Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
     SENIOR SECURED LOANS — 78.4%     
     COMMUNICATIONS — 2.0%     
$2,901,458   1236904 B.C. Ltd.
First Lien Term Loan, 10.717% (SOFR+561 basis points), 3/4/20271,2,3,4
  $2,835,712 
 24,680,398   AG-Twin Brook Communication Services
First Lien Term Loan, 11.503% (SOFR+600 basis points), 10/1/20242,3,4,5
   24,523,271 
     Aspen Opco, LLC     
 2,840,909   Revolver, 0.500%, 12/1/20272,3,4,6   (54,423)
 21,875,000   First Lien Term Loan, 10.771% (LIBOR+550 basis points), 12/1/20272,3,4   21,455,947 
 4,962,312   BrightSign
First Lien Term Loan, 10.892% (SOFR+550 basis points), 10/14/20272,3,4
   4,872,217 
     CM Acquisitions Holdings, Inc.     
 297,363   Delayed Draw, 10.142% (SOFR+490 basis points), 5/6/20252,3,4   287,499 
 808,902   Incremental Term Loan, 10.142% (SOFR+490 basis points), 5/6/20252,3,4   782,071 
 2,593,856   First Lien Term Loan, 10.142% (SOFR+490 basis points), 5/6/20252,3,4   2,507,821 
GBP      1,772,638   CSL DualCom Ltd.
First Lien Term Loan, 10.461% (SONIA+553 basis points), 9/25/20272,3,4,7
   2,226,154 
 10,000,000   EP Purchaser, LLC
Second Lien Term Loan, 12.003% (SOFR+650 basis points), 11/4/20292,3,4
   9,736,710 
     Fingerpaint Marketing, Inc.     
 5,946,649   Delayed Draw, 11.592% (SOFR+625 basis points), 12/30/20262,3,4   5,728,575 
 1,680,108   Revolver, 11.592% (SOFR+625 basis points), 12/30/20262,3,4,8   1,282,473 
 8,037,791   First Lien Term Loan, 11.592% (SOFR+625 basis points), 12/30/20262,3,4   7,743,031 
 4,969,605   Delayed Draw, 12.092% (SOFR+675 basis points), 12/30/20262,3,4,8   2,550,319 
 3,379,331   First Lien Term Loan, 12.092% (SOFR+675 basis points), 12/30/20262,3,4   3,322,502 
 12,250,564   FuseFX, LLC
First Lien Term Loan, 11.503% (SOFR+600 basis points), 10/1/20242,3,4,5
   12,172,572 
 15,000,000   HH Global Finance Limited
First Lien Term Loan, 11.410% (LIBOR+600 basis points), 2/25/20272,3,4,5
   13,837,397 
 10,000,000   HPS Telecommunications
First Lien Term Loan, 11.187% (LIBOR+600 basis points), 7/23/20262,3,4,5
   10,000,000 
     Iconic Purchaser Corporation     
 1,538,462   Revolver, 10.441% (SOFR+525 basis points), 11/5/20272,3,4,8   1,328,036 
 18,230,769   First Lien Term Loan, 10.452% (SOFR+525 basis points), 11/5/20282,3,4   18,171,646 
 9,064,286   KeyImpact Holdings, Inc.
First Lien Term Loan, 10.001% (LIBOR+475 basis points), 6/21/20262,3,4
   8,913,324 
     MBS Holdings, Inc.     
 1,271,186   Revolver, 10.927% (SOFR+575 basis points), 4/6/20272,3,4,8   166,315 
 13,488,559   First Lien Term Loan, 10.952% (SOFR+575 basis points), 4/6/20272,3,4   13,095,161 
     Mc Group Ventures Corporation     
 15,115,385   First Lien Term Loan, 10.773% (LIBOR+550 basis points), 6/30/20272,3,4   14,916,594 
 9,524,519   Delayed Draw, 10.773% (LIBOR+550 basis points), 6/30/20272,3,4,8   7,875,218 
     OneCare Media, LLC     
 1,333,333   Revolver, 0.500%, 9/29/20262,4,6   (26,877)
 9,059,122   First Lien Term Loan, 11.703% (LIBOR+650 basis points), 9/29/20262,3,4   8,876,512 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    COMMUNICATIONS (Continued)    
    Pavion Corp.    
$3,243,854   First Lien Term Loan, 11.195% (SOFR+600 basis points), 10/29/20272,3,4,5  $3,147,356 
 2,084,041   Delayed Draw, 11.209% (SOFR+600 basis points), 10/29/20272,3,4,5,8   1,826,326 
AUD      2,800,000   Permaconn TopCo Pty, Ltd.
First Lien Term Loan, 9.873% (BBSY+575 basis points), 12/8/20272,3,4,7
   1,812,643 
 11,970,000   TA TT Buyer
First Lien Term Loan, 10.242% (SOFR+500 basis points), 4/1/20292,3
   11,940,075 
     Trunk Acquisition, Inc.     
 2,500,000   Revolver, 0.500%, 2/19/20262,4,6   (97,935)
 1,193,049   Revolver, 0.500%, 2/19/20262,4,5,6   (46,736)
 22,218,750   First Lien Term Loan, 11.142% (SOFR+575 basis points), 2/19/20272,3,4   21,348,354 
         239,055,860 
     CONSUMER DISCRETIONARY — 7.0%     
     A1 Garage Equity, LLC     
 1,515,152   Revolver, 0.500%, 12/22/20282,4,6   (41,396)
 4,164,109   Delayed Draw, 11.842% (SOFR+650 basis points), 12/22/20282,3,4,8   3,032,269 
 9,294,886   First Lien Term Loan, 11.842% (SOFR+650 basis points), 12/22/20282,3,4   9,040,938 
 18,031,639   ADS Buyer, Inc.
First Lien Term Loan, 10.642% (SOFR+525 basis points), 12/30/20272,3,4
   17,595,976 
     AG-Twin Brook Consumer Discretionary     
 24,588,884   First Lien Term Loan, 11.043% (SOFR+575 basis points), 2/14/20242,3,4,5   24,351,637 
 29,514,817   First Lien Term Loan, 12.003% (SOFR+650 basis points), 4/22/20262,3,4,5   29,407,283 
 14,812,500   First Lien Term Loan, 10.742% (SOFR+550 basis points), 11/30/20262,3,4,5   14,766,104 
 23,761,833   First Lien Term Loan, 11.003% (SOFR+550 basis points), 12/14/20272,3,4,5   23,547,301 
     Archimede     
EUR 8,500,000   First Lien Term Loan, 9.348% (EURIBOR+575 basis points), 10/17/20272,3,4,7   9,051,322 
EUR1,500,000   Delayed Draw, 9.348% (EURIBOR+575 basis points), 10/27/20272,3,4,7   1,597,292 
EUR 7,800,000   First Lien Term Loan, 9.348% (EURIBOR+575 basis points), 10/27/20272,3,4,7   8,305,919 
 10,766,498   Astro Acquisition, LLC
First Lien Term Loan, 11.231% (LIBOR+550 basis points), 9/15/20282,3,4,5
   9,873,831 
     Auveco Holdings, Inc.     
 1,973,684   Delayed Draw, 1.000%, 5/5/20282,4,6   (67,440)
 1,315,789   Revolver, 10.664% (SOFR+525 basis points), 5/5/20282,3,4,8   86,619 
 9,141,447   First Lien Term Loan, 10.664% (SOFR+525 basis points), 5/5/20282,3,4   8,829,088 
     Bendon     
 1,800,000   Revolver, 0.500%, 12/11/20252,4,6   (86,727)
 11,848,858   First Lien Term Loan, 12.892% (SOFR+750 basis points), 12/11/20252,3,4   11,277,960 
 2,938,781   Chop’t Creative Salad Company LLC
First Lien Term Loan, 12.453% (SOFR+725 basis points), 1/22/20252,3,4,5
   2,965,319 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    CONSUMER DISCRETIONARY (Continued)    
     Denali Midco 2 LLC     
$7,496,250   Delayed Draw, 11.703% (SOFR+650 basis points), 12/22/20272,3,4,8  $3,046,644 
 7,462,500   First Lien Term Loan, 11.703% (SOFR+650 basis points), 12/22/20272,3,4   7,313,568 
     EC Group Holdings, LLC     
 1,931,962   Delayed Draw, 10.747% (SOFR+550 basis points), 6/30/20252,3,4,5,8   157,336 
 2,283,228   Revolver, 10.747% (SOFR+550 basis points), 6/30/20252,3,4,5,8   740,213 
 19,143,987   First Lien Term Loan, 10.747% (SOFR+550 basis points), 6/30/20252,3,4,5   18,962,679 
     Evergreen Acqco 1 LP     
 10,870,254   First Lien Term Loan, 11.003% (SOFR+550 basis points), 3/26/20282,3   10,870,255 
     FQSR, LLC     
 6,085,693   Delayed Draw, 12.468% PIK (SOFR+700 basis points), 5/26/20272,3,4,8,9   1,819,532 
     Gateway US Holdings, Inc.     
 800,000   Delayed Draw, 1.000%, 9/22/20262,4,6   (21,315)
 909,091   Revolver, 11.548% (SOFR+650 basis points), 9/22/20262,3,4,8   475,779 
 6,358,017   Delayed Draw, 11.892% (SOFR+650 basis points), 9/22/20262,3,4,8   5,997,194 
 23,756,818   First Lien Term Loan, 11.892% (SOFR+650 basis points), 9/22/20262,3,4   23,123,857 
 29,696,203   GSM Acquisition Corp.
First Lien Term Loan, 10.503% (SOFR+526 basis points), 11/16/20262,3,4
   27,751,203 
 49,779,105   GSV Holding, LLC
Delayed Draw, 11.392% (SOFR+600 basis points), 4/3/20282,3,4,8
   31,916,574 
 17,000,000   Harbor Purchaser, Inc.
First Lien Term Loan, 13.603% (SOFR+850 basis points), 4/7/20302,3,4,5
   16,594,979 
     Home Service Topco IV, Inc.     
 1,066,677   Revolver, 0.500%, 12/31/20252,4,5,6   (32,000)
 4,757,325   Delayed Draw, 1.000%, 12/31/20272,4,5,6   (71,360)
 5,212,992   First Lien Term Loan, 11.202% (SOFR+600 basis points), 12/31/20272,3,4,5   5,056,602 
 40,000,000   Houghton Mifflin Harcourt Publishing Company
Second Lien Term Loan, 13.203% (SOFR+800 basis points), 4/7/20282,3,4
   38,409,967 
     HPS Consumer Discretionary     
 4,056,795   First Lien Term Loan, 11.892% PIK (LIBOR+650 basis points), 10/31/20242,3,4,5,9   3,813,368 
 5,118,325   First Lien Term Loan, 11.202% (LIBOR+600 basis points), 6/27/20252,3,4,5   4,970,990 
 15,285,778   First Lien Term Loan, 11.800% (LIBOR+675 basis points), 7/26/20262,3,4,5   14,349,431 
 477,003   First Lien Term Loan, 11.796% (SOFR+700 basis points), 3/31/20282,3,4,5   462,051 
 610,684   Delayed Draw, 12.496% (SOFR+700 basis points), 3/31/20282,3,4,5   591,542 
     HS Spa Holdings, Inc.     
 311,429   Revolver, 10.795% (SOFR+575 basis points), 6/2/20282,3,4,8   44,676 
 2,163,650   First Lien Term Loan, 11.071% (SOFR+575 basis points), 6/2/20292,3,4   2,150,137 
 7,103,998   Hudson’s Bay Company
First Lien Term Loan, 12.829% (SOFR+733 basis points), 9/30/20262,3,4,5
   7,007,048 
 13,968,181   HY Cite Enterprises LLC
First Lien Term Loan, 14.328% (SOFR+900 basis points), 11/1/20262,3,4
   13,588,755 
 14,606,996   Ingenio, LLC
First Lien Term Loan, 12.427% (LIBOR+700 basis points), 8/3/20262,3,4,5
   14,020,163 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    CONSUMER DISCRETIONARY (Continued)    
$1,937,751   Innovetive Petcare, LLC
Delayed Draw, 10.154% (LIBOR+500 basis points), 12/2/20262,3,4,5,8
  $1,485,024 
 27,436,988   KBP Investments LLC
Delayed Draw, 10.615% PIK (LIBOR+650 basis points), 5/26/20272,3,4,5,8,9
   22,230,967 
 13,509,812   Leonard Group, Inc.
First Lien Term Loan, 11.503% (SOFR+600 basis points), 2/26/20262,3,4
   13,444,193 
 8,628,339   Mammoth Holdings, LLC
First Lien Term Loan, 11.652% (SOFR+650 basis points), 10/16/20242,3,4
   8,612,589 
     Margaritaville Enterprises LLC     
 312,500   Revolver, 0.500%, 6/17/20272,4,6    
 2,121,875   Delayed Draw, 9.890% (SOFR+475 basis points), 6/17/20272,3,4,8   1,033,317 
EUR 5,769,231   NKD Group GmbH
First Lien Term Loan, 11.598% (EURIBOR+800 basis points), 3/23/20262,3,4,7
   6,199,755 
     NL1 Acquire Corp.     
CAD 1,330,000   Revolver, 10.875% (CDOR+550 basis points), 5/26/20262,3,4,7,8   827,365 
CAD1,934,320   Delayed Draw, 10.875% (CDOR+550 basis points), 5/26/20282,3,4,7   1,424,515 
CAD9,608,850   First Lien Term Loan, 10.875% (CDOR+550 basis points), 5/26/20282,3,4,7   7,076,364 
 1,417,341   Delayed Draw, 10.892% (SOFR+550 basis points), 5/26/20282,3,4,8   126,126 
 2,073,750   First Lien Term Loan, 10.892% (SOFR+550 basis points), 5/26/20282,3,4   1,915,096 
     Orion Group FM Holdings, LLC     
 4,342,105   Revolver, 0.500%, 6/30/20292,4,6   (65,132)
 21,710,526   Delayed Draw, 1.000%, 6/30/20292,4,6   (54,276)
 28,947,368   First Lien Term Loan, 11.492% (SOFR+625 basis points), 6/30/20292,3,4   28,513,158 
 29,399,000   Owl Rock Consumer Discretionary
First Lien Term Loan, 10.250% (SOFR+550 basis points), 3/26/20262,3,4,5
   28,320,886 
 10,000,000   Paperworks Industries, Inc.
First Lien Term Loan, 13.242% (LIBOR+675 basis points), 12/18/20252,3,4
   9,800,000 
     Pareto Health Intermediate Holdings, Inc.     
 201,613   Revolver, 0.500%, 6/1/20292,4,6   (5,682)
 1,651,376   Revolver, 0.500%, 6/1/20292,4,5,6   (49,541)
 2,016,129   First Lien Term Loan, 11.742% (SOFR+650 basis points), 6/1/20302,3,4   1,959,308 
 12,385,321   First Lien Term Loan, 11.742% (SOFR+650 basis points), 6/1/20302,3,4,5   12,013,761 
 4,128,440   First Lien Term Loan, 11.742% PIK (SOFR+650 basis points), 6/1/20302,3,4,5,9   4,004,587 
 6,099,265   Penney Borrower LLC
First Lien Term Loan, 11.946% (LIBOR+714 basis points), 12/16/20262,3,4,5
   6,054,445 
     POY Holdings, LLC     
 2,406,511   Revolver, 0.500%, 11/17/20272,3,4,6   (52,122)
 1,898,621   Delayed Draw, 10.892% (LIBOR+550 basis points), 11/17/20272,3,4,8   867,841 
 19,169,866   First Lien Term Loan, 10.892% (SOFR+550 basis points), 11/17/20272,3,4   18,754,668 
 27,458,875   PT Intermediate Holdings III, LLC
First Lien Term Loan, 11.367% (SOFR+598 basis points), 11/1/20282,3,4
   26,584,649 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    CONSUMER DISCRETIONARY (Continued)    
$1,477,132   Quality Automotive Services, LLC
Revolver, 11.202% (LIBOR+600 basis points), 7/16/20272,3,4,5,8
  $86,152 
     Race Winning Brands, Inc.     
 3,125,000   Revolver, 10.452% (SOFR+525 basis points), 11/16/20272,3,4,8   1,243,696 
 35,159,808   First Lien Term Loan, 10.452% (SOFR+525 basis points), 11/16/20272,3,4   33,958,410 
 1,939,850   RCS Consumer Discretionary
First Lien Term Loan, 11.190% (SOFR+625 basis points), 6/6/20252,3,4,5
   1,907,542 
     RefrigiWear, LLC     
 16,965,228   First Lien Term Loan, 9.615% (SOFR+450 basis points), 11/2/20272,3,4   16,512,881 
 2,601,896   Revolver, 0.500%, 6/4/20292,3,4,6   (69,375)
     Regent Holding Company, LLC     
 1,917,293   Revolver, 12.953% (SOFR+775 basis points), 2/25/20262,3,4   1,855,618 
 1,099,624   First Lien Term Loan, 12.953% (SOFR+775 basis points), 2/26/20262,3,4   1,064,251 
 909,091   S4T Holdings Corp.
