | | | 55,744,891 | | None | | N/A | | July 1, 2027 with one-year extensions available |
HPS KP Mezz 2019 Co-Invest, LP | | Subordinated debt co-investment | | | 43,644,312 | | | 58,882,642 | | | 6,250,000 | | None | | N/A | | Until the expiration of the term of HPS Offshore Mezzanine Partners 2019, L.P. which shall continue until the tenth anniversary of the first closing date with two one-year extensions |
HPS KP SIP V Co-Investment Fund, LP | | Subordinated debt co-investment | | | 14,203,288 | | | 19,097,571 | | | 214,097 | | None | | N/A | | Until the expiration of the term of HPS Offshore Strategic Investment Partners V, L.P., which shall continue until the tenth anniversary of the first closing date with one one-year extension and two successive one-year terms followings such subsequent term with the approval of the LP Advisory Committee |
HPS Mint Co-Invest, LP | | Preferred equity co-investment | | | 6,473,263 | | | 9,165,871 | | | 182,595 | | None | | N/A | | Until all investments are liquidated and all proceeds are distributed or as determined by the general partner |
57
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
HPS Offshore Mezzanine Partners 2019, LP | | Mezzanine level subordinated debt | | $ | 23,408,217 | | $ | 28,586,033 | | $ | 6,046,171 | | None | | N/A | | Until the tenth anniversary of the first closing date with two one-year extensions |
HPS Offshore Strategic Investment Partners V, LP | | Mezzanine level subordinated debt | | | 28,021,925 | | | 31,726,739 | | | 26,349,667 | | None | | N/A | | Until the tenth anniversary of the first closing date with one one-year extension following the expiration of such initial term and two successive one-year terms following such subsequent term with the approval of the LP Advisory Committee |
HPS Specialty Loan Fund V-L, LP | | Middle market direct lending | | | 21,948,127 | | | 22,997,968 | | | 9,587,594 | | None | | N/A | | Fourth anniversary of the termination of the commitment period with one-year extensions available |
ICG LP Secondaries Fund I (Feeder) SCSp | | Secondaries | | | 7,048,421 | | | 11,149,212 | | | 32,640,387 | | None | | N/A | | Until the master partnership is dissolved or terminated (master partnership term: until the tenth anniversary of the final admission date with two one-year extensions) |
King Street Opportunistic Credit Evergreen Fund, LP | | Middle market direct lending | | | 88,698,630 | | | 97,624,488 | | | 11,301,370 | | Semi-annually2 | | Following the expiration of the period that is two years from the date of the intial closing of the partnership, subject to one year lock-up after the first capital contribution, | | Until dissolved and liquidated in accordance with the Limited Partnership Agreement |
58
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
KWOL Co-Invest LP | | Preferred equity co-investment | | $ | 2,500,000 | | $ | 2,589,794 | | $ | — | | None | | N/A | | Until dissolution of the partnership in accordance with the limited partnership agreement |
Linden Structured Capital Fund-A LP | | Structured capital/ mezzanine | | | 18,960,115 | | | 25,407,190 | | | 2,300,579 | | None | | N/A | | October 25, 2029 with one-year extensions available |
Madison Realty Cap Debit Fund, IV | | Real estate credit | | | 14,173,657 | | | 20,408,823 | | | 3,585,971 | | None | | N/A | | Until the sixth anniversary of the fund’s final closing with one one-year extension and an additional extension period of up to two years. |
Magenta Co-Invest L.P. | | Asset-based co-investment | | | 7,574,933 | | | 7,534,361 | | | 2,425,067 | | None | | N/A | | Until the Certificate of Limited Partnership of the the partnership is cancelled. |
Marilyn Co-Invest, LP | | Common equity | | | 23,863,577 | | | 31,903,062 | | | — | | None | | N/A | | Until investments are liquidated and all proceeds are distributed to the partners |
Milano Co-Invest, L.P. | | Subordinated debt co-investment | | | 3,985,441 | | | 4,104,290 | | | 174,000 | | None | | N/A | | Until such time as all of the investments of the partnership are liquidated and all proceeds are distributed to the partners |
Minerva Co-Invest, LP | | Preferred equity co-investment | | | 11,406,208 | | | 13,570,033 | | | 225,533 | | None | | N/A | | Until distribution of investment proceeds |
NB Capital Solutions Co-Invest Wolverine | | Preferred equity co-investment | | | 1,380,844 | | | 1,602,304 | | | 49,156 | | None | | N/A | | Until the later of the dissolution of the Main Fund and the disposition of the partnership’s investments |
