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: 811-08876

                             SENIOR DEBT PORTFOLIO
               (Exact Name of registrant as Specified in Charter)

    The Eaton Vance Building, 255 State Street, Boston, Massachusetts 02109
- -------------------------------------------------------------------------------
                    (Address of Principal Executive Offices)

                                 Alan R. Dynner
    The Eaton Vance Building, 255 State Street, Boston, Massachusetts 02109
                    (Name and Address of Agent for Services)

                                 (617) 482-8260
                                 --------------
                        (registrant's Telephone Number)

                                  NOVEMBER 30
                                  -----------
                            Date of Fiscal Year End

                               NOVEMBER 30, 2005
                               -----------------
                            Date of Reporting Period

ITEM 1. REPORTS TO STOCKHOLDERS

INVESTMENT ADVISER OF SENIOR DEBT PORTFOLIO
BOSTON MANAGEMENT AND RESEARCH
The Eaton Vance Building
255 State Street
Boston, MA 02109

CUSTODIAN
INVESTORS BANK & TRUST COMPANY
200 Clarendon Street
Boston, MA 02116

INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
DELOITTE & TOUCHE LLP
200 Berkeley Street
Boston, MA 02116-5022


Senior Debt Portfolio as of November 30, 2005

PORTFOLIO OF INVESTMENTS
(Expressed in United States Dollars)

Senior, Floating Rate Interests -- 98.7%(1)


Principal
Amount               Borrower/Tranche Description                                 Value
- -------------------------------------------------------------------------------------------------

Aerospace and  Defense -- 1.3%
- -------------------------------------------------------------------------------------------------
                                                                            