Delayed Draw, 1.000%, 12/27/20262,4,6
   (11,364)
     Spanx, LLC     
 12,096,621   Revolver, 10.452% (SOFR+525 basis points), 11/18/20272,3,4,8   3,093,617 
 61,845,104   First Lien Term Loan, 10.653% (LIBOR+550 basis points), 11/18/20282,3,4   59,265,770 
     Speedstar Holding Corporation     
 1,320,828   First Lien Term Loan, 12.486% (SOFR+725 basis points), 1/22/20272,3,4   1,283,476 
 310,345   Delayed Draw, 12.677% (SOFR+725 basis points), 1/22/20272,3,4   301,569 
     Spotless Brands, LLC     
 7,470,670   Delayed Draw, 1.000%, 7/25/20282,4,6   (112,060)
 4,967,934   First Lien Term Loan, 11.718% (SOFR+650 basis points), 7/25/20282,3,4   4,868,575 
     Stanton Carpet Corp.     
 1,189,468   Revolver, 0.500%, 10/1/20262,4,6   (37,667)
 9,236,501   First Lien Term Loan, 10.392% (SOFR+500 basis points), 10/1/20272,3,4   8,944,004 
     Summit Buyer, L.L.C.     
 1,382,979   Revolver, 0.500%, 1/14/20262,4,6   (38,951)
 3,270,591   Delayed Draw, 10.439% (SOFR+525 basis points), 1/14/20262,4,8   313,439 
 9,850,000   First Lien Term Loan, 10.452% (SOFR+525 basis points), 1/14/20262,3,4   9,572,580 
 4,924,307   First Lien Term Loan, 10.452% (SOFR+525 basis points), 1/14/20262,3,4   4,785,617 
 18,414,176   Delayed Draw, 10.645% (SOFR+525 basis points), 1/14/20262,3,4,8   17,885,550 
     Truck-Lite Co., LLC     
 10,090,306   First Lien Term Loan, 11.687% (SOFR+625 basis points), 12/13/20262,3,4   9,915,687 
 5,936,678   Delayed Draw, 11.687% (SOFR+625 basis points), 12/14/20262,3,4   5,823,287 
 31,272,386   First Lien Term Loan, 11.687% (SOFR+625 basis points), 12/14/20262,3,4   30,675,083 
 8,000,000   Woof Holdings, Inc.
Second Lien Term Loan, 12.421% (SOFR+725 basis points), 12/21/20281,2,3,4
   7,831,039 
         848,583,450 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    CONSUMER STAPLES — 1.3%    
$23,500,000   Baxters North America Holdings, Inc.
First Lien Term Loan, 12.230% (SOFR+700 basis points), 5/31/20282,3,4
  $22,956,406 
 13,812,034   BCPE North Star US Holdings Co.
First Lien Term Loan, 9.504% (SOFR+400 basis points), 6/10/20282,3,4
   12,754,167 
 3,463,110   C.P. Converters, Inc.
First Lien Term Loan, 11.652% (SOFR+650 basis points), 7/6/20232,3,4
   3,456,731 
 35,307,582   Jarrow Formulas, Inc.
First Lien Term Loan, 11.592% (SOFR+625 basis points), 11/30/20262,3,4
   34,777,968 
     JTM Foods, LLC     
 7,587,297   First Lien Term Loan, 10.568% (LIBOR+525 basis points), 5/14/20272,3,4   7,328,042 
 1,119,194   Revolver, 10.629% (LIBOR+525 basis points), 5/14/20272,3,4   1,080,952 
 1,142,921   Delayed Draw, 10.642% (SOFR+525 basis points), 5/14/20272,3,4,8   988,308 
 1,343,966   First Lien Term Loan, 10.642% (SOFR+525 basis points), 5/14/20272,3,4   1,298,043 
 559,597   Revolver, 10.653% (SOFR+525 basis points), 5/14/20272,3,4,8   428,557 
     LJ Perimeter Buyer, Inc.     
 5,179,769   Delayed Draw, 11.696% (SOFR+650 basis points), 10/31/20282,3,4,8   2,289,831 
 25,157,681   First Lien Term Loan, 11.696% (SOFR+650 basis points), 10/31/20282,3,4   24,838,911 
 14,940,752   Nellson Nutraceutical, Inc.
First Lien Term Loan, 10.790% (SOFR+575 basis points), 12/23/20252,3,4
   14,532,552 
     Purfoods, LLC     
 4,387,500   First Lien Term Loan, 11.486% (LIBOR+625 basis points), 8/12/20262,3,4   4,325,406 
 2,962,031   Delayed Draw, 11.638% (SOFR+625 basis points), 8/12/20262,3,4   2,920,111 
     RB Holdings Interco, LLC     
 2,770,160   Delayed Draw, 1.000%, 5/4/20282,4,5,6   (87,724)
 1,385,080   Revolver, 10.380% (SOFR+500 basis points), 5/4/20282,3,4,5,8   1,103,440 
     SWK Buyer, Inc.     
 1,228,070   Revolver, 10.481% (SOFR+525 basis points), 3/11/20292,3,4,8   1,069,420 
 13,102,741   First Lien Term Loan, 10.739% (SOFR+525 basis points), 3/11/20292,3,4   12,392,745 
 4,962,312   Woodland Foods, Inc.
First Lien Term Loan, 11.319% (SOFR+590 basis points), 12/1/20272,3,4
   4,464,957 
         152,918,823 
     ENERGY — 0.4%     
 4,783,546   Drilling Info Holdings, Inc.
Second Lien Term Loan, 13.452% (SOFR+825 basis points), 7/30/20262,3,4
   4,695,934 
 2,670,901   HPS Energy
First Lien Term Loan, 13.248% (SOFR+825 basis points), 3/12/20262,3,4,5
   2,646,645 
 2,730,835   Integrated Power Services
Revolver, 9.654% (LIBOR+450 basis points), 11/22/20272,3,4,5,8
   405,566 
 24,875,000   Kene Acquisition, Inc.
First Lien Term Loan, 9.642% (LIBOR+425 basis points), 8/8/20262,3,4
   23,218,387 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    ENERGY (Continued)    
     Service Compression, LLC     
$4,167,894   Delayed Draw, 15.202% PIK (SOFR+1,000 basis points), 5/6/20272,3,4,5,8,9  $3,465,658 
 13,085,446   First Lien Term Loan, 15.202% PIK (SOFR+1,000 basis points), 5/6/20272,3,4,5,9   12,494,257 
         46,926,447 
     FINANCIALS — 11.9%     
     1364720 B.C. LTD     
CAD2,000,000   Revolver, 0.500%, 9/9/20282,4,6,7   (492,817)
CAD 5,000,000   Delayed Draw, 1.000%, 9/9/20282,4,6,7   (1,225,845)
CAD 11,442,500   First Lien Term Loan, 9.733% (CDOR+450 basis points), 9/9/20282,3,4,7   8,622,973 
     Adenza Group, Inc.     
 731,098   Revolver, 0.500%, 12/3/20252,4,6   (6,688)
 713,267   Delayed Draw, 1.000%, 12/3/20272,4,6   (6,525)
 10,862,161   First Lien Term Loan, 10.967% (SOFR+575 basis points), 12/3/20272,3,4   10,762,793 
     Alera Group Holdings, Inc.     
 24,818,016   Delayed Draw, 11.203% (SOFR+600 basis points), 9/30/20282,3,4   24,058,124 
 24,811,083   First Lien Term Loan, 11.203% (SOFR+600 basis points), 9/30/20282,3,4   24,051,403 
 4,983,031   Delayed Draw, 11.703% (SOFR+650 basis points), 9/30/20282,3,4,8   3,751,105 
 2,487,500   First Lien Term Loan, 11.703% (SOFR+650 basis points), 9/30/20282,3,4   2,377,964 
 5,927,808   Delayed Draw, 11.253% (SOFR+600 basis points), 10/2/20282,3,4   5,736,932 
 6,033,026   First Lien Term Loan, 11.253% (SOFR+600 basis points), 10/2/20282,3,4   5,838,763 
 27,500,000   Alku, LLC
First Lien Term Loan, 11.332% (SOFR+625 basis points), 5/23/20292,3,4
   26,847,609 
     Amba Buyer, Inc.     
 14,257,915   Delayed Draw, 1.000%, 7/30/20272,4,6   (487,188)
 12,350,919   First Lien Term Loan, 10.215% (SOFR+525 basis points), 7/30/20272,3,4   11,867,085 
     Amerilife Holdings LLC     
 2,454,545   Revolver, 10.988% (SOFR+575 basis points), 8/31/20282,3,4,8   306,795 
 4,900,909   Delayed Draw, 10.616% (SOFR+575 basis points), 8/31/20292,3,4,8   3,072,558 
 19,587,273   First Lien Term Loan, 10.879% (SOFR+575 basis points), 8/31/20292,3,4   18,770,952 
GBP10,791,367   Apus Bidco Limited
First Lien Term Loan, 9.707% (SONIA+578 basis points), 2/9/20282,3,4,7
   13,127,032 
     AQ Sage Buyer, LLC     
 11,268,606   Delayed Draw, 11.164% (SOFR+575 basis points), 1/25/20272,3,4   10,742,583 
 13,531,192   First Lien Term Loan, 11.164% (SOFR+575 basis points), 1/25/20272,3,4   12,899,551 
     AQ Sunshine, Inc.     
 2,083,333   Revolver, 11.642% (SOFR+625 basis points), 4/15/20242,3,4,8   1,989,234 
 22,698,021   Delayed Draw, 11.228% (SOFR+598 basis points), 4/15/20252,3,4   21,967,873 
 17,600,000   Ardonagh Midco 3 PLC
Delayed Draw, 2.000%, 7/14/20262,3,4,6
   (484,000)
     Belmont Buyer, Inc.     
 2,529,070   Delayed Draw, 1.000%, 6/21/20292,4,6   (37,936)
 1,264,535   Revolver, 11.576% (SOFR+650 basis points), 6/21/20292,3,4,8   99,898 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    FINANCIALS (Continued)    
$10,706,395   First Lien Term Loan, 11.707% (SOFR+650 basis points), 6/21/20292,3,4  $10,385,203 
     CC SAG Acquisition Corp.     
 699,301   Revolver, 0.500%, 6/29/20272,3,4,6   (13,506)
 5,220,935   Delayed Draw, 11.253% (SOFR+575 basis points), 6/29/20282,3,4,8   4,368,350 
 18,770,105   First Lien Term Loan, 11.253% (SOFR+575 basis points), 6/29/20282,3,4   18,407,578 
     Cerity Partners, LLC     
 443,192   Revolver, 0.500%, 7/28/20282,4,6   (17,362)
 7,165,869   First Lien Term Loan, 11.545% (SOFR+650 basis points), 7/28/20292,3,4   6,885,154 
 12,468,750   First Lien Term Loan, 11.795% (SOFR+675 basis points), 7/28/20292,3,4   12,167,492 
 17,500,000   Delayed Draw, 11.853% (SOFR+650 basis points), 7/28/20292,3,4,8   2,702,182 
     CFGI Holdings, LLC     
 1,751,825   Revolver, 0.500%, 11/2/20272,4,6   (51,093)
 14,981,752   First Lien Term Loan, 10.202% (SOFR+500 basis points), 11/2/20272,3,4   14,544,804 
 2,373,418   Cherry Bekaert Advisory LLC
Revolver, 10.352% (SOFR+525 basis points), 6/30/20282,3,4,5,8
   654,681 
     Credit Connection, LLC     
 600,000   Revolver, 0.500%, 7/30/20262,4,6   (11,029)
 9,677,000   First Lien Term Loan, 11.142% (SOFR+575 basis points), 7/30/20262,3,4   9,499,127 
 9,064,741   Cresset Asset Management, LLC
First Lien Term Loan, 12.746% PIK (SOFR+750 basis points), 4/20/20252,3,4,9
   8,956,077 
EUR 627,356   Dreamstart BidCo
First Lien Term Loan, 9.320% (EURIBOR+600 basis points), 3/30/20272,3,4,7
   674,213 
     EdgeCo Buyer, Inc.     
 2,475,000   First Lien Term Loan, 9.715% (SOFR+475 basis points), 6/1/20262,3,4   2,426,349 
 10,000,000   Delayed Draw, 10.114% (SOFR+475 basis points), 6/1/20262,3,4,8   1,703,428 
 11,969,925   Eisner Advisory Group LLC
First Lien Term Loan, 10.467% (SOFR+525 basis points), 2/22/20302,3,4
   11,969,925 
     EP Wealth Advisors, LLC     
 12,600,000   Delayed Draw, 11.142% (SOFR+575 basis points), 9/4/20262,3,4,8   3,806,387 
 5,386,500   First Lien Term Loan, 11.142% (SOFR+575 basis points), 9/4/20262,3,4   5,239,803 
     Exegy, Inc.     
 8,837,726   First Lien Term Loan, 11.203% (LIBOR+600 basis points), 5/17/20262,3,4   8,664,002 
 1,941,919   First Lien Term Loan, 11.203% (LIBOR+600 basis points), 5/17/20262,3,4   1,903,747 
     Foundation Risk Partners, Corp.     
 1,308,430   Revolver, 0.500%, 10/29/20272,4,6   (41,085)
 2,668,093   Delayed Draw, 11.592% (SOFR+625 basis points), 10/29/20282,3,4   2,584,315 
 37,267,644   First Lien Term Loan, 11.592% (SOFR+625 basis points), 10/29/20282,3,4   36,097,440 
 5,090,909   Delayed Draw, 12.092% (SOFR+675 basis points), 10/29/20282,3,4,8   2,029,914 
 10,909,091   First Lien Term Loan, 12.092% (SOFR+675 basis points), 10/29/20282,3,4   10,583,583 
 4,772,727   Delayed Draw, 12.092% (SOFR+675 basis points), 10/29/20282,3,4,8   1,903,045 
 10,227,273   First Lien Term Loan, 12.092% (SOFR+675 basis points), 10/29/20282,3,4   9,922,109 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    FINANCIALS (Continued)    
     Galway Borrower LLC     
$2,682,489   Revolver, 0.500%, 9/30/20272,4,6  $(43,656)
 25,000,000   First Lien Term Loan, 10.240% (SOFR+525 basis points), 9/29/20282,3,4   24,580,000 
 18,508,961   Delayed Draw, 1.000%, 9/30/20282,4,6   (183,676)
 4,662,194   First Lien Term Loan, 10.592% (SOFR+525 basis points), 9/30/20282,3,4   4,586,320 
 6,000,000   First Lien Term Loan, 10.795% (SOFR+525 basis points), 9/30/20282,3,4   5,881,526 
 43,553,054   First Lien Term Loan, 10.992% (SOFR+525 basis points), 9/30/20282,3,4   42,823,581 
 20,000,000   Gloves Buyer, Inc.
First Lien Term Loan, 10.268% (SOFR+400 basis points), 12/29/20272,3,4
   19,222,654 
EUR 8,500,000   Groupe Premium
First Lien Term Loan, 9.180% (EURIBOR+525 basis points), 6/8/20282,3,4,7
   9,275,426 
EUR 14,732,374   Helibron Midco B.V.
First Lien Term Loan, 8.483% (EURIBOR+500 basis points), 9/18/20262,3,4,7
   15,494,854 
EUR 27,226,149   HG Genesis 9 Sumoco Limited
First Lien Term Loan, 10.469% PIK (EURIBOR+700 basis points), 3/3/20272,3,4,7,9
   29,709,896 
     Higginbotham Insurance Agency, Inc.     
 41,604,590   Delayed Draw, 10.452% (SOFR+525 basis points), 11/25/20262,3,4,5   41,401,438 
 22,752,095   First Lien Term Loan, 10.452% (SOFR+525 basis points), 11/25/20262,3,4   22,632,485 
 5,570,956   Delayed Draw, 10.503% (SOFR+525 basis points), 11/25/20262,3,4   5,533,631 
     HPS Financials     
EUR 3,570,450   First Lien Term Loan, 9.030% (EURIBOR+575 basis points), 9/30/20262,3,4,5,7   3,815,974 
GBP 4,517,888   First Lien Term Loan, 10.706% (SONIA+575 basis points), 9/30/20262,3,4,5,7   5,620,529 
 4,125,000   First Lien Term Loan, 11.571% (SOFR+663 basis points), 10/1/20262,3,4,5   3,793,273 
 442,857   Delayed Draw, 10.232% (SOFR+525 basis points), 11/12/20272,3,4,5   443,263 
 182,143   First Lien Term Loan, 10.232% (SOFR+525 basis points), 11/12/20272,3,4,5   182,310 
 1,721,311   First Lien Term Loan, 11.388% (LIBOR+625 basis points), 12/11/20272,3,4,5   1,728,394 
 2,512,484   First Lien Term Loan, 10.909% (SOFR+575 basis points), 6/28/20282,3,4,5   2,463,958 
 698,748   Delayed Draw, 10.927% (SOFR+575 basis points), 6/29/20282,3,4,5,8   562,318 
 415,253   Delayed Draw, 11.703% (SOFR+650 basis points), 10/2/20282,3,4,5,8   312,592 
 207,292   First Lien Term Loan, 11.703% (SOFR+650 basis points), 10/2/20282,3,4,5   198,164 
 2,474,499   First Lien Term Loan, 9.838% (SOFR+500 basis points), 5/16/20292,3,4,5   2,497,269 
 187,500,000   HPS Specialty Loan Fund V Feeder, L.P.