NB Credit Opportunities II Cayman Feeder, LP | | Structured capital/ mezzanine | | | 22,417,675 | | | 24,818,116 | | | 4,049,956 | | None | | N/A | | Until the termination of the master fund and as determined by the general partner |
59
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
NWEOF Feeder Fund II LP | | Asset-based lending | | $ | 24,063,042 | | $ | 28,749,218 | | $ | 32,521,260 | | None | | N/A | | Until the GP determines that the Partnership may be materially impeded in the pursuit of its investment objectives or if the aggregate Capital Commitments to the Partnership have been drawn down, reserved or otherwise committed |
OrbiMed RCO IV Offshore Feeder, LP | | Royalties & healthcare credit | | | 17,453,733 | | | 16,787,173 | | | 34,608,817 | | None | | N/A | | Until the date of the final liquidating distribution unless the partnership is sooner wound up and subsequently dissolved in accordance with the limited partnership agreement |
Pathlight Capital Evergreen Fund, LP | | Asset-based lending | | | 34,101,227 | | | 32,381,658 | | | 18,143,122 | | None | | N/A | | Until dissolved and liquidated in accordance with the amended and restate limitated partnership agreement |
Pathlight Capital Fund II, LP | | Asset-based lending | | | 32,641,440 | | | 33,251,872 | | | 7,436,753 | | None | | N/A | | Until last day of the fiscal quarter after the fifth anniversary of the final closing date with one-year extensions available |
Pennybacker Real Estate Credit II Pacific, LLC | | Real estate credit | | | 2,467,491 | | | 3,142,384 | | | — | | None | | N/A | | Until the company is terminated and wound up in accordance with the limited liability company agreement |
60
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
Pennybacker Real Estate Credit II, LP | | Real estate credit | | $ | 18,291,675 | | $ | 17,727,073 | | $ | 4,612,155 | | None | | N/A | | Until the company is terminated and wound up in accordance with the limited liability company agreement |
Raven Asset-Based Credit Fund II | | Asset-based lending | | | 14,183,150 | | | 16,304,046 | | | 10,412,766 | | None | | N/A | | January 2029 with two one-year extensions available available |
Raven Evergreen Credit Fund II, LP | | Asset-based lending | | | 53,240,418 | | | 65,254,766 | | | 48,153,310 | | None | | N/A | | Until the dissolution of the partnership in accordance with the limited partnership agreement |
Redwood Enhanced Income Corp. | | Middle market direct lending | | | 28,275,000 | | | 27,089,463 | | | 10,725,000 | | None | | 180 calendar days following the pricing of an initial public offering of the shares and/or the first trade of the shares on a securities exchange | | Seven-year anniversary of the initial closing with two one-year extensions |
SC Life Science Credit Parallel Fund A, L.P. | | Royalties & healthcare credit | | | 91,724,698 | | | 89,422,365 | | | 17,825,130 | | None | | N/A | | Until terminated and dissolved by the general partner in its sole discretion |
Sculptor Real Estate Science Park Fund, LP | | Real estate credit co-investment | | | 6,386,754 | | | 6,521,930 | | | 740,284 | | None | | N/A | | Until the payment in full or disposal of the permitted investment unless sooner dissolved in accordance with the limited partnership agreement |
Shamrock Capital Debt Opportunities Fund I, LP | | Royalty-backed credit | | | 6,128,808 | | | 6,133,850 | | | 15,049,662 | | None | | N/A | | Ten years from the final closing date with one-year extensions |
Silver Point Specialty Credit Fund II, LP | | Middle market direct lending | | | 32,200,401 | | | 29,739,740 | | | 2,605,632 | | None | | N/A | | September 6, 2023 with one-year extensions available |
61
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
Sixth Street Growth Partners II (B), LP | | Structured capital/ mezzanine | | $ | 3,897,922 | | $ | 4,177,813 | | $ | 6,102,078 | | None | | N/A | | Until December 31 immediately following the four-year anniversary of the commitment period expiration date with two one-year extensions |
Sky Fund V Offshore, LP | | Aircraft leasing | | | 40,764,318 | | | 49,001,765 | | | 12,060,287 | | None | | N/A | | Until the fourth anniversary of the expiration or termination of the investment period with up to two one-year extensions |
Sky Fund VI Offshore, LP | | Aircraft leasing | | | 11,922,291 | | | 14,530,814 | | | 38,077,709 | | None | | N/A | | Until the partnership is terminated and wound up in accordance to the limited partnership agreement |
Specialty Loan Institutional Fund 2016-L, L.P. | | Middle market direct lending | | | 2,627,267 | | | 4,300,650 | | | 4,239,369 | | None | | N/A | | Until the sixth anniversary of the fund’s final closing with two one-year extensions which may thereafter be extended further in order to effectuate an orderly liquidation of the partnership |