               CACI International, Inc.
$   5,023,500  Term Loan, 5.23%, Maturing May 3, 2011                             $     5,081,059
               Delta Air Lines, Inc.
    4,225,000  Term Loan, 11.01%, Maturing March 16, 2008                               4,383,438
               Dresser Rand Group, Inc.
    2,693,494  Term Loan, 6.14%, Maturing October 29, 2011                              2,741,473
               DRS Technologies, Inc.
    4,060,165  Term Loan, 5.83%, Maturing November 4, 2010                              4,098,229
               Hexcel Corp.
    3,239,559  Term Loan, 5.93%, Maturing March 1, 2012                                 3,271,281
               K&F Industries, Inc.
    2,554,550  Term Loan, 6.45%, Maturing November 18, 2012                             2,584,885
               Mid-Western Aircraft Systems, Inc.
    3,231,900  Term Loan, 6.41%, Maturing December 31, 2011                             3,276,743
               Standard Aero Holdings, Inc.
    2,786,657  Term Loan, 6.28%, Maturing August 24, 2012                               2,776,207
               Transdigm, Inc.
    2,462,500  Term Loan, 6.58%, Maturing July 22, 2010                                 2,498,411
               Vought Aircraft Industries, Inc.
    1,000,000  Term Loan, 6.09%, Maturing December 22, 2010                             1,011,406
    3,281,671  Term Loan, 6.72%, Maturing December 22, 2011                             3,312,778
               Wam Aquisition, S.A.
    2,417,800  Term Loan, 6.77%, Maturing April 8, 2013                                 2,428,540
    2,417,800  Term Loan, 7.27%, Maturing April 8, 2014                                 2,438,030
               Wyle Laboratories, Inc.
    1,019,875  Term Loan, 7.02%, Maturing January 28, 2011                              1,034,536
- -------------------------------------------------------------------------------------------------
                                                                                     $  40,937,01
- -------------------------------------------------------------------------------------------------
Air Transport -- 0.4%
- -------------------------------------------------------------------------------------------------
               United Airlines, Inc.
$   2,725,000  DIP Loan, 0.00%, Maturing March 31, 2006(2)                        $     2,739,478
    8,644,505  Term Loan, 8.62%, Maturing December 31, 2006                             8,743,554
- -------------------------------------------------------------------------------------------------
                                                                                  $    11,483,032
- -------------------------------------------------------------------------------------------------
Automotive -- 5.1%
- -------------------------------------------------------------------------------------------------
               Accuride Corp.
$   8,537,820  Term Loan, 6.18%, Maturing January 31, 2012                        $     8,618,750
               Affina Group, Inc.
    2,122,252  Term Loan, 6.40%, Maturing November 30, 2011                             2,106,866
               Citation Corp.
    5,991,530  Term Loan, 9.97%, Maturing May 23, 2009                                  5,974,053
               Collins & Aikman Products Co.
    4,855,551  Term Loan, 10.50%, Maturing August 31, 2011                              4,668,268
               CSA Acquisition Corp.
    1,582,707  Term Loan, 6.06%, Maturing December 23, 2011                             1,586,861
    1,322,010  Term Loan, 6.06%, Maturing December 23, 2011                             1,325,480
               Dayco Products, LLC
    8,551,997  Term Loan, 7.12%, Maturing June 21, 2011                                 8,637,517
               Dura Operating Corp.
    1,933,000  Term Loan, 7.61%, Maturing May 3, 2011                                   1,940,249
               Exide Technologies, Inc.
    1,868,639  Term Loan, 9.38%, Maturing May 5, 2010                                   1,884,990
    1,868,639  Term Loan, 9.38%, Maturing May 5, 2010                                   1,882,654
               Federal-Mogul Corp.
    3,731,418  Term Loan, 6.47%, Maturing December 9, 2006                              3,491,984
    6,000,000  Term Loan, 6.72%, Maturing December 9, 2006                              5,627,502
   11,852,057  Revolving Loan, 7.60%, Maturing December 9, 2006(2)                     11,889,095
   15,351,062  Term Loan, 7.97%, Maturing December 9, 2006                             15,389,439
               Goodyear Tire & Rubber Co.
    7,500,000  Revolving Loan, 0.00%, Maturing April 30, 2010(2)                        7,456,253
    1,175,000  Term Loan, 3.50%, Maturing April 30, 2010                                1,184,651
   10,605,000  Term Loan, 7.06%, Maturing April 30, 2010                               10,669,075
               HLI Operating Co., Inc.
    6,655,106  Term Loan, 7.44%, Maturing June 3, 2009                                  6,602,817
      375,000  Term Loan, 9.73%, Maturing June 3, 2010                                    365,625
               Insurance Auto Auctions, Inc.
    1,285,000  Term Loan, 7.14%, Maturing May 19, 2012                                  1,301,866
               Key Automotive Group
    4,517,145  Term Loan, 7.20%, Maturing June 29, 2010                                 4,500,206
               Keystone Automotive Operations, Inc.
    1,910,000  Term Loan, 5.80%, Maturing October 30, 2009                              1,926,712
               Kwik Fit Group Ltd.
    1,250,000  Term Loan, 7.11%, Maturing August 31, 2013 GBP                           2,187,639
    1,250,000  Term Loan, 7.61%, Maturing August 31, 2014 GBP                           2,196,087
               Plastech Engineered Products, Inc.
      974,200  Term Loan, 8.77%, Maturing March 31, 2010                                  909,659
               R.J. Tower Corp.
    4,153,333  DIP Revolving Loan, 5.26%, Maturing February 2, 2007(2)                  4,142,950
               Safelite Glass Corp.
    1,285,439  Term Loan, 8.02%, Maturing September 30, 2007                            1,279,011
    3,103,504  Term Loan, 8.52%, Maturing September 13, 2006                            3,087,986
               Tenneco Automotive, Inc.
    3,600,741  Term Loan, 6.63%, Maturing December 12, 2009                             3,663,304
    2,383,463  Term Loan, 6.34%, Maturing December 12, 2010                             2,424,876
               TI Automotive, Ltd.
    6,478,470  Term Loan, 6.91%, Maturing June 30, 2011                                 6,413,685
               Trimas Corp.
   12,094,801  Term Loan, 8.02%, Maturing December 31, 2009                            12,220,792
               TRW Automotive, Inc.
    7,101,975  Term Loan, 5.25%, Maturing June 30, 2012                                 7,137,484
               United Components, Inc.
    2,110,191  Term Loan, 6.81%, Maturing June 30, 2010                                 2,138,548
- -------------------------------------------------------------------------------------------------
                                                                                  $   156,832,934
- -------------------------------------------------------------------------------------------------
Beverage and Tobacco -- 1.3%
- -------------------------------------------------------------------------------------------------
               Alliance One International, Inc.
$   2,855,650  Term Loan, 7.52%, Maturing May 13, 2010                            $     2,834,233
               Constellation Brands, Inc.
   15,037,161  Term Loan, 5.66%, Maturing November 30, 2011                            15,139,609
               Culligan International Co.
    2,574,000  Term Loan, 6.64%, Maturing September 30, 2011                            2,610,198
               National Dairy Holdings, L.P.
    6,047,081  Term Loan, 6.22%, Maturing March 15, 2012                                6,081,096
               National Distribution Company
    2,750,000  Term Loan, 10.70%, Maturing June 22, 2010                                2,756,875
               Southern Wine & Spirits of America, Inc.
   10,183,424  Term Loan, 5.53%, Maturing May 31, 2012                                 10,294,810
               Sunny Delight Beverages Co.
      265,494  Term Loan, 8.46%, Maturing August 20, 2010                                 266,158
- -------------------------------------------------------------------------------------------------
                                                                                  $    39,982,979
- -------------------------------------------------------------------------------------------------
Building and Development -- 7.8%
- -------------------------------------------------------------------------------------------------
               401 North Wabash Venture, LLC
$   5,500,000  Term Loan, 8.00%, Maturing May 7, 2008(2)                          $     5,555,000
               Biomed Realty, L.P.
   10,965,000  Term Loan, 6.34%, Maturing May 31, 2010                                 10,992,413
               Contech Construction Products, Inc.
    1,815,039  Term Loan, 6.20%, Maturing December 7, 2010                              1,843,777
               DMB/CHII, LLC
      431,836  Term Loan, 6.62%, Maturing March 3, 2007                                   432,915
               Empire Hawkeye Partners, L.P.
    6,800,000  Term Loan, 5.99%, Maturing December 1, 2009(2)                           6,808,500
               Formica Corp.
      595,676  Term Loan, 9.16%, Maturing June 10, 2010                                   598,655
      738,203  Term Loan, 9.17%, Maturing June 10, 2010                                   741,894
    1,443,481  Term Loan, 9.17%, Maturing June 10, 2010                                 1,450,699
    2,084,861  Term Loan, 9.17%, Maturing June 10, 2010                                 2,095,286
               FT-FIN Acquisition, LLC
    4,495,606  Term Loan, 8.56%, Maturing November 17, 2007                             4,506,845
               General Growth Properties, Inc.
      863,014  Term Loan, 5.87%, Maturing November 12, 2007                               865,747
   27,399,458  Term Loan, 6.22%, Maturing November 12, 2008                            27,598,104
               Hearthstone Housing Partners II, LLC
   13,750,000  Revolving Loan, 6.22%, Maturing December 1, 2007(2)                     13,715,625
               Hovstone Holdings, LLC
    4,410,000  Term Loan, 6.49%, Maturing February 28, 2009                             4,421,025
               Kyle Acquisition Group, LLC
    1,786,350  Term Loan, 6.06%, Maturing July 20, 2008                                 1,800,864
    1,653,950  Term Loan, 6.06%, Maturing July 20, 2010                                 1,667,388
               Landsource Communities, LLC
    9,721,000  Term Loan, 6.63%, Maturing March 31, 2010                                9,824,286
               Lion Gables Realty Limited
    5,881,987  Term Loan, 5.84%, Maturing September 30, 2006                            5,911,397
               LNR Property Corp.
    2,333,083  Term Loan, 7.09%, Maturing February 3, 2008                              2,347,665
   10,503,125  Term Loan, 7.24%, Maturing February 3, 2008                             10,568,770
               LNR Property Holdings Corp.
    3,390,000  Term Loan, 8.74%, Maturing February 3, 2008                              3,423,900
               MAAX Corp.
    3,189,036  Term Loan, 7.19%, Maturing June 4, 2011                                  3,173,091
               Mueller Group, Inc.
    8,725,000  Term Loan, 6.51%, Maturing October 3, 2012                               8,849,645
               NCI Building Systems, Inc.
    2,926,447  Term Loan, 5.85%, Maturing June 18, 2010                                 2,944,737
               Newkirk Master, L.P.
   11,220,404  Term Loan, 6.06%, Maturing August 11, 2008                              11,322,095
               Newkirk Tender Holdings, LLC
    1,454,035  Term Loan, 6.94%, Maturing May 25, 2006                                  1,457,670
    4,355,123  Term Loan, 8.72%, Maturing May 25, 2006                                  4,366,011
               Nortek, Inc.
    6,779,188  Term Loan, 5.91%, Maturing August 27, 2011                               6,851,216
               Panolam Industries Holdings, Inc.
    2,200,000  Term Loan, 6.77%, Maturing September 30, 2012                            2,233,000
               Ply Gem Industries, Inc.
    4,201,947  Term Loan, 6.16%, Maturing February 14, 2011                             4,222,957
      617,453  Term Loan, 6.16%, Maturing February 12, 2011                               620,541
    2,272,169  Term Loan, 6.64%, Maturing February 12, 2011                             2,283,530
               Shea Capital I, LLC
    2,100,000  Term Loan, 6.26%, Maturing October 27, 2011                              2,123,625
               Shea Mountain House, LLC
    1,500,000  Term Loan, 6.34%, Maturing May 11, 2010                                  1,515,000
               South Edge, LLC
    1,925,000  Term Loan, 5.31%, Maturing October 31, 2007                              1,932,219
    4,475,000  Term Loan, 5.56%, Maturing October 31, 2009                              4,510,429
               St. Marys Cement, Inc.
    2,606,094  Term Loan, 6.02%, Maturing December 4, 2009                              2,648,443
               Stile Acquisition Corp.
    6,744,096  Term Loan, 6.20%, Maturing April 6, 2013                                 6,704,056
               Stile U.S. Acquisition Corp.
    6,755,585  Term Loan, 6.20%, Maturing April 6, 2013                                 6,715,477
               Sugarloaf Mills, L.P.
    2,850,000  Term Loan, 5.92%, Maturing April 7, 2007                                 2,864,250
    5,400,000  Term Loan, 7.09%, Maturing April 7, 2007                                 5,400,000
               Sunstone Hotel Partnership, LLC
    5,000,000  Revolving Loan, 0.00%, Maturing October 26, 2007(2)                      4,950,000
    2,500,000  Term Loan, 6.47%, Maturing October 26, 2008                              2,500,000
               TE / Tousa Senior, LLC
    2,000,000  Revolving Loan, 8.75%, Maturing July 29, 2008(2)                         1,990,000
    3,750,000  Term Loan, 7.19%, Maturing August 1, 2008                                3,787,500
               The Woodlands Community Property Co.
    4,707,000  Term Loan, 6.34%, Maturing November 30, 2007                             4,742,303
    1,157,000  Term Loan, 8.34%, Maturing November 30, 2007                             1,174,355
               Tousa/Kolter, LLC
    7,410,000  Term Loan, 6.11%, Maturing January 7, 2008(2)(3)                         7,447,050
               Tower Financing, LLC
    7,450,000  Term Loan, 7.54%, Maturing July 9, 2008                                  7,459,313
               Trustreet Properties, Inc.
    3,150,000  Term Loan, 6.09%, Maturing April 8, 2010                                 3,181,500
- -------------------------------------------------------------------------------------------------
                                                                                  $   237,140,768
- -------------------------------------------------------------------------------------------------
Business Equipment and Services -- 4.2%
- -------------------------------------------------------------------------------------------------
               Acco Brands Corp.
$   2,254,350  Term Loan, 5.89%, Maturing August 17, 2012                         $     2,281,589
               Affinion Group, Inc.
    7,662,558  Term Loan, 7.09%, Maturing October 17, 2012                              7,554,807
               Allied Security Holdings, LLC
    3,225,250  Term Loan, 7.78%, Maturing June 10, 2009                                 3,261,534
               Baker & Taylor, Inc.
    7,600,000  Revolving Loan, 5.07%, Maturing August 11, 2010(2)                       7,562,000
    3,100,000  Term Loan, 11.09%, Maturing May 6, 2011                                  3,138,750
               Buhrmann US, Inc.
    6,791,748  Term Loan, 6.11%, Maturing December 31, 2010                             6,893,624
               DynCorp International, LLC
    4,447,650  Term Loan, 6.75%, Maturing February 11, 2011                             4,466,183
               Global Imaging Systems, Inc.
    3,369,879  Term Loan, 5.43%, Maturing May 10, 2010                                  3,397,259
               Info USA, Inc.
    2,156,250  Term Loan, 6.78%, Maturing June 4, 2010                                  2,161,641
               Iron Mountain, Inc.
   16,434,000  Term Loan, 5.88%, Maturing April 2, 2011                                16,581,216
    9,632,778  Term Loan, 6.19%, Maturing April 2, 2011                                 9,721,582
               Language Line, Inc.
    8,418,069  Term Loan, 8.45%, Maturing June 11, 2011                                 8,472,787
               Mitchell International, Inc.
    2,525,000  Term Loan, 6.15%, Maturing August 15, 2011                               2,554,197
               Protection One, Inc.
    3,267,690  Term Loan, 7.60%, Maturing April 18, 2011                                3,300,367
               Sungard Data Systems, Inc.
   35,520,975  Term Loan, 6.81%, Maturing February 11, 2013                            35,805,534
               Transaction Network Services, Inc.
    2,924,117  Term Loan, 5.85%, Maturing May 4, 2012                                   2,949,703
               US Investigations Services, Inc.
    2,485,000  Term Loan, 6.57%, Maturing October 14, 2012                              2,519,169
               Western Inventory Services
      895,062  Term Loan, 6.97%, Maturing March 31, 2011                                  900,656
      785,142  Term Loan, 6.99%, Maturing March 31, 2011                                  790,049
               Williams Scotsman, Inc.
    2,570,000  Term Loan, 6.41%, Maturing June 27, 2010                                 2,602,929
- -------------------------------------------------------------------------------------------------
                                                                                  $   126,915,576
- -------------------------------------------------------------------------------------------------
Cable and Satellite Television -- 4.9%
- -------------------------------------------------------------------------------------------------
               Adelphia Communications Corp.
$  12,299,809  DIP Loan, 6.31%, Maturing March 31, 2006                           $    12,361,308
               Atlantic Broadband Finance, LLC
    5,854,353  Term Loan, 6.52%, Maturing September 1, 2011                             5,949,486
               Bragg Communications, Inc.
    3,367,246  Term Loan, 6.24%, Maturing August 31, 2011                               3,415,651
               Bresnan Communications, LLC
    4,500,000  Term Loan, 7.72%, Maturing September 30, 2010                            4,563,986
               Canadian Cable Acquisition Co., Inc.
    4,692,600  Term Loan, 7.02%, Maturing August 1, 2011                                4,751,258
               Cebridge Connections, Inc.
    4,801,875  Term Loan, 7.04%, Maturing February 23, 2009                             4,819,882
               Charter Communications Operating, LLC
   38,081,444  Term Loan, 7.50%, Maturing April 7, 2011                                38,195,993
               Eno (Altice One)
      750,000  Term Loan, 4.86%, Maturing November 14, 2013                    EUR        891,065
      750,000  Term Loan, 5.36%, Maturing November 14, 2014                    EUR        891,065
               EWT Elektro & Nachrichtentech
    1,500,000  Term Loan, 5.19%, Maturing November 30, 2012                    EUR      1,770,636
               Iesy Hessen GmbH and Co., KG
    2,800,000  Term Loan, 5.21%, Maturing February 14, 2013                    EUR      3,311,633
    4,200,000  Term Loan, 5.71%, Maturing February 14, 2014                    EUR      4,991,435
               Insight Midwest Holdings, LLC
   16,456,875  Term Loan, 6.06%, Maturing December 31, 2009                            16,691,385
               MCC Iowa, LLC
    1,975,075  Term Loan, 6.11%, Maturing February 3, 2014                              2,004,239
               Mediacom Illinois, LLC
    8,000,000  Term Loan, 5.67%, Maturing September 30, 2012                            8,000,712
    6,054,250  Term Loan, 6.38%, Maturing March 31, 2013                                6,142,224
               NTL, Inc.
    7,950,000  Term Loan, 7.14%, Maturing April 13, 2012                                7,990,410
               San Juan Cable, LLC
    1,000,000  Term Loan, 6.07%, Maturing October 31, 2012                              1,011,667
               UGS Corp.
   11,411,052  Term Loan, 6.22%, Maturing March 31, 2012                               11,553,691
               UPC Broadband Holdings B.V.
    3,300,000  Term Loan, 4.60%, Maturing April 1, 2010                        EUR      3,870,475
    5,580,000  Term Loan, 6.80%, Maturing September 30, 2012                            5,631,816
- -------------------------------------------------------------------------------------------------
                                                                                   $  148,810,017
- -------------------------------------------------------------------------------------------------
Chemicals and Plastics -- 5.5%
- -------------------------------------------------------------------------------------------------
               Basell Af S.A.R.L.
$     916,667  Term Loan, 6.91%, Maturing August 1, 2013                          $       932,851
      183,333  Term Loan, 6.91%, Maturing August 1, 2013                                  185,983
      916,667  Term Loan, 7.24%, Maturing August 1, 2014                                  932,851
      183,333  Term Loan, 7.24%, Maturing August 1, 2014                                  186,241
               Brenntag AG
    8,040,000  Term Loan, 6.81%, Maturing February 27, 2012                             8,065,463
               Celanese Holdings, LLC
   15,126,312  Term Loan, 6.06%, Maturing April 6, 2011                                15,262,448
               CII Carbon, LLC
    1,820,438  Term Loan, 6.19%, Maturing August 23, 2012                               1,826,126
               Gentek, Inc.
    2,544,998  Term Loan, 6.83%, Maturing February 28, 2011                             2,563,449
               Hercules, Inc.
    2,758,000  Term Loan, 5.86%, Maturing October 8, 2010                               2,792,475
               Hexion Specialty Chemicals, Inc.
      607,274  Term Loan, 5.88%, Maturing May 31, 2012                                    616,193
    3,493,127  Term Loan, 6.56%, Maturing May 31, 2012                                  3,544,434
    2,529,506  Term Loan, 6.88%, Maturing May 31, 2012                                  2,566,659
               Huntsman, LLC
    2,432,500  Term Loan, 4.19%, Maturing August 16, 2012                      EUR      2,882,135
   16,299,783  Term Loan, 5.89%, Maturing August 16, 2012                              16,386,384
               Innophos, Inc.
    1,739,143  Term Loan, 6.38%, Maturing August 13, 2010                               1,760,157
               Invista B.V.
   12,561,235  Term Loan, 6.31%, Maturing April 29, 2011                               12,773,206
    5,397,864  Term Loan, 6.31%, Maturing April 29, 2011                                5,488,953
               ISP Chemco, Inc.
    5,417,500  Term Loan, 6.13%, Maturing March 27, 2011                                5,485,219
               Kraton Polymer, LLC
    5,353,009  Term Loan, 6.44%, Maturing December 23, 2010                             5,426,613
               Mosaic Co.
    7,208,775  Term Loan, 5.54%, Maturing February 21, 2012                             7,294,379
               Nalco Co.
   17,812,429  Term Loan, 5.81%, Maturing November 4, 2010                             18,079,615
               PQ Corp.
    3,890,450  Term Loan, 6.08%, Maturing February 10, 2012                             3,920,846
               Professional Paint, Inc.
    1,486,750  Term Loan, 6.68%, Maturing September 30, 2011                            1,494,184
               Rockwood Specialties Group, Inc.
   14,263,325  Term Loan, 6.47%, Maturing December 10, 2012                            14,464,538
               Sigmakalon (BC) Holdco B.V.
       44,353  Term Loan, 4.88%, Maturing September 9, 2013                    EUR         52,453
      868,158  Term Loan, 4.88%, Maturing September 9, 2013                    EUR      1,026,713
    1,587,489  Term Loan, 4.88%, Maturing September 9, 2013                    EUR      1,877,419
      539,284  Term Loan, 5.38%, Maturing September 9, 2014                    EUR        640,159
      151,109  Term Loan, 5.38%, Maturing September 9, 2014                    EUR        179,374
      132,044  Term Loan, 5.38%, Maturing September 9, 2014                    EUR        156,744
    1,677,564  Term Loan, 5.38%, Maturing September 9, 2014                    EUR      1,991,361
               Solo Cup Co.
    9,472,484  Term Loan, 6.62%, Maturing February 27, 2011                             9,539,976
               TPG Spring Lux III S.A.R.L.
    1,328,114  Term Loan, 5.08%, Maturing June 28, 2013                        EUR      1,563,822
    1,328,114  Term Loan, 5.58%, Maturing June 28, 2014                        EUR      1,571,651
               TPG Spring UK, Ltd.
    3,218,030  Term Loan, 5.08%, Maturing June 28, 2013                        EUR      3,789,154
    3,218,030  Term Loan, 5.58%, Maturing June 28, 2013                        EUR      3,808,123
               Wavin Holdings B.V.
      900,000  Term Loan, 4.65%, Maturing September 9, 2013                    EUR      1,069,495
      900,000  Term Loan, 5.15%, Maturing September 9, 2014                    EUR      1,074,420
               Wellman, Inc.
    5,400,000  Term Loan, 8.25%, Maturing February 10, 2009                             5,514,750
- -------------------------------------------------------------------------------------------------
                                                                                  $   168,787,016
- -------------------------------------------------------------------------------------------------
Clothing/Textiles -- 0.3%
- -------------------------------------------------------------------------------------------------
               Joan Fabrics Corp.
$     443,386  Term Loan, 8.28%, Maturing June 30, 2006                           $       360,251
               Propex Fabrics, Inc.
    3,161,813  Term Loan, 6.28%, Maturing December 1, 2011                              3,169,717
               St. John Knits International, Inc.
    2,553,401  Term Loan, 6.56%, Maturing March 23, 2012                                2,591,702
               The William Carter Co.
    3,042,188  Term Loan, 5.72%, Maturing July 14, 2012                                 3,081,167
- -------------------------------------------------------------------------------------------------
                                                                                  $     9,202,837
- -------------------------------------------------------------------------------------------------
Conglomerates -- 2.6%
- -------------------------------------------------------------------------------------------------
               Amsted Industries, Inc.
$  11,095,118  Term Loan, 6.64%, Maturing October 15, 2010                        $    11,256,918
               Blount, Inc.
    3,086,753  Term Loan, 6.59%, Maturing August 9, 2010                                3,120,193
               Euramax Europe B.V.
    1,644,767  Term Loan, 4.88%, Maturing June 29, 2012                        EUR      1,940,310
               Euramax International, Inc.
    2,508,713  Term Loan, 6.38%, Maturing June 1, 2012                                  2,501,264
               Goodman Global Holdings, Inc.
    4,347,150  Term Loan, 6.38%, Maturing December 23, 2011                             4,415,074
               Jarden Corp.
    3,975,624  Term Loan, 5.97%, Maturing January 24, 2012                              3,992,520
   11,636,364  Term Loan, 6.02%, Maturing January 24, 2012                             11,730,909
               Johnson Diversey, Inc.
   10,182,446  Term Loan, 6.01%, Maturing November 3, 2009                             10,300,186
               Penn Engineering & Manufacturing Corp.
      749,345  Term Loan, 6.52%, Maturing May 25, 2011                                    758,712
               Platinum 100, Ltd.
      500,000  Term Loan, 7.37%, Maturing January 15, 2013                     GBP        871,830
      500,000  Term Loan, 7.87%, Maturing January 15, 2014                     GBP        874,676
               Polymer Group, Inc.
    2,000,000  Revolving Loan, 0.00%, Maturing November 22, 2010(2)                     1,950,000
    8,650,000  Term Loan, 6.42%, Maturing November 22, 2012                             8,741,906
               PP Acquisition Corp.
    6,651,689  Term Loan, 6.47%, Maturing November 12, 2011                             6,663,882
               Rexnord Corp.
    7,395,465  Term Loan, 6.15%, Maturing December 31, 2011                             7,490,992
               Walter Industries, Inc.
    1,825,000  Term Loan, 6.18%, Maturing October 3, 2012                               1,848,097
- -------------------------------------------------------------------------------------------------
                                                                                  $    78,457,469
- -------------------------------------------------------------------------------------------------
Containers and Glass Products -- 3.8%
- -------------------------------------------------------------------------------------------------
               Berry Plastics Corp.
$  10,032,518  Term Loan, 5.86%, Maturing December 2, 2011                        $    10,160,011
               BWAY Corp.
    1,634,633  Term Loan, 6.56%, Maturing June 30, 2011                                 1,655,066
               Consolidated Container Holding, LLC
    3,851,250  Term Loan, 7.50%, Maturing December 15, 2008                             3,901,798
               Crown Americas, Inc.
    1,375,000  Term Loan, 5.57%, Maturing November 15, 2012                            $1,385,313
               Dr. Pepper/Seven Up Bottling Group, Inc.
    8,129,352  Term Loan, 6.18%, Maturing December 19, 2010                             8,256,373
               Graham Packaging Holdings Co.
   15,135,625  Term Loan, 6.56%, Maturing October 7, 2011                              15,354,380
               Graphic Packaging International, Inc.
    2,000,000  Revolving Loan, 0.00%, Maturing August 8, 2007(2)                        1,955,000
   24,381,741  Term Loan, 6.58%, Maturing August 8, 2010                               24,707,847
               Impress Metal Packaging Holdings, B.V.
    5,713,671  Term Loan, 6.91%, Maturing December 31, 2006                             5,742,240
               IPG (US), Inc.
    3,494,700  Term Loan, 6.12%, Maturing July 28, 2011                                 3,545,663
               Kranson Industries, Inc.
    2,310,750  Term Loan, 6.78%, Maturing July 30, 2011                                 2,339,634
               Owens-Illinois, Inc.
    5,000,000  Revolving Loan, 5.60%, Maturing April 1, 2007(2)                         4,993,750
    4,015,544  Term Loan, 5.87%, Maturing April 1, 2007                                 4,037,296
    2,168,179  Term Loan, 5.92%, Maturing April 1, 2008                                 2,184,440
    2,000,000  Term Loan, 6.12%, Maturing April 1, 2008                                 2,015,000
               Smurfit-Stone Container Corp.
    1,986,462  Term Loan, 2.10%, Maturing November 1, 2010                              2,010,673
    5,002,930  Term Loan, 5.96%, Maturing November 1, 2011                              5,063,906
   14,263,868  Term Loan, 6.20%, Maturing November 1, 2011                             14,437,716
               U.S. Can Corp.
    1,970,000  Term Loan, 7.65%, Maturing January 15, 2010                              1,984,775
- -------------------------------------------------------------------------------------------------
                                                                                  $   115,730,881
- -------------------------------------------------------------------------------------------------
Cosmetics/Toiletries -- 0.7%
- -------------------------------------------------------------------------------------------------
               American Safety Razor Co.
 $  1,652,512  Term Loan, 7.15%, Maturing February 28, 2012                       $     1,677,300
               Church & Dwight Co., Inc.
    9,800,131  Term Loan, 5.94%, Maturing May 30, 2011                                  9,916,507
               Prestige Brands, Inc.
    6,429,600  Term Loan, 6.32%, Maturing April 7, 2011                                 6,499,252
               Revlon Consumer Products Corp.
    2,187,500  Term Loan, 10.10%, Maturing July 9, 2010                                 2,256,885
- -------------------------------------------------------------------------------------------------
                                                                                  $    20,349,944
- -------------------------------------------------------------------------------------------------
Drugs -- 0.6%
- -------------------------------------------------------------------------------------------------
               Warner Chilcott Corp.
$   4,474,604  Term Loan, 6.77%, Maturing January 18, 2012                        $     4,477,002
    2,067,141  Term Loan, 6.77%, Maturing January 18, 2012                              2,068,249
   11,104,580  Term Loan, 6.89%, Maturing January 18, 2012                             11,110,532
- -------------------------------------------------------------------------------------------------
                                                                                  $    17,655,783
- -------------------------------------------------------------------------------------------------
Ecological Services and Equipment -- 1.1%
- -------------------------------------------------------------------------------------------------
               Alderwoods Group, Inc.
$   1,870,725  Term Loan, 6.09%, Maturing September 29, 2009                      $     1,894,694
               Allied Waste Industries, Inc.
    4,914,912  Term Loan, 4.02%, Maturing January 15, 2012                              4,943,242
   13,006,825  Term Loan, 6.18%, Maturing January 15, 2012                             13,084,424
               Envirocare of Utah, LLC
    5,299,091  Term Loan, 6.95%, Maturing April 15, 2010                                5,374,163
               Environmental Systems, Inc.
    3,463,898  Term Loan, 7.69%, Maturing December 12, 2008                             3,529,931
      500,000  Term Loan, 14.21%, Maturing December 12, 2010                              510,000
               Sensus Metering Systems, Inc.
      551,243  Term Loan, 6.44%, Maturing December 17, 2010                               557,789
    3,533,247  Term Loan, 6.45%, Maturing December 17, 2010                             3,575,204
- -------------------------------------------------------------------------------------------------
                                                                                  $    33,469,447
- -------------------------------------------------------------------------------------------------
Electronics/Electrical -- 2.4%
- -------------------------------------------------------------------------------------------------
               AMI Semiconductor, Inc.
$   4,303,384  Term Loan, 5.72%, Maturing April 1, 2012                           $     4,328,486
               Aspect Software, Inc.
    2,175,000  Term Loan, 6.56%, Maturing September 22, 2010                            2,187,234
               Communications & Power, Inc.
    3,000,000  Term Loan, 6.37%, Maturing July 23, 2010                                 3,045,000
               Enersys Capital, Inc.
    3,653,750  Term Loan, 6.05%, Maturing March 17, 2011                                3,688,004
               Fairchild Semiconductor Corp.
    9,006,441  Term Loan, 5.60%, Maturing December 31, 2010                             9,073,990
               Ganymed 347 VV GmbH
      329,460  Term Loan, 4.64%, Maturing April 30, 2013                       EUR        390,845
      670,540  Term Loan, 4.64%, Maturing April 30, 2013                       EUR        795,474
      329,460  Term Loan, 5.64%, Maturing April 30, 2014                       EUR        393,758
      670,540  Term Loan, 5.64%, Maturing April 30, 2014                       EUR        800,349
               Invensys International Holdings Limited
    5,858,217  Term Loan, 7.79%, Maturing September 4, 2009                             5,938,767
               Panavision, Inc.
    8,537,953  Term Loan, 10.39%, Maturing January 12, 2007                             8,724,721
               Rayovac Corp.
   16,954,800  Term Loan, 6.15%, Maturing February 7, 2012                             17,071,364
               Security Co., Inc.
    4,641,275  Term Loan, 7.31%, Maturing June 28, 2010                                 4,705,093
               Telcordia Technologies, Inc.
    7,094,350  Term Loan, 6.91%, Maturing September 15, 2012                            7,043,363
               United Online, Inc.
      886,667  Term Loan, 7.03%, Maturing December 13, 2008                               891,100
               Vertafore, Inc.
    2,115,215  Term Loan, 7.11%, Maturing December 21, 2010                             2,136,368
               Viasystems, Inc.
    3,225,625  Term Loan, 8.38%, Maturing September 30, 2009                            3,269,977
- -------------------------------------------------------------------------------------------------
                                                                                  $    74,483,893
- -------------------------------------------------------------------------------------------------
Equipment Leasing -- 0.6%
- -------------------------------------------------------------------------------------------------
               Ashtead Group, PLC
$   2,267,100  Term Loan, 6.13%, Maturing November 12, 2009                       $     2,287,409
               Carey International, Inc.
    1,990,000  Term Loan, 8.25%, Maturing May 2, 2011                                   1,970,100
               Maxim Crane Works, L.P.
    3,095,099  Term Loan, 6.88%, Maturing January 28, 2010                              3,138,948
               United Rentals, Inc.
    1,726,985  Term Loan, 2.87%, Maturing February 14, 2011                             1,746,630
    9,429,187  Term Loan, 6.45%, Maturing February 14, 2011                             9,536,444
- -------------------------------------------------------------------------------------------------
                                                                                  $    18,679,531
- -------------------------------------------------------------------------------------------------
Farming/Agriculture -- 0.2%
- -------------------------------------------------------------------------------------------------
               Central Garden & Pet Co.
$   5,924,838  Term Loan, 5.94%, Maturing May 19, 2009                            $     6,010,007
- -------------------------------------------------------------------------------------------------
                                                                                  $     6,010,007
- -------------------------------------------------------------------------------------------------
Financial Intermediaries -- 2.0%
- -------------------------------------------------------------------------------------------------
               AIMCO Properties, L.P.
$     500,000  Term Loan, 6.03%, Maturing November 2, 2009                        $       507,032
   14,100,000  Term Loan, 6.23%, Maturing November 2, 2009                             14,315,913
               Blitz F04-506 GmbH
    1,000,000  Term Loan, 5.25%, Maturing June 30, 2014                        EUR      1,196,020
               Coinstar, Inc.
    1,906,083  Term Loan, 6.10%, Maturing July 7, 2011                                  1,940,631
               Corrections Corp. of America
    3,674,994  Term Loan, 5.84%, Maturing March 31, 2008                                3,725,525
               Fidelity National Information Solutions, Inc.
   22,459,625  Term Loan, 5.86%, Maturing March 9, 2013                                22,552,877
               The Macerich Partnership, L.P.
    4,771,062  Term Loan, 5.85%, Maturing April 25, 2006                                4,777,025
    7,300,000  Revolving Loan, 4.54%, Maturing July 30, 2007(2)                         7,300,000
    4,310,000  Term Loan, 7.50%, Maturing April 25, 2010                                4,339,631
- -------------------------------------------------------------------------------------------------
                                                                                  $    60,654,654
- -------------------------------------------------------------------------------------------------
Food Products -- 2.1%
- -------------------------------------------------------------------------------------------------
               Acosta Sales Co., Inc.
$   5,435,268  Term Loan, 7.75%, Maturing August 13, 2010                         $     5,448,857
               American Seafoods Holdings, LLC
    2,025,000  Term Loan, 5.84%, Maturing September 30, 2012                            2,054,109
               Chiquita Brands, LLC
    2,413,950  Term Loan, 6.20%, Maturing June 28, 2012                                 2,433,563
               Del Monte Corp.
    3,134,250  Term Loan, 5.73%, Maturing February 8, 2012                              3,176,954
               Doane Pet Care Co.
    1,800,000  Term Loan, 6.49%, Maturing October 24, 2012                              1,824,750
               Dole Food Company, Inc.
    3,853,957  Term Loan, 5.73%, Maturing April 18, 2012                                3,891,294
               Herbalife International, Inc.
      915,750  Term Loan, 5.95%, Maturing December 21, 2010                               922,905
               Interstate Brands Corp.
    3,125,000  Term Loan, 8.29%, Maturing July 19, 2006                                 3,137,697
    5,250,000  Revolving Loan, 0.00%, Maturing September 22, 2006(2)                    5,250,000
    1,780,140  Term Loan, 8.26%, Maturing July 19, 2007                                 1,791,266
    4,532,404  Term Loan, 8.32%, Maturing July 19, 2007                                 4,550,533
               Michael Foods, Inc.
    3,928,691  Term Loan, 6.17%, Maturing November 21, 2010                             3,928,691
               Nash-Finch Co.
    3,870,000  Term Loan, 6.50%, Maturing November 12, 2010                             3,894,188
               Pinnacle Foods Holdings Corp.
    2,142,857  Revolving Loan, 0.00%, Maturing November 25, 2009(2)                     2,100,000
   12,503,056  Term Loan, 7.31%, Maturing November 25, 2010                            12,678,099
               Reddy Ice Group, Inc.
    6,975,000  Term Loan, 5.87%, Maturing August 12, 2012                               7,042,574
               The Meow Mix Company
    1,342,105  Term Loan, 7.09%, Maturing July 13, 2011                                 1,364,193
- -------------------------------------------------------------------------------------------------
                                                                                  $    65,489,673
- -------------------------------------------------------------------------------------------------
Food Service -- 2.2%
- -------------------------------------------------------------------------------------------------
               AFC Enterprises, Inc.
$   1,755,600  Term Loan, 6.31%, Maturing May 11, 2011                            $     1,777,545
               Buffets, Inc.
      931,818  Term Loan, 6.78%, Maturing June 28, 2009                                   941,136
    6,507,403  Term Loan, 7.16%, Maturing June 28, 2009                                 6,572,477
               Burger King Corp.
    3,182,025  Term Loan, 5.83%, Maturing June 30, 2012                                 3,221,304
               Carrols Corp.
    1,901,498  Term Loan, 6.56%, Maturing December 31, 2010                             1,931,505
               CKE Restaurants, Inc.
    1,774,348  Term Loan, 6.19%, Maturing May 1, 2010                                   1,794,309
               Denny's, Inc.
    4,009,727  Term Loan, 7.30%, Maturing September 30, 2009                            4,081,569
               Domino's, Inc.
   20,360,993  Term Loan, 5.81%, Maturing June 25, 2010                                20,628,231
               Gate Gourmet Borrower, LLC
    6,416,805  Term Loan, 11.59%, Maturing December 31, 2008                            6,424,826
               Jack in the Box, Inc.
    7,614,373  Term Loan, 5.57%, Maturing January 8, 2011                               7,695,276
               Maine Beverage Co., LLC
    2,625,000  Term Loan, 5.77%, Maturing June 30, 2010                                 2,618,437
               Weight Watchers International, Inc.
    1,500,000  Revolving Loan, 6.08%, Maturing March 31, 2009(2)                        1,500,000
    4,080,915  Term Loan, 5.64%, Maturing March 31, 2010                                4,140,427
    2,970,000  Term Loan, 5.67%, Maturing March 31, 2010                                3,004,651
- -------------------------------------------------------------------------------------------------