First Lien Term Loan, 8.463%, 5/14/20312,4,8,10
   116,250,000 
EUR3,700,000   iM Global Partner
First Lien Term Loan, 9.148% (EURIBOR+550 basis points), 4/7/20282,3,4,7
   3,903,618 
     Integrity Marketing Acquisition, LLC     
 6,760,792   Revolver, 0.500%, 8/27/20252,4,6   (374,524)
 26,416,479   Delayed Draw, 1.000%, 8/27/20252,4,6   (242,559)
 27,361,111   First Lien Term Loan, 11.082% (SOFR+600 basis points), 8/27/20252,3,4   26,847,895 
 12,263,608   First Lien Term Loan, 11.094% (SOFR+600 basis points), 8/27/20252,3,4   12,018,336 
 15,988,970   Delayed Draw, 11.284% (SOFR+600 basis points), 8/27/20252,3,4,5,8   15,679,406 
 25,000,000   Delayed Draw, 11.384% (SOFR+600 basis points), 8/27/20252,3,4   24,660,000 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    FINANCIALS (Continued)    
$1,473,802   First Lien Term Loan, 11.764% (SOFR+650 basis points), 8/27/20252,3,4  $1,448,011 
     J S Held, LLC     
 12,733,810   Delayed Draw, 10.892% (SOFR+550 basis points), 7/1/20252,3,4,5   12,781,371 
 8,745,255   First Lien Term Loan, 10.892% (SOFR+550 basis points), 7/1/20252,3,4,5   8,765,691 
 45,227,859   First Lien Term Loan, 12.750% (PRIME+550 basis points), 7/1/20252,3,4,5   45,333,544 
     Kensington Private Equity Fund     
 6,800,000   Delayed Draw, 1.000% PIK, 3/28/20262,4,5,6,9   (83,824)
 6,800,000   Second Lien Term Loan, 12.242% Cash+PIK (SOFR+700 basis points), 3/28/20262,3,4,5,9   6,716,176 
     Keystone Agency Investors     
 19,999,932   Delayed Draw, 11.142% (SOFR+575 basis points), 5/3/20272,3,4,8   19,700,297 
 15,368,024   First Lien Term Loan, 11.142% (SOFR+575 basis points), 5/3/20272,3,4   15,179,754 
     KWOR Acquisition, Inc.     
 2,109,039   Revolver, 12.250% (LIBOR+525 basis points), 12/22/20272,3,4,8   1,305,495 
 15,313,231   Delayed Draw, 10.452% (LIBOR+525 basis points), 12/22/20282,3,4,5,8   2,942,049 
 40,071,191   First Lien Term Loan, 10.452% (LIBOR+525 basis points), 12/22/20282,3,4   38,808,948 
 13,400,000   Lido Advisors, LLC
Delayed Draw, 11.388% (SOFR+600 basis points), 6/15/20272,3,4,5,8
   2,037,917 
 3,485,026   Mclarens Midco, Inc.
Revolver, 11.024% (SOFR+575 basis points), 12/19/20252,3,4,5,8
   2,474,358 
     Oakbridge Insurance Agency LLC     
 15,030,253   Delayed Draw, 10.952% (SOFR+575 basis points), 12/31/20262,3,4,8   3,606,197 
 603,448   Revolver, 10.952% (SOFR+575 basis points), 12/31/20262,3,4,8   244,963 
 1,792,241   First Lien Term Loan, 10.952% (SOFR+575 basis points), 12/31/20262,3,4   1,749,118 
     Pathstone Family Office, LLC     
 1,726,400   Revolver, 0.500%, 5/15/20282,4,5,6   (51,792)
 4,747,599   Delayed Draw, 1.000%, 5/15/20292,4,5,6   (71,214)
 18,299,836   First Lien Term Loan, 11.997% (SOFR+675 basis points), 5/15/20292,3,4,5   17,750,841 
     Patriot Growth Insurance Services, LLC     
 2,660,377   Revolver, 0.500%, 10/14/20282,4,6   (70,934)
 1,854,545   Delayed Draw, 1.000%, 10/14/20282,3,4,6   (21,606)
 22,133,778   First Lien Term Loan, 10.740% (SOFR+550 basis points), 10/14/20282,3,4   21,543,621 
 33,118,367   Delayed Draw, 11.135% (SOFR+575 basis points), 10/14/20282,3,4,8   17,981,603 
     Peter C. Foy & Associates Insurance Services, LLC     
 53,219,687   Delayed Draw, 11.217% (SOFR+600 basis points), 11/1/20282,3,4   53,219,688 
 21,267,857   First Lien Term Loan, 11.217% (SOFR+600 basis points), 11/1/20282,3,4   21,267,857 
     Petrus Buyer, Inc.     
 1,923,077   Revolver, 0.500%, 10/17/20292,4,6   (51,319)
 5,494,505   Delayed Draw, 1.000%, 10/17/20292,4,6   (63,925)
 17,582,418   First Lien Term Loan, 11.521% (SOFR+650 basis points), 10/17/20292,3,4   17,113,219 
 11,495,301   Regent Holding Company, LLC
First Lien Term Loan, 12.953% (SOFR+775 basis points), 2/25/20261,2,3,4,11,12
   11,125,521 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    FINANCIALS (Continued)    
$16,039,152   Retail Services Corporation
First Lien Term Loan, 12.943% (LIBOR+775 basis points), 5/20/20252,3,4
  $15,558,523 
 5,150,000   Riser Merger Sub, Inc.
Delayed Draw, 11.581% (SOFR+650 basis points), 8/1/20282,3,4,5,8
   435,760 
 8,781,605   Riveron Acquisition Holdings, Inc.
First Lien Term Loan, 10.826% (LIBOR+575 basis points), 5/22/20252,3,4
   8,781,605 
     RSC Acquisition, Inc.     
 32,854,270   First Lien Term Loan, 10.548% (SOFR+550 basis points), 10/30/20262,3,4   32,292,462 
 48,167,300   First Lien Term Loan, 10.695% (SOFR+550 basis points), 10/30/20262,3,4,5   47,432,304 
 2,641,633   Delayed Draw, 10.914% (SOFR+550 basis points), 10/30/20262,3,4,5   2,601,324 
 8,690,548   Revolver, 0.500%, 11/1/20262,3,4,5,6   (132,611)
 16,705,868   First Lien Term Loan, 10.695% (SOFR+550 basis points), 11/1/20262,3,4   16,450,949 
 1,111,579   Delayed Draw, 10.914% (SOFR+550 basis points), 5/31/20292,3,4,8   803,301 
     SG Acquisition, Inc.     
 2,127,660   First Lien Term Loan, 11.102% (SOFR+550 basis points), 1/27/20272,3,4   2,085,106 
 10,000,000   First Lien Term Loan, 11.202% (SOFR+600 basis points), 1/27/20272,3,4   9,807,984 
 25,000,000   SitusAMC Holdings Corporation
First Lien Term Loan, 10.842% (SOFR+550 basis points), 12/22/20272,3,4
   24,325,000 
 1,500,000   StarCompliance Intermediate, LLC
First Lien Term Loan, 12.092% (SOFR+675 basis points), 1/12/20272,3,4
   1,465,303 
 1,424,528   The Ultimus Group Midco, LLC
Revolver, 10.128% (LIBOR+500 basis points), 2/1/20242,3,4,5,8
   124,821 
     THG Acquisition, LLC     
 743,884   Revolver, 10.952% (SOFR+575 basis points), 12/2/20252,3,4,8   158,502 
 14,217,192   Delayed Draw, 10.702% (SOFR+550 basis points), 12/2/20262,3,4,8   9,673,027 
     Turbo Buyer, Inc.     
 4,937,500   First Lien Term Loan, 11.587% (SOFR+600 basis points), 12/2/20252,3,4   4,799,920 
 6,942,667   Delayed Draw, 11.587% (SOFR+600 basis points), 12/2/20252,3,4,8   6,665,622 
     Vale Insurance Services LLC     
 2,419,355   Revolver, 0.500%, 12/1/20272,4,6   (62,086)
 22,298,387   First Lien Term Loan, 10.392% (SOFR+500 basis points), 12/1/20272,3,4   21,726,159 
     Wealth Enhancement Group, LLC     
 439,990   Revolver, 0.500%, 10/4/20272,4,5,6   (12,363)
 18,000,000   First Lien Term Loan, 21.250% PIK (SOFR+600 basis points), 5/26/20332,3,4   17,494,217 
     World Insurance Associates, LLC     
 2,677,869   First Lien Term Loan, 10.992% (SOFR+575 basis points), 4/1/20262,3,4   2,615,849 
 32,264,344   Delayed Draw, 10.992% (SOFR+575 basis points), 4/1/20262,3,4   31,517,097 
 9,579,150   First Lien Term Loan, 11.793% (SOFR+675 basis points), 4/1/20262,3,4,5   9,261,593 
 6,000,000   First Lien Term Loan, 12.014% (SOFR+675 basis points), 4/1/20262,3,4   5,795,162 
         1,427,715,911 
     GOVERNMENTS — 0.2%     
     Govdelivery Holdings, LLC     

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    GOVERNMENTS (Continued)    
$6,060,063   First Lien Term Loan, 10.645% PIK (SOFR+550 basis points), 1/29/20272,3,4,8,9  $5,953,120 
 8,357,474   Delayed Draw, 11.145% (SOFR+600 basis points), 1/29/20272,3,4   8,301,930 
 536,402   Revolver, 11.604% (SOFR+650 basis points), 1/29/20272,3,4,8   158,693 
     Prime Buyer, LLC     
 3,856,132   Revolver, 10.453% (SOFR+525 basis points), 12/22/20262,3,4,8   425,127 
 9,369,294   First Lien Term Loan, 10.453% (SOFR+525 basis points), 12/22/20262,3,4   9,231,070 
         24,069,940 
     HEALTH CARE — 15.3%     
     123Dentist, Inc.     
CAD9,513,783   Delayed Draw, 1.000%, 8/10/20292,4,6,7   (2,613,805)
CAD50,448,088   First Lien Term Loan, 10.645% (CDOR+550 basis points), 8/10/20292,3,4,7   36,302,198 
     AAH Topco, LLC     
 423,729   Revolver, 0.500%, 12/22/20272,4,6   (14,479)
 4,355,260   Delayed Draw, 10.702% (SOFR+550 basis points), 12/22/20272,3,4,8   3,469,242 
 4,066,947   First Lien Term Loan, 10.702% (SOFR+550 basis points), 12/22/20272,3,4   3,927,980 
     Acclaim Midco, LLC     
 1,435,897   Revolver, 0.500%, 6/13/20292,4,6   (28,718)
 3,589,744   Delayed Draw, 1.000%, 6/13/20292,4,6   (17,949)
 8,974,359   First Lien Term Loan, 11.492% (SOFR+625 basis points), 6/13/20292,3,4   8,794,872 
     ACI Group Holdings, Inc.     
 13,151,602   Delayed Draw, 10.952% PIK (SOFR+575 basis points), 8/2/20282,3,4,8,9   6,094,844 
 35,107,645   First Lien Term Loan, 10.952% PIK (SOFR+575 basis points), 8/2/20282,3,4,9   34,645,720 
     ADCS Clinics Intermediate Holdings, LLC     
 2,236,999   Delayed Draw, 11.747% (SOFR+650 basis points), 5/7/20272,3,4   2,074,811 
 10,913,058   First Lien Term Loan, 11.872% (LIBOR+650 basis points), 5/7/20272,3,4   10,051,929 
     ADMA Bilogics, Inc.     
 3,571,429   Delayed Draw, 1.000%, 3/23/20272,4,5,6    
 22,341,157   First Lien Term Loan, 13.703% PIK (SOFR+850 basis points), 3/23/20272,3,4,5,9   22,341,157 
 1,123,541   AEC Parent Holdings, Inc.
Delayed Draw, 1.000%, 6/13/20292,4,5,6
   (21,523)
     Affinity Hospice Intermediate Holdings, LLC     
 2,724,335   Delayed Draw, 1.000%, 12/17/20272,4,5,6   (72,639)
 11,153,583   First Lien Term Loan, 10.092% (SOFR+475 basis points), 12/17/20272,3,4,5   10,828,285 
     AG-Twin Brook Healthcare     
 7,551,075   Delayed Draw, 11.807% (SOFR+650 basis points), 4/2/20242,3,4   7,524,587 
 12,084,072   First Lien Term Loan, 12.025% (SOFR+650 basis points), 4/2/20242,3,4   12,043,866 
 19,432,886   First Lien Term Loan, 11.956% (SOFR+650 basis points), 5/16/20242,3,4,5   19,350,117 
 28,990,488   First Lien Term Loan, 12.503% (SOFR+700 basis points), 7/1/20242,3,4,5   28,432,223 
 13,748,258   First Lien Term Loan, 11.718% (SOFR+625 basis points), 11/27/20242,3,4,5   13,687,419 
 1,676,549   First Lien Term Loan, 11.467% (SOFR+625 basis points), 7/3/20252,3,4,5   1,663,858 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    HEALTH CARE (Continued)    
$19,749,338   First Lien Term Loan, 11.503% (SOFR+600 basis points), 9/25/20252,3,4,5  $19,546,505 
 6,865,682   First Lien Term Loan, 11.307% (LIBOR+600 basis points), 3/5/20262,3,4,5   2,963,915 
 9,850,520   First Lien Term Loan, 11.217% (SOFR+600 basis points), 6/10/20262,3,4,5   9,787,636 
CAD  24,625,000   First Lien Term Loan, 10.778% (CDOR+575 basis points), 7/23/20262,3,4,5,7   18,363,718 
 14,812,500   First Lien Term Loan, 11.717% (LIBOR+650 basis points), 8/20/20262,3,4,5   14,676,220 
 24,625,000   First Lien Term Loan, 11.015% (SOFR+525 basis points), 9/22/20262,3,4,5   24,315,819 
 19,750,000   First Lien Term Loan, 11.217% (SOFR+600 basis points), 10/8/20262,3,4,5   19,597,931 
 19,871,402   Delayed Draw, 11.753% (SOFR+625 basis points), 10/29/20262,3,4,5   19,644,330 
 19,700,000   First Lien Term Loan, 11.217% (SOFR+600 basis points), 12/14/20262,3,4,5   19,566,930 
 14,812,500   First Lien Term Loan, 11.503% (SOFR+600 basis points), 12/31/20262,3,4,5   14,612,154 
 9,930,556   Delayed Draw, 1.000%, 2/23/20272,3,4,6   (378,583)
 14,918,750   First Lien Term Loan, 13.503% (SOFR+800 basis points), 2/23/20272,3,4   14,337,310 
     AHR Intermediate, Inc.     
 10,500,000   Delayed Draw, 10.601% (SOFR+575 basis points), 7/29/20272,3,4,8   7,692,852 
 24,316,250   First Lien Term Loan, 10.753% (SOFR+525 basis points), 7/29/20272,3,4   24,113,216 
     Alcami Corporation     
 3,052,838   Revolver, 0.500%, 12/21/20282,4,6   (98,714)
 1,908,023   Delayed Draw, 1.000%, 12/21/20282,4,6   (61,696)
 22,839,041   First Lien Term Loan, 12.203% (SOFR+700 basis points), 12/21/20282,3,4   22,100,539 
 35,253,731   Alegeus Technologies Holding Corp.
First Lien Term Loan, 13.360% PIK (LIBOR+825 basis points), 9/5/20242,3,4,9
   34,616,363 
     Align Enta Intermediate, Inc.     
 639,767   Revolver, 0.500%, 6/30/20282,4,6   (19,193)
 4,265,116   Delayed Draw, 1.000%, 6/30/20282,4,6   (63,977)
 1,279,535   Delayed Draw, 1.000%, 6/30/20282,4,6   (19,193)
 2,985,581   First Lien Term Loan, 11.742% (SOFR+650 basis points), 6/30/20282,3,4   2,896,014 
 11,790,000   American Renal Associates Holdings, Inc.
First Lien Term Loan, 11.460% (LIBOR+625 basis points), 1/29/20272,3,4,5
   11,116,615 
 25,000,000   AVE Holdings III Corp.
First Lien Term Loan, 10.548% (SOFR+550 basis points), 2/25/20282,3,4
   24,042,500 
 8,538,390   AWC-MH Acquisition LLC
First Lien Term Loan, 18.000% PIK (LIBOR+700 basis points), 10/12/20252,3,4,9
   6,446,485 
     Biocare Medical LLC     
 2,777,778   Revolver, 10.204% (LIBOR+525 basis points), 12/9/20272,3,4,8   53,232 
 21,944,444   First Lien Term Loan, 10.614% (LIBOR+525 basis points), 12/9/20272,3,4   21,194,611 
     Bridges Consumer Healthcare     
 12,003,487   First Lien Term Loan, 11.532% (SOFR+619 basis points), 1/20/20272,3,4,5   11,533,263 
 1,160,000   First Lien Term Loan, 11.920% (SOFR+650 basis points), 1/20/20272,3,4,5   1,126,576 
     Carevet LLC     
 4,530,505   Delayed Draw, 11.863% (LIBOR+700 basis points), 9/1/20252,3,4,8   912,957 
 17,431,000   Delayed Draw, 12.217% (LIBOR+700 basis points), 9/1/20252,3,4   17,166,863 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    HEALTH CARE (Continued)    
$5,712,040   First Lien Term Loan, 17.217% PIK (SOFR+1,200 basis points), 9/1/20252,3,4,9  $5,636,918 
     CNSI Holdings LLC     
 1,735,776   Revolver, 0.500%, 12/17/20272,4,6   (54,968)
 18,218,563   First Lien Term Loan, 11.390% (SOFR+650 basis points), 12/17/20282,3,4   17,641,627 
 41,000,000   Color Intermediate, LLC
First Lien Term Loan, 10.702% (SOFR+550 basis points), 10/4/20292,3,4
   40,297,298 
     Community Medical Acquisition Corp.     