Stellus Private Credit BDC Feeder, LP | | Middle market direct lending | | | 11,291,082 | | | 11,579,239 | | | 13,706,079 | | None | | N/A | | Until the partnership is terminated and wound up in accordance to the limited partnership agreement |
Summit Partners Credit Offshore Fund II, LP | | Middle market direct lending | | | 7,115,041 | | | 4,596,602 | | | 2,765,110 | | None | | N/A | | Eight anniversary of the fist draw-dwon date with two one-year extensions available |
Symbiotic Capital EB Fund, L.P. | | Royalties & healthcare credit | | | 3,977,217 | | | 4,345,957 | | | 1,516,717 | | None | | N/A | | Until dissolved in accordance to the limited partnership agreement |
62
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
Symbiotic Capital Life Science Credit Fund, L.P. | | Royalties & healthcare credit | | $ | 7,954,322 | | $ | 7,784,629 | | $ | 12,045,678 | | None | | N/A | | Sixth anniversary of the final closing date with two one-year extensions |
Thompson Rivers LLC | | Investment vehicle | | | 1,416,710 | | | 553,673 | | | — | | None | | Redemptions permitted with the consent of the investment fund’s voting members | | Until cancellation of the Certificate of Formation |
Thorofare Asset Based Lending Fund V, LP | | Real estate credit | | | 30,401,096 | | | 31,217,675 | | | — | | None | | N/A | | Until the partnership is terminated and wound up in accordance with the limited partnership agreement |
Tinicum Fund, LP | | Private equity secondary | | | 8,252,628 | | | 11,658,195 | | | 7,168,144 | | None | | N/A | | Until terminated and dissolved by the general partner in its sole discretion |
Tinicum Tax Exempt, LP | | Private equity secondary | | | 4,404,905 | | | 5,927,833 | | | 2,518,378 | | None | | N/A | | Until terminated and dissolved by the general partner in its sole discretion |
VCSF Co-Invest 1-A, L.P. | | Preferred equity co-investment | | | 16,462,337 | | | 19,751,531 | | | 27,420 | | None | | N/A | | Until the expiration of the term of Vista Capital Solutions Fund, LP (VCSF) which may be extended in accordance with the terms of the VCSF partnership agreement or until the dissolution of the partnership in accordance with the limited partnership agreement. |
Vista Capital Solutions Fund A, LP | | Growth-stage lending | | | 10,767,415 | | | 11,607,875 | | | 14,350,029 | | None | | N/A | | Sixth anniversary of the final closing date with two one-year extensions |
63
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
11. Private Investment Vehicles (continued)
Security Description | | Investment Category | | Cost | | Fair Value | | Unfunded Commitments | | Redemption Frequency | | Redemption Lock-up Period | | Fund Term |
VPC Asset Backed Opportunistic Credit Fund (Levered), L.P. | | Rediscount lending | | $ | 77,560,933 | | $ | 78,240,658 | | $ | 2,641,432 | | None | | N/A | | Five years after initial closing date with two one-year extensions |
VPC COV, L.P. | | Loan origination vehicle | | | 1,000,000 | | | 1,311,288 | | | 49,000,000 | | None | | N/A | | Forty-two months after the initial closing date with additional one-year extensions approved by limited partners holding majority of aggregate commitments |
VPC Legal Finance Fund, LP | | Litigation finance | | | 118,593,600 | | | 134,322,312 | | | — | | None | | 18-month hard lock-up from acceptance of commitment and 12-month soft lock-up following termination of hard lock-up | | Until partnership is terminated as provided in the agreement of limited partnership |
Waccamaw River LLC | | Investment vehicle | | | 12,333,662 | | | 6,121,190 | | | — | | None | | Redemptions permitted with the prior consent of the Board | | Until cancellation of the Certificate of Formation |
WhiteHawk Evergreen Fund, LP | | Asset-based lending | | | 50,000,000 | | | 52,631,865 | | | — | | Semi-annually | | The period ending on the last business day immediately prior to the first anniversary of the date of the subscription agreement | | Until dissolved pursuant to the limited partnership agreement |
Total | | | | $ | 2,690,133,028 | | $ | 3,000,698,917 | | $ | 1,381,395,165 | | | | | | |
64
Cliffwater Enhanced Lending Fund |
Notes to Consolidated Financial Statements September 30, 2024 (Unaudited) (Continued) |
12. Subsequent Events
In preparing these consolidated financial statements, management has evaluated subsequent events through the date of issuance of the consolidated financial statements included herein.