                                                                                  $    66,331,693
- -------------------------------------------------------------------------------------------------
Food/Drug Retailers -- 2.1%
- -------------------------------------------------------------------------------------------------
               Cumberland Farms, Inc.
$   1,600,881  Term Loan, 6.40%, Maturing September 8, 2008                       $     1,604,883
    8,823,722  Term Loan, 6.46%, Maturing September 8, 2008                             8,873,355
               General Nutrition Centers, Inc.
    2,748,648  Term Loan, 7.31%, Maturing December 5, 2009                              2,786,442
    2,000,000  Revolving Loan, 0.00%, Maturing December 5, 2009(2)                      1,961,250
               Giant Eagle, Inc.
    6,231,923  Term Loan, 5.77%, Maturing November 7, 2012                              6,265,033
               Roundy's Supermarkets, Inc.
   11,350,000  Term Loan, 7.11%, Maturing November 3, 2011                             11,314,531
               The Jean Coutu Group (PJC), Inc.
   13,035,318  Term Loan, 6.50%, Maturing July 30, 2011                                13,135,117
               The Pantry, Inc.
    4,487,055  Term Loan, 6.47%, Maturing March 12, 2011                                4,509,490
               Winn-Dixie Stores, Inc.
   13,000,000  DIP Revolving Loan, 6.06%, Maturing February 22, 2007(2)                12,967,500
- -------------------------------------------------------------------------------------------------
                                                                                  $    63,417,601
- -------------------------------------------------------------------------------------------------
Forest Products -- 1.6%
- -------------------------------------------------------------------------------------------------
               Appleton Papers, Inc.
$   6,827,032  Term Loan, 6.58%, Maturing June 11, 2010                           $     6,900,634
               Boise Cascade Holdings, LLC
    9,473,806  Term Loan, 5.81%, Maturing October 28, 2011                              9,600,121
               Buckeye Technologies, Inc.
    2,958,210  Term Loan, 6.08%, Maturing March 15, 2008                                2,978,547
               Koch Cellulose, LLC
    1,760,202  Term Loan, 5.59%, Maturing May 7, 2011                                   1,770,837
    5,699,924  Term Loan, 5.77%, Maturing May 7, 2011                                   5,734,363
               NewPage Corp.
    5,000,000  Revolving Loan, 6.38%, Maturing May 2, 2010(2)                           4,950,000
    7,685,738  Term Loan, 7.13%, Maturing May 2, 2011                                   7,772,202
               RLC Industries Co.
    4,718,809  Term Loan, 5.52%, Maturing February 24, 2010                             4,742,404
               Xerium Technologies, Inc.
    3,291,750  Term Loan, 6.02%, Maturing May 18, 2012                                  3,320,553
- -------------------------------------------------------------------------------------------------
                                                                                  $    47,769,661
- -------------------------------------------------------------------------------------------------
Healthcare -- 5.7%
- -------------------------------------------------------------------------------------------------
               Alliance Imaging, Inc.
$   7,185,836  Term Loan, 6.49%, Maturing December 29, 2011                       $     7,256,574
               AMN Healthcare, Inc.
    1,775,000  Term Loan, 6.23%, Maturing November 2, 2011                              1,790,531
               AMR HoldCo, Inc.
    2,788,925  Term Loan, 6.61%, Maturing February 10, 2012                             2,817,687
               Carl Zeiss Topco GMBH
    1,323,333  Term Loan, 6.95%, Maturing March 22, 2013                                1,331,604
    2,646,667  Term Loan, 7.45%, Maturing March 21, 2014                                2,666,517
               Colgate Medical, Ltd.
    1,198,864  Term Loan, 6.01%, Maturing December 30, 2008                             1,210,852
               Community Health Systems, Inc.
   33,562,387  Term Loan, 6.16%, Maturing August 19, 2011                              34,002,894
               Concentra Operating Corp.
    8,200,000  Term Loan, 6.05%, Maturing September 30, 2011                            8,311,044
               Conmed Corp.
    2,556,941  Term Loan, 6.44%, Maturing December 31, 2007                             2,591,032
               CRC Health Corp.
      997,500  Term Loan, 6.81%, Maturing May 10, 2011                                    999,994
               Davita Inc.
   24,842,647  Term Loan, 6.41%, Maturing October 5, 2012                              25,223,907
               Encore Medical IHC, Inc.
    4,669,024  Term Loan, 7.36%, Maturing October 4, 2010                               4,721,551
               Envision Worldwide, Inc.
    4,005,000  Term Loan, 9.01%, Maturing September 30, 2010                            4,025,025
               FHC Health Systems, Inc.
    1,276,786  Term Loan, 9.87%, Maturing December 18, 2009                             1,302,321
      893,750  Term Loan, 11.87%, Maturing December 18, 2009                              911,625
               Fisher Scientific International, Inc.
    1,975,000  Term Loan, 5.52%, Maturing August 2, 2011                                1,989,813
               Genoa Healthcare Group, LLC
    1,248,000  Term Loan, 7.24%, Maturing August 10, 2012                               1,257,751
               Healthcare Partners, LLC
    1,457,625  Term Loan, 5.82%, Maturing March 2, 2011                                 1,469,924
               Healthsouth Corp.
    4,489,997  Term Loan, 6.53%, Maturing June 14, 2007                                 4,515,954
    2,301,250  Term Loan, 3.55%, Maturing March 21, 2010                                2,314,554
               Iasis Healthcare, LLC
      493,750  Term Loan, 6.30%, Maturing June 22, 2011                                   500,950
               Kinetic Concepts, Inc.
    4,406,264  Term Loan, 5.78%, Maturing August 11, 2010                               4,453,080
               Leiner Health Products, Inc.
    3,209,375  Term Loan, 7.70%, Maturing May 27, 2011                                  3,235,451
               Lifecare Holdings, Inc.
    3,300,000  Term Loan, 6.34%, Maturing August 11, 2012                               3,152,533
               Lifepoint Hospitals, Inc.
   12,407,647  Term Loan, 6.19%, Maturing April 15, 2012                               12,495,853
               Magellan Health Services, Inc.
    1,749,249  Term Loan, 3.76%, Maturing August 15, 2008                               1,768,928
    2,383,352  Term Loan, 5.87%, Maturing August 15, 2008                               2,410,165
               Medcath Holdings Corp.
    1,534,106  Term Loan, 6.77%, Maturing June 30, 2011                                 1,545,133
               Moinlycke
      750,000  Term Loan, 4.72%, Maturing June 30, 2013                        EUR        895,142
      750,000  Term Loan, 5.22%, Maturing June 30, 2014                        EUR        899,146
               National Mentor, Inc.
    2,401,163  Term Loan, 6.80%, Maturing September 30, 2011                            2,432,678
               Renal Advantage, Inc.
    1,125,000  Term Loan, 6.61%, Maturing October 5, 2012                               1,138,008
               Select Medical Holding Corp.
    5,253,600  Term Loan, 6.12%, Maturing February 24, 2012                             5,262,358
               Sirona Dental Services GmbH
      840,000  Term Loan, 4.75%, Maturing June 30, 2013                        EUR      1,001,356
               Sirona Dental Systems GmbH
      160,000  Term Loan, 4.75%, Maturing June 30, 2013                        EUR        190,734
               Sunrise Medical Holdings, Inc.
    3,859,780  Term Loan, 7.39%, Maturing May 13, 2010                                  3,864,605
               Talecris Biotherapeutics, Inc.
    3,646,675  Term Loan, 7.62%, Maturing March 31, 2010                                3,628,442
               Vanguard Health Holding Co., LLC
    7,029,550  Term Loan, 6.21%, Maturing September 23, 2011                            7,121,813
               Ventiv Health, Inc.
    1,800,000  Term Loan, 5.58%, Maturing October 5, 2011                               1,812,375
               VWR International, Inc.
    5,049,784  Term Loan, 6.69%, Maturing April 7, 2011                                 5,122,374
- -------------------------------------------------------------------------------------------------
                                                                                  $   173,642,278
- -------------------------------------------------------------------------------------------------
Home Furnishings -- 1.2%
- -------------------------------------------------------------------------------------------------
               Interline Brands, Inc.
$   3,398,234  Term Loan, 6.27%, Maturing December 31, 2010                       $     3,450,271
               Knoll, Inc.
    6,002,061  Term Loan, 6.09%, Maturing October 3, 2012                               6,085,837
               National Bedding Company, LLC
    1,910,212  Term Loan, 6.03%, Maturing August 31, 2011                               1,924,539
               Oreck Corp.
    1,394,463  Term Loan, 6.78%, Maturing February 2, 2012                              1,399,692
               Sanitec Ltd. Oy
    3,000,000  Term Loan, 4.89%, Maturing May 27, 2013                         EUR      3,427,307
    3,000,000  Term Loan, 5.39%, Maturing May 27, 2013                         EUR      3,448,231
               Sealy Mattress Co.
    7,263,716  Term Loan, 5.90%, Maturing April 6, 2012                                 7,352,246
               Simmons Co.
    8,119,091  Term Loan, 5.97%, Maturing December 19, 2011                             8,218,047
- -------------------------------------------------------------------------------------------------
                                                                                  $    35,306,170
- -------------------------------------------------------------------------------------------------
Industrial Equipment -- 1.0%
- -------------------------------------------------------------------------------------------------
               Alliance Laundry Holdings, LLC
$   1,795,200  Term Loan, 6.34%, Maturing January 27, 2012                        $     1,822,128
               Colfax Corp.
    2,869,688  Term Loan, 6.31%, Maturing May 30, 2009                                  2,900,775
               Douglas Dynamics Holdings, Inc.
    1,985,000  Term Loan, 5.77%, Maturing December 16, 2010                             1,999,888
               Flowserve Corp.
    7,405,000  Term Loan, 5.91%, Maturing August 10, 2012                               7,509,137
               Gleason Corp.
    1,966,852  Term Loan, 6.70%, Maturing July 27, 2011                                 1,991,437
               GSCP Athena (Finnish) Holdings
    3,250,000  Term Loan, 4.75%, Maturing August 31, 2013                      EUR      3,850,926
    2,923,913  Term Loan, 5.25%, Maturing August 31, 2014                      EUR      3,506,611
               Itron, Inc.
      270,271  Term Loan, 6.02%, Maturing December 17, 2010                               272,298
               Mainline, L.P.
    2,316,000  Term Loan, 6.30%, Maturing December 17, 2011                             2,350,740
               MTD Products, Inc.
    2,972,375  Term Loan, 5.88%, Maturing June 1, 2010                                  3,000,241
               Pirelli Kabel UND Systems Hold
      326,087  Term Loan, 5.25%, Maturing August 31, 2014                      EUR        388,002
- -------------------------------------------------------------------------------------------------
                                                                                  $    29,592,183
- -------------------------------------------------------------------------------------------------
Insurance -- 0.9%
- -------------------------------------------------------------------------------------------------
               CCC Information Services Group, Inc.
$   5,042,773  Term Loan, 6.97%, Maturing August 20, 2010                         $     5,055,380
               Conseco, Inc.
    7,298,727  Term Loan, 6.14%, Maturing June 22, 2010                                 7,376,276
               Hilb, Rogal & Hobbs Co.
    7,056,055  Term Loan, 6.31%, Maturing December 15, 2011                             7,131,025
               U.S.I. Holdings Corp.
    2,932,500  Term Loan, 6.74%, Maturing August 11, 2008                               2,945,330
    4,515,875  Term Loan, 6.74%, Maturing August 11, 2008                               4,535,632
- -------------------------------------------------------------------------------------------------
                                                                                  $    27,043,643
- -------------------------------------------------------------------------------------------------
Leisure Goods/Activities/Movies -- 5.7%
- -------------------------------------------------------------------------------------------------
               24 Hour Fitness Worldwide, Inc.
$   5,880,000  Term Loan, 6.78%, Maturing June 8, 2012                            $     5,971,875
               Alliance Atlantis Communications, Inc.
    2,257,655  Term Loan, 5.92%, Maturing December 31, 2011                             2,269,885
               AMF Bowling Worldwide, Inc.
    3,062,031  Term Loan, 7.19%, Maturing August 27, 2009                               3,089,782
               Carmike Cinemas, Inc.
    3,575,000  Term Loan, 0.00%, Maturing May 19, 2012(2)                               3,554,891
    5,346,600  Term Loan, 6.39%, Maturing May 19, 2012                                  5,365,538
               Cinemark, Inc.
   12,805,000  Term Loan, 6.53%, Maturing March 31, 2011                               12,963,462
               Fender Musical Instruments Co.
      497,500  Term Loan, 6.47%, Maturing March 30, 2012                                  502,475
               Loews Cineplex Entertainment Corp.
   12,024,440  Term Loan, 6.35%, Maturing July 30, 2011                                12,101,468
               Metro-Goldwyn-Mayer Holdings, Inc.
   33,430,000  Term Loan, 6.27%, Maturing April 8, 2012                                33,678,819
               New England Sports Ventures
    6,920,142  Term Loan, 5.10%, Maturing February 27, 2007                             6,920,142
               Red Football, Ltd.
    3,000,000  Term Loan, 7.35%, Maturing May 11, 2012                         GBP      5,243,112
      975,987  Term Loan, 7.85%, Maturing May 11, 2013                         GBP      1,709,959
      975,987  Term Loan, 8.35%, Maturing May 9, 2014                          GBP      1,718,403
               Regal Cinemas Corp.
   26,995,243  Term Loan, 6.02%, Maturing November 10, 2010                            27,310,197
               Riddell Bell Holdings, Inc.
      990,000  Term Loan, 6.16%, Maturing September 30, 2011                            1,006,293
               Six Flags Theme Parks, Inc.
    8,575,000  Revolving Loan, 6.55%, Maturing June 30, 2008(2)                         8,480,315
   11,882,420  Term Loan, 6.67%, Maturing June 30, 2009                                12,030,950
               Universal City Development Partners, Ltd.
    6,709,300  Term Loan, 6.24%, Maturing June 9, 2011                                  6,807,142
               WMG Acquisition Corp.
    2,850,000  Revolving Loan, 0.00%, Maturing February 28, 2010(2)                     2,776,080
   20,623,425  Term Loan, 6.41%, Maturing February 28, 2011                            20,864,637
               Yankees Holdings & YankeeNets, LLC
    1,290,143  Term Loan, 6.59%, Maturing June 25, 2007                                 1,296,594
- -------------------------------------------------------------------------------------------------
                                                                                  $   175,662,019
- -------------------------------------------------------------------------------------------------
Lodging and Casinos -- 4.5%
- -------------------------------------------------------------------------------------------------
               Alliance Gaming Corp.
$  11,663,118  Term Loan, 8.77%, Maturing September 5, 2009                       $    11,683,167
               Ameristar Casinos, Inc.
    3,625,000  Term Loan, 5.87%, Maturing November 10, 2012                             3,653,699
               Boyd Gaming Corp.
   16,994,763  Term Loan, 5.61%, Maturing June 30, 2011                                17,201,895
               CCM Merger, Inc.
    3,406,463  Term Loan, 6.05%, Maturing July 13, 2012                                 3,434,566
               Choctaw Resort Development Enterprise
    1,712,557  Term Loan, 5.92%, Maturing January 4, 2011                               1,732,893
               CNL Resort Hotel, L.P.
    5,050,000  Term Loan, 7.00%, Maturing August 18, 2006                               5,062,625
               Columbia Entertainment
    2,035,714  Term Loan, 6.66%, Maturing October 24, 2011                              2,054,799
               Globalcash Access, LLC
    3,043,288  Term Loan, 6.47%, Maturing March 10, 2010                                3,088,938
               Green Valley Ranch Gaming, LLC
      985,056  Term Loan, 6.02%, Maturing December 17, 2011                               997,369
               Herbst Gaming, Inc.
    1,358,175  Term Loan, 6.20%, Maturing January 31, 2011                              1,376,001
               Isle of Capri Casinos, Inc.
    8,684,375  Term Loan, 5.94%, Maturing February 4, 2012                              8,778,818
               Marina District Finance Co., Inc.
   10,009,363  Term Loan, 5.91%, Maturing October 20, 2011                             10,103,200
               MGM Mirage
    2,464,286  Term Loan, 5.13%, Maturing April 25, 2010                                2,468,906
    9,035,714  Revolving Loan, 5.70%, Maturing April 25, 2010(2)                        8,809,821
               Penn National Gaming, Inc.
   23,533,333  Term Loan, 6.04%, Maturing October 3, 2012                              23,866,118
               Pinnacle Entertainment, Inc.
    2,640,000  Term Loan, 7.22%, Maturing August 27, 2010                               2,658,150
      875,300  Term Loan, 7.22%, Maturing August 27, 2010                                 882,412
               Resorts International Holdings, LLC
    3,912,426  Term Loan, 6.53%, Maturing April 26, 2012                                3,938,835
               Trump Entertainment Resorts Holdings, L.P.
    2,562,500  Term Loan, 0.00%, Maturing May 20, 2012(2)                               2,588,125
    2,556,094  Term Loan, 6.14%, Maturing May 20, 2012                                  2,581,655
               Venetian Casino Resort, LLC
   13,053,847  Term Loan, 5.77%, Maturing June 15, 2011                                13,176,226
    2,691,514  Term Loan, 5.77%, Maturing June 15, 2011                                 2,716,747
               Wynn Las Vegas, LLC
    4,955,000  Term Loan, 6.36%, Maturing December 14, 2011                             5,015,907
- -------------------------------------------------------------------------------------------------
                                                                                  $   137,870,872
- -------------------------------------------------------------------------------------------------
Nonferrous Metals/Minerals -- 2.3%
- -------------------------------------------------------------------------------------------------
               Alpha Natural Resources, LLC
$   1,525,000  Term Loan, 6.32%, Maturing October 26, 2012                        $     1,537,708
               Carmeuse Lime, Inc.
    2,188,875  Term Loan, 6.00%, Maturing May 2, 2011                                   2,205,292
               Compass Minerals Group, Inc.
       63,883  Term Loan, 6.47%, Maturing November 28, 2009                                64,176
               Foundation Coal Corp.
    8,500,000  Revolving Loan, 0.00%, Maturing July 30, 2009(2)                         8,473,438
    5,156,596  Term Loan, 5.85%, Maturing July 30, 2011                                 5,248,626
               ICG, LLC
    3,044,253  Term Loan, 6.88%, Maturing November 5, 2010                              3,056,938
               International Mill Service, Inc.
    8,550,388  Term Loan, 6.97%, Maturing December 31, 2010                             8,635,891
               Murray Energy Corp.
    1,568,150  Term Loan, 7.22%, Maturing January 28, 2010                              1,576,971
               Novelis, Inc.
    3,927,177  Term Loan, 6.01%, Maturing January 9, 2012                               3,971,971
    6,820,688  Term Loan, 6.01%, Maturing January 9, 2012                               6,898,485
               Severstal North America, Inc.
   13,000,000  Revolving Loan, 0.00%, Maturing April 7, 2007(2)                        12,967,500
               Stillwater Mining Co.
    1,320,000  Revolving Loan, 4.08%, Maturing June 30, 2007(2)                         1,306,800
   10,188,712  Term Loan, 7.50%, Maturing June 30, 2007                                10,303,335
               Trout Coal Holdings, LLC
    5,325,744  Term Loan, 7.32%, Maturing March 23, 2011                                5,305,772
- -------------------------------------------------------------------------------------------------
                                                                                  $    71,552,903
- -------------------------------------------------------------------------------------------------
Oil and Gas -- 4.1%
- -------------------------------------------------------------------------------------------------
               Citgo Petroleum Corp.
$   6,575,000  Term Loan, 5.68%, Maturing November 15, 2012                       $     6,575,000
               Coffeyville Resources, LLC
      800,000  Term Loan, 3.87%, Maturing June 24, 2011                                   812,625
    1,197,000  Term Loan, 6.57%, Maturing July 8, 2012                                  1,215,890
               Columbia Natural Resources, LLC
   24,000,000  Revolving Loan, 0.00%, Maturing January 19, 2010(2)                     23,970,000
               Dresser, Inc.
    3,363,837  Term Loan, 6.72%, Maturing April 10, 2009                                3,396,426
               Dynegy Holdings, Inc.
    5,000,000  Revolving Loan, 0.00%, Maturing May 28, 2009(2)                          4,978,125
               El Paso Corp.
    7,168,875  Term Loan, 5.27%, Maturing November 23, 2009                             7,206,211
   11,756,955  Term Loan, 6.81%, Maturing November 23, 2009                            11,834,516
               Epco Holdings, Inc.
    2,333,334  Revolving Loan, 6.16%, Maturing August 18, 2008(2)                       2,292,501
    4,666,666  Term Loan, 6.40%, Maturing August 18, 2008                               4,711,387
    3,905,000  Term Loan, 6.46%, Maturing August 18, 2010                               3,964,184
               Key Energy Services, Inc.
    4,165,000  Term Loan, 7.18%, Maturing June 30, 2012                                 4,229,212
               LB Pacific, L.P.
    3,646,675  Term Loan, 6.95%, Maturing March 3, 2012                                 3,703,654
               Lyondell-Citgo Refining, L.P.
    5,628,750  Term Loan, 6.19%, Maturing May 21, 2007                                  5,713,181
               Sprague Energy Corp.
    1,977,273  Term Loan, 0.00%, Maturing October 5, 2010(2)                            1,972,330
   11,204,545  Revolving Loan, 5.79%, Maturing October 5, 2010(2)                      11,176,534
    1,318,182  Term Loan, 7.13%, Maturing October 5, 2010(2)                            1,314,886
               Targa Resources, Inc.
    5,700,000  Term Loan, 6.83%, Maturing October 31, 2007                              5,721,375
    1,225,740  Term Loan, 4.08%, Maturing October 31, 2012                              1,233,860
    7,647,258  Term Loan, 6.63%, Maturing October 31, 2012                              7,697,921
               Universal Compression, Inc.
    3,482,500  Term Loan, 5.59%, Maturing February 15, 2012                             3,523,855
               Williams Production RMT Co.
    9,353,167  Term Loan, 6.37%, Maturing May 30, 2008                                  9,452,544
- -------------------------------------------------------------------------------------------------
                                                                                  $   126,696,217
- -------------------------------------------------------------------------------------------------
Publishing -- 5.6%
- -------------------------------------------------------------------------------------------------
               American Media Operations, Inc.
$      76,877  Term Loan, 7.06%, Maturing April 1, 2006                           $        77,261
   16,547,425  Term Loan, 6.81%, Maturing April 1, 2008                                16,702,557
               CBD Media, LLC
    2,918,235  Term Loan, 6.62%, Maturing December 31, 2009                             2,962,009
               Dex Media East, LLC
    5,119,853  Term Loan, 5.92%, Maturing May 8, 2009                                   5,150,254
               Dex Media West, LLC
   14,698,447  Term Loan, 5.96%, Maturing March 9, 2010                                14,787,564
               Freedom Communications
    3,653,924  Term Loan, 5.38%, Maturing May 1, 2013                                   3,683,155
               Hanley-Wood, LLC
      482,119  Term Loan, 0.00%, Maturing August 1, 2012(2)                               484,128
    4,067,881  Term Loan, 6.27%, Maturing August 1, 2012                                4,084,832
               Herald Media, Inc.
    1,374,711  Term Loan, 6.78%, Maturing July 22, 2011                                 1,383,303
               Journal Register Co.
   13,468,114  Term Loan, 5.69%, Maturing August 12, 2012                              13,550,189
               Liberty Group Operating, Inc.
    4,878,423  Term Loan, 6.38%, Maturing February 28, 2012                             4,923,397
               Medianews Group, Inc.
    2,795,951  Term Loan, 5.47%, Maturing December 30, 2010                             2,804,107
               Merrill Communications, LLC
    6,228,069  Term Loan, 6.72%, Maturing July 30, 2009                                 6,305,920
               Morris Publishing Group, LLC
    3,850,000  Term Loan, 5.63%, Maturing September 30, 2010                            3,892,111
    6,550,500  Term Loan, 5.88%, Maturing March 31, 2011                                6,583,253
               Nebraska Book Co., Inc.
    4,087,750  Term Loan, 6.70%, Maturing March 4, 2011                                 4,126,073
               Newspaper Holdings, Inc.
    7,650,000  Term Loan, 5.63%, Maturing August 24, 2012                               7,702,594
               R.H. Donnelley Corp.
      632,997  Term Loan, 5.81%, Maturing December 31, 2009                               635,766
   21,460,242  Term Loan, 5.70%, Maturing June 30, 2011                                21,581,986
               Seat Pagine Gialle Spa
    6,883,333  Term Loan, 4.49%, Maturing May 25, 2012                         EUR      8,196,930
               Source Media, Inc.
    2,502,159  Term Loan, 6.27%, Maturing November 8, 2011                              2,538,127
               SP Newsprint Co.
    4,511,111  Term Loan, 4.19%, Maturing January 9, 2010                               4,578,778
    1,837,500  Term Loan, 6.46%, Maturing January 9, 2010                               1,865,062
               Springer Science & Business Media
      972,973  Term Loan, 7.12%, Maturing September 15, 2011                              981,335
    1,054,054  Term Loan, 7.62%, Maturing May 5, 2012                                   1,070,195
      972,973  Term Loan, 7.62%, Maturing May 5, 2012                                     984,983
               Sun Media Corp.
    5,224,670  Term Loan, 6.24%, Maturing February 7, 2009                              5,273,651
               World Directories ACQI Corp.
    2,000,000  Term Loan, 5.20%, Maturing November 29, 2012                    EUR      2,373,846
               Xerox Corp.
    8,250,000  Term Loan, 5.97%, Maturing September 30, 2008                            8,332,500
               Xsys US, Inc.
    3,795,776  Term Loan, 6.77%, Maturing December 31, 2012                             3,824,244
    3,877,093  Term Loan, 7.27%, Maturing December 31, 2013                             3,925,556
               YBR Acquisition BV
    2,500,000  Term Loan, 4.68%, Maturing July 29, 2013                        EUR      2,983,917
    2,500,000  Term Loan, 5.18%, Maturing July 29, 2014                        EUR      2,997,112
- -------------------------------------------------------------------------------------------------
                                                                                  $   171,346,695
- -------------------------------------------------------------------------------------------------
Radio and Television -- 4.8%
- -------------------------------------------------------------------------------------------------
               Adams Outdoor Advertising, L.P.
$   4,079,952  Term Loan, 6.20%, Maturing November 18, 2012                       $     4,140,302
               ALM Media Holdings, Inc.
    4,223,775  Term Loan, 6.52%, Maturing March 5, 2010                                 4,227,293
               Block Communications, Inc.
    5,267,213  Term Loan, 6.27%, Maturing November 30, 2009                             5,316,593
               DirecTV Holdings, LLC
   12,783,333  Term Loan, 5.51%, Maturing April 13, 2013                               12,916,497
               Emmis Operating Co.
   19,131,750  Term Loan, 5.89%, Maturing November 10, 2011                            19,264,486
               Entravision Communications Corp.
    4,525,000  Term Loan, 5.55%, Maturing March 29, 2013                                4,562,897
               Gray Television, Inc.
    2,865,544  Term Loan, 5.71%, Maturing November 22, 2015                             2,876,290
               NEP Supershooters, L.P.
    1,741,838  Term Loan, 8.02%, Maturing February 3, 2011                              1,758,167
    2,920,500  Term Loan, 8.13%, Maturing February 3, 2011                              2,957,006
               Nexstar Broadcasting, Inc.
    6,657,463  Term Loan, 5.77%, Maturing October 1, 2012                               6,704,618
    6,776,966  Term Loan, 5.77%, Maturing October 1, 2012                               6,824,967
               NextMedia Operating, Inc.
      430,769  Term Loan, 0.00%, Maturing November 14, 2012(2)                            434,359
      969,231  Term Loan, 6.12%, Maturing November 14, 2012                               977,307
               PanAmSat Corp.
   16,462,103  Term Loan, 5.86%, Maturing August 22, 2011                              16,677,427
               Patriot Media and Communications CNJ, Inc.
      500,000  Term Loan, 6.69%, Maturing March 31, 2013                                  507,657
               Rainbow National Services, LLC
    5,000,000  Revolving Loan, 0.00%, Maturing March 31, 2010(2)                        4,987,500
    8,989,583  Term Loan, 7.19%, Maturing March 31, 2012                                9,081,726
               Raycom TV Broadcasting, Inc.
    7,525,000  Term Loan, 6.06%, Maturing April 6, 2012                                 7,553,219
               Spanish Broadcasting System
    6,318,250  Term Loan, 6.03%, Maturing June 10, 2012                                 6,415,658
               Susquehanna Media Co.
   16,989,625  Term Loan, 6.14%, Maturing March 31, 2012                               17,026,798
               TDF SA
    2,500,000  Term Loan, 4.42%, Maturing March 11, 2013                       EUR      2,985,455
    2,500,000  Term Loan, 5.17%, Maturing March 11, 2014                       EUR      2,995,712
               Telewest Global Finance, LLC
      985,000  Term Loan, 5.90%, Maturing December 22, 2012                               985,398
      760,000  Term Loan, 6.90%, Maturing December 22, 2013                               763,008
               Young Broadcasting, Inc.
    3,625,913  Term Loan, 6.42%, Maturing November 3, 2012                              3,655,373
- -------------------------------------------------------------------------------------------------
                                                                                  $   146,595,713
- -------------------------------------------------------------------------------------------------
Rail Industries -- 0.6%
- -------------------------------------------------------------------------------------------------
               Kansas City Southern Industries, Inc.
$   7,297,977  Term Loan, 5.76%, Maturing March 30, 2008                          $     7,347,391
               Railamerica, Inc.
    8,967,313  Term Loan, 6.69%, Maturing September 29, 2011                            9,111,167
    1,060,034  Term Loan, 6.69%, Maturing September 29, 2011                            1,077,039
- -------------------------------------------------------------------------------------------------
                                                                                  $    17,535,597
- -------------------------------------------------------------------------------------------------
Retailers (Except Food and Drug) -- 3.3%
- -------------------------------------------------------------------------------------------------
               Advance Stores Company, Inc.
$   5,586,556  Term Loan, 5.60%, Maturing September 30, 2010                      $     5,654,645
    3,312,545  Term Loan, 5.66%, Maturing September 30, 2010                            3,352,918
               Alimentation Couche-Tard, Inc.
    2,496,352  Term Loan, 5.88%, Maturing December 17, 2010                             2,527,556
               American Achievement Corp.
    1,942,290  Term Loan, 6.53%, Maturing March 25, 2011                                1,971,424
               Amscan Holdings, Inc.
    3,447,588  Term Loan, 6.77%, Maturing April 30, 2012                                3,469,135
               Coinmach Laundry Corp.
    7,354,996  Term Loan, 7.15%, Maturing December 15, 2012                             7,460,724
               FTD, Inc.
    3,761,538  Term Loan, 6.47%, Maturing February 28, 2011                             3,815,610
               Harbor Freight Tools USA, Inc.
    6,825,613  Term Loan, 6.62%, Maturing July 15, 2010                                 6,899,842
               Home Interiors & Gifts, Inc.
    2,910,587  Term Loan, 9.22%, Maturing March 31, 2011                                2,681,378
               Josten's Corp.
   10,165,000  Term Loan, 5.94%, Maturing October 4, 2010                              10,319,061
               Mapco Express, Inc.
    2,159,588  Term Loan, 6.72%, Maturing April 28, 2011                                2,188,608
               Movie Gallery, Inc.
    3,775,538  Term Loan, 7.83%, Maturing April 27, 2011                                3,621,144
               Musicland Group, Inc.
    7,000,000  Revolving Loan, 5.82%, Maturing August 11, 2008(2)                       7,017,500
               Neiman Marcus Group, Inc.
    3,275,000  Term Loan, 6.48%, Maturing April 6, 2013                                 3,293,609
               Oriental Trading Co., Inc.
    7,523,510  Term Loan, 6.31%, Maturing August 4, 2010                                7,570,532
               Rent-A-Center, Inc.
    7,211,474  Term Loan, 5.46%, Maturing June 30, 2010                                 7,296,209
               Savers, Inc.
    2,883,008  Term Loan, 7.40%, Maturing August 4, 2009                                2,908,235
               School Specialty, Inc.
    8,200,000  Term Loan, 6.32%, Maturing September 29, 2012                            8,210,250
               Stewert Enterprises, Inc.
    1,093,778  Term Loan, 5.64%, Maturing November 19, 2011                             1,108,134
               Travelcenters of America, Inc.
   10,870,000  Term Loan, 5.71%, Maturing December 1, 2011                             11,001,799
- -------------------------------------------------------------------------------------------------
                                                                                  $   102,368,313
- -------------------------------------------------------------------------------------------------
Surface Transport -- 0.4%
- -------------------------------------------------------------------------------------------------
               Horizon Lines, LLC
$   1,412,125  Term Loan, 6.27%, Maturing July 7, 2011                            $     1,431,248
               Sirva Worldwide, Inc.
    8,811,765  Term Loan, 8.09%, Maturing December 1, 2010                              8,444,605
               Transport Industries, L.P.
      160,714  Term Loan, 0.00%, Maturing September 30, 2011(2)                           161,719
      839,286  Term Loan, 6.56%, Maturing September 30, 2011                              844,531
- -------------------------------------------------------------------------------------------------
                                                                                  $    10,882,103
- -------------------------------------------------------------------------------------------------
Telecommunications -- 3.5%
- -------------------------------------------------------------------------------------------------
               AAT Communications Corp.
 $  1,400,000  Term Loan, 6.16%, Maturing July 29, 2012                           $     1,418,813
               Alaska Communications Systems Holdings, Inc.
    6,600,000  Term Loan, 6.02%, Maturing February 11, 2012                             6,687,450
               Cellular South, Inc.
    1,975,000  Term Loan, 5.97%, Maturing May 4, 2011                                   1,998,453
               Centennial Cellular Operating Co., LLC
   10,905,750  Term Loan, 6.40%, Maturing February 9, 2011                             10,966,244
               Cincinnati Bell, Inc.
    2,225,000  Term Loan, 5.48%, Maturing August 31, 2012                               2,240,297
               Consolidated Communications, Inc.
    9,887,497  Term Loan, 5.92%, Maturing October 14, 2010                              9,986,372
               D&E Communications, Inc.
    3,315,404  Term Loan, 6.27%, Maturing December 31, 2011                             3,340,269
               Fairpoint Communications, Inc.
    8,075,000  Term Loan, 5.81%, Maturing February 8, 2012                              8,112,347
               Hawaiian Telcom Communications, Inc.
    2,670,000  Term Loan, 6.28%, Maturing October 31, 2012                              2,700,371
               Intelsat, Ltd.
    2,989,975  Term Loan, 5.81%, Maturing July 28, 2011                                 3,018,942
               Iowa Telecommunications Services
    3,234,000  Term Loan, 5.71%, Maturing November 23, 2011                             3,269,373
               IPC Acquisition Corp.
    1,630,000  Term Loan, 6.85%, Maturing August 5, 2011                                1,642,225
               Madison River Capital, LLC
    1,855,000  Term Loan, 6.59%, Maturing July 29, 2012                                 1,881,955
               Nextel Partners Operation Corp.
   12,530,000  Term Loan, 5.37%, Maturing May 31, 2012                                 12,604,403
               NTelos, Inc.
    5,389,275  Term Loan, 6.53%, Maturing February 18, 2011                             5,438,452
               Qwest Corp.
    8,900,000  Term Loan, 9.02%, Maturing June 30, 2007                                 9,141,039
               Stratos Global Corp.
    2,542,000  Term Loan, 6.27%, Maturing December 3, 2010                              2,542,000
               Syniverse Holdings, Inc.
    2,131,588  Term Loan, 5.78%, Maturing February 15, 2012                             2,156,901
               Triton PCS, Inc.
    5,528,225  Term Loan, 7.47%, Maturing November 18, 2009                             5,563,639
               Valor Telecom Enterprise, LLC
    8,598,500  Term Loan, 5.81%, Maturing February 14, 2012                             8,701,949
               Westcom Corp.
    3,021,406  Term Loan, 6.99%, Maturing December 17, 2010                             3,038,402
               Winstar Communications, Inc.
    3,852,804  DIP Loan, 0.00%, Maturing December 31, 2005(3)(4)                        1,430,931
- -------------------------------------------------------------------------------------------------
                                                                                  $   107,880,827
- -------------------------------------------------------------------------------------------------
Utilities -- 2.3%
- -------------------------------------------------------------------------------------------------
               Allegheny Energy Supply Co., LLC
$   9,035,701  Term Loan, 5.79%, Maturing March 8, 2011                           $     9,144,129
               Cellnet Technology, Inc.
    2,084,775  Term Loan, 7.17%, Maturing April 26, 2012                                2,092,593
               Cogentrix Delaware Holdings, Inc.
    5,145,739  Term Loan, 5.78%, Maturing April 14, 2012                                5,208,455
               Covanta Energy Corp.
    3,676,423  Term Loan, 3.86%, Maturing June 24, 2012                                 3,729,271
    2,966,143  Term Loan, 6.96%, Maturing June 24, 2012                                 3,008,782
               Energy Transfer Company, L.P.
    5,630,000  Term Loan, 6.81%, Maturing June 16, 2012                                 5,659,912
               KGen, LLC
    3,218,825  Term Loan, 6.65%, Maturing August 5, 2011                                3,214,801
               La Paloma Generating Co., LLC
    1,080,000  Term Loan, 5.77%, Maturing August 16, 2012                               1,089,450
       86,015  Term Loan, 5.77%, Maturing August 16, 2012                                  86,767
      177,049  Term Loan, 5.91%, Maturing August 16, 2012                                 178,598
               NRG Energy, Inc.
    4,644,228  Term Loan, 3.92%, Maturing December 24, 2011                             4,674,220
    5,873,084  Term Loan, 5.90%, Maturing December 24, 2011                             5,911,012
               Pike Electric, Inc.
    3,859,077  Term Loan, 6.38%, Maturing July 1, 2012                                  3,907,316
    2,360,959  Term Loan, 6.44%, Maturing December 10, 2012                             2,390,471
               Plains Resources, Inc.
    4,274,377  Term Loan, 6.40%, Maturing August 12, 2011                               4,319,792
               Reliant Energy, Inc.
    3,274,528  Term Loan, 6.12%, Maturing April 30, 2010                                3,279,647
               Texas Genco, LLC
    3,895,483  Term Loan, 5.89%, Maturing December 14, 2011                             3,906,133
    9,407,572  Term Loan, 5.90%, Maturing December 14, 2011                             9,433,292
- -------------------------------------------------------------------------------------------------
                                                                                  $    71,234,641
- -------------------------------------------------------------------------------------------------
Total Senior Floating Rate Interests
  (identified cost $3,000,646,858)                                                $ 3,013,802,586
- -------------------------------------------------------------------------------------------------
Corporate Bonds & Notes -- 1.1%
Principal
Amount
(000's omitted)        Security                                                      Value
- -------------------------------------------------------------------------------------------------
Automotive -- 0.1%
- -------------------------------------------------------------------------------------------------
               Key Plastics, LLC, Jr. Sub. Notes
$       1,061  4.00%, 4/26/07(3)                                                  $     1,069,938
               Key Plastics, LLC, Sr. Sub. Notes
        1,691  7.00%, 4/26/07(3)                                                        1,692,827
- -------------------------------------------------------------------------------------------------
                                                                                  $     2,762,765
- -------------------------------------------------------------------------------------------------
Building and Development -- 0.2%
- -------------------------------------------------------------------------------------------------
               Assemblies of God Financial Real Estate, Series 2004-1A,
               Class A, Variable Rate
$       7,111  6.49%, 6/15/29(5)                                                  $     7,111,358
- -------------------------------------------------------------------------------------------------
                                                                                  $     7,111,358
- -------------------------------------------------------------------------------------------------
Financial Intermediaries -- 0.0%
- -------------------------------------------------------------------------------------------------
               Carlyle High Yield Partners, Series 2004-6A, Class C,
               Variable Rate