 3,683,963   Revolver, 10.142% (LIBOR+475 basis points), 12/15/20272,3,4,8   1,826,589 
 3,832,795   Delayed Draw, 1.000%, 12/15/20282,3,4,6   (140,555)
 25,906,749   First Lien Term Loan, 10.302% (LIBOR+475 basis points), 12/15/20282,3,4   24,762,235 
 17,143,000   Confluent Health, LLC
First Lien Term Loan, 12.603% (SOFR+750 basis points), 11/30/20282,4
   15,958,712 
     Connect America.com, LLC     
 679,061   Revolver, 12.574% (LIBOR+700 basis points), 6/30/20262,3,4,8   615,328 
 7,312,002   First Lien Term Loan, 12.587% (LIBOR+700 basis points), 6/30/20262,3,4   6,871,878 
     CORA Health Holdings Corp.     
 230,389   Delayed Draw, 11.164% (ARR CSA+575 basis points), 6/15/20272,3,4   204,069 
 769,231   Revolver, 11.164% (ARR CSA+575 basis points), 6/15/20272,3,4,8   315,970 
 13,681,451   First Lien Term Loan, 11.164% (ARR CSA+575 basis points), 6/15/20272,3,4   12,118,503 
     Covaris Intermediate 3, LLC     
 5,921,053   Delayed Draw, 1.000%, 1/21/20282,4,6   (172,097)
 1,184,211   Revolver, 10.642% (SOFR+525 basis points), 1/21/20282,3,4,8   755,054 
 7,835,526   First Lien Term Loan, 10.642% (SOFR+525 basis points), 1/21/20282,3,4   7,607,785 
     CPC/Cirtec Holdings, Inc.     
 1,033,592   Revolver, 11.492% (ARR CSA+625 basis points), 10/31/20282,3,4,8   382,050 
 8,966,408   First Lien Term Loan, 11.492% (ARR CSA+625 basis points), 1/30/20292,3,4   8,694,131 
     CPF Dental, LLC     
 14,342,535   Delayed Draw, 14.003% (SOFR+850 basis points), 8/30/20242,3,4,5,8   11,023,224 
 5,302,024   First Lien Term Loan, 14.025% (LIBOR+850 basis points), 8/30/20242,3,4,5   5,224,406 
 13,861,118   Crossroads Holding, LLC
First Lien Term Loan, 10.467% PIK (SOFR+525 basis points), 12/23/20272,3,4,5,9
   11,389,770 
     D4C Dental Brands, Inc.     
 714,286   Revolver, 11.888% (SOFR+650 basis points), 12/30/20262,3,4,8   339,170 
 6,458,482   First Lien Term Loan, 11.892% (SOFR+650 basis points), 12/30/20262,3,4   6,295,975 
 4,923,582   Delayed Draw, 11.914% (SOFR+650 basis points), 12/30/20262,3,4,8   4,422,924 
     DCA Holdings LLC     
 3,925,051   Delayed Draw, 11.647% (SOFR+640 basis points), 3/12/20272,3,4,5   3,895,613 
 23,923,741   First Lien Term Loan, 11.647% (SOFR+640 basis points), 3/12/20272,3,4   23,744,531 
     Deca Dental Holdings, LLC     
 4,792,593   Delayed Draw, 11.092% (SOFR+575 basis points), 8/26/20282,3,4,8   1,202,922 
 1,111,111   Revolver, 11.092% (SOFR+575 basis points), 8/26/20282,3,4,8   977,608 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    HEALTH CARE (Continued)    
$13,862,963   First Lien Term Loan, 11.092% (SOFR+575 basis points), 8/26/20282,3,4  $13,121,485 
     Dermatopathology Laboratory Of Central States, LLC     
 1,612,903   Revolver, 0.500%, 6/1/20282,4,6   (12,818)
 6,048,387   Delayed Draw, 1.000%, 6/1/20282,4,6   (48,067)
 17,208,669   First Lien Term Loan, 10.991% (SOFR+575 basis points), 6/1/20282,3,4   17,071,911 
     Emmes Blocker, Inc.     
 13,219,204   Delayed Draw, 10.437% (SOFR+550 basis points), 7/7/20282,3,4,5,8   5,875,459 
 8,211,128   First Lien Term Loan, 10.437% (SOFR+550 basis points), 7/7/20282,3,4   8,094,921 
 10,669,375   Ensemble RCM, LLC
First Lien Term Loan, 10.145% (LIBOR+500 basis points), 8/3/20262,3,4
   10,278,110 
 6,666,667   ENT MSO LLC
Delayed Draw, 12.266% (SOFR+700 basis points), 3/4/20252,3,4,5,8
   1,136,790 
     ERC Holdings, LLC     
 1,420,118   Revolver, 10.693% (SOFR+550 basis points), 11/10/20272,3,4,8   402,323 
 6,657,924   Revolver, 10.761% (SOFR+550 basis points), 11/10/20272,3,4,5,8   1,886,205 
 15,610,592   First Lien Term Loan, 11.003% (SOFR+550 basis points), 11/10/20282,3,4   14,569,403 
 14,775,000   FH MD Buyer, Inc.
First Lien Term Loan, 10.217% (SOFR+511 basis points), 10/31/20262,3,4
   13,909,324 
 20,000,000   Finthrive Software Intermediate Holdings, Inc.
Second Lien Term Loan, 11.943% (LIBOR+675 basis points), 1/6/20302,3,4
   19,042,680 
     Fortis Life Sciences, LLC     
 8,671,280   Delayed Draw, 1.000%, 9/17/20272,4,6   (274,598)
 2,434,783   Revolver, 10.085% (SOFR+475 basis points), 9/17/20272,3,4,8   1,262,027 
 16,703,693   First Lien Term Loan, 10.092% (SOFR+475 basis points), 9/17/20272,3,4   16,174,730 
CAD36,758,217   FYI Optical Acquisitions, Inc. & FYI USA Inc.
Delayed Draw, 11.000% (CDOR+575 basis points), 3/4/20272,3,4,7
   26,756,505 
     Helium Acquirer Corporation     
 32,727,240   Delayed Draw, 1.000%, 1/5/20292,4,6   (245,454)
 3,313,620   Delayed Draw, 12.203% (SOFR+700 basis points), 1/5/20292,3,4   3,271,508 
 1,656,810   Revolver, 12.203% (SOFR+700 basis points), 1/5/20292,3,4,8   537,024 
 10,904,570   First Lien Term Loan, 12.203% (SOFR+700 basis points), 1/5/20292,3,4   10,602,039 
     Heniff Holdco, LLC     
 2,984,691   Revolver, 10.932% (LIBOR+575 basis points), 12/3/20242,3,4,8   996,290 
 24,983,193   First Lien Term Loan, 10.952% (LIBOR+575 basis points), 12/3/20262,3,4   24,578,465 
     HPS Health Care     
 9,596,286   First Lien Term Loan, 10.452% (SOFR+525 basis points), 6/27/20242,3,4,5   9,596,091 
 598,039   Delayed Draw, 1.000%, 10/27/20252,4,5,6   (22,424)
 653,817   Delayed Draw, 12.552% (LIBOR+700 basis points), 10/27/20252,3,4,5   629,301 
 12,459   Delayed Draw, 16.010% (LIBOR+700 basis points), 10/27/20252,3,4,5   11,991 
 3,894,417   First Lien Term Loan, 13.892% PIK (SOFR+850 basis points), 2/26/20262,3,4,5,9   3,894,417 
 42,629   Delayed Draw, 10.805% (SOFR+575 basis points), 8/31/20292,3,4,5   41,531 
 3,750,000   First Lien Term Loan, 11.403% (SOFR+625 basis points), 12/31/20292,3,4,5   3,678,424 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    HEALTH CARE (Continued)    
    Imagefirst Holdings, LLC    
$214,286   Delayed Draw, 1.000%, 4/27/20282,4,5,6  $(7,247)
 1,071,429   First Lien Term Loan, 10.392% (SOFR+500 basis points), 4/27/20282,3,4,5   1,035,193 
     Integrated Oncology Network, LLC     
 4,128,622   First Lien Term Loan, 11.040% (SOFR+600 basis points), 6/24/20242,3,4   4,128,622 
 83,957   Revolver, 11.193% (SOFR+600 basis points), 6/24/20242,3,4,8   75,561 
 1,859,310   Delayed Draw, 11.040% (SOFR+600 basis points), 6/24/20252,3,4,8   744,916 
 3,275,112   First Lien Term Loan, 11.040% (SOFR+600 basis points), 6/24/20252,3,4   3,275,112 
 134,701   Revolver, 11.193% (SOFR+600 basis points), 6/24/20252,3,4,8   121,231 
     IvyRehab Intermediate II, LLC     
 3,837,719   Revolver, 0.500%, 4/21/20282,4,6   (236,762)
 23,310,691   First Lien Term Loan, 9.878% (SOFR+475 basis points), 4/21/20292,3,4   21,872,577 
 7,649,342   Delayed Draw, 9.923% (SOFR+475 basis points), 4/21/20292,3,4   7,196,569 
NZD6,300,000   Jon Bidco Limited
First Lien Term Loan, 10.240% (BKBM+450 basis points), 12/3/20262,3,4,7
   3,737,979 
     Life Science Intermediate Holdings, LLC     
EUR6,000,000   Delayed Draw, 9.648% (EURIBOR+623 basis points), 6/10/20272,3,4,7   6,547,359 
GBP7,500,000   Delayed Draw, 11.158% (SONIA+623 basis points), 6/10/20272,3,4,7   9,525,019 
 2,871,011   First Lien Term Loan, 11.395% (SOFR+635 basis points), 6/10/20272,3,4   2,871,011 
 15,139,061   Delayed Draw, 11.395% (SOFR+635 basis points), 6/10/20272,3,4   15,139,061 
 1,337,984   Revolver, 11.395% (SOFR+635 basis points), 6/10/20272,3,4,8   1,149,703 
 4,380,290   Delayed Draw, 11.453% (SOFR+635 basis points), 6/10/20272,3,4,8   2,285,964 
     MB2 Dental Solutions, LLC     
 6,013,146   Delayed Draw, 11.203% (SOFR+600 basis points), 1/29/20272,3,4   5,909,119 
 28,614,032   First Lien Term Loan, 11.203% (SOFR+600 basis points), 1/29/20272,3,4   28,119,009 
     MedMark Services, Inc.     
 1,566,916   Delayed Draw, 10.503% (SOFR+500 basis points), 6/11/20272,3,4   1,546,308 
 7,860,000   First Lien Term Loan, 10.503% (SOFR+500 basis points), 6/11/20272,3,4   7,756,629 
 4,505,947   Delayed Draw, 10.503% (SOFR+500 basis points), 6/11/20272,3,4   4,446,687 
     MN Acquisition, Inc.     
 2,500,000   Revolver, 10.702% (SOFR+550 basis points), 8/25/20282,3,4,8   1,043,700 
 22,387,500   First Lien Term Loan, 10.702% (SOFR+550 basis points), 8/25/20282,3,4   21,174,392 
     Myorthos Management, LLC     
 8,972,201   Delayed Draw, 10.465% (SOFR+550 basis points), 11/1/20272,3,4,5   8,575,825 
 4,856,732   First Lien Term Loan, 10.465% (SOFR+550 basis points), 11/1/20272,3,4,5   4,642,170 
     National Dentex Labs LLC     
 919,540   Revolver, 12.217% (SOFR+700 basis points), 4/3/20262,3,4,8   719,382 
 3,502,258   Delayed Draw, 13.392% PIK (SOFR+800 basis points), 4/3/20262,3,4,9   3,440,336 
 6,960,813   First Lien Term Loan, 13.392% PIK (SOFR+800 basis points), 4/3/20262,3,4,9   6,837,802 
     Novotech (Australia) Pty Limited     
 3,125,000   Delayed Draw, 1.000%, 1/14/20282,4,6   (65,394)
AUD18,543,750   Delayed Draw, 9.393% (BBSY+525 basis points), 1/14/20282,3,4,7   12,092,698 
 16,437,500   First Lien Term Loan, 10.707% (SOFR+568 basis points), 1/14/20282,3,4   16,093,528 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    HEALTH CARE (Continued)    
    OB Hospitalist Group    
$1,717,557   Revolver, 10.702% (SOFR+550 basis points), 9/27/20272,3,4,8  $735,715 
 37,894,289   First Lien Term Loan, 10.702% (SOFR+550 basis points), 9/27/20272,3,4   37,452,811 
 6,947,368   Office Ally
First Lien Term Loan, 10.852% (SOFR+575 basis points), 12/20/20282,3,4
   6,786,466 
     OIA Acquisition, LLC     
 1,928,571   Revolver, 0.500%, 10/19/20272,4,6   (56,247)
 1,825,559   Delayed Draw, 9.965% (LIBOR+500 basis points), 10/19/20272,3,4,8   1,313,316 
 11,088,214   First Lien Term Loan, 9.965% (LIBOR+500 basis points), 10/19/20272,3,4   10,764,823 
     OIS Management Services, LLC     
 1,423,077   Revolver, 0.500%, 11/16/20282,3,4,6   (34,383)
 4,743,590   Delayed Draw, 11.092% (SOFR+575 basis points), 11/16/20282,3,4,8   1,612,057 
 12,333,333   First Lien Term Loan, 11.092% (SOFR+575 basis points), 11/16/20282,3,4   12,035,347 
 5,527,184   Ons Mso, LLC
Revolver, 13.500% (LIBOR+475 basis points), 7/8/20242,3,4,5,8
   452,921 
     Org USME Buyer, LLC     
 743,478   Delayed Draw, 1.000%, 11/24/20262,4,6   (19,824)
 936,232   Revolver, 10.952% (SOFR+575 basis points), 11/24/20262,3,4,8   686,573 
 16,311,693   First Lien Term Loan, 10.952% (SOFR+575 basis points), 11/24/20262,3,4   15,876,772 
     Orthodontic Partners, LLC     
 14,278,356   Delayed Draw, 11.695% (SOFR+625 basis points), 10/12/20272,3,4   14,117,512 
 9,697,340   First Lien Term Loan, 11.740% (SOFR+650 basis points), 10/12/20272,3,4   9,491,250 
     Pediatric Home Respiratory Services, LLC     
 4,687,355   First Lien Term Loan, 10.952% (SOFR+575 basis points), 12/4/20242,3,4   4,574,103 
 2,007,423   Delayed Draw, 11.453% (SOFR+625 basis points), 12/4/20242,3,4,8   1,414,755 
     Phynet Dermatology LLC     
 3,099,283   Delayed Draw, 1.000%, 8/16/20242,4,5,6   (40,507)
 5,888,637   First Lien Term Loan, 11.872% (SOFR+650 basis points), 8/16/20242,3,4,5   5,723,172 
     Pinnacle Dermatology Management, LLC     
 1,082,474   Revolver, 9.500% (SOFR+400 basis points), 12/8/20282,3,4,8   636,873 
 11,262,881   First Lien Term Loan, 11.125% (SOFR+575 basis points), 12/8/20282,3,4   10,878,033 
 2,536,631   Delayed Draw, 11.188% (SOFR+575 basis points), 12/8/20282,3,4,8   1,241,000 
     Pinnacle Treatment Centers, Inc.     
 923,804   Delayed Draw, 12.164% (SOFR+675 basis points), 1/2/20262,3,4   905,591 
 14,410,238   First Lien Term Loan, 12.164% (SOFR+675 basis points), 1/2/20262,3,4   14,126,136 
 789,576   Revolver, 12.164% (SOFR+675 basis points), 1/2/20262,3,4,8   497,658 
     PPV Intermediate Holdings LLC     
 2,538,076   Revolver, 0.500%, 8/31/20292,4,6   (65,373)
 1,248,784   First Lien Term Loan, 11.010% (SOFR+575 basis points), 8/31/20292,3,4,5   1,216,619 
 64,213,279   First Lien Term Loan, 11.014% (SOFR+575 basis points), 8/31/20292,3,4   63,290,762 
 1,921,135   Delayed Draw, 13.000% PIK, 8/31/20302,3,4,8,9   1,615,971 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    HEALTH CARE (Continued)    
     Premier Imaging, LLC     
$14,475,624   Delayed Draw, 11.217% (SOFR+600 basis points), 1/2/20252,3,4,8  $3,901,760 
 23,011,548   First Lien Term Loan, 11.217% (SOFR+600 basis points), 1/2/20252,3,4   22,628,300 
 14,887,500   Premise Health Holding Corp.