The Fund commenced a repurchase offer on October 24, 2024 as follows:
Commencement Date | | October 24, 2024 |
Repurchase Request | | November 25, 2024 |
Repurchase Pricing date | | November 25, 2024 |
| | |
Net Asset Value as of Repurchase Offer Date | | |
Class I | | $11.02 |
| | |
Amount Repurchased | | |
Class I | | $76,349,929 |
| | |
Percentage of Outstanding Shares Repurchased | | |
Class I | | 1.75% |
There have been no other subsequent events that occurred during such period that would require disclosure or would be required to be recognized in the consolidated financial statements.
65
Cliffwater Enhanced Lending Fund |
Other Information September 30, 2024 (Unaudited) |
Proxy Voting
The Fund is required to file Form N-PX, with its complete proxy voting record for the twelve-month period ending on June 30, no later than August 31. The Fund’s Form N-PX filing and a description of the Fund’s proxy voting policies and procedures are available: (i) without charge, upon request, by calling the Fund at 1-888-442-4420 or (ii) by visiting the SEC’s website at www.sec.gov.
Availability of Quarterly Portfolio Schedules
The Fund files its complete schedule of portfolio holdings with the SEC for the first and third quarters of each fiscal year as an exhibit to its report on Form N-PORT. The Fund’s Forms N-PORT are or will be available on the SEC’s website at www.sec.gov or by calling the Fund at 1-888-442-4420.
66
Cliffwater Enhanced Lending Fund |
Privacy Notice September 30, 2024 (Unaudited) |
PRIVACY NOTICE
FACTS | WHAT DOES THE FUND DO WITH YOUR PERSONAL INFORMATION? |
Why? | Financial companies choose how they share your personal information. Federal law gives consumers the right to limit some but not all sharing. Federal law also requires us to tell you how we collect, share, and protect your personal information. Please read this notice carefully to understand what we do. |
What? | The types of personal information we collect and share depend on the product or service you have with us. This information can include: • Social Security number • Account balances • Account transactions • Transaction history • Wire transfer instructions • Checking account information When you are no longer our customer, we continue to share your information as described in this notice. |
How? | All financial companies need to share customers’ personal information to run their everyday business. In the section below, we list the reasons financial companies can share their customers’ personal information; the reasons funds choose to share; and whether you can limit this sharing. |
Reasons we can share your personal information | Does the Fund share? | Can you limit this sharing? |
For our everyday business purposes – such as to process your transactions, maintain your account(s), respond to court orders and legal investigations, or report to credit bureaus | Yes | No |
For our marketing purposes – to offer our products and services to you | No | We don’t share |
For joint marketing with other financial companies | No | We don’t share |
For our affiliates’ everyday business purposes – information about your transactions and experiences | Yes | No |
For our affiliates’ everyday business purposes – information about your creditworthiness | No | We don’t share |
For our affiliates to market to you | No | We don’t share |
For nonaffiliates to market to you | No | We don’t share |
Questions? | | Call 1-(888)-442-4420 |
67
Cliffwater Enhanced Lending Fund |
Privacy Notice September 30, 2024 (Unaudited) (Continued) |
What we do | |
How does the Fund protect my personal information? | To protect your personal information from unauthorized access and use, we use security measures that comply with federal law. These measures include computer safeguards and secured files and buildings. |
How does the Fund collect my personal information? | We collect your personal information, for example, when you • Open an account • Provide account information • Give us your contact information • Make a wire transfer • Tell us where to send the money We also collect your information from others, such as credit bureaus, affiliates, or other companies. |
Why can’t I limit all sharing? | Federal law gives you the right to limit only • Sharing for affiliates’ everyday business purposes – information about your creditworthiness • Affiliates from using your information to market to you • Sharing for nonaffiliates to market to you State laws and individual companies may give you additional rights to limit sharing. |
Definitions | |
Affiliates | Companies related by common ownership or control. They can be financial and nonfinancial companies. |
Nonaffiliates | Companies not related by common ownership or control. They can be financial and nonfinancial companies. • The Fund doesn’t share with nonaffiliates so they can market to you. |
Joint marketing | A formal agreement between nonaffiliated financial companies that together market financial products or services to you. • The Fund doesn’t jointly market. |
68
Investment Manager
Cliffwater LLC
4640 Admiralty Way, 11th Floor
Marina del Rey, CA 90292
Website: www.cliffwaterfunds.com
Custodian Bank
State Street Bank and Trust Company
1 Iron Street
Boston, MA 02210
Fund Administrator, Transfer Agent and Fund Accountant
UMB Fund Services
235 W. Galena Street
Milwaukee, WI 53212-3949
Phone: (414) 299-2200
Distributor
Foreside Fund Services, LLC
Three Canal Plaza, Suite 100
Portland, Maine 04101
www.acaglobal.com
Independent Registered Public Accounting Firm
Cohen & Company, Ltd.