$       1,000  6.782%, 8/11/16(5)                                                 $     1,000,000
- -------------------------------------------------------------------------------------------------
                                                                                  $     1,000,000
- -------------------------------------------------------------------------------------------------
Radio and Television -- 0.4%
- -------------------------------------------------------------------------------------------------
               Paxson Communications Corp., Variable Rate
$      10,450  6.90%, 1/15/10(5)                                                  $    10,528,375
- -------------------------------------------------------------------------------------------------
                                                                                  $    10,528,375
- -------------------------------------------------------------------------------------------------
Telecommunications -- 0.4%
- -------------------------------------------------------------------------------------------------
               Qwest Corp., Sr. Notes, Variable Rate
$       3,150  7.12%, 6/15/13(5)                                                  $     3,409,875
               Rogers Wireless, Inc., Variable Rate
        4,150  6.995%, 12/15/10(4)                                                      4,305,625
               Rural Cellular Corp., Variable Rate
        4,500  8.37%, 3/15/10(4)                                                        4,646,250
- -------------------------------------------------------------------------------------------------
                                                                                  $    12,361,750
- -------------------------------------------------------------------------------------------------
Total Corporate Bonds & Notes
  (identified cost $33,206,212)                                                   $    33,764,248
- -------------------------------------------------------------------------------------------------
Common Stocks -- 0.5%
Shares               Security                                                        Value
- -------------------------------------------------------------------------------------------------
       31,622  Citation Corp.(6)(7)                                               $      574,467
       33,278  Environmental Systems Products Holdings, Inc.(3)(6)(7)                   1,068,889
      133,410  Hayes Lemmerz International(3)(7)                                          405,566
            1  Key Plastics, LLC, Class A(3)(6)                                             1,159
           52  Knowledge Universe, Inc.(3)(6)(7)                                           86,531
      441,740  Maxim Crane Works, L.P.(7)                                              13,914,823
       12,592  RoTech Medical Corp.(3)(6)(7)                                               28,836
      297,015  Safelite Glass Corp.(3)(6)(7)                                              579,179
       20,048  Safelite Realty Corp.(3)(6)                                                150,160
- -------------------------------------------------------------------------------------------------
Total Common Stocks
  (identified cost $9,414,847)                                                    $    16,809,610
- -------------------------------------------------------------------------------------------------
Preferred Stocks -- 0.1%
Shares               Security                                                        Value
- -------------------------------------------------------------------------------------------------
        2,496  Citation Corp. (PIK)(6)(7)                                         $     2,279,680
          445  Hayes Lemmerz International(3)(6)(7)                                         5,844
          217  Key Plastics, LLC, Series A(3)(6)(7)                                       209,622
- -------------------------------------------------------------------------------------------------
Total Preferred Stocks
  (identified cost $2,236,050)                                                    $     2,495,146
- -------------------------------------------------------------------------------------------------
Warrants -- 0.0%
                     Security                                                        Value
Shares/Rights
- -------------------------------------------------------------------------------------------------
          130  Gentek, Inc., Class B(6)(7)                                        $           806
           63  Gentek, Inc., Class C(6)(7)                                                    398
- -------------------------------------------------------------------------------------------------
Total Warrants
  (identified cost $0)                                                            $         1,204
- -------------------------------------------------------------------------------------------------