First Lien Term Loan, 10.337% (SOFR+475 basis points), 7/10/20252,3,4
   14,793,028 
 25,000,000   PSKW Intermediate, LLC
First Lien Term Loan, 11.453% (SOFR+625 basis points), 3/9/20262,3,4
   25,000,000 
 5,703,986   Q-Centrix LLC
First Lien Term Loan, 9.864% (LIBOR+450 basis points), 5/30/20252,3,4
   5,603,036 
     Raven Buyer, Inc.     
 12,889,773   First Lien Term Loan, 11.137% (SOFR+600 basis points), 2/1/20272,3,4   12,739,603 
 2,045,455   Revolver, 11.379% (SOFR+600 basis points), 2/1/20272,3,4,8   180,715 
 18,601,909   Redwood MSO, LLC
First Lien Term Loan, 11.467% (SOFR+625 basis points), 7/3/20252,3,4,5
   18,471,420 
     Smile Doctors, LLC     
 2,208,481   Revolver, 10.748% (SOFR+575 basis points), 12/23/20272,3,4,8   (14,754)
 3,076,413   Delayed Draw, 11.147% (SOFR+590 basis points), 12/23/20282,3,4   2,932,805 
 19,502,650   First Lien Term Loan, 11.147% (SOFR+590 basis points), 12/23/20282,3,4   18,592,259 
 39,700,000   Southern Veterinary Partners, LLC
First Lien Term Loan, 10.677% (SOFR+550 basis points), 10/5/20272,3,4
   39,392,448 
GBP1,797,628   SSCP Pegasus Midco Limited
First Lien Term Loan, 11.047% (SONIA+650 basis points), 11/16/20272,3,4,7
   2,234,688 
     TerSera Therapeutics, LLC     
 531,828   Revolver, 0.500%, 4/4/20292,4,6   (15,743)
 6,468,172   First Lien Term Loan, 11.992% (SOFR+675 basis points), 4/4/20292,3,4   6,276,699 
     The Smilist Management, Inc.     
 356,075   Revolver, 0.500%, 12/22/20252,4,5,6   (13,236)
 5,544,710   Delayed Draw, 11.703% (SOFR+650 basis points), 12/22/20252,3,4,5   5,338,601 
 6,744,860   First Lien Term Loan, 11.703% (SOFR+650 basis points), 12/22/20252,3,4,5,8   5,639,559 
 20,973,439   TheKey, LLC
Delayed Draw, 10.145% (SOFR+500 basis points), 3/30/20272,3,4,5,8
   368,217 
 34,825,000   Tivity Health, Inc.
First Lien Term Loan, 11.242% (SOFR+600 basis points), 6/28/20282,3,4
   33,486,250 
 5,000,000   TPC Holdco, LLC
Second Lien Term Loan, 12.960% (LIBOR+800 basis points), 3/29/20282,3,4
   4,834,797 
     Troy Gastroenterology, P.C.     
 2,748,444   Delayed Draw, 11.177% (LIBOR+600 basis points), 11/25/20252,3,4   2,709,547 
 591,133   Revolver, 11.177% (LIBOR+600 basis points), 11/25/20252,3,4,8   385,723 
 4,381,897   First Lien Term Loan, 11.177% (LIBOR+600 basis points), 11/25/20252,3,4   4,319,882 
 1,816,524   TurningPoint Healthcare Solutions, LLC
Revolver, 0.500%, 7/14/20272,4,5,6
   (57,525)
     United Digestive MSO Parent, LLC     
 8,233,571   Delayed Draw, 1.000%, 3/30/20292,4,6   (121,566)

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    HEALTH CARE (Continued)    
$4,116,786   Revolver, 5.000%, 3/30/20292,4,6  $(122,550)
 8,475,000   First Lien Term Loan, 11.992% (SOFR+675 basis points), 3/30/20292,3,4   8,222,714 
 22,813,571   First Lien Term Loan, 11.992% (SOFR+675 basis points), 3/30/20292,3,4,5   22,134,450 
     United Musculoskeletal Partners Acquisition Holdings, LLC     
 1,724,138   Revolver, 0.500%, 7/15/20282,4,6   (45,971)
 8,275,862   First Lien Term Loan, 10.543% (SOFR+550 basis points), 7/15/20282,3,4   8,055,201 
 7,000,000   UroGPO, LLC
First Lien Term Loan, 10.921% (LIBOR+585 basis points), 12/15/20262,3,4
   6,809,855 
     Urology Management Holdings, Inc.     
 1,190,476   Revolver, 0.500%, 6/15/20262,4,5,6   (39,606)
 3,266,667   Delayed Draw, 1.000%, 6/15/20262,4,6   (108,678)
 14,753,512   Delayed Draw, 11.155% (SOFR+604 basis points), 6/15/20262,3,4   14,262,680 
 5,036,392   First Lien Term Loan, 11.155% (SOFR+604 basis points), 6/15/20262,3,4   4,868,837 
 6,517,000   First Lien Term Loan, 11.365% (SOFR+625 basis points), 6/15/20262,3,4   6,300,187 
     USHV Management, LLC     
 3,891,892   Delayed Draw, 1.000%, 12/23/20272,4,6   (114,805)
 7,783,784   First Lien Term Loan, 11.465% (SOFR+613 basis points), 12/23/20272,3,4   7,554,174 
     Vardiman Black Holdings, LLC     
 36,865,120   Delayed Draw, 12.260% (SOFR+700 basis points), 3/18/20272,3,4   35,395,141 
 10,099,432   First Lien Term Loan, 12.260% (SOFR+700 basis points), 3/18/20272,3,4   9,696,722 
     Vermont Aus Pty Ltd.     
AUD10,781,230   First Lien Term Loan, 10.151% (BBSY+575 basis points), 3/23/20282,3,4,7   6,882,974 
 7,916,288   First Lien Term Loan, 10.892% (SOFR+565 basis points), 3/23/20282,3,4   7,592,142 
     Vital Care Buyer, LLC     
 1,777,778   Revolver, 0.500%, 10/19/20252,3,4,6   (35,658)
 5,500,052   First Lien Term Loan, 10.753% (SOFR+525 basis points), 10/19/20252,3,4   5,389,735 
     Web P.T., Inc.     
 1,312,500   Revolver, 11.895% (LIBOR+675 basis points), 1/18/20282,3,4,8   242,714 
 9,000,000   First Lien Term Loan, 12.114% (LIBOR+675 basis points), 1/18/20282,3,4   8,827,589 
     Xeris Pharmaceuticals, Inc.     
 8,333,333   Delayed Draw, 14.503% (SOFR+900 basis points), 3/8/20272,3,4,5   8,229,575 
 16,666,667   First Lien Term Loan, 14.503% (SOFR+900 basis points), 3/8/20272,3,4,5   16,459,151 
 2,141,658   Xifin, Inc.
Revolver, 11.264% (LIBOR+575 basis points), 2/6/20262,3,4,5,8
   1,554,481 
     Zavation Medical Products, LLC     
 2,027,027   Revolver, 9.659% (SOFR+450 basis points), 6/30/20272,3,4,8   863,170 
 12,745,946   First Lien Term Loan, 11.342% (SOFR+600 basis points), 6/30/20272,3,4   12,310,422 
         1,838,714,576 
     INDUSTRIALS — 17.4%     
 4,246,042   3SI Holdco, Inc.
First Lien Term Loan, 12.010% (LIBOR+650 basis points), 12/15/20242,3,4
   4,122,205 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    INDUSTRIALS (Continued)    
$9,925,000   Accurus Aerospace Corporation
First Lien Term Loan, 11.087% (LIBOR+575 basis points), 4/5/20282,3,4
  $9,317,661 
 14,791,875   Aero Operating LLC
Incremental Term Loan, 14.040% (LIBOR+900 basis points), 2/7/20262,3,4
   13,879,316 
 7,256,250   AG-Twin Brook Aerospace
First Lien Term Loan, 11.337% (SOFR+575 basis points), 12/6/20242,3,4,5
   7,145,931 
     Air Comm Corporation, LLC     
 2,027,259   Delayed Draw, 1.000%, 7/1/20272,4,6   (58,115)
 13,179,878   First Lien Term Loan, 9.965% (LIBOR+500 basis points), 7/1/20272,3,4   12,802,051 
 22,662,011   Delayed Draw, 9.965% (LIBOR+500 basis points), 7/1/20272,3,4   22,012,360 
 1,184,211   Revolver, 9.965% (LIBOR+500 basis points), 7/1/20272,3,4,8   13,312 
 2,439,024   Revolver, 10.338% (LIBOR+500 basis points), 7/1/20272,3,4,8   1,694,364 
     Any Hour, LLC     
 2,000,000   Revolver, 0.500%, 7/21/20272,3,4,6   (58,331)
 1,200,000   Delayed Draw, 1.000%, 7/21/20272,4,6   (35,871)
 11,163,333   First Lien Term Loan, 10.895% (SOFR+575 basis points), 7/21/20272,3,4   10,837,751 
 23,165,683   Delayed Draw, 10.895% (SOFR+575 basis points), 7/21/20272,3,4   22,490,049 
 9,600,000   First Lien Term Loan, 11.105% (SOFR+600 basis points), 7/21/20272,3,4   9,312,300 
     Apex Service Partners, LLC     
 2,000,000   Revolver, 0.500%, 7/31/20252,3,4,6   (128,391)
 6,698,000   First Lien Term Loan, 10.460% (SOFR+525 basis points), 7/31/20252,3,4   6,268,019 
 982,229   First Lien Term Loan, 10.522% (SOFR+525 basis points), 7/31/20252,3,4   919,174 
 4,983,000   Delayed Draw, 10.552% (SOFR+525 basis points), 7/31/20252,3,4   4,663,114 
 10,055,316   Delayed Draw, 10.642% (SOFR+525 basis points), 7/31/20252,3,4   9,409,810 
 2,458,421   Delayed Draw, 10.747% (SOFR+550 basis points), 7/31/20252,3,4   2,312,904 
 9,296,710   First Lien Term Loan, 10.747% (SOFR+550 basis points), 7/31/20252,3,4   8,746,427 
 9,417,281   First Lien Term Loan, 12.500% PIK, 7/31/20252,3,4,9   9,189,750 
     Aptean, Inc.     
 3,796,836   First Lien Term Loan, 9.452% (SOFR+425 basis points), 4/23/20262,3   3,738,935 
 8,478,750   First Lien Term Loan, 10.602% (SOFR+550 basis points), 4/23/20262,3,4   8,309,175 
     Ardurra Group LLC     
 1,810,345   Revolver, 0.500%, 2/1/20292,4,6   (55,990)
 4,525,862   Delayed Draw, 1.000%, 2/1/20302,4,6   (72,153)
     Armada Parent, Inc.     
 2,400,000   Revolver, 6.756% (LIBOR+575 basis points), 10/29/20272,3,4,5,8   620,059 
 1,995,000   Delayed Draw, 11.114% (LIBOR+575 basis points), 10/29/20272,3,4,5,8   964,570 
 19,750,000   First Lien Term Loan, 11.114% (LIBOR+575 basis points), 10/29/20272,3,4,5   19,448,746 
     Arrowhead Holdco Company     
EUR14,962,500   First Lien Term Loan, 8.526% (EURIBOR+500 basis points), 8/31/20282,3,4,7   16,014,696 
 4,937,343   First Lien Term Loan, 10.048% (SOFR+450 basis points), 8/31/20282,3,4,5   4,768,636 
     AWT Merger Sub, Inc.     
 2,471,607   Delayed Draw, 11.007% (LIBOR+600 basis points), 12/17/20262,3,4   2,401,377 
 1,071,429   Revolver, 11.007% (LIBOR+600 basis points), 12/17/20262,3,4,8   112,413 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    INDUSTRIALS (Continued)    
$6,283,929   First Lien Term Loan, 11.007% (LIBOR+600 basis points), 12/17/20262,3,4  $6,105,371 
 2,404,336   Delayed Draw, 11.507% (LIBOR+600 basis points), 12/17/20262,3,4   2,336,017 
 716,113   First Lien Term Loan, 12.193% (LIBOR+600 basis points), 12/17/20262,3,4   695,764 
 80,000,000   Balrog Acquisition, Inc.
First Lien Term Loan, 9.710% (SOFR+450 basis points), 9/3/20282,3,4
   76,800,000 
     Beacon Mobility Corp.     
 1,000,000   Revolver, 0.500%, 5/22/20242,3,4,6   (28,164)
 17,515,654   Delayed Draw, 10.677% (SOFR+560 basis points), 5/22/20242,3,4   17,022,335 
 4,842,132   Delayed Draw, 10.677% (SOFR+560 basis points), 5/22/20242,3,4   4,705,756 
 2,226,096   First Lien Term Loan, 10.748% (SOFR+560 basis points), 5/22/20242,3,4   2,163,399 
     Blackbird Purchaser, Inc.     
 17,492,458   First Lien Term Loan, 9.452% (SOFR+425 basis points), 4/8/20262,3,4   16,938,516 
 6,406,542   Delayed Draw, 9.455% (SOFR+450 basis points), 4/8/20262,3,4   6,251,754 
     BlueHalo Global Holdings, LLC     
 17,894,456   First Lien Term Loan, 11.892% (SOFR+650 basis points), 10/31/20252,3,4   17,462,107 
 1,285,714   Revolver, 11.901% (SOFR+650 basis points), 10/31/20252,3,4,8   343,053 
 14,850,000   BP Purchaser, LLC
First Lien Term Loan, 11.003% (SOFR+550 basis points), 12/10/20282,3,4
   14,027,490 
     BradyIFS Holdings LLC     
 2,256,157   Delayed Draw, 12.118% (SOFR+625 basis points), 11/22/20252,4,8   248,937 
 1,799,354   First Lien Term Loan, 12.142% (SOFR+625 basis points), 11/22/20252,3,4   1,763,367 
     British Engineering Services Holdco Limited     
GBP950,968   Revolver, 10.705% (LIBOR+703 basis points), 12/2/20272,3,4,7   1,193,057 
GBP 396,237   First Lien Term Loan, 10.705% (LIBOR+703 basis points), 12/2/20272,3,4,7   497,108 
     Cadence Engines Systems Acquisition, Inc.     
 250,000   Revolver, 11.944% (SOFR+675 basis points), 5/3/20282,3,4,8   5,198 
 2,081,667   First Lien Term Loan, 11.939% (SOFR+675 basis points), 5/3/20292,3,4   2,020,862 
     Caldwell & Gregory LLC     
 14,911,250   Delayed Draw, 11.003% (SOFR+550 basis points), 12/5/20232,3,4   14,849,461 
 14,807,228   First Lien Term Loan, 11.003% (SOFR+550 basis points), 12/5/20232,3,4   14,745,870 
     CC WDW Borrower, Inc.     
 1,631,196   Delayed Draw, 1.000%, 1/27/20282,4,6   (81,677)
 3,246,079   First Lien Term Loan, 11.945% (SOFR+675 basis points), 1/27/20282,3,4   3,083,541 
 21,462,792   CGI Parent, LLC
First Lien Term Loan, 9.836% (SOFR+485 basis points), 2/14/20282,3,4
   20,874,875 
     Citrin Cooperman Advisors, LLC     
 1,586,094   Delayed Draw, 1.000%, 10/1/20272,4,5,6   (21,495)
 33,837,255   Delayed Draw, 10.716% (SOFR+557 basis points), 10/1/20272,3,4,8   32,726,821 
 9,976,775   First Lien Term Loan, 10.716% (SOFR+557 basis points), 10/1/20272,3,4   9,708,797 
 1,521,038   First Lien Term Loan, 11.216% (SOFR+625 basis points), 10/1/20272,3,4,5   1,478,503 
     Cobham Holdings, Inc.     
 2,343,750   Revolver, 0.500%, 1/9/20282,4,6   (67,577)
 22,656,250   First Lien Term Loan, 11.992% (SOFR+675 basis points), 1/9/20302,3,4   21,979,899 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    INDUSTRIALS (Continued)    
    Colonial Bag, LLC    
$4,426,168   First Lien Term Loan, 9.800% (SOFR+450 basis points), 9/3/20252,3,4  $4,396,752 
 9,825,000   Incremental Term Loan, 10.399% (LIBOR+500 basis points), 9/3/20252,3,4   9,825,000 
     Comar Holding Company, LLC     
 4,872,199   First Lien Term Loan, 10.711% (SOFR+575 basis points), 6/18/20242,3,4   4,742,291 
 766,294   Delayed Draw, 11.201% (SOFR+625 basis points), 6/18/20242,3,4   749,697 
     Continental Acquisition Holdings, Inc.     