1350 Euclid Ave., Suite 800
Cleveland, OH 44115
(b) Not applicable.
Item 2. Code of Ethics.
Not applicable to semi-annual reports.
Item 3. Audit Committee Financial Expert.
Not applicable to semi-annual reports.
Item 4. Principal Accountant Fees and Services.
Not applicable to semi-annual reports.
Item 5. Audit Committee of Listed Registrants.
Not applicable.
Item 6. Investments.
(a) See the Semi-Annual Report to Shareholders under Item 1 of this Form.
(b) Not applicable.
Item 7. Financial Statements and Financial Highlights for Open-End Management Investment Companies.
Not applicable.
Item 8. Changes in and Disagreements with Accountants for Open-End Management Investment Companies.
Not applicable.
Item 9. Proxy Disclosures for Open-End Management Investment Companies.
Not applicable.
Item 10. Remuneration Paid to Directors, Officers and Others of Open-End Management Investment Companies.
Not applicable.
Item 11. Statement Regarding Basis for Approval of Investment Advisory Contract.
Not applicable.
Item 12. Disclosure of Proxy Voting Policies and Procedures for Closed-End Management Investment Companies.
Not applicable to semi-annual reports.
Item 13. Portfolio Managers of Closed-End Management Investment Companies.
(a) Not applicable to semi-annual reports.
(b) The following provides biographical information about an additional Portfolio Manager, who is primarily responsible for the day-to-day portfolio management of the Fund.
Nicholas Lenicheck
Nicholas is a Managing Director at Cliffwater and focuses on sourcing and underwriting of the Fund’s co-investments. Prior to joining Cliffwater in 2024, Nicholas was a Senior Director at PSP Investments.
The portfolio manager is not primarily responsible for the day-to-day management of the portfolio of any other account.
Certain portfolio managers have ownership and financial interests in, and may receive compensation and/or variable profit distributions from, the Investment Manager based on the Investment Manager’s financial performance, such as its overall revenues and profitability. Compensation is not tied to the Fund’s performance, except to the extent that the fee paid to the Investment Manager impacts the Investment Manager’s financial performance.
Portfolio Management Team Ownership of Securities in the Fund as of September 30, 2024
Name of Portfolio Manager | Dollar Range of Equity Securities in the Fund |
Nicholas Lenicheck | None |
Item 14. Purchases of Equity Securities by Closed-End Management Investment Company and Affiliated Purchasers.
Not applicable.
Item 15. Submission of Matters to a Vote of Security Holders.
There have been no material changes to the procedures by which shareholders may recommend nominees to the registrant’s Board of Trustees since the registrant last provided disclosure in response to this item.
Item 16. Controls and Procedures.
(a) The registrant’s President (Principal Executive Officer) and Treasurer (Principal Financial Officer) have concluded that the registrant’s disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940, as amended (the “1940 Act”)) are effective as of a date within 90 days of the filing date of this report, that includes the disclosure required by this paragraph, based on the evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act and Rule 15d-15(b) under the Exchange Act.
(b) There were no changes in the registrant’s internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act) that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.
Item 17. Disclosure of Securities Lending Activities for Closed-End Management Investment Companies.
(a) Not applicable.
(b) Not applicable.
Item 18. Recovery of Erroneously Awarded Compensation.
Not applicable.
Item 19. Exhibits.
(a)(1) Not applicable to semi-annual reports.
(a)(2) Not applicable.
(a)(3) A separate certification for the principal executive officer and the principal financial officer of the registrant as required by Rule 30a-2(a) under the Investment Company Act of 1940, as amended, are filed herewith.
(a)(4) Not applicable.
(a)(5) Not applicable.
(b) Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Filed herewith.
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
(registrant) | | Cliffwater Enhanced Lending Fund |
By (Signature and Title)* | | /s/ Stephen Nesbitt |
| | Stephen Nesbitt, President |
| | (Principal Executive Officer) |
Date | | December 9, 2024 |
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the date indicated.
By (Signature and Title)* | | /s/ Stephen Nesbitt |
| | Stephen Nesbitt, President |
| | (Principal Executive Officer) |
Date | | December 9, 2024 |
By (Signature and Title)* | | /s/ Lance J. Johnson |
| | Lance J. Johnson, Treasurer |
| | (Principal Financial Officer) |
Date | | December 9, 2024 |