Commercial Paper -- 3.6%

Principal            Maturity
Amount               Date      Borrower                            Rate             Amount
- -------------------------------------------------------------------------------------------------
$  25,000,000      12/14/05    Abbey National, LLC                 4.07%          $    24,963,257
   25,000,000      12/07/05    Barclays U.S. Funding, LLC          4.01%               24,983,292
   60,215,000      12/01/05    General Electric Co.                4.03%               60,215,000
- -------------------------------------------------------------------------------------------------
Total Commercial Paper
  (at amortized cost $110,161,549)                                                $   110,161,549
- -------------------------------------------------------------------------------------------------

Short-Term Investments -- 0.1%

Principal          Maturity
Amount             Date        Borrower                            Rate           Amount
- -------------------------------------------------------------------------------------------------
$   2,000,000      12/01/05    Investors Bank and Trust
                               Company Time Deposit                4.04%          $     2,000,000
- -------------------------------------------------------------------------------------------------
Total Short-Term Investments
  (at amortized cost $2,000,000)                                                  $     2,000,000
- -------------------------------------------------------------------------------------------------
Total Investments -- 104.1%
  (identified cost, $3,157,665,516)                                               $ 3,179,034,343
- -------------------------------------------------------------------------------------------------
Less Unfunded Loan
Commitments -- (5.2)%                                                             $  (159,484,227)
- -------------------------------------------------------------------------------------------------
Net Investments -- 98.9%
  (identified cost, $2,998,181,289)                                               $ 3,019,550,116
- -------------------------------------------------------------------------------------------------
Other Assets, Less Liabilities -- 1.1%                                            $    34,840,035
- -------------------------------------------------------------------------------------------------
Net Assets -- 100.0%                                                              $ 3,054,390,151
- -------------------------------------------------------------------------------------------------

EUR = Euro
GBP = British Pound
PIK = Payment In Kind
(1) Senior floating-rate interests often require prepayments from excess cash flows or permit
    the borrower to repay at its election. The degree to which borrowers repay, whether as a
    contractual requirement or at their election, cannot be predicted with accuracy. As a
    result, the actual remaining maturity may be substantially less than the stated maturities
    shown. However, it is anticipated that the senior floating-rate interests will have an
    expected average life of approximately two to three years. The stated interest rate
    represents the weighted average interest rate of all contracts within the senior loan
    facility. Senior Loans typically have rates of interest which are redetermined either daily,
    monthly, quarterly or semi-annually by reference to a base lending rate, plus a premium.
    These base lending rates are primarily the London-Interbank Offered Rate ("LIBOR"), and
    secondarily the prime rate offered by one or more major United States banks (the "Prime
    Rate") and the certificate of deposit ("CD") rate or other base lending rates used by
    commercial lenders.
(2) Unfunded loan commitments. See Note 1E for description.
(3) Security valued at fair value using methods determined in good faith by or at the direction
    of the Trustees.
(4) Defaulted security. Currently the issuer is in default with respect to interest payments.
(5) Security exempt from registration under Rule 144A of the Securities Act of 1933. These
    securities may be sold in transactions exempt from registration, normally to qualified
    institutional buyers. At November 30, 2005, the aggregate value of the securities is
    22,049,608 or 0.7% of the Portfolio's net assets.
(6) Restricted security
(7) Non-income producing security.

                                   See notes to financial statements



Senior Debt Portfolio as of November 30, 2005

FINANCIAL STATEMENTS

Statement of Assets and Liabilities
(Expressed in United States Dollars)

As of November 30, 2005

Assets
- -------------------------------------------------------------------------------

Investments, at value
  (identified cost, $2,998,181,289)                             $ 3,019,550,116
Cash                                                                  1,332,735
Receivable for investments sold                                         245,867
Receivable for open swap contracts                                       37,492
Interest receivable                                                  20,430,945
Cash collateral segregated for open swaps                            13,600,000
Receivable for open forward foreign currency contracts                  226,167
Prepaid expenses                                                        390,290
- -------------------------------------------------------------------------------
Total assets                                                    $ 3,055,813,612
- -------------------------------------------------------------------------------
Liabilities
- -------------------------------------------------------------------------------
Payable to affiliate for investment advisory fees               $     1,144,423
Payable to affiliate for Trustees' fees                                   5,575
Accrued expenses                                                        273,463
- -------------------------------------------------------------------------------
Total liabilities                                               $     1,423,461
- -------------------------------------------------------------------------------
Net assets applicable to investors' interest in Portfolio       $ 3,054,390,151
- -------------------------------------------------------------------------------
Sources of Net Assets
- -------------------------------------------------------------------------------
Net proceeds from capital contributions and withdrawals         $ 3,032,836,534
Net unrealized appreciation (computed on the basis of
identified cost)                                                     21,553,617
- -------------------------------------------------------------------------------
Total                                                           $ 3,054,390,151
- -------------------------------------------------------------------------------

                       See notes to financial statements

Senior Debt Portfolio as of November 30, 2005

FINANCIAL STATEMENTS

Statement of Operations
(Expressed in United States Dollars)

For the year ended
November 30, 2005

Investment Income
- -------------------------------------------------------------------------------
Interest                                                        $   179,481,164
Dividends                                                                45,108
- -------------------------------------------------------------------------------
Total investment income                                         $   179,526,272
- -------------------------------------------------------------------------------
Expenses
- -------------------------------------------------------------------------------
Investment adviser fee                                          $    14,552,021
Trustees' fees and expenses                                              30,353
Custodian fee                                                           976,846
Legal and accounting services                                           632,802
Interest expense                                                        131,695
Miscellaneous                                                           239,920
- -------------------------------------------------------------------------------
Total expenses                                                  $    16,563,637
- -------------------------------------------------------------------------------
Deduct --
  Reduction of custodian fee                                    $        29,105
- -------------------------------------------------------------------------------
Total expense reductions                                        $        29,105
- -------------------------------------------------------------------------------
Net expenses                                                    $    16,534,532
- -------------------------------------------------------------------------------
Net investment income                                           $   162,991,740
- -------------------------------------------------------------------------------
Realized and Unrealized Gain (Loss)
- -------------------------------------------------------------------------------
Net realized gain (loss) --
  Investment transactions (identified cost basis)               $    (1,756,872)
  Swap contracts                                                        236,874
  Foreign currency and forward foreign currency exchange
    contract transactions                                             3,120,759
- -------------------------------------------------------------------------------
Net realized gain                                               $     1,600,761
- -------------------------------------------------------------------------------
Change in unrealized appreciation (depreciation) --
  Investments (identified cost basis)                           $       152,445
  Swap contracts                                                       (152,757)
  Foreign currency and forward foreign currency exchange
    contracts                                                           211,652
- -------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation)            $       211,340
- -------------------------------------------------------------------------------
Net realized and unrealized gain                                $     1,812,101
- -------------------------------------------------------------------------------
Net increase in net assets from operations                      $   164,803,841
- -------------------------------------------------------------------------------

                       See notes to financial statements

Senior Debt Portfolio as of November 30, 2005

FINANCIAL STATEMENTS (CONT'D)


Statements of Changes in Net Assets
(Expressed in United States Dollars)


                                                     Year Ended             Year Ended
Increase (Decrease) in Net Assets                    November 30, 2005      November 30, 2004
- ----------------------------------------------------------------------------------------------
                                                                          
From operations --
  Net investment income                               $  162,991,740            $  128,124,695
  Net realized gain from investment
    transactions, swap contracts and foreign
    currency and forward foreign currency
    exchange contract transactions                         1,600,761                13,249,971
  Net change in unrealized appreciation
    (depreciation) from investments, swap
    contracts and foreign currency and forward
    foreign currency exchange contracts                      211,340                58,717,405
- ----------------------------------------------------------------------------------------------
Net increase in net assets from operations            $  164,803,841            $  200,092,071
- ----------------------------------------------------------------------------------------------
Capital transactions --
  Contributions                                       $  409,703,712            $  559,604,148
  Withdrawals                                           (860,269,748)             (803,848,681)
- ----------------------------------------------------------------------------------------------
Net decrease in net assets from capital
  transactions                                        $ (450,566,036)           $ (244,244,533)
- ----------------------------------------------------------------------------------------------
Net decrease in net assets                            $ (285,762,195)           $  (44,152,462)
- ----------------------------------------------------------------------------------------------
Net Assets
              --------------------------------------------------------------------------------
At beginning of year                                  $3,340,152,346            $3,384,304,808
- ----------------------------------------------------------------------------------------------
At end of year                                        $3,054,390,151            $3,340,152,346
- ----------------------------------------------------------------------------------------------

                               See notes to financial statements



Senior Debt Portfolio as of November 30, 2005

FINANCIAL STATEMENTS (CONT'D)

Supplementary Data
(Expressed in United States Dollars)


                                                               Year Ended                   Period Ended             Year Ended
                                                               November 30,                   November 30,          December 31,
                                                    ----------------------------------      --------------      -------------------
                                                    2005           2004           2003           2002(1)        2001           2000
- -----------------------------------------------------------------------------------------------------------------------------------
Ratios/Supplemental Data
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Ratios (As a percentage of average daily net assets):
  Expenses                                          0.50%          0.51%          0.50%          0.47%(2)       0.47%          0.44%
  Expenses after custodian fee reduction            0.50%          0.51%          0.50%          0.47%(2)       0.47%          0.44%
  Interest expense                                  0.00%(4)       0.00%(4)       0.01%          0.01%(2)       0.01%          0.01%
  Net investment income                             5.00%          3.82%          4.14%          4.77%(2)       7.04%          8.62%
Portfolio turnover                                    65%            87%            47%            42%            33%            47%
- -----------------------------------------------------------------------------------------------------------------------------------
Total Return(3)                                     5.27%          6.15%          8.19%          0.85%          3.35%             --
- -----------------------------------------------------------------------------------------------------------------------------------

Net assets, end of period (000's omitted)     $3,054,390     $3,340,152     $3,384,305     $4,084,930     $5,730,074     $8,021,787
- -----------------------------------------------------------------------------------------------------------------------------------

(1) For the eleven-month period ended November 30, 2002.
(2) Annualized.
(3) Total return is required to be disclosed for fiscal years beginning after December 15, 2000.
(4) Rounds to less than 0.01%.

                                                See notes to financial statements


Senior Debt Portfolio as of November 30, 2005

NOTES TO FINANCIAL STATEMENTS

(Expressed in United States Dollars)

1 Significant Accounting Policies
  -----------------------------------------------------------------------------
  Senior Debt Portfolio (the Portfolio) is registered under the Investment
  Company Act of 1940 as a closed-end investment company which was organized
  as a trust under the laws of the State of New York on May 1, 1992. The
  Declaration of Trust permits the Trustees to issue interests in the
  Portfolio. At November 30, 2005, the Eaton Vance Prime Rate Reserves, Eaton
  Vance Advisers Senior Floating-Rate Fund, EV Classic Senior Floating-Rate
  Fund, Eaton Vance Medallion Senior Floating-Rate Fund, and Eaton Vance
  Institutional Senior Floating-Rate Fund (collectively, the Funds) held
  approximate 46.9%, 2.8%, 40.2%, 8.1% and 2.0% interests in the Portfolio,
  respectively. The following is a summary of significant accounting policies
  followed by the Portfolio in the preparation of its financial statements.
  The policies are in conformity with accounting principles generally accepted
  in the United States of America.

  A Investment Valuation -- Certain Senior Loans are deemed to be liquid
  because reliable market quotations are readily available for them. Liquid
  Senior Loans are valued on the basis of prices furnished by a pricing
  service. Other Senior Loans are valued at fair value by the Portfolio's
  investment adviser, Boston Management and Research (BMR), under procedures
  approved by the Trustees. In connection with determining the fair value of a
  Senior Loan, the investment adviser makes an assessment of the likelihood
  that the borrower will make a full repayment of the Senior Loan. The primary
  factors considered by the investment adviser when making this assessment are
  (i) the creditworthiness of the borrower, (ii) the value of the collateral
  backing the Senior Loan, and (iii) the priority of the Senior Loan versus
  other creditors of the borrower. If, based on its assessment, the investment
  adviser believes there is a reasonable likelihood that the borrower will
  make a full repayment of the Senior Loan, the investment adviser will
  determine the fair value of the Senior Loan using a matrix pricing approach
  that considers the yield on the Senior Loan relative to yields on other loan
  interests issued by companies of comparable credit quality. If, based on its
  assessment, the investment adviser believes there is not a reasonable
  likelihood that the borrower will make a full repayment of the Senior Loan,
  the investment adviser will determine the fair value of the Senior Loan
  using analyses that include, but are not limited to (i) a comparison of the
  value of the borrower's outstanding equity and debt to that of comparable
  public companies; (ii) a discounted cash flow analysis; or (iii) when the
  investment adviser believes it is likely that a borrower will be liquidated
  or sold, an analysis of the terms of such liquidation or sale. In certain
  cases, the investment adviser will use a combination of analytical methods
  to determine fair value, such as when only a portion of a borrower's assets
  are likely to be sold. In conducting its assessment and analyses for
  purposes of determining fair value of a Senior Loan, the investment adviser
  will use its discretion and judgment in considering and appraising such
  factors, data and information and the relative weight to be given thereto as
  it deems relevant, including without limitation, some or all of the
  following: (i) the fundamental characteristics of and fundamental analytical
  data relating to the Senior Loan, including the cost, size, current interest
  rate, maturity and base lending rate of the Senior Loan, the terms and
  conditions of the Senior Loan and any related agreements, and the position
  of the Senior Loan in the borrower's debt structure; (ii) the nature,
  adequacy and value of the collateral securing the Senior Loan, including the
  Portfolio's rights, remedies and interests with respect to the collateral;
  (iii) the creditworthiness of the borrower, based on an evaluation of, among
  other things, its financial condition, financial statements and information
  about the borrower's business, cash flows, capital structure and future
  prospects; (iv) information relating to the market for the Senior Loan,
  including price quotations for and trading in the Senior Loan and interests
  in similar Senior Loans and the market environment and investor attitudes
  towards the Senior Loan and interests in similar Senior Loans; (v) the
  experience, reputation, stability and financial condition of the agent and
  any intermediate participants in the Senior Loan; and (vi) general economic
  and market conditions affecting the fair value of the Senior Loan.

  Debt obligations (other than short-term obligations maturing in sixty days
  or less), including listed securities and securities for which price
  quotations are available and forward contracts, will normally be valued on
  the basis of market valuations furnished by dealers or pricing services.
  Financial futures contracts listed on commodity exchanges and options
  thereon are valued at closing settlement prices. Over-the-counter options
  are valued at the mean between the bid and asked prices provided by dealers.
  Marketable securities listed on the NASDAQ National Market System are valued
  at the NASDAQ official closing price. The value of interest rate swaps will
  be based upon a dealer quotation. Short-term obligations and money market
  securities maturing in sixty days or less are valued at amortized cost which
  approximates value. Investments for which reliable market quotations are
  unavailable, and investments for which the price of the security is not
  believed to represent its fair market value, are valued at fair value using
  methods determined in good faith by or at the direction of the Trustees of
  the Portfolio. Occasionally, events affecting the value of foreign
  securities may occur between the time trading is completed abroad and the
  close of the Exchange which will not be reflected in the computation of the
  Portfolio's net asset value (unless the Portfolio deems that such event
  would materially affect its net asset value in which case an adjustment
  would be made and reflected in such computation). The Portfolio may rely on
  an independent fair valuation service in making any such adjustments to the
  value of foreign equity securities.