 2,645,256   Delayed Draw, 11.892% (SOFR+650 basis points), 1/20/20272,3,4   2,419,315 
 7,175,000   First Lien Term Loan, 11.892% (SOFR+650 basis points), 1/20/20272,3,4   6,562,157 
     Coretrust Purchasing Group LLC     
 2,819,549   Revolver, 0.500%, 9/30/20292,4,6   (135,568)
 2,819,549   Delayed Draw, 1.000%, 9/30/20292,4,6   (135,568)
 19,312,500   First Lien Term Loan, 11.853% (SOFR+675 basis points), 9/30/20292,3,4   18,383,924 
     CVL 3     
EUR5,400,000   First Lien Term Loan, 8.801% (EURIBOR+525 basis points), 12/21/20282,3,4,7   5,797,804 
 1,100,000   First Lien Term Loan, 10.764% (LIBOR+525 basis points), 12/21/20282,3,4   1,082,300 
     Dispatch Acquisition Holdings, LLC     
 21,615,000   First Lien Term Loan, 9.298% (LIBOR+425 basis points), 3/25/20282,3   19,345,425 
 2,729,375   First Lien Term Loan, 9.673% (SOFR+463 basis points), 3/25/20282,3,4   2,623,001 
 881,972   DTI Holdco, Inc.
Revolver, 9.795% (PRIME+475 basis points), 4/26/20272,3,4,5,8
   324,566 
     Dwyer Instruments, Inc.     
 1,912,917   Delayed Draw, 1.000%, 7/21/20272,4,5,6   (28,485)
 1,976,926   Revolver, 11.092% (SOFR+575 basis points), 7/21/20272,3,4,5,8   1,357,988 
 15,000,000   First Lien Term Loan, 11.092% (SOFR+575 basis points), 7/21/20272,3,4,5   14,776,635 
     Easy Ice, LLC     
 7,224,362   Delayed Draw, 9.943% (LIBOR+525 basis points), 12/31/20252,3,4,8   2,799,863 
 11,050,741   First Lien Term Loan, 9.943% (LIBOR+525 basis points), 12/31/20252,3,4   10,894,346 
 8,000,000   Echo Global Logistics, Inc.
Second Lien Term Loan, 12.193% (LIBOR+700 basis points), 11/23/20292,3,4
   7,701,216 
 3,839,340   EShipping LLC
First Lien Term Loan, 10.217% (SOFR+500 basis points), 11/5/20272,3,4
   3,858,667 
     Explorer Investor, Inc.     
 5,232,558   Delayed Draw, 1.000%, 6/28/20292,4,6   (280,917)
 24,581,686   First Lien Term Loan, 10.992% (SOFR+575 basis points), 6/28/20292,3,4   23,261,984 
 866,051   FCG Acquisitions, Inc.
First Lien Term Loan, 9.648% (SOFR+525 basis points), 5/31/20282,3,4,5
   842,685 
 13,220,690   Florida Marine, LLC.
First Lien Term Loan, 13.705% (SOFR+850 basis points), 3/17/20282,3,4
   12,860,245 
     Flow Control Solutions, Inc.     
 420,949   Revolver, 0.500%, 3/31/20282,4,5,6   (12,628)

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    INDUSTRIALS (Continued)    
$1,262,846   First Lien Term Loan, 11.238% (LIBOR+525 basis points), 3/31/20282,3,4,5  $1,224,961 
     FLS Holding, Inc.     
 2,000,000   Revolver, 0.500%, 12/17/20272,4,6   (25,903)
 4,987,500   Delayed Draw, 10.789% (SOFR+525 basis points), 12/17/20282,3,4   4,922,905 
 22,942,500   First Lien Term Loan, 10.789% (SOFR+525 basis points), 12/17/20282,3,4   22,645,363 
     Fortis Solutions Group, LLC     
 1,799,100   Revolver, 10.842% (SOFR+550 basis points), 10/15/20272,3,4,8   184,168 
 10,050,975   Delayed Draw, 10.525% (SOFR+550 basis points), 10/15/20282,3,4,8   109,207 
 17,941,567   First Lien Term Loan, 10.842% (SOFR+550 basis points), 10/15/20282,3,4   17,324,919 
 64,026,724   Gerson Lehrman Group, Inc.
First Lien Term Loan, 10.642% (SOFR+525 basis points), 12/5/20242,3,4
   64,026,724 
     Graffiti Buyer, Inc.     
 2,522,324   Revolver, 11.017% (LIBOR+550 basis points), 8/10/20272,3,4,8   1,321,052 
 5,038,955   Delayed Draw, 11.038% (LIBOR+550 basis points), 8/10/20272,3,4,8   2,208,242 
 11,097,374   First Lien Term Loan, 11.038% (LIBOR+550 basis points), 8/10/20272,3,4   10,773,715 
     Groundworks, LLC     
 837,696   Revolver, 0.500%, 3/14/20292,4,6   (23,380)
 2,617,801   Delayed Draw, 1.000%, 3/14/20302,4,6   (37,307)
 14,345,550   First Lien Term Loan, 11.647% (SOFR+650 basis points), 3/14/20302,3,4   13,925,763 
     GS Seer Group Borrower LLC     
 733,945   Revolver, 0.500%, 4/28/20292,4,6   (21,834)
 2,752,294   Delayed Draw, 1.000%, 4/28/20302,4,6   (81,876)
 6,513,761   First Lien Term Loan, 11.795% (SOFR+675 basis points), 4/28/20302,3,4   6,319,989 
 24,874,202   Guidehouse, Inc.
First Lien Term Loan, 11.452% (SOFR+625 basis points), 10/16/20282,3,4
   24,688,973 
 19,000,000   Helix Acquisition Holdings, Inc.
First Lien Term Loan, 12.342% (ARR CSA+700 basis points), 3/31/20302,3,4
   18,543,268 
     Highground Restoration Group, Inc.     
 15,000,000   Delayed Draw, 1.000%, 11/17/20282,4,6   (120,898)
 31,950,000   First Lien Term Loan, 10.705% (ARR CSA+550 basis points), 11/17/20282,3,4   31,372,361 
     HPS Business Services     
 4,032,188   First Lien Term Loan, 13.350% (LIBOR+800 basis points), 11/2/20252,3,4,5   4,032,188 
 357,715   Delayed Draw, 1.000%, 11/6/20282,4,5,6   (13,634)
 1,001,062   First Lien Term Loan, 10.445% (SOFR+525 basis points), 11/6/20282,3,4,5   962,909 
     HPS Industrials     
 9,714,485   First Lien Term Loan, 11.288% (LIBOR+575 basis points), 7/25/20252,3,4,5   9,714,485 
 225,550   Delayed Draw, 12.015% (LIBOR+675 basis points), 10/15/20262,3,4,5   227,637 
 547,214   First Lien Term Loan, 12.015% (LIBOR+675 basis points), 10/15/20262,3,4,5   552,277 
 18,065,264   First Lien Term Loan, 12.070% (LIBOR+675 basis points), 10/15/20262,3,4,5   18,229,288 
 795,333   Delayed Draw, 1.000%, 7/1/20272,4,5,6   (31,302)
 3,871,028   First Lien Term Loan, 12.409% (LIBOR+421 basis points), 7/1/20272,3,4,5   3,718,676 
 1,050,000   HSI Halo Acquisition, Inc.
Revolver, 10.939% (SOFR+575 basis points), 9/2/20252,3,4,5,8
   873,276 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    INDUSTRIALS (Continued)    
    iCIMS, Inc.    
$184,671   Revolver, 0.500%, 9/12/20242,4,6  $(3,076)
 1,479,913   Delayed Draw, 1.000%, 8/18/20282,4,6   (11,099)
 1,904,761   Revolver, 11.989% (SOFR+675 basis points), 8/18/20282,3,4,8   303,809 
 165,792   Revolver, 11.989% (SOFR+675 basis points), 8/18/20282,3,4,8   91,532 
 20,400,245   First Lien Term Loan, 12.054% PIK (SOFR+725 basis points), 8/18/20282,3,4,9   20,247,243 
 10,000,000   First Lien Term Loan, 12.379% PIK (SOFR+725 basis points), 8/18/20282,3,4   9,925,000 
 6,146,217   First Lien Term Loan, 12.379% PIK (SOFR+725 basis points), 8/18/20282,3,4   6,100,120 
 14,925,000   ID Images Acquisition
First Lien Term Loan, 11.452% (SOFR+635 basis points), 7/30/20262,3,4
   14,658,345 
     Individual FoodService     
 1,379,797   Revolver, 11.486% (SOFR+625 basis points), 11/22/20242,3,4,8   139,988 
 592,060   Delayed Draw, 11.276% (SOFR+625 basis points), 11/22/20252,3,4   589,632 
 1,017,121   Delayed Draw, 11.298% (SOFR+625 basis points), 11/22/20252,3,4   1,012,951 
 2,461,206   First Lien Term Loan, 11.445% (SOFR+625 basis points), 11/22/20252,3,4   2,451,115 
 1,612,827   Delayed Draw, 11.630% (SOFR+625 basis points), 11/22/20252,3,4   1,606,214 
 19,850,000   Infogain Corporation
First Lien Term Loan, 10.941% (SOFR+575 basis points), 7/30/20282,3,4
   19,714,104 
     Jade Bidco Limited     
EUR538,430   First Lien Term Loan, 8.971% (EURIBOR+525 basis points), 12/3/20262,3,4,7   578,212 
 3,375,128   First Lien Term Loan, 10.315% (SOFR+525 basis points), 12/3/20262,3,4   3,321,494 
EUR 2,750,000   First Lien Term Loan, 8.971% (EURIBOR+525 basis points), 2/16/20292,3,4,7   2,953,186 
 20,000,000   First Lien Term Loan, 10.315% (SOFR+525 basis points), 2/16/20292,3,4   19,682,177 
     Komline-Sanderson Group, Inc.     
 2,343,750   Revolver, 0.500%, 3/17/20262,4,6   (112,926)
 4,687,500   Delayed Draw, 1.000%, 3/17/20262,4,6   (225,852)
 8,481,916   First Lien Term Loan, 11.028% (LIBOR+600 basis points), 3/17/20262,3,4   8,073,243 
 9,237,812   Delayed Draw, 11.348% (SOFR+600 basis points), 3/17/20262,3,4   8,792,719 
 1,882,536   First Lien Term Loan, 11.487% (LIBOR+600 basis points), 3/17/20262,3,4   1,791,832 
     KPSKY Acquisition, Inc.     
 12,983,373   First Lien Term Loan, 10.645% (SOFR+550 basis points), 10/19/20282,3,4   12,661,885 
 4,239,018   Delayed Draw, 10.750% (SOFR+550 basis points), 10/19/20282,3,4   4,239,018 
     Lav Gear Holdings, Inc.     
 234,451   First Lien Term Loan, 10.892% PIK (SOFR+550 basis points), 10/31/20242,3,4,9   234,451 
 5,344,181   First Lien Term Loan, 11.232% PIK (SOFR+603 basis points), 10/31/20242,3,4,9   5,344,181 
 15,000,000   Delayed Draw, 11.452% (SOFR+625 basis points), 10/31/20242,3,4   14,565,652 
 7,000,000   Delayed Draw, 11.642% (SOFR+625 basis points), 10/31/20242,3,4   6,797,304 
 18,222,500   Lereta, LLC
First Lien Term Loan, 10.467% (SOFR+525 basis points), 7/30/20282,3,4
   16,947,354 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    INDUSTRIALS (Continued)    
     Liberty Purchaser, LLC     
$665,915   Revolver, 0.500%, 11/22/20282,4,6  $(19,977)
 1,598,198   Delayed Draw, 11.864% (SOFR+650 basis points), 11/22/20292,3,4,8   1,541,373 
 5,712,552   First Lien Term Loan, 11.864% (SOFR+650 basis points), 11/22/20292,3,4   5,541,176 
     Lightbeam Bidco, Inc.     
 1,196,302   Revolver, 0.500%, 5/4/20292,4,6   (23,926)
 934,761   Revolver, 0.500%, 5/4/20292,4,5,6   (16,900)
 1,495,378   Delayed Draw, 1.000%, 5/4/20302,4,6   (29,908)
 1,168,451   Delayed Draw, 1.000%, 5/4/20302,4,5,6   (9,418)
 9,869,493   First Lien Term Loan, 11.492% (SOFR+625 basis points), 5/4/20302,3,4   9,672,103 
 7,711,775   First Lien Term Loan, 11.492% (SOFR+625 basis points), 5/4/20302,3,4,5   7,572,350 
     Lithium Technologies, LLC     
 611,696   Revolver, 13.080% (LIBOR+800 basis points), 1/3/20242,3,4,8   415,704 
 8,792,149   First Lien Term Loan, 13.080% (LIBOR+800 basis points), 1/3/20242,3,4   8,612,720 
     LJ Avalon Holdings, LLC     
 1,034,483   Revolver, 0.500%, 2/1/20292,4,6   (31,995)
 2,586,207   Delayed Draw, 1.000%, 2/1/20302,4,6   (41,230)
 17,543,103   First Lien Term Loan, 11.510% (SOFR+625 basis points), 2/1/20302,3,4   17,000,529 
 4,961,929   Lynx Franchising, LLC
First Lien Term Loan, 11.460% (LIBOR+625 basis points), 12/18/20262,3,4
   4,886,739 
     Majco LLC     
 1,666,667   Revolver, 9.746% (SOFR+450 basis points), 12/23/20272,3,4,8   613,888 
 8,910,000   First Lien Term Loan, 9.540% (SOFR+450 basis points), 12/23/20282,3,4   8,627,843 
 9,293,500   Delayed Draw, 9.723% (SOFR+450 basis points), 12/23/20282,3,4,8   6,705,785 
     Management Consulting & Research, LLC     
 2,195,341   Revolver, 11.103% (SOFR+600 basis points), 8/16/20272,3,4,8   940,860 
 5,196,495   Delayed Draw, 11.237% (SOFR+575 basis points), 10/29/20272,3,4,8   1,553,484 
     Marcone Yellowstone Buyer, Inc.     
 6,984,584   Delayed Draw, 11.642% (ARR CSA+625 basis points), 6/23/20282,3,4   6,815,829 
 21,695,076   First Lien Term Loan, 11.642% (ARR CSA+625 basis points), 6/23/20282,3,4   21,170,901 
     Motion & Control Enterprises LLC     
 1,410,566   Revolver, 10.927% (SOFR+550 basis points), 6/1/20282,3,4,5,8   87,299 
 1,644,122   Delayed Draw, 10.927% (SOFR+550 basis points), 6/1/20282,3,4,5,8   1,293,016 
 1,804,013   First Lien Term Loan, 10.927% (SOFR+550 basis points), 6/1/20282,3,4,5   1,753,565 
     North Star Acquisitionco LLC     
 2,198,398   Revolver, 0.500%, 5/3/20292,4,5,6   (41,333)
 1,831,999   Delayed Draw, 1.000%, 5/3/20292,4,5,6   (34,444)
 20,151,984   First Lien Term Loan, 11.089% (SOFR+600 basis points), 5/3/20292,3,4,5   19,773,098 
     Northstar Recycling, Inc.     
 2,000,000   Revolver, 0.500%, 10/1/20272,4,6   (32,308)
 1,985,000   First Lien Term Loan, 9.902% (SOFR+480 basis points), 10/1/20272,3,4   1,952,934 
 9,207,000   First Lien Term Loan, 10.042% (SOFR+480 basis points), 10/1/20272,3,4   9,058,269 
     Omni Intermediate Holdings, LLC     
 2,253,521   Revolver, 0.500%, 12/30/20252,3,4,6   (58,958)

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    INDUSTRIALS (Continued)    
$38,746,449   First Lien Term Loan, 10.392% (SOFR+500 basis points), 12/30/20262,3,4,5  $37,732,735 
 10,980,710   Delayed Draw, 10.392% (SOFR+500 basis points), 12/30/20262,3,4,5   10,598,541 
 6,947,103   Omni Logistics, LLC
First Lien Term Loan, 10.392% (SOFR+500 basis points), 12/30/20262,3,4
   6,765,348 
 34,825,000   P20 Parent, Inc.
First Lien Term Loan, 12.742% (SOFR+750 basis points), 7/12/20282,3,4
   34,217,121 
 15,900,000   Panda Acquisition LLC
First Lien Term Loan, 11.592% (SOFR+625 basis points), 10/18/20282,3,4
   13,033,568 
     PCX Holding Corp.     