  B Income -- Interest income from Senior Loans is recorded on the accrual
  basis at the then-current interest rate, while all other interest income is
  determined on the basis of interest accrued, adjusted for amortization of
  premium or discount. Dividend income is recorded on the basis of ex-dividend
  date for dividends received in cash and for securities.

  C Federal Taxes -- The Portfolio is treated as a partnership for federal tax
  purposes. No provision is made by the Portfolio for federal or state taxes
  on any taxable income of the Portfolio because each investor in the
  Portfolio is ultimately responsible for the payment of any taxes. Since at
  least one of the Portfolio's investors is a regulated investment company
  that invests all or substantially all of its assets in the Portfolio, the
  Portfolio normally must satisfy the applicable source of income and
  diversification requirements (under the Internal Revenue Code) in order for
  its investors to satisfy them. The Portfolio will allocate at least annually
  among its investors each investor's distributive share of the Portfolio's
  net investment income, net realized capital gains, and any other items of
  income, gain, loss, deduction or credit. Withholding taxes on foreign
  dividends and capital gains have been provided for in accordance with the
  Portfolio's understanding of the applicable countries' tax rules and rates.

  D Interest Rate Swaps -- The Portfolio may use interest rate swaps for risk
  management purposes and not as a speculative investment. Pursuant to these
  agreements the Portfolio receives quarterly payments at a rate equal to a
  predetermined three-month London Interbank Offering Rate (LIBOR). In
  exchange, the Portfolio makes semi-annual payments at a predetermined fixed
  rate of interest. During the term of the outstanding swap agreement, changes
  in the underlying value of the swap are recorded as unrealized gains and
  losses. The value of the swap is determined by changes in the relationship
  between two rates of interest. The Portfolio is exposed to credit loss in
  the event of non-performance by the swap counterparty. The Portfolio does
  not anticipate non-performance by the counterparty. Risk may also arise from
  the unanticipated movements in value of interest rates.

  E Unfunded Loan Commitments -- The Portfolio may enter into certain credit
  agreements all or a portion of which may be unfunded. The Portfolio is
  obligated to fund these loan commitments at the borrower's discretion. These
  commitments are disclosed in the accompanying Portfolio of Investments.

  F Credit Default Swaps -- The Portfolio may enter into credit default swap
  contracts for risk management purposes, including diversification. When the
  Portfolio is a buyer of a credit default swap contract, the Portfolio is
  entitled to receive the par (or other agreed-upon) value of a referenced
  debt obligation from the counterparty to the contract in the event of a
  default by a third party, such as a U.S. or foreign corporate issuer, on the
  debt obligation. In return, the Portfolio would pay the counterparty a
  periodic stream of payments over the term of the contract provided that no
  event of default has occurred. If no default occurs, the Portfolio would
  have spent the stream of payments and received no benefit from the contract.
  When the Portfolio is the seller of a credit default swap contract, it
  receives the stream of payments, but is obligated to pay upon default of the
  referenced debt obligations. As the seller, the Portfolio would effectively
  add leverage to its portfolio because, in addition to its total net assets,
  the Portfolio would be subject to investment exposure on the notional amount
  of the swap. The Portfolio will segregate assets in the form of cash and
  cash equivalents in an amount equal to the aggregate market value of the
  credit default swap of which it is the seller, marked to market on a daily
  basis. These transactions involve certain risks, including the risk that the
  seller may be unable to fulfill the transaction.

  G Foreign Currency Translation -- Investment valuations, other assets, and
  liabilities initially expressed in foreign currencies are converted each
  business day into U.S. dollars based upon current exchange rates. Purchases
  and sales of foreign investment securities and income and expenses are
  converted into U.S. dollars based upon currency exchange rates prevailing on
  the respective dates of such transactions. Recognized gains or losses on
  investment transactions attributable to changes in foreign currency exchange
  rates are recorded for financial statement purposes as net realized gains
  and losses on investments. That portion of unrealized gains and losses on
  investments that results from fluctuations in foreign currency exchange
  rates is not separately disclosed.

  H Forward Foreign Currency Exchange Contracts -- The Portfolio may enter
  into forward foreign currency exchange contracts for the purchase or sale of
  a specific foreign currency at a fixed price on a future date. Risks may
  arise upon entering these contracts from the potential inability of
  counterparties to meet the terms of their contracts and from movements in
  the value of a foreign currency relative to the U.S. dollar. The Portfolio
  will enter into forward contracts for hedging purposes as well as non-
  hedging purposes. The forward foreign currency exchange contracts are
  adjusted by the daily exchange rate of the underlying currency and any gains
  or losses are recorded for financial statement purposes as unrealized until
  such time as the contracts have been closed.

  I Other -- Investment transactions are accounted for on a trade date basis.

  J Indemnifications -- Under the Portfolio's organizational documents, its
  officers and Trustees may be indemnified against certain liabilities and
  expenses arising out of the performance of their duties to the Portfolio.
  Interestholders in the Portfolio are jointly and severally liable for the
  liabilities and obligations of the Portfolio in the event that the Portfolio
  fails to satisfy such liabilities and obligations; provided, however, that,
  to the extent assets are available in the Portfolio, the Portfolio may,
  under certain circumstances, indemnify interestholders from and against any
  claim or liability to which such holder may become subject by reason of
  being or having been an interestholder in the Portfolio. Additionally, in
  the normal course of business, the Portfolio enters into agreements with
  service providers that may contain indemnification clauses. The Portfolio's
  maximum exposure under these arrangements is unknown as this would involve
  future claims that may be made against the Portfolio that have not yet
  occurred.

  K Use of Estimates -- The preparation of the financial statements in
  conformity with accounting principles generally accepted in the United
  States of America requires management to make estimates and assumptions that
  affect the reported amounts of assets and liabilities at the date of the
  financial statements and
  the reported amounts of revenue and expense during
  the reporting period. Actual results could differ from those estimates.

  L Expense Reduction -- Investors Bank & Trust Company (IBT) serves as
  custodian to the Fund and the Portfolio. Pursuant to the respective
  custodian agreements, IBT receives a fee reduced by credits which are
  determined based on the average daily cash balances the Portfolio maintains
  with IBT. All credit balances used to reduce the Portfolio's custodian fees
  are reported as a reduction of total expenses in the Statement of
  Operations.

2 Investment Advisory Fee and Other Transactions with Affiliates
  -----------------------------------------------------------------------------
  The investment advisory fee is paid to BMR as compensation for investment
  advisory services rendered to the Portfolio. The fee is computed at a
  monthly rate of 19/240 of 1% (0.95% annually) of the Portfolio's average
  daily gross assets. The Trustees of the Portfolio have accepted a
  contractual waiver of a portion of BMR's compensation so that the aggregate
  advisory fees paid by the Portfolio under the advisory agreement during any
  fiscal year or portion thereof will not exceed, on an annual basis, 0.50% of
  average daily gross assets of the Portfolio up to and including $1 billion
  and at reduced rates as daily gross assets exceed that level. For the year
  ended November 30, 2005, the effective annual rate, based on average daily
  gross assets, was 0.45% and amounted to $14,552,021. Except as to Trustees
  of the Portfolio who are not members of BMR's organization, officers and
  Trustees receive remuneration for their services to the Portfolio out of
  such investment adviser fee.

  Certain officers and Trustees of the Portfolio are officers of BMR. Trustees
  of the Portfolio that are not affiliated with the Investment Adviser may
  elect to defer receipt of all or a percentage of their annual fees in
  accordance with the terms of the Trustees Deferred Compensation Plan. For
  the year ended November 30, 2005, no significant amounts have been deferred.

  During the year ended November 30, 2005, the Portfolio engaged in purchase
  and sale transactions with other funds that also utilize BMR, or an
  affiliate of BMR, as investment adviser. These purchase and sale
  transactions complied with Rule 17a-7 under the Investment Company Act of
  1940 and amounted to $0 and $18,694,537 respectively.

3 Investments
  -----------------------------------------------------------------------------
  The Portfolio invests primarily in Senior Loans. The ability of the issuers
  of the Senior Loans to meet their obligations may be affected by economic
  developments in a specific industry. The cost of purchases and the proceeds
  from principal repayments and sales of Senior Loans for the year ended
  November 30, 2005 aggregated $2,038,704,209, $1,698,197,856 and
  $435,495,907, respectively.

4 Short-Term Debt and Credit Agreements
  -----------------------------------------------------------------------------
  The Portfolio participates with other portfolios managed by BMR in a $500
  million unsecured line of credit agreement with a group of banks to permit
  the Portfolio to invest in accordance with its investment practices.
  Interest is charged under the credit agreement at the bank's base rate or at
  an amount above LIBOR. Interest expense includes a commitment fee of
  $131,695 for the year ended November 30, 2005, which is computed at the
  annual rate of 0.09% of the credit agreement. There were no significant
  borrowings under this agreement during the year ended November 30, 2005. As
  of November 30, 2005, the Portfolio had no borrowings outstanding.

5 Financial Instruments
  -----------------------------------------------------------------------------
  The Portfolio may trade in financial instruments with off-balance sheet risk
  in the normal course of its investing activities and to assist in managing
  exposure to various market risks. These financial instruments include
  written options, financial futures contracts, forward foreign currency
  exchange contracts, interest rate swaps and credit default swaps and may
  involve, to a varying degree, elements of risk in excess of the amounts
  recognized for financial statement purposes. The notional or contractual
  amounts of these instruments represent the investment the Portfolio has in
  particular classes of financial instruments and does not necessarily
  represent the amounts potentially subject to risk. The measurement of the
  risks associated with these instruments is meaningful only when all related
  and offsetting transactions are considered. A summary of obligations under
  these financial instruments at November 30, 2005 is as follows:

  FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS

  Sales
  ----------------------------------------------------------------------------
                                                                     Net
                                                                  Unrealized
  Settlement                                                     Appreciation
  Date             Deliver             In Exchange For          (Depreciation)
  ----------------------------------------------------------------------------
  12/30/05         British Pound       United States Dollar
                   8,583,599           14,809,400                    $(40,881)
  12/30/05         Euro                United States Dollar
                   71,659,294          84,873,933                     267,048
  ----------------------------------------------------------------------------
                                                                     $226,167
  ----------------------------------------------------------------------------

  The Portfolio had the following swap agreements outstanding at November 30,
  2005.

  CREDIT DEFAULT SWAPS
                                                                     Net
                                                                  Unrealized
  Notional          Expiration                                   Appreciation
  Amount               Date                Description          (Depreciation)
  ----------------------------------------------------------------------------

  2,400,000 USD      9/20/2008    Agreement with Credit Suisse/     $6,182
                                  First Boston dated 2/6/2004
                                  whereby the Portfolio will
                                  receive 2.45% per year times
                                  the notional amount. The
                                  Portfolio makes a payment only
                                  upon a default event on
                                  underlying loan assets (47 in
                                  total, each representing 2.13%
                                  of the notional value of the
                                  swap).

  1,200,000 USD      9/20/2008    Agreement with Credit Suisse/    (7,720)
                                  First Boston dated 2/12/2004
                                  whereby the Portfolio will
                                  receive 2.45% per year times
                                  the notional amount. The
                                  Portfolio makes a payment only
                                  upon a default event on
                                  underlying loan assets (47 in
                                  total, each representing 2.13%
                                  of the notional value of the
                                  swap).

  2,000,000 USD      3/20/2011    Agreement with Lehman Brothers    12,431
                                  dated 3/2/2005 whereby the
                                  Portfolio will receive 1.85%
                                  per year times the notional
                                  amount. The Portfolio makes a
                                  payment of the notional amount
                                  only upon a default event on
                                  the reference entity, a
                                  Revolving Credit Agreement
                                  issued by Syniverse
                                  Technologies, Inc.

  3,000,000 USD      3/20/2010    Agreement with Lehman Brothers   (20,619)
                                  dated 3/15/2005 whereby the
                                  Portfolio will receive 2.20%
                                  per year times the notional
                                  amount. The Portfolio makes a
                                  payment of the notional amount
                                  only upon a default event on
                                  the reference entity, a
                                  Revolving Credit Agreement
                                  issued by Inergy, L.P.

  2,000,000 USD      6/20/2010    Agreement with Lehman Brothers   (16,786)
                                  dated 5/18/2005 whereby the
                                  Portfolio will receive 3.25%
                                  per year times the notional
                                  amount. The Portfolio makes a
                                  payment of the notional amount
                                  only upon a default event on
                                  the reference entity, a
                                  Revolving Credit Agreement
                                  issued by Rural Cellular Corp.

  3,000,000 USD      9/21/2009    Agreement with Lehman Brothers    (350)
                                  dated 7/8/2005 whereby the
                                  Portfolio will receive 2.15%
                                  per year times the notional
                                  amount. The Portfolio makes a
                                  payment of the notional amount
                                  only upon a default event on
                                  the reference entity, a
                                  Revolving Credit Agreement
                                  issued by CSG Systems, Inc.

At November 30, 2005, the Portfolio had sufficient cash and/or securities
segregated to cover potential obligations arising from forward foreign
currency exchange contracts and open swap contracts.

6 Federal Income Tax Basis of Unrealized Appreciation (Depreciation)
  -----------------------------------------------------------------------------
  The cost and unrealized appreciation (depreciation) in the value of the
  investments owned at November 30, 2005, as computed on a federal income tax
  basis, were as follows:

  Aggregate cost                                               $2,998,181,289
  ---------------------------------------------------------------------------
  Gross unrealized appreciation                                $   31,287,296
  Gross unrealized depreciation                                    (9,918,469)
  ---------------------------------------------------------------------------
  Net unrealized appreciation                                  $   21,368,827
  ---------------------------------------------------------------------------

7 Restricted Securities
  -----------------------------------------------------------------------------
  At November 30, 2005, the Portfolio owned the following securities
  (representing 0.2% of net assets) which were restricted as to public resale
  and not registered under the Securities Act of 1933 (excluding Rule 144A
  securities). The Portfolio has various registration rights (exercisable
  under a variety of circumstances) with respect to these securities. The fair
  value of these securities is determined based on valuations provided by
  brokers when available, or if not available, they are valued at fair value
  using methods determined in good faith by or at the direction of the
  Trustees.

                             Date of        Shares/
  Description              Acquisition       Face       Cost      Fair Value
  ------------------------------------------------------------------------------
  Common Stocks
  ------------------------------------------------------------------------------
  Citation Corp.                     5/24/05     31,622         $0      $574,467
  Environmental Systems
   Products Holdings, Inc.          10/24/00     33,278          0     1,068,889
  Key Plastics, LLC, Class A         4/26/01          1          0         1,159
  Knowledge Universe, Inc.           5/14/03         52     52,000        86,531
  RoTech Medical Corp.               6/12/02     12,592    332,429        28,836
  Safelite Glass Corp.      9/29/00-11/10/00    297,015          0       579,179
  Safelite Realty Corp.     9/29/00-11/10/00     20,048          0       150,160
  ------------------------------------------------------------------------------
                                                          $384,429    $2,489,221

  Preferred Stocks
  ------------------------------------------------------------------------------
  Citation Corp. (PIK)               5/24/05      2,496  1,996,800     2,279,680
  Hayes Lemmerz
  International                      6/04/03        445     22,250         5,844
  Key Plastics, LLC,
  Series A                           4/26/01        217    217,000       209,622
  ------------------------------------------------------------------------------
                                                        $2,236,050    $2,495,146

  Warrants
  ------------------------------------------------------------------------------
  Gentek, Inc., Class B             11/11/03        130          0           806
  Gentek, Inc., Class C             11/11/03         63          0           398
  ------------------------------------------------------------------------------
                                                             $  --        $1,204

Senior Debt Portfolio as of November 30, 2005

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Trustees and Investors
of Senior Debt Portfolio:
- -------------------------------------------------------------------------------

We have audited the accompanying statement of assets and liabilities of Senior
Debt Portfolio (the Portfolio), including the portfolio of investments as of
November 30, 2005, the related statement of operations for the year then
ended, the statements of changes in net assets for each of the two years in
the period then ended and the supplementary data for each of the three years
in the period then ended, the period from January 1, 2002 to November 30, 2002
and for each of the years in the two-year period ended December 31, 2001.
These financial statements and supplementary data are the responsibility of
the Portfolio's management. Our responsibility is to express an opinion on
these financial statements and supplementary data based on our audits.

We conducted our audits in accordance with standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we
plan and perform the audits to obtain reasonable assurance about whether the
financial statements and supplementary data are free of material misstatement.
The Portfolio is not required to have, nor were we engaged to perform, an
audit of its internal control over financial reporting. Our audits included
consideration of internal control over financial reporting as a basis for
designing audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effectiveness of the
Portfolio's internal control over financial reporting. Accordingly, we express
no such opinion. An audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management,
as well as evaluating the overall financial statement presentation. Our
procedures included confirmation of securities and Senior Loans held as of
November 30, 2005 by correspondence with the custodian and selling or agent
banks; where replies were not received from selling or agent banks, we
performed other auditing procedures. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements and supplementary data referred to
above present fairly, in all material respects, the financial position of
Senior Debt Portfolio as of November 30, 2005, the results of its operations
for the year then ended, the changes in its net assets and its supplemental
data for the respective stated periods, in conformity with accounting
principles generally accepted in the United States of America.

DELOITTE & TOUCHE LLP
Boston, Massachusetts
January 19, 2006

Eaton Vance Prime Rate Reserves as of November 30, 2005


MANAGEMENT AND ORGANIZATION

FUND MANAGEMENT. The Trustees of Eaton Vance Prime Rate Reserves (the Trust) and Senior Debt Portfolio (the Portfolio) are
responsible for the overall management and supervision of the Trust's and Portfolio's affairs. The Trustees and officers of
the Trust and the Portfolio are listed below. Except as indicated, each individual has held the office shown or other offices
in the same company for the last five years. Trustees and officers of the Trust and the Portfolio hold indefinite terms of
office. The "noninterested Trustees" consist of those Trustees who are not "interested persons" of the Trust and the
Portfolio, as that term is defined under the 1940 Act. The business address of each Trustee and officer is The Eaton Vance
Building, 255 State Street, Boston, Massachusetts 02109. As used below, "EVC" refers to Eaton Vance Corp., "EV" refers to
Eaton Vance, Inc., "EVM" refers to Eaton Vance Management, "BMR" refers to Boston Management and Research and "EVD" refers to
Eaton Vance Distributors, Inc. EVC and EV are the corporate parent and trustee, respectively, of EVM and BMR. EVD is the
Trust's principal underwriter, the Portfolio's placement agent and a wholly-owned subsidiary of EVM. Each officer affiliated
with Eaton Vance may hold a position with other Eaton Vance affiliates that is comparable to his or her position with EVM
listed below.


                                                                                                      Number of
                                                                                                    Portfolios in
                              Position(s) with  Term of Office                                       Fund Complex       Other
                                the Fund and     and Length of    Principal Occupation(s) During     Overseen By    Directorships
Name and Date of Birth            Portfolio         Service       Past Five Years                     Trustee(1)         Held
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
INTERESTED TRUSTEE

James B. Hawkes                    Trustee      Trustee of the    Chairman, President and Chief          161       Director of EVC
11/9/41                                        Trust since 1989;  Executive Officer of BMR, EVM and
                                               of the Portfolio   EV; Director of EV; Vice
                                                  since 1992      President and Director of EVD.
                                                                  Trustee and/or officer of 161
                                                                  registered investment companies
                                                                  in the Eaton Vance Fund Complex.
                                                                  Mr. Hawkes is an interested
                                                                  person because of his positions
                                                                  with BMR, EVM, EVC and EV, which
                                                                  are affiliates of the Trust and
                                                                  the Portfolio.

NONINTERESTED TRUSTEE(s)

Benjamin C. Esty                   Trustee        Since 2005      Roy and Elizabeth Simmons              152             None
1/2/63                                                            Professor of Business
                                                                  Administration, Harvard
                                                                  University Graduate School of
                                                                  Business Administration (since
                                                                  2003). Formerly, Associate
                                                                  Professor, Harvard University
                                                                  Graduate School of Business
                                                                  Administration (2000-2003).

Samuel L. Hayes, III               Trustee      Trustee of the    Jacob H. Schiff Professor of           161         Director of
2/23/35                                        Trust since 1989;  Investment Banking Emeritus,                      Tiffany & Co.
                                               of the Portfolio   Harvard University Graduate                         (specialty
                                                  since 1994      School of Business                                retailer) and
                                                                  Administration.                                    Telect, Inc.
                                                                                                                    (telecommuni-
                                                                                                                   cation services
                                                                                                                       company)

William H. Park                    Trustee        Since 2003      President and Chief Executive          161             None
9/19/47                                                           Officer, Prizm Capital
                                                                  Management, LLC (investment
                                                                  management firm) (since 2002).
                                                                  Executive Vice President and
                                                                  Chief Financial Officer, United
                                                                  Asset Management Corporation (a
                                                                  holding company owning
                                                                  institutional investment
                                                                  management firms)
                                                                  (1982-2001).

Ronald A. Pearlman                 Trustee        Since 2003      Professor of Law, Georgetown           161             None
7/10/40                                                           University Law Center (since
                                                                  1999). Tax Partner Covington &
                                                                  Burling, Washington, DC
                                                                  (1991-2000).

Norton H. Reamer                   Trustee      Trustee of the    President, Chief Executive             161             None
9/21/35                                        Trust since 1989;  Officer and a Director of Asset
                                               of the Portfolio   Management Finance Corp. (a
                                                  since 1994      specialty finance company serving
                                                                  the investment management
                                                                  industry) (since October 2003).
                                                                  President, Unicorn Corporation
                                                                  (an investment and financial
                                                                  advisory services company) (since
                                                                  September 2000). Formerly,
                                                                  Chairman, Hellman, Jordan
                                                                  Management Co., Inc. (an
                                                                  investment management company)
                                                                  (2000-2003). Formerly, Advisory
                                                                  Director of Berkshire Capital
                                                                  Corporation (investment banking
                                                                  firm) (2002-2003). Formerly
                                                                  Chairman of the Board, United
                                                                  Asset Management Corporation (a
                                                                  holding company owning
                                                                  institutional investment
                                                                  management firms) and Chairman,
                                                                  President and Director, UAM Funds
                                                                  (mutual funds) (1980-2000).

Lynn A. Stout                      Trustee        Since 1998      Professor of Law, University of        161             None
9/14/57                                                           California at Los Angeles School
                                                                  of Law (since July 2001).
                                                                  Formerly, Professor of Law,
                                                                  Georgetown University Law Center.

Ralph F. Verni                     Trustee        Since 2005      Consultant and private investor        152       Director of W.P.
1/26/43                                                           (since 2000). Formerly, President                Carey & Company
                                                                  and Chief Executive Officer,                     LLC (manager of
                                                                  Redwood Investment Systems, Inc.                   real estate
                                                                  (software developer) (2000).                        investment
                                                                  Formerly, President and Chief                        trusts)
                                                                  Executive Officer, State Street
                                                                  Research & Management (investment
                                                                  advisor), SSRM Holdings (parent
                                                                  of State Street Research &
                                                                  Management), and SSR Realty
                                                                  (institutional realty manager)
                                                                  (1992-2000).





Eaton Vance Prime Rate Reserves as of November 30, 2005

MANAGEMENT AND ORGANIZATION CONT'D


                              Position(s) with  Term of Office
                                the Fund and     and Length of    Principal Occupation(s) During
Name and Date of Birth          the Portfolio       Service       Past Five Years
- -----------------------------------------------------------------------------------------------------------------------------------
                                                            

PRINCIPAL OFFICERS WHO ARE NOT TRUSTEES

Scott H. Page                     President      Since 2002(2)    Vice President of EVM and BMR. Officer of 14 registered
11/30/59                                                          investment companies managed by EVM or BMR.

Payson F. Swaffield            Vice President  Vice President of
8/13/56                                         the Trust since
                                                 1998; of the
                                                Portfolio since   Vice President of EVM and BMR. Officer of 14 registered
                                                     1996         investment companies managed by EVM or BMR.

Dan A. Maalouly                   Treasurer       Since 2005      Vice President of EVM and BMR. Previously, Senior Manager at
3/25/62                                                           PricewaterhouseCoopers LLP (1997-2005). Officer of 70 registered
                                                                  investment companies managed by EVM or BMR.

Alan R. Dynner                    Secretary       Since 1997      Vice President, Secretary and Chief Legal Officer of BMR, EVM,
10/10/40                                                          EVD, EV and EVC. Officer of 161 registered investment companies
                                                                  managed by EVM or BMR.

Paul M. O'Neil                Chief Compliance    Since 2004      Vice President of EVM and BMR. Officer of 161 registered
7/11/53                            Officer                        investment companies managed by EVM or BMR.

(1) Includes both master and feeder funds in a master-feeder structure.
(2) Prior to 2002, Mr. Page served as Vice President of the Trust since 1998 and of the Portfolio since 1996.

The SAI for the Trust includes additional information about the Trustees and officers of the Fund and the Portfolio and can
be obtained without charge by calling 1-800-225-6265.


Eaton Vance Classic Senior Floating-Rate Fund as of November 30, 2005

MANAGEMENT AND ORGANIZATION


FUND MANAGEMENT. The Trustees of EV Classic Senior Floating-Rate Fund (the Fund) and Senior Debt Portfolio (the Portfolio) are
responsible for the overall management and supervision of the Fund's and Portfolio's affairs. The Trustees and officers of the
Fund and the Portfolio are listed below. Except as indicated, each individual has held the office shown or other offices in the
same company for the last five years. Trustees and officers of the Fund and the Portfolio hold indefinite terms of office. The
"noninterested Trustees" consist of those Trustees who are not "interested persons" of the Fund and the Portfolio, as that term
is defined under the 1940 Act. The business address of each Trustee and officer is The Eaton Vance Building, 255 State Street,
Boston, Massachusetts 02109. As used below, "EVC" refers to Eaton Vance Corp., "EV" refers to Eaton Vance, Inc., "EVM" refers to
Eaton Vance Management, "BMR" refers to Boston Management and Research and "EVD" refers to Eaton Vance Distributors, Inc. EVC
and EV are the corporate parent and trustee, respectively, of EVM and BMR. EVD is the Fund's principal underwriter, the
Portfolio's placement agent and a wholly-owned subsidiary of EVM. Each officer affiliated with Eaton Vance may hold a position
with other Eaton Vance affiliates that is comparable to his or her position with EVM listed below.


                                                                                                      Number of
                                                                                                    Portfolios in
                              Position(s) with  Term of Office                                       Fund Complex       Other
                                the Fund and     and Length of     Principal Occupation(s) During    Overseen By    Directorships
Name and Date of Birth            Portfolio         Service       Past Five Years                     Trustee(1)         Held
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
INTERESTED TRUSTEE

James B. Hawkes                    Trustee      Trustee of the    Chairman, President and Chief          161       Director of EVC
11/9/41                                        Fund since 1993;   Executive Officer of BMR, EVM and
                                               of the Portfolio   EV; Chairman and Chief Executive
                                                  since 1992      Officer of EVC; Director of EV;
                                                                  Vice President and Director of
                                                                  EVD. Trustee and/or officer of
                                                                  161 registered investment
                                                                  companies in the Eaton Vance Fund
                                                                  Complex. Mr. Hawkes is an
                                                                  interested person because of his
                                                                  positions with BMR, EVM, EVC and
                                                                  EV, which are affiliates of the
                                                                  Fund and the Portfolio.

NONINTERESTED TRUSTEE(s)

Benjamin C. Esty                   Trustee        Since 2005      Roy and Elizabeth Simmons              152             None
1/2/63                                                            Professor of Business
                                                                  Administration, Harvard
                                                                  University Graduate School of
                                                                  Business Administration (since
                                                                  2003). Formerly, Associate
                                                                  Professor, Harvard University
                                                                  Graduate School of Business
                                                                  Administration (2000-2003).

Samuel L. Hayes, III             Trustee and    Trustee of the    Jacob H. Schiff Professor of           161         Director of
2/23/35                          Chairman of   Fund since 1998;   Investment Banking Emeritus,                      Tiffany & Co.
                                  the Board    of the Portfolio   Harvard University Graduate                         (specialty
                                                since 1994; and   School of Business                                retailer) and
                                                Chairman of the   Administration.                                    Telect, Inc.
                                               Board since 2005                                                     (telecommuni-
                                                                                                                   cation services
                                                                                                                       company)

William H. Park                    Trustee        Since 2003      President and Chief Executive          161             None
9/19/47                                                           Officer, Prizm Capital
                                                                  Management, LLC (investment
                                                                  management firm) (since 2002).
                                                                  Executive Vice President and
                                                                  Chief Financial Officer, United
                                                                  Asset Management Corporation (a
                                                                  holding company owning
                                                                  institutional investment
                                                                  management firms) (1982-2001).

Ronald A. Pearlman                 Trustee        Since 2003      Professor of Law, Georgetown           161             None
7/10/40                                                           University Law Center (since
                                                                  1999). Tax Partner Covington &
                                                                  Burling, Washington, DC
                                                                  (1991-2000).

Norton H. Reamer                   Trustee        Since 1994      President, Chief Executive             161             None
9/21/35                                                           Officer and a Director of Asset
                                                                  Management Finance Corp. (a
                                                                  specialty finance company serving
                                                                  the investment management
                                                                  industry) (since October 2003).
                                                                  President, Unicorn Corporation
                                                                  (an investment and financial
                                                                  advisory services company) (since
                                                                  September 2000). Formerly,
                                                                  Chairman, Hellman, Jordan
                                                                  Management Co., Inc. (an
                                                                  investment management company)
                                                                  (2000-2003). Formerly, Advisory
                                                                  Director of Berkshire Capital
                                                                  Corporation (investment banking
                                                                  firm) (2002-2003). Formerly
                                                                  Chairman of the Board, United
                                                                  Asset Management Corporation (a
                                                                  holding company owning
                                                                  institutional investment
                                                                  management firms) and Chairman,
                                                                  President and Director, UAM Funds
                                                                  (mutual funds) (1980-2000).

Lynn A. Stout                      Trustee        Since 1998      Professor of Law, University of        161             None
9/14/57                                                           California at Los Angeles School
                                                                  of Law (since July 2001).
                                                                  Formerly, Professor of Law,
                                                                  Georgetown University Law Center.

Ralph F. Verni                     Trustee        Since 2005      Consultant and private investor        152       Director of W.P.
1/26/43                                                           (since 2000). Formerly, President                Carey & Company
                                                                  and Chief Executive Officer,                     LLC (manager of
                                                                  Redwood Investment Systems, Inc.                   real estate
                                                                  (software developer) (2000).                        investment
                                                                  Formerly, President and Chief                        trusts)
                                                                  Executive Officer, State Street
                                                                  Research & Management (investment
                                                                  advisor), SSRM Holdings (parent
                                                                  of State Street Research &
                                                                  Management), and SSR Realty
                                                                  (institutional realty manager)
                                                                  (1992-2000).


Eaton Vance Classic Senior Floating-Rate Fund as of November 30, 2005

MANAGEMENT AND ORGANIZATION CONT'D



                              Position(s) with  Term of Office
                                the Fund and     and Length of     Principal Occupation(s) During
Name and Date of Birth          the Portfolio       Service       Past Five Years
- -----------------------------------------------------------------------------------------------------------------------------------
                                                          
PRINCIPAL OFFICERS WHO ARE NOT TRUSTEES

Scott H. Page                     President      Since 2002(2)    Vice President of EVM and BMR. Officer of 14 registered
11/30/59                                                          investment companies managed by EVM or BMR.

Payson F. Swaffield            Vice President  Vice President of
8/13/56                                         the Fund since
                                                 1998; of the
                                                Portfolio since   Vice President of EVM and BMR. Officer of 14 registered
                                                     1996         investment companies managed by EVM or BMR.

Dan A. Maalouly                   Treasurer       Since 2005      Vice President of EVM and BMR. Previously, Senior Manager at
3/25/62                                                           PricewaterhouseCoopers LLP (1997-2005). Officer of 70 registered
                                                                  investment companies managed by EVM or BMR.

Alan R. Dynner                    Secretary       Since 1997      Vice President, Secretary and Chief Legal Officer of BMR, EVM,
10/10/40                                                          EVD, EV and EVC. Officer of 161 registered investment companies
                                                                  managed by EVM or BMR.

Paul M. O'Neil                Chief Compliance    Since 2004      Vice President of EVM and BMR. Officer of 161 registered
7/11/53                            Officer                        investment companies managed by EVM or BMR.

(1) Includes both master and feeder funds in a master-feeder structure.
(2) Prior to 2002, Mr. Page served as Vice President of the Fund since 1998 and of the Portfolio since 1996.

The SAI for the Fund includes additional information about the Trustees and officers of the Fund and the Portfolio and can be
obtained without charge by calling 1-800-225-6265.



Eaton Vance Advisers Senior Floating-Rate Fund as of November 30, 2005

MANAGEMENT AND ORGANIZATION

FUND MANAGEMENT. The Trustees of Eaton Vance Advisers Senior Floating-Rate Fund (the Fund) and Senior Debt Portfolio (the
Portfolio) are responsible for the overall management and supervision of the Fund's and Portfolio's affairs. The Trustees and
officers of the Fund and the Portfolio are listed below. Except as indicated, each individual has held the office shown or other
offices in the same company for the last five years. Trustees and officers of the Fund and the Portfolio hold indefinite terms
of office. The "noninterested Trustees" consist of those Trustees who are not "interested persons" of the Fund and the
Portfolio, as that term is defined under the 1940 Act. The business address of each Trustee and officer is The Eaton Vance
Building, 255 State Street, Boston, Massachusetts 02109. As used below, "EVC" refers to Eaton Vance Corp., "EV" refers to Eaton
Vance, Inc., "EVM" refers to Eaton Vance Management, "BMR" refers to Boston Management and Research and "EVD" refers to Eaton
Vance Distributors, Inc. EVC and EV are the corporate parent and trustee, respectively, of EVM and BMR. EVD is the Fund's
principal underwriter, the Portfolio's placement agent and a wholly-owned subsidiary of EVM. Each officer affiliated with Eaton
Vance may hold a position with other Eaton Vance affiliates that is comparable to his or her position with EVM listed below.


                                                                                                      Number of
                                                                                                    Portfolios in
                              Position(s) with  Term of Office                                       Fund Complex       Other
                                the Fund and     and Length of     Principal Occupation(s) During    Overseen By    Directorships
Name and Date of Birth            Portfolio         Service       Past Five Years                     Trustee(1)         Held
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
INTERESTED TRUSTEE

James B. Hawkes                    Trustee      Trustee of the    Chairman, President and Chief          161       Director of EVC
11/9/41                                        Fund since 1998;   Executive Officer of BMR, EVM and
                                               of the Portfolio   EV; Chairman and Chief Executive
                                                  since 1992      Officer of EVC; Director of EV;
                                                                  Vice President and Director of
                                                                  EVD. Trustee and/or officer of
                                                                  161 registered investment
                                                                  companies in the Eaton Vance Fund
                                                                  Complex. Mr. Hawkes is an
                                                                  interested person because of his
                                                                  positions with BMR, EVM, EVC and
                                                                  EV, which are affiliates of the
                                                                  Fund and the Portfolio.

NONINTERESTED TRUSTEE(s)

Benjamin C. Esty                   Trustee        Since 2005      Roy and Elizabeth Simmons              152             None
1/2/63                                                            Professor of Business
                                                                  Administration, Harvard
                                                                  University Graduate School of
                                                                  Business Administration (since
                                                                  2003). Formerly, Associate
                                                                  Professor, Harvard University
                                                                  Graduate School of Business
                                                                  Administration (2000-2003).

Samuel L. Hayes, III             Trustee and    Trustee of the    Jacob H. Schiff Professor of           161         Director of
2/23/35                          Chairman of   Fund since 1998;   Investment Banking Emeritus,                      Tiffany & Co.
                                  the Board    of the Portfolio   Harvard University Graduate                         (specialty
                                                since 1994 and    School of Business                                retailer) and
                                                Chairman of the   Administration.                                    Telect, Inc.
                                               Board since 2005                                                         (tele-
                                                                                                                    communication
                                                                                                                       services
                                                                                                                       company)

William H. Park                    Trustee        Since 2003      President and Chief Executive          161             None
9/19/47                                                           Officer, Prizm Capital
                                                                  Management, LLC (investment
                                                                  management firm) (since 2002).
                                                                  Executive Vice President and
                                                                  Chief Financial Officer, United
                                                                  Asset Management Corporation (a
                                                                  holding company owning
                                                                  institutional investment
                                                                  management firms) (1982-2001).

Ronald A. Pearlman                 Trustee        Since 2003      Professor of Law, Georgetown           161             None
7/10/40                                                           University Law Center (since
                                                                  1999). Tax Partner Covington &
                                                                  Burling, Washington, DC
                                                                  (1991-2000).

Norton H. Reamer                   Trustee      Trustee of the    President, Chief Executive             161             None
9/21/35                                        Fund since 1998;   Officer and a Director of Asset
                                               of the Portfolio   Management Finance Corp. (a
                                                  since 1994      specialty finance company serving
                                                                  the investment management
                                                                  industry) (since October 2003).
                                                                  President, Unicorn Corporation
                                                                  (an investment and financial
                                                                  advisory services company) (since
                                                                  September 2000). Formerly,
                                                                  Chairman, Hellman, Jordan
                                                                  Management Co., Inc. (an
                                                                  investment management company)
                                                                  (2000-2003). Formerly, Advisory
                                                                  Director of Berkshire Capital
                                                                  Corporation (investment banking
                                                                  firm) (2002-2003). Formerly
                                                                  Chairman of the Board, United
                                                                  Asset Management Corporation (a
                                                                  holding company owning
                                                                  institutional investment
                                                                  management firms) and Chairman,
                                                                  President and Director, UAM Funds
                                                                  (mutual funds) (1980-2000).

Lynn A. Stout                      Trustee        Since 1998      Professor of Law, University of        161             None
9/14/57                                                           California at Los Angeles School
                                                                  of Law (since July 2001).
                                                                  Formerly, Professor of Law,
                                                                  Georgetown University Law Center.

Ralph F. Verni                     Trustee        Since 2005      Consultant and private investor        152       Director of W.P.
1/26/43                                                           (since 2000). Formerly, President                Carey & Company
                                                                  and Chief Executive Officer,                     LLC (manager of
                                                                  Redwood Investment Systems, Inc.                   real estate
                                                                  (software developer) (2000).                        investment
                                                                  Formerly, President and Chief                        trusts)
                                                                  Executive Officer, State Street
                                                                  Research & Management (investment
                                                                  advisor), SSRM Holdings (parent
                                                                  of State Street Research &
                                                                  Management), and SSR Realty
                                                                  (institutional realty manager)
                                                                  (1992-2000).




Eaton Vance Advisers Senior Floating-Rate Fund as of November 30, 2005

MANAGEMENT AND ORGANIZATION CONT'D


                              Position(s) with  Term of Office
                                the Fund and     and Length of     Principal Occupation(s) During
Name and Date of Birth          the Portfolio       Service       Past Five Years
- -----------------------------------------------------------------------------------------------------------------------------------
                                                          

PRINCIPAL OFFICERS WHO ARE NOT TRUSTEES

Scott H. Page                     President      Since 2002(2)    Vice President of EVM and BMR. Officer of 14 registered
11/30/59                                                          investment companies managed by EVM or BMR.