 3,081,602   Delayed Draw, 11.642% (SOFR+625 basis points), 4/22/20272,3,4   2,998,203 
 625,000   Revolver, 11.642% (SOFR+625 basis points), 4/22/20272,3,4,8   170,585 
 6,140,625   First Lien Term Loan, 11.642% (SOFR+625 basis points), 4/22/20272,3,4   5,974,438 
 3,101,914   Delayed Draw, 11.664% (SOFR+625 basis points), 4/22/20272,3,4   3,017,965 
 9,590,454   Pele Buyer LLC
First Lien Term Loan, 10.527% (SOFR+550 basis points), 6/18/20242,3,4
   9,387,535 
     Planet US Buyer LLC     
 814,815   Revolver, 0.500%, 2/1/20282,4,6   (22,987)
 10,185,185   First Lien Term Loan, 11.432% (SOFR+675 basis points), 2/1/20302,3,4   9,895,068 
     Polyphase Elevator Holding Company     
 20,982,675   Delayed Draw, 10.842% (SOFR+550 basis points), 6/23/20272,3,4,8   2,646,705 
 9,849,624   First Lien Term Loan, 10.842% (SOFR+550 basis points), 6/23/20272,3,4   9,389,840 
     Potter Electric Signal Company, LLC     
 1,588,734   Delayed Draw, 1.000%, 12/19/20252,4,5,6   (22,484)
 1,059,156   First Lien Term Loan, 10.138% (SOFR+475 basis points), 12/19/20252,3,4,5   1,044,166 
 637,591   Revolver, 12.000% (LIBOR+550 basis points), 12/19/20252,3,4,5,8   141,448 
 5,000,000   Pregis TopCo LLC
Second Lien Term Loan, 12.943% (LIBOR+775 basis points), 8/1/20272,3,4
   4,996,074 
 13,824,425   Prime Buyer, LLC
 First Lien Term Loan, 10.452% (SOFR+525 basis points), 12/22/20262,3,4
   13,527,771 
     PT Intermediate Holdings III, LLC     
 1,667,000   Delayed Draw, 1.000%, 10/15/20252,4,6   (13,741)
 21,681,000   First Lien Term Loan, 11.228% (SOFR+598 basis points), 11/1/20282,3,4   21,026,512 
 22,205,100   Delayed Draw, 11.367% (SOFR+598 basis points), 11/1/20282,3,4   21,534,791 
 3,333,000   First Lien Term Loan, 11.742% (SOFR+650 basis points), 11/1/20282,3,4   3,280,547 
     R1 Holdings LLC     
 3,507,290   Delayed Draw, 11.115% (SOFR+625 basis points), 12/29/20282,3,4,8   1,031,567 
 2,714,932   Revolver, 11.115% (SOFR+625 basis points), 12/29/20282,3,4,8   543,874 
 13,743,333   First Lien Term Loan, 11.115% (SOFR+625 basis points), 12/29/20282,3,4   13,369,885 
     Radwell Parent, LLC     
 2,328,412   Revolver, 11.992% (SOFR+675 basis points), 4/1/20282,3,4,8   798,489 
 7,303,400   Delayed Draw, 1.000%, 4/1/20292,3,4,6   (225,433)
 48,197,301   First Lien Term Loan, 11.648% (SOFR+675 basis points), 4/1/20292,3,4   47,651,382 
 54,364,485   First Lien Term Loan, 11.867% (SOFR+652 basis points), 4/1/20292,3,4   52,686,428 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    INDUSTRIALS (Continued)    
    RCS Industrials    
$285,714   Revolver, 0.500%, 1/31/20252,4,5,6  $(4,044)
 1,357,609   First Lien Term Loan, 10.160% (LIBOR+500 basis points), 1/31/20252,3,4,5   1,338,396 
GBP13,639,921   Rocket Bidco Limited
Delayed Draw, 10.428% (SONIA+550 basis points), 9/15/20272,3,4,5,7
   17,057,836 
     RQM Buyer, Inc.     
 4,687,500   Delayed Draw, 1.000%, 8/12/20262,4,6   (128,402)
 20,007,812   First Lien Term Loan, 11.515% (SOFR+575 basis points), 8/12/20262,3,4   19,459,750 
 4,664,062   Delayed Draw, 11.515% (SOFR+575 basis points), 8/12/20262,3,4   4,536,303 
 8,697,039   First Lien Term Loan, 11.515% (SOFR+575 basis points), 8/12/20262,3,4   8,458,807 
     S4T Holdings Corp.     
 4,545,455   Delayed Draw, 11.224% (SOFR+600 basis points), 12/27/20262,3,4   4,550,173 
 15,235,606   First Lien Term Loan, 11.224% (SOFR+600 basis points), 12/27/20262,3,4   15,251,420 
 9,952,727   Safety Products Holdings, LLC
First Lien Term Loan, 11.476% (LIBOR+600 basis points), 12/15/20262,3,4
   9,712,259 
 4,307,193   Seacor Holdings, Inc.
First Lien Term Loan, 12.265% (LIBOR+675 basis points), 10/15/20262,3,4
   4,346,300 
     SEI Holding I Corporation     
 1,439,535   Revolver, 0.500%, 3/24/20282,4,6   (40,208)
 2,332,559   Delayed Draw, 11.992% (SOFR+675 basis points), 3/24/20282,3,4,8   334,725 
 16,187,337   First Lien Term Loan, 11.992% (SOFR+675 basis points), 3/24/20282,3,4   15,735,209 
 64,717   Seko Global Logistics Network, LLC
Revolver, 12.000% (LIBOR+500 basis points), 12/30/20262,3,4,8
   8,468 
     Seko Worldwide, LLC     
EUR10,490,715   First Lien Term Loan, 8.348% (EURIBOR+475 basis points), 12/30/20262,3,4,7   11,228,445 
 9,923,858   First Lien Term Loan, 10.142% (SOFR+475 basis points), 12/30/20262,3,4   9,733,749 
     Sonny’s Enterprises, LLC     
 640,244   Revolver, 0.500%, 8/5/20252,4,6   (8,614)
 894,055   Delayed Draw, 11.945% (SOFR+675 basis points), 8/5/20262,3,4   882,026 
 5,796,498   First Lien Term Loan, 11.945% (SOFR+675 basis points), 8/5/20262,3,4   5,718,509 
 1,366,499   Revolver, 0.500%, 8/5/20272,4,6   (26,741)
 1,576,729   Delayed Draw, 1.000%, 8/5/20282,4,6   (30,855)
 7,252,954   First Lien Term Loan, 11.959% (SOFR+675 basis points), 8/5/20282,3,4   7,113,008 
     Spartronics LLC     
 4,007,350   Revolver, 10.450% (SOFR+525 basis points), 12/31/20252,3,4,8   3,316,468 
 11,654,855   First Lien Term Loan, 10.520% (SOFR+525 basis points), 12/31/20252,3,4   11,550,568 
 10,215,993   Speedstar Holding LLC
First Lien Term Loan, 12.664% (SOFR+725 basis points), 1/22/20272,3,4
   9,927,093 
 9,875,000   Standard Elevator Systems
First Lien Term Loan, 11.061% (LIBOR+575 basis points), 12/2/20272,3,4
   9,389,322 
 3,767,304   Stats Intermediate Holdings, LLC
First Lien Term Loan, 10.580% (SOFR+525 basis points), 7/10/20262,3,4
   3,286,240 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    INDUSTRIALS (Continued)    
$15,113,351   System Planning and Analysis, Inc.
First Lien Term Loan, 11.237% (SOFR+575 basis points), 8/16/20272,3,4
  $15,113,351 
     Tank Holding Corp.     
 1,856,610   Delayed Draw, 1.000%, 3/31/20282,4,6   (27,849)
 1,780,415   Revolver, 10.934% (SOFR+585 basis points), 3/31/20282,3,4,8   1,278,039 
 62,745,438   First Lien Term Loan, 10.952% (SOFR+575 basis points), 3/31/20282,3,4   60,605,320 
 4,332,090   First Lien Term Loan, 11.177% (SOFR+600 basis points), 3/31/20282,3,4   4,204,052 
 9,383,181   Texas Hydraulics, Inc.
First Lien Term Loan, 11.703% (SOFR+650 basis points), 12/22/20262,3,4
   9,334,908 
     The Arcticom Group, LLC     
 2,000,000   Revolver, 11.365% (SOFR+625 basis points), 12/22/20272,3,4,8   1,816,423 
 9,000,000   Delayed Draw, 12.295% (SOFR+675 basis points), 12/22/20272,3,4   8,739,618 
     The Vertex Companies, Inc.     
 1,304,348   Revolver, 10.452% (SOFR+525 basis points), 8/31/20262,3,4,8   399,626 
 3,895,459   Delayed Draw, 10.441% (SOFR+525 basis points), 8/31/20272,3,4,8   2,963,406 
 9,635,870   First Lien Term Loan, 10.452% (SOFR+525 basis points), 8/31/20272,3,4   9,360,094 
     Time Manufacturing Acquisition, LLC     
EUR  11,621,898   First Lien Term Loan, 9.962% (EURIBOR+650 basis points), 12/1/20272,3,4,7   11,991,398 
 3,013,699   Revolver, 11.914% (SOFR+650 basis points), 12/1/20272,3,4,8   2,125,636 
 18,044,913   First Lien Term Loan, 11.914% (SOFR+650 basis points), 12/1/20272,3,4   17,156,727 
 23,403,846   Tinicum Voltage Acquisition Corp.
 First Lien Term Loan, 9.952% (SOFR+475 basis points), 12/15/20282,3,4
   22,803,249 
     Titan Group Holdco, LLC     
 5,490,290   Delayed Draw, 10.142% (SOFR+475 basis points), 8/12/20272,3,4   5,170,269 
 8,618,750   First Lien Term Loan, 10.142% (SOFR+475 basis points), 8/12/20272,3,4   8,302,685 
 2,500,000   Revolver, 12.000% (SOFR+450 basis points), 8/12/20272,3,4,8   408,321 
 1,448,276   Transtar Holding Company
Delayed Draw, 1.000%, 1/22/20272,4,6
   (40,956)
     Trident Maritime Systems, Inc.     
 222,222   Revolver, 10.678% (LIBOR+475 basis points), 2/26/20272,3,4   222,222 
 1,444,444   Revolver, 10.682% (LIBOR+475 basis points), 2/26/20272,3,4   1,444,444 
 16,353,670   First Lien Term Loan, 10.842% (LIBOR+475 basis points), 2/26/20272,3,4   16,353,670 
     Trilon Group LLC     
 5,214,286   Delayed Draw, 1.000%, 5/15/20292,4,5,6   (75,469)
 4,785,714   First Lien Term Loan, 11.736% (SOFR+525 basis points), 5/15/20292,3,4,5   4,644,624 
 7,783,766   Trystar, Inc.
First Lien Term Loan, 10.541% (SOFR+550 basis points), 9/28/20272,3,4
   7,595,355 
     USRP Holdings, Inc.     
 645,161   Revolver, 0.500%, 7/23/20272,3,4,6   (25,274)
 3,145,613   Revolver, 0.500%, 7/23/20272,3,4,5,6   (123,226)
 6,892,844   Delayed Draw, 11.142% (SOFR+575 basis points), 7/23/20272,3,4,8   4,429,647 
 16,359,017   First Lien Term Loan, 11.142% (SOFR+575 basis points), 7/23/20272,3,4   15,718,170 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    INDUSTRIALS (Continued)    
$EUR 1,300,000   Utac Ceram
First Lien Term Loan, 8.348% (EURIBOR+475 basis points), 9/28/20272,3,4,7
  $1,380,060 
18,928,872   Valcourt Holdings II, LLC
First Lien Term Loan, 10.642% (SOFR+525 basis points), 1/7/20272,3,4
   18,928,872 
     VRC Companies, LLC     
 625,000   Revolver, 0.500%, 6/29/20272,3,4,6   (6,030)
 4,302,014   First Lien Term Loan, 10.574% (SOFR+575 basis points), 6/29/20272,3,4   4,302,014 
 21,520,313   First Lien Term Loan, 10.717% (SOFR+550 basis points), 6/29/20272,3,4   21,312,673 
 5,220,108   Delayed Draw, 10.897% (SOFR+575 basis points), 6/29/20272,3,4,8   4,809,126 
     VSG Acquisition Corp.     
 8,166,258   Delayed Draw, 11.265% (SOFR+550 basis points), 4/11/20282,3,4,5,8   2,255,411 
 17,368,750   First Lien Term Loan, 11.265% (SOFR+550 basis points), 4/11/20282,3,4,5   16,881,307 
 2,333,333   Revolver, 12.000% (SOFR+550 basis points), 4/11/20282,3,4,5,8   (42,150)
 29,850,000   VSTG Acquisition Corp.
First Lien Term Loan, 10.452% (SOFR+525 basis points), 7/13/20292,3,4
   28,732,845 
 29,925,000   Watlow Electric Manufacturing Company
First Lien Term Loan, 10.307% (SOFR+500 basis points), 3/2/20282,3
   29,937,419 
         2,090,465,160 
     MATERIALS — 3.3%     
 7,500,000   ADG Acquisition, LLC
First Lien Term Loan, 12.760% (SOFR+750 basis points), 4/11/20282,3,4
   7,373,157 
     Alpine Acquisition Corp.     
 475,868   Revolver, 11.010% (SOFR+575 basis points), 11/30/20262,3,4,8   76,532 
 50,641,515   First Lien Term Loan, 11.010% (SOFR+575 basis points), 11/30/20262,3,4   48,657,688 
 2,481,250   First Lien Term Loan, 11.260% (SOFR+600 basis points), 11/30/20262,3,4   2,433,717 
 74,224,806   ASP Unifrax Holdings, Inc.
First Lien Term Loan, 9.142% (SOFR+375 basis points), 12/14/20252,3
   66,071,582 
     Berlin Packaging LLC     
EUR13,068,750   Second Lien Term Loan, 10.848% (EURIBOR+725 basis points), 12/28/20292,3,4,7   13,602,637 
 5,100,000   Second Lien Term Loan, 12.288% (LIBOR+675 basis points), 12/28/20292,3,4,8   3,143,214 
     Consolidated Label Co.     
 1,917,802   Revolver, 0.500%, 7/15/20262,4,6   (55,933)
 11,671,423   First Lien Term Loan, 10.177% (SOFR+500 basis points), 7/15/20262,3,4   11,331,022 
 4,912,500   First Lien Term Loan, 10.202% (SOFR+500 basis points), 7/15/20262,3,4   4,769,225 
 985,353   Cyxtera Equipment Leases
First Lien Term Loan, 8.250%, 1/1/20242,4,5
   974,788 
 5,661,005   ENS Holdings III Corp.
First Lien Term Loan, 10.092% (SOFR+475 basis points), 12/31/20252,3,4,5
   5,467,571 
     Indigo Buyer, Inc.     
 5,000,000   Delayed Draw, 11.390% (SOFR+575 basis points), 5/23/20282,3,4,5   4,918,228 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    MATERIALS (Continued)    
$2,000,000   Revolver, 11.510% (SOFR+585 basis points), 5/23/20282,3,4,5,8  $300,625 
 12,967,500   First Lien Term Loan, 11.510% (SOFR+585 basis points), 5/23/20282,3,4,5   12,755,425 
 24,806,701   Nelipak Holding Company
First Lien Term Loan, 9.445% (SOFR+425 basis points), 7/2/20262,3,4
   24,765,977 
 1,265,038   New ILC Dover, Inc.
Revolver, 12.000% (PRIME+400 basis points), 2/2/20262,3,4,5,8
   446,984 
     Oliver Packaging, LLC     
 8,686,508   First Lien Term Loan, 10.048% (SOFR+500 basis points), 7/6/20282,3,4   8,686,508 
 1,269,841   Revolver, 10.127% (SOFR+500 basis points), 7/6/20282,3,4,8   888,889 
     Olympic Buyer, Inc.     
 2,352,941   Revolver, 0.500%, 6/30/20282,4,6   (29,532)
 26,168,319   First Lien Term Loan, 9.452% (SOFR+435 basis points), 6/30/20282,3,4   25,839,879 
EUR 12,701,000   Optimum Group
First Lien Term Loan, 9.248% (EURIBOR+575 basis points), 6/16/20282,3,4,7
   13,288,987 
 20,000,000   Oscar AcquisitionCo, LLC
First Lien Term Loan, 9.842% (SOFR+450 basis points), 4/29/20292,3
   19,575,000 
 11,877,866   Rohrer Corporation
First Lien Term Loan, 10.116% (LIBOR+500 basis points), 3/15/20272,3,4,5
   11,234,242 
 5,923,681   Santa Cruz Holdco, Inc.
First Lien Term Loan, 11.991% (SOFR+685 basis points), 12/13/20252,3,4
   5,856,537 
     SintecMedia NYC, Inc.     
 2,118,644   Revolver, 0.500%, 6/21/20292,4,6   (63,559)
 22,881,356   First Lien Term Loan, 12.207% (SOFR+700 basis points), 6/21/20292,3,4   22,194,915 
 75,000   StarCompliance Intermediate, LLC
First Lien Term Loan, 11.953% (SOFR+675 basis points), 1/12/20272,3,4
   73,265 
     Sunland Asphalt & Construction, LLC     
 4,453,125   Delayed Draw, 1.000%, 6/16/20282,4,6   (77,408)
 10,546,875   First Lien Term Loan, 12.818% PIK (SOFR+600 basis points), 6/16/20282,3,4,9   10,231,705 
     SureWerx Purchaser III, Inc.     
 1,000,000   Revolver, 11.992% (SOFR+675 basis points), 12/28/20282,3,4,8   145,835 
 1,875,000   Delayed Draw, 1.000%, 12/28/20292,4,6   (35,919)
 9,125,000   First Lien Term Loan, 11.992% (SOFR+675 basis points), 12/28/20292,3,4   8,858,866 
 2,500,000   Tangent Technologies Acquisition, LLC
Second Lien Term Loan, 13.735% (SOFR+875 basis points), 5/30/20282,3,4
   2,469,238 
 15,000,000   Technimark Holdings, LLC
Second Lien Term Loan, 11.910% (SOFR+675 basis points), 7/9/20292,3,4
   14,483,356 
     Tilley Chemical Co., Inc.     
 2,555,556   Revolver, 0.500%, 12/31/20262,4,6   (30,284)
 5,280,000   Delayed Draw, 11.392% (SOFR+600 basis points), 12/31/20262,3,4   5,221,657 
 18,900,415   First Lien Term Loan, 11.392% (SOFR+600 basis points), 12/31/20262,3,4   18,676,437 
 1,459,872   First Lien Term Loan, 11.392% (SOFR+600 basis points), 12/31/20262,3,4   1,442,572 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    MATERIALS (Continued)    
$24,687,500   USALCO, LLC
First Lien Term Loan, 11.217% (SOFR+600 basis points), 10/19/20272,3,4
  $24,563,314 
 13,733,274   V Global Holdings LLC
Revolver, 10.988% (SOFR+575 basis points), 12/22/20252,3,4,5,8
   2,756,104 
         403,283,043 
     REAL ESTATE — 0.9%     
     Associations, Inc.     
 21,606,282   First Lien Term Loan, 11.682% PIK (SOFR+650 basis points), 7/2/20272,3,4,9   21,606,282 
 25,063,374   Delayed Draw, 11.699% PIK (SOFR+650 basis points), 7/2/20272,3,4,8,9   16,288,374 
 4,033,376   Delayed Draw, 11.851% PIK (SOFR+650 basis points), 7/2/20272,3,4,9   4,033,376 
     CRS TH Holdings Corp     
 4,237,288   Revolver, 0.500%, 12/1/20272,4,6   (243,176)
 6,324,152   Delayed Draw, 9.904% (SOFR+475 basis points), 12/1/20272,3,4   5,961,212 
 14,226,695   First Lien Term Loan, 9.952% (SOFR+475 basis points), 12/1/20272,3,4   13,410,231 
 3,659,575   Eagleview Technology
Second Lien Term Loan, 13.038% (EURODOLLAR+750 basis points), 8/14/20262,3,4
   3,594,015 
     MRI Software LLC     
 2,693,677   Revolver, 0.500%, 2/10/20262,4,5,6   (20,203)
 5,645,000   Delayed Draw, 10.835% (SOFR+550 basis points), 2/10/20262,3,4,8   1,957,662 
 10,608,307   First Lien Term Loan, 10.842% (SOFR+550 basis points), 2/10/20262,3,4   10,529,638 
 11,789,451   First Lien Term Loan, 11.021% (SOFR+550 basis points), 2/10/20262,3,4   11,701,030 
 20,000,000   Royal Property Company
First Lien Term Loan, 10.422% (SOFR+525 basis points), 2/2/20292,3,4
   19,564,224 
         108,382,665 
     TECHNOLOGY — 18.6%     
     1WS Intermediate, Inc.     
 5,706,085   First Lien Term Loan, 9.797% (LIBOR+500 basis points), 7/8/20252,3,4   5,642,463 
 4,923,769   First Lien Term Loan, 9.797% (LIBOR+500 basis points), 7/8/20252,3,4   4,868,870 
 143,159   Delayed Draw, 9.883% (LIBOR+500 basis points), 7/8/20252,3,4   141,563 
     Abracon Group Holdings, LLC     
 2,596,154   Revolver, 0.500%, 7/6/20282,4,6   (69,222)
 35,733,894   First Lien Term Loan, 10.890% (SOFR+575 basis points), 7/6/20282,3,4   34,781,115 
 4,967,308   Delayed Draw, 10.952% (SOFR+575 basis points), 7/6/20282,3,4,8   1,796,819 
     Acquia, Inc.     
 2,031,627   First Lien Term Loan, 12.337% (SOFR+700 basis points), 10/31/20252,3,4   2,015,583 
 302,938   Revolver, 12.559% (SOFR+700 basis points), 10/31/20252,3,4,8   233,899 
     ACS     
 3,860,128   First Lien Term Loan, 9.404% (SOFR+425 basis points), 10/9/20262,3,4   3,823,656 
 6,876,457   Second Lien Term Loan, 13.443% (LIBOR+825 basis points), 10/9/20272,3,4   6,810,785 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    TECHNOLOGY (Continued)    
     Affinipay Midco, LLC     
$2,209,945   Revolver, 0.500%, 6/9/20282,4,6  $9,359 
 4,640,884   Delayed Draw, 1.000%, 6/9/20282,4,6   61,845 
 32,900,552   First Lien Term Loan, 10.645% (SOFR+575 basis points), 6/9/20282,3,4   33,039,883 
 20,709,666   Afiniti, Inc.
First Lien Term Loan, 11.250% PIK (1,025 basis points), 6/13/20242,4,5,9
   20,155,404 
     AG-Twin Brook Technology     
 9,850,000   First Lien Term Loan, 10.525% (LIBOR+500 basis points), 10/29/20262,3,4,5   9,764,872 
 24,787,500   First Lien Term Loan, 11.914% (SOFR+650 basis points), 10/5/20272,3,4,5   24,188,609 
 54,862,500   AIDC Intermediate Co2, LLC
First Lien Term Loan, 11.471% (SOFR+640 basis points), 7/22/20272,3,4
   55,111,280 
 25,000,000   Anaplan, Inc.
First Lien Term Loan, 11.603% (SOFR+650 basis points), 6/21/20292,3,4
   25,000,000 
GBP 12,335,031   ANS Midco 3 Limited
First Lien Term Loan, 12.985% PIK (SONIA+806 basis points), 9/8/20272,3,4,7,9
   13,891,595 
     Appfire Technologies, LLC     
 980,000   Revolver, 0.500%, 3/9/20272,3,4,6    
 8,595,110   Delayed Draw, 1.000%, 3/9/20272,3,4,6   54,432 
 20,233,429   First Lien Term Loan, 10.695% (SOFR+550 basis points), 3/9/20272,3,4   20,233,429 
     Applied Technical Services LLC     
 6,698,864   First Lien Term Loan, 11.142% (SOFR+575 basis points), 12/29/20262,3,4   6,557,797 
 8,073,636   Delayed Draw, 11.142% (SOFR+575 basis points), 12/29/20262,3,4   7,983,505 
 909,091   Revolver, 12.750% (PRIME+475 basis points), 12/29/20262,3,4,8   753,583 
     Apptio, Inc.     
 928,705   Revolver, 10.198% (LIBOR+500 basis points), 1/10/20252,3,4,8   555,557 
 38,232,848   First Lien Term Loan, 10.198% (LIBOR+500 basis points), 1/10/20252,3,4   38,164,235 
     Apryse Software Corp.     
 1,625,000   Delayed Draw, 1.000%, 7/15/20272,4,6   (16,297)
 20,211,328   First Lien Term Loan, 10.602% (SOFR+550 basis points), 7/15/20272,3,4   19,599,606 
 3,375,000   First Lien Term Loan, 11.102% (SOFR+600 basis points), 7/15/20272,3,4   3,315,777 
 5,259,615   AQA Acquisition Holding, Inc.
Second Lien Term Loan, 12.703% (SOFR+760 basis points), 3/3/20292,3,4
   5,005,224 
 15,464,205   Arcstor Midco LLC
First Lien Term Loan, 12.703% PIK (SOFR+750 basis points), 3/16/20272,3,4,8,9
   12,477,405 
     ASG II, LLC     
 4,608,695   Delayed Draw, 11.445% (SOFR+625 basis points), 5/25/20282,3,4,8   1,805,850 
 30,724,638   First Lien Term Loan, 11.445% (SOFR+625 basis points), 5/25/20282,3,4   30,621,921 
 7,923,740   ATP Intermediate, Inc.
First Lien Term Loan, 13.117% (SOFR+773 basis points), 6/16/20252,3,4
   7,709,524 
     Avalara, Inc.     
 3,472,727   Revolver, 0.500%, 10/19/20282,4,6   (26,045)

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    TECHNOLOGY (Continued)    
$34,727,273   First Lien Term Loan, 12.492% (SOFR+725 basis points), 10/19/20282,3,4  $34,466,818 
 2,298,518   AVI-SPL
First Lien Term Loan, 10.265% (SOFR+450 basis points), 3/10/20272,3,4
   2,298,518 
     Benefit Street Technology     
 2,666,667   Revolver, 10.747% (SOFR+550 basis points), 10/1/20262,3,4,5,8   624,390 
 24,687,500   First Lien Term Loan, 10.738% (SOFR+550 basis points), 10/1/20272,3,4,5   24,296,107 
 27,788,889   First Lien Term Loan, 11.396% (SOFR+625 basis points), 5/2/20282,3,4   27,247,296 
     Beta Plus Technologies, Inc.     
 6,700,000   Revolver, 11.250% (PRIME+325 basis points), 7/1/20272,3,4,8   2,576,444 
 49,750,000   First Lien Term Loan, 10.992% (SOFR+525 basis points), 7/1/20292,3,4   48,991,145 
     BetterCloud, Inc.     
 6,313,721   Revolver, 0.500%, 6/30/20282,4,6,9   (10,365)
 16,999,504   First Lien Term Loan, 11.890% PIK (SOFR+700 basis points), 6/30/20282,3,4,9   16,971,596 
 25,716,081   First Lien Term Loan, 12.264% PIK (SOFR+700 basis points), 6/30/20282,3,4,5,9   25,673,864 
     Bigtime Software, Inc.     
 2,327,586   Revolver, 0.500%, 6/30/20282,4,6   (50,413)
 15,517,241   First Lien Term Loan, 11.293% (SOFR+625 basis points), 6/30/20282,3,4   15,181,155 
 3,370,787   Bluefin Holding, LLC
Second Lien Term Loan, 13.226% (LIBOR+775 basis points), 9/26/20272,3,4
   3,258,401 
     Bounteous, Inc.     
 4,300,000   Delayed Draw, 1.000%, 8/2/20272,4,6   (323,381)
 4,435,200   Delayed Draw, 10.203% (SOFR+525 basis points), 8/2/20272,3,4   4,101,651 
 8,569,500   First Lien Term Loan, 10.203% (SOFR+525 basis points), 8/2/20272,3,4   7,925,032 
 1,800,000   Revolver, 10.595% (SOFR+525 basis points), 8/2/20272,3,4,8   1,286,631 
 2,123,125   First Lien Term Loan, 10.648% (SOFR+525 basis points), 8/2/20272,3,4   1,963,456 
     Bullhorn, Inc.     
 374,680   Revolver, 0.500%, 9/30/20262,4,6   (2,810)
 609,157   Delayed Draw, 10.952% (SOFR+625 basis points), 9/30/20262,3,4   604,604 
 7,291,534   First Lien Term Loan, 10.952% (SOFR+625 basis points), 9/30/20262,3,4   7,236,942 
 15,000,000   First Lien Term Loan, 11.453% (SOFR+625 basis points), 9/30/20262,3,4   14,787,775 
     BusinesSolver.com, Inc.     
 1,378,197   Delayed Draw, 10.842% (SOFR+550 basis points), 12/1/20272,3,4,8   130,036 
 5,070,000   First Lien Term Loan, 10.842% (SOFR+550 basis points), 12/1/20272,3,4   5,115,784 
 7,000,000   CAI Software
First Lien Term Loan, 9.924% (LIBOR+625 basis points), 12/13/20282,3,4
   6,641,710 
     Captify Intermediate Holdings Corp.     
 2,468,750   Delayed Draw, 13.147% (LIBOR+800 basis points), 7/12/20262,3,4   2,356,812 
 8,596,875   First Lien Term Loan, 13.251% (LIBOR+800 basis points), 7/12/20262,3,4   8,165,527 
 4,975,000   CEB Acquisitionco, LLC
First Lien Term Loan, 10.760% (LIBOR+550 basis points), 12/21/20272,3,4
   4,717,181 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    TECHNOLOGY (Continued)    
     Certify, Inc.     
$4,435,484   Delayed Draw, 10.702% (SOFR+550 basis points), 2/28/20242,3,4  $4,413,997 
 19,758,065   First Lien Term Loan, 10.702% (SOFR+550 basis points), 2/28/20242,3,4   19,662,348 
 806,452   Revolver, 10.702% (SOFR+550 basis points), 2/28/20242,3,4,8   197,706 
     Chronicle Bidco, Inc.     
 12,434,950   Delayed Draw, 11.615% (SOFR+675 basis points), 5/19/20292,3,4   12,248,426 
 4,730,254   Delayed Draw, 11.853% (SOFR+675 basis points), 3/3/20302,3,4,8   531,365 
     Cleo Communications Holding, LLC     
 2,140,000   Revolver, 0.500%, 6/7/20272,4,6   (68,411)
 12,860,000   First Lien Term Loan, 11.746% (SOFR+650 basis points), 6/7/20272,3,4   12,448,895 
 10,000,000   Conservice Midco, LLC
Second Lien Term Loan, 12.895% (LIBOR+775 basis points), 5/13/20282,3,4
   9,975,119 
 4,512,766   Corel Corporation
First Lien Term Loan, 10.364% (LIBOR+500 basis points), 7/2/20262,3
   4,121,419 
     Coupa Holdings, LLC     
 1,771,654   Revolver, 0.500%, 2/27/20292,4,6   (45,839)
 2,313,799   Delayed Draw, 1.000%, 2/27/20302,4,6   (30,970)
 25,914,548   First Lien Term Loan, 12.603% (SOFR+750 basis points), 2/27/20302,3,4   25,244,045 
     Cyara AcquisitionCo, LLC     
 1,590,637   Revolver, 0.500%, 6/28/20292,4,6   (43,743)
 23,382,363   First Lien Term Loan, 12.070% (SOFR+675 basis points), 6/28/20292,3,4   22,739,348 
     DataLink, LLC     
 846,774   Revolver, 0.500%, 11/20/20262,3,4,6   (43,765)
 6,180,323   First Lien Term Loan, 11.953% (LIBOR+675 basis points), 11/20/20262,3,4   5,860,895 
 12,500,000   DCert Buyer, Inc.
Second Lien Term Loan, 12.264% (LIBOR+700 basis points), 2/24/20292,3,4
   11,610,687 
     Dental Care Alliance, LLC     
 1,355,147   Delayed Draw, 11.123% (LIBOR+600 basis points), 4/3/20282,3,4   1,331,432 
 27,727,147   First Lien Term Loan, 11.303% (LIBOR+625 basis points), 4/3/20282,3,4   27,241,922 
 24,811,083   Diamondback Acquisition, Inc.
First Lien Term Loan, 10.702% (SOFR+550 basis points), 9/13/20282,3,4
   24,584,108 
     Diligent Corporation     
 10,192,000   First Lien Term Loan, 10.952% (SOFR+575 basis points), 8/4/20252,3,4   10,097,075 
 878,112   Delayed Draw, 10.952% (SOFR+575 basis points), 8/24/20252,3,4   869,376 
     Disco Parent, LLC     
 331,390   Revolver, 0.500%, 3/30/20292,4,6   (7,937)
 3,313,901   First Lien Term Loan, 12.764% (SOFR+750 basis points), 3/30/20292,3,4   3,234,529 
     Dragon Bidco     
EUR 2,800,000   First Lien Term Loan, 9.442% (EURIBOR+650 basis points), 4/27/20282,3,4,7   3,006,574 
EUR6,500,000   First Lien Term Loan, 9.692% (EURIBOR+675 basis points), 4/27/20282,3,4,7   6,979,548 
     ESG Investments, Inc.     
 2,142,857   Revolver, 0.500%, 9/11/20272,4,6   (142,923)
 15,380,357   First Lien Term Loan, 10.142% (SOFR+475 basis points), 3/11/20282,3,4   14,354,524 
 8,035,714   Delayed Draw, 10.177% (SOFR+475 basis points), 3/11/20282,3,4,8   3,749,751 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    TECHNOLOGY (Continued)    
$7,000,000   FBF Investments Limited
First Lien Term Loan, 13.892% (LIBOR+850 basis points), 12/29/20252,3,4
  $6,963,862 
     FSS Buyer LLC     
 1,610,390   Revolver, 0.500%, 8/31/20272,3,4,6   (14,961)
 27,113,766   First Lien Term Loan, 10.952% (SOFR+575 basis points), 8/31/20282,3,4   26,861,868 
     Gainsight, Inc.     
 23,316,389   First Lien Term Loan, 11.575% PIK (LIBOR+675 basis points), 7/30/20272,3,4,9   22,580,352 
 2,625,000   Revolver, 11.937% PIK (LIBOR+675 basis points), 7/30/20272,3,4,8,9   1,792,136 
SEK 11,250,000   Goldcup 25952 AB
First Lien Term Loan, 9.390% (STIBOR+575 basis points), 8/18/20272,3,4,5,7
   936,852 
     GovBrands Intermediate, Inc.     
 2,837,585   Delayed Draw, 10.659% (SOFR+550 basis points), 8/4/20272,3,4,8   1,595,239 
 917,000   Revolver, 10.659% (SOFR+550 basis points), 8/4/20272,3,4,8   716,597 
 8,585,260   First Lien Term Loan, 10.659% (SOFR+550 basis points), 8/4/20272,3,4   7,567,545 
     GS Acquisitionco, Inc.     
 911,336   Revolver, 11.142% (SOFR+575 basis points), 5/24/20242,3,4,8   394,344 
 32,837,694   First Lien Term Loan, 11.142% (SOFR