Payson F. Swaffield            Vice President    For the Fund
8/13/56                                         since 1998; for
                                                 the Portfolio    Vice President of EVM and BMR. Officer of 14 registered
                                                  since 1996      investment companies managed by EVM or BMR.

Dan A. Maalouly                   Treasurer       Since 2005      Vice President of EVM and BMR. Previously, Senior Manager at
3/25/62                                                           PricewaterhouseCoopers LLP (1997-2005). Officer of 70 registered
                                                                  investment companies managed by EVM or BMR.

Alan R. Dynner                    Secretary      For the Fund
10/10/40                                        since 1998; for   Vice President, Secretary and Chief Legal Officer of BMR, EVM,
                                                 the Portfolio    EVD, EV and EVC. Officer of 192 registered investment companies
                                                  since 1997      managed by EVM or BMR.

Paul M. O'Neil                Chief Compliance    Since 2004      Vice President of EVM and BMR. Officer of 192 registered
7/11/53                            Officer                        investment companies managed by EVM or BMR.

(1) Includes both master and feeder funds in a master-feeder structure.
(2) Prior to 2002, Mr. Page served as Vice President of the Fund since 1998 and of the Portfolio since 1996.

The SAI for the Fund includes additional information about the Trustees and officers of the Fund and the Portfolio and can be
obtained without charge by calling 1-800-225-6265.



Eaton Vance Institutional Senior Floating-Rate Fund


MANAGEMENT AND ORGANIZATION

FUND MANAGEMENT. The Trustees of Eaton Vance Institutional Senior Floating-Rate Fund (the Fund) and Senior Debt Portfolio (the
Portfolio) are responsible for the overall management and supervision of the Fund's and Portfolio's affairs. The Trustees and
officers of the Fund and the Portfolio are listed below. Except as indicated, each individual has held the office shown or other
offices in the same company for the last five years. Trustees and officers of the Fund and the Portfolio hold indefinite terms of
office. The "noninterested Trustees" consist of those Trustees who are not "interested persons" of the Fund and the Portfolio, as
that term is defined under the 1940 Act. The business address of each Trustee and officer is The Eaton Vance Building, 255 State
Street, Boston, Massachusetts 02109. As used below, "EVC" refers to Eaton Vance Corp., "EV" refers to Eaton Vance, Inc., "EVM"
refers to Eaton Vance Management, "BMR" refers to Boston Management and Research and "EVD" refers to Eaton Vance Distributors,
Inc. EVC and EV are the corporate parent and trustee, respectively, of EVM and BMR. EVD is the Fund's principal underwriter, the
Portfolio's placement agent and a wholly-owned subsidiary of EVM. Each officer affiliated with Eaton Vance may hold a position
with other Eaton Vance affiliates that is comparable to his or her position with EVM listed below.


                                                                                                      Number of
                                                                                                    Portfolios in
                              Position(s) with  Term of Office                                       Fund Complex       Other
                                the Fund and     and Length of     Principal Occupation(s) During    Overseen By    Directorships
Name and Date of Birth            Portfolio         Service        Past Five Years                     Trustee(1)         Held
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
INTERESTED TRUSTEE

James B. Hawkes                    Trustee      Trustee of the    Chairman, President and Chief          161       Director of EVC
11/9/41                                        Fund since 1999;   Executive Officer of BMR, EVM and
                                               of the Portfolio   EV; Chairman and Chief Executive
                                                  since 1992      Officer of EVC; Director of EV;
                                                                  Vice President and Director of
                                                                  EVD. Trustee and/or officer of
                                                                  161 registered investment
                                                                  companies in the Eaton Vance Fund
                                                                  Complex. Mr. Hawkes is an
                                                                  interested person because of his
                                                                  positions with BMR, EVM, EVC and
                                                                  EV, which are affiliates of the
                                                                  Fund and the Portfolio.

NONINTERESTED TRUSTEE(s)

Benjamin C. Esty                   Trustee        Since 2005      Roy and Elizabeth Simmons              152             None
1/2/63                                                            Professor of Business
                                                                  Administration, Harvard
                                                                  University Graduate School of
                                                                  Business Administration (since
                                                                  2003). Formerly, Associate
                                                                  Professor, Harvard University
                                                                  Graduate School of Business
                                                                  Administration (2000-2003).

Samuel L. Hayes, III             Trustee and    Trustee of the    Jacob H. Schiff Professor of           161         Director of
2/23/35                          Chairman of   Fund since 1999;   Investment Banking Emeritus,                      Tiffany & Co.
                                  the Board    of the Portfolio   Harvard University Graduate                         (specialty
                                                since 1994 and    School of Business                                retailer) and
                                                Chairman of the   Administration.                                    Telect, Inc.
                                               Board since 2005                                                         (tele-
                                                                                                                    communication
                                                                                                                       services
                                                                                                                       company)

William H. Park                    Trustee        Since 2003      President and Chief Executive          161             None
9/19/47                                                           Officer, Prizm Capital
                                                                  Management, LLC (investment
                                                                  management firm) (since 2002).
                                                                  Executive Vice President and
                                                                  Chief Financial Officer, United
                                                                  Asset Management Corporation (a
                                                                  holding company owning
                                                                  institutional investment
                                                                  management firms) (1982-2001).

Ronald A. Pearlman                 Trustee        Since 2003      Professor of Law, Georgetown           161             None
7/10/40                                                           University Law Center (since
                                                                  1999). Tax Partner Covington &
                                                                  Burling, Washington, DC
                                                                  (1991-2000).

Norton H. Reamer                   Trustee      Trustee of the    President, Chief Executive             161             None
9/21/35                                        Fund since 1999;   Officer and a Director of Asset
                                               of the Portfolio   Management Finance Corp. (a
                                                  since 1994      specialty finance company serving
                                                                  the investment management
                                                                  industry) (since October 2003).
                                                                  President, Unicorn Corporation
                                                                  (an investment and financial
                                                                  advisory services company) (since
                                                                  September 2000). Formerly,
                                                                  Chairman, Hellman, Jordan
                                                                  Management Co., Inc. (an
                                                                  investment management company)
                                                                  (2000-2003). Formerly, Advisory
                                                                  Director of Berkshire Capital
                                                                  Corporation (investment banking
                                                                  firm) (2002-2003). Formerly
                                                                  Chairman of the Board, United
                                                                  Asset Management Corporation (a
                                                                  holding company owning
                                                                  institutional investment
                                                                  management firms) and Chairman,
                                                                  President and Director, UAM Funds
                                                                  (mutual funds) (1980-2000).

Lynn A. Stout                      Trustee      Trustee of the    Professor of Law, University of        161             None
9/14/57                                        Fund since 1999;   California at Los Angeles School
                                               of the Portfolio   of Law (since July 2001).
                                                  since 1998      Formerly, Professor of Law,
                                                                  Georgetown University Law Center.

Ralph F. Verni                     Trustee        Since 2005      Consultant and private investor        152       Director of W.P.
1/26/43                                                           (since 2000). Formerly, President                Carey & Company
                                                                  and Chief Executive Officer,                     LLC (manager of
                                                                  Redwood Investment Systems, Inc.                   real estate
                                                                  (software developer) (2000).                        investment
                                                                  Formerly, President and Chief                        trusts)
                                                                  Executive Officer, State Street
                                                                  Bank and Research & Management
                                                                  (investment advisor), SSRM
                                                                  Holdings (parent of State Street
                                                                  Research & Management), and SSR
                                                                  Realty (institutional Realty
                                                                  (institutional realty manager)
                                                                  (1992-2000).


Eaton Vance Institutional Senior Floating-Rate Fund


MANAGEMENT AND ORGANIZATION CONT'S


                              Position(s) with  Term of Office
                                the Fund and     and Length of     Principal Occupation(s) During
Name and Date of Birth          the Portfolio       Service        Past Five Years
- -----------------------------------------------------------------------------------------------------------------------------------
                                                           

PRINCIPAL OFFICERS WHO ARE NOT TRUSTEES

Scott H. Page                     President      Since 2002(2)    Vice President of EVM and BMR. Officer of 14 registered
11/30/59                                                          investment companies managed by EVM or BMR.

Payson F. Swaffield            Vice President    For the Fund
8/13/56                                         since 1998; for
                                                 the Portfolio    Vice President of EVM and BMR. Officer of 14 registered
                                                  since 1996      investment companies managed by EVM or BMR.

Dan A. Maalouly                   Treasurer       Since 2005      Vice President of EVM and BMR. Previously, Senior Manager at
3/25/62                                                           PricewaterhouseCoopers LLP (1997-2005). Officer of 70 registered
                                                                  investment companies managed by EVM or BMR.

Alan R. Dynner                    Secretary      For the Fund
10/10/40                                        since 1998; for   Vice President, Secretary and Chief Legal Officer of BMR, EVM,
                                                 the Portfolio    EVD, EV and EVC. Officer of 161 registered investment companies
                                                  since 1997      managed by EVM or BMR.

Paul M. O'Neil                Chief Compliance    Since 2004      Vice President of EVM and BMR. Officer of 161 registered
7/11/53                            Officer                        investment companies managed by EVM or BMR.

(1) Includes both master and feeder funds in a master-feeder structure.
(2) Prior to 2002, Mr. Page served as Vice President of the Fund since 1998 and of the Portfolio since 1996.

The SAI for the Fund includes additional information about the Trustees and officers of the Fund and the Portfolio and can be
obtained without charge by calling 1-800-225-6265.



ITEM 2. CODE OF ETHICS

The registrant has adopted a code of ethics applicable to its Principal
Executive Officer, Principal Financial Officer and Principal Accounting
Officer. The registrant undertakes to provide a copy of such code of ethics to
any person upon request, without charge, by calling 1-800-262-1122.

ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT

The registrant's Board has designated William H. Park, Samuel L. Hayes, III and
Norton H. Reamer, each an independent trustee, as its audit committee financial
experts. Mr. Park is a certified public accountant who is the President and
Chief Executive Officer of Prizm Capital Management, LLC (investment management
firm). Previously, he served as Executive Vice President and Chief Financial
Officer of United Asset Management Corporation ("UAM") (a holding company
owning institutional investment management firms). Mr. Hayes is the Jacob H.
Schiff Professor of Investment Banking Emeritus of the Harvard University
Graduate School of Business Administration. Mr. Reamer is the President, Chief
Executive Officer and a Director of Asset Management Finance Corp. (a specialty
finance company serving the investment management industry) and is President of
Unicorn Corporation (an investment and financial advisory services company).
Formerly, Mr. Reamer was Chairman of Hellman, Jordan Management Co., Inc. (an
investment management company) and Advisory Director of Berkshire Capital
Corporation (an investment banking firm), Chairman of the Board of UAM and
Chairman, President and Director of the UAM Funds (mutual funds).

ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES

(a)-(d)

The following table presents aggregate fees billed to the registrant for the
fiscal years ended November 30, 2004, and November 30, 2005 by the registrant's
principal accountant for professional services rendered for the audit of the
registrant's annual financial statements and fees billed for other services
rendered by the principal accountant during those periods.

FISCAL YEARS ENDED                     11/30/04               11/30/05
- -------------------------------------------------------------------------------

Audit Fees                           $188,040                 $193,500

Audit-Related Fees(1)                $0                       $0

Tax Fees(2)                          $7,700                   $8,085

All Other Fees(3)                    $0                       $0
                                     ------------------------------------------

Total                                $195,740                 $201,585
                                     ==========================================

(1) Audit-related fees consist of the aggregate fees billed for assurance and
    related services that are reasonably related to the performance of the
    audit of the registrant's financial statements and are not reported under
    the category of audit fees.

(2) Tax fees consist of the aggregate fees billed for professional services
    rendered by the principal accountant relating to tax compliance, tax
    advice, and tax planning and specifically include fees for tax return
    preparation.

(3) All other fees consist of the aggregate fees billed for products and
    services provided by the registrant's principal accountant other than
    audit, audit-related, and tax services.

Each of the fiscal years ended November 30, 2004 and November 30,2005 $35,000
was billed by the registrant's principal accountant, Deloitte & Touche LLP, for
work done in connection with its Rule 17Ad-13 examination of Eaton Vance
Management's assertion that it has maintained an effective internal control
structure over sub-transfer agent and registrar functions, such services being
pre-approved in accordance with Rule 2-01(c)(7)(ii) of Regulation S-X.

(e)(1) The registrant's audit committee has adopted policies and procedures
relating to the pre-approval of services provided by the registrant's principal
accountant (the "Pre-Approval Policies"). The Pre-Approval Policies establish a
framework intended to assist the audit committee in the proper discharge of its
pre-approval responsibilities. As a general matter, the Pre-Approval Policies
(i) specify certain types of audit, audit-related, tax, and other services
determined to be pre-approved by the audit committee; and (ii) delineate
specific procedures governing the mechanics of the pre-approval process,
including the approval and monitoring of audit and non-audit service fees.
Unless a service is specifically pre-approved under the Pre-Approval Policies,
it must be separately pre-approved by the audit committee.

The Pre-Approval Policies and the types of audit and non-audit services
pre-approved therein must be reviewed and ratified by the registrant's audit
committee at least annually. The registrant's audit committee maintains full
responsibility for the appointment, compensation, and oversight of the work of
the registrant's principal accountant.

(e)(2) No services described in paragraphs (b)-(d) above were approved by the
registrant's audit committee pursuant to the "de minimis exception" set forth
in Rule 2-01 (c)(7)(i)(C) of Regulation S-X.

(f) Not applicable.

(g) The following table presents (i) the aggregate non-audit fees (i.e., fees
for audit-related, tax, and other services) billed to the registrant by the
registrant's principal accountant for the last two fiscal years of the
registrant; and (ii) the aggregate non-audit fees (i.e., fees for
audit-related, tax, and other services) billed to the Eaton Vance organization
by the registrant's principal accountant for the last two fiscal years of the
registrant.

FISCAL YEARS ENDED                  11/30/04                       11/30/05
- -------------------------------------------------------------------------------

Registrant                          $7,700                         $8,085

Eaton Vance (1)                     $334,713                       $179,500

(1) The investment adviser to the registrant, as well as any of its affiliates
    that provide ongoing services to the registrant, are subsidiaries of Eaton
    Vance Corp.

(h) The registrant's audit committee has considered whether the provision by
the registrant's principal accountant of non-audit services to the registrant's
investment adviser and any entity controlling, controlled by, or under common
control with the adviser that provides ongoing services to the registrant that
were not pre-approved pursuant to Rule 2-01(c)(7)(ii) of Regulation S-X is
compatible with maintaining the principal accountant's independence.

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS

Not required in this filing.

ITEM 6. SCHEDULE OF INVESTMENTS

Please see schedule of investments contained in the Report to Stockholders
included under Item 1 of this Form N-CSR.

ITEM 7. DISCLOSURE OF PROXY VOTING POLICIES AND PROCEDURES FOR CLOSED-END
MANAGEMENT INVESTMENT COMPANIES

The Board of Trustees of the Trust has adopted a proxy voting policy and
procedure (the "Fund Policy"), pursuant to which the Trustees have delegated
proxy voting responsibility to the Fund's investment adviser and adopted the
investment adviser's proxy voting policies and procedures (the "Policies")
which are described below. The Trustees will review the Fund's proxy voting
records from time to time and will annually consider approving the Policies for
the upcoming year. In the event that a conflict of interest arises between the
Fund's shareholders and the investment adviser, the administrator, or any of
their affiliates or any affiliate of the Fund, the investment adviser will
generally refrain from voting the proxies related to the companies giving rise
to such conflict until it consults with the Board's Special Committee except as
contemplated under the Fund Policy. The Board's Special Committee will instruct
the investment adviser on the appropriate course of action.

The Policies are designed to promote accountability of a company's management
to its shareholders and to align the interests of management with those
shareholders. The investment adviser will generally support company management
on proposals relating to environmental and social policy issues, on matters
regarding the state of organization of the company and routine matters related
to corporate administration which are not expected to have a significant
economic impact on the company or its shareholders. On all other matters, the
investment adviser will review each matter on a case-by-case basis and reserves
the right to deviate from the Policies' guidelines when it believes the
situation warrants such a deviation. The Policies include voting guidelines for
matters relating to, among other things, the election of directors, approval of
independent auditors, executive compensation, corporate structure and
anti-takeover defenses. The investment adviser may abstain from voting from
time to time where it determines that the costs associated with voting a proxy
outweighs the benefits derived from exercising the right to vote.

In addition, the investment adviser will monitor situations that may result in
a conflict of interest between the Fund's shareholders and the investment
adviser, the administrator, or any of their affiliates or any affiliate of the
Fund by maintaining a list of significant existing and prospective corporate
clients. The investment adviser's personnel responsible for reviewing and
voting proxies on behalf of the Fund will report any proxy received or expected
to be received from a company included on that list to members of senior
management of the investment adviser identified in the Policies. Such members
of senior management will determine if a conflict exists. If a conflict does
exist, the investment adviser will seek instruction on how to vote from the
Special Committee.

Information on how the Fund voted proxies relating to portfolio securities
during the most recent 12 month period ended June 30 is available (1) without
charge, upon request, by calling 1-800-262-1122, and (2) on the Securities and
Exchange Commission's website at http://www.sec.gov.

ITEM 8. PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT
COMPANY AND AFFILIATED PURCHASERS.

Not Applicable.

ITEM 9. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

Effective February 7, 2005, the Governance Committee of the Board of Trustees
revised the procedures by which a Fund's shareholders may recommend nominees to
the registrant's Board of Trustees to add the following (highlighted):

The Governance Committee shall, when identifying candidates for the position
of Independent Trustee, consider any such candidate recommended by a
shareholder of a Fund if such recommendation contains (i)sufficient background
information concerning the candidate, INCLUDING EVIDENCE THE CANDIDATE IS
WILLING TO SERVE AS AN INDEPENDENT TRUSTEE IF SELECTED FOR THE POSITION; AND
(II) is received in a sufficiently timely manner (and in any event no later
than the date specified for receipt of shareholder proposals in any applicable
proxy statement with respect to a Fund). Shareholders shall be directed to
address any such recommendations IN WRITING to the attention of the Governance
Committee, c/o the Secretary of the Fund. THE SECRETARY SHALL RETAIN COPIES OF
ANY SHAREHOLDER RECOMMENDATIONS WHICH MEET THE FOREGOING REQUIREMENTS FOR A
PERIOD OF NOT MORE THAN 12 MONTHS FOLLOWING RECEIPT. THE SECRETARY SHALL HAVE
NO OBLIGATION TO ACKNOWLEDGE RECEIPT OF ANY SHAREHOLDER RECOMMENDATIONS

ITEM 10. CONTROLS AND PROCEDURES

(a) It is the conclusion of the registrant's principal executive officer and
principal financial officer that the effectiveness of the registrant's current
disclosure controls and procedures (such disclosure controls and procedures
having been evaluated within 90 days of the date of this filing) provide
reasonable assurance that the information required to be disclosed by the
registrant has been recorded, processed, summarized and reported within the
time period specified in the Commission's rules and forms and that the
information required to be disclosed by the registrant has been accumulated and
communicated to the registrant's principal executive officer and principal
financial officer in order to allow timely decisions regarding required
disclosure.

(b) There have been no changes in the registrant's internal controls over
financial reporting during the second fiscal quarter of 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 11. EXHIBITS

(a)(1)      Registrant's Code of Ethics - Not applicable (please see Item 2).
(a)(2)(i)   Treasurer's Section 302 certification.
(a)(2)(ii)  President's Section 302 certification.
(b)         Combined Section 906 certification.


                                   SIGNATURES

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.

SENIOR DEBT PORTFOLIO


By:   /s/ Scott H. Page
          --------------------------
          Scott H. Page
          President

Date:     January 18, 2006

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
dates indicated.


By:   /s/ Dan A. Maalouly
          --------------------------
          Dan A. Maalouly
          Treasurer

Date:     January 18, 2006


By:   /s/ Scott H. Page
          --------------------------
          Scott H. Page
          President

Date:     January 18, 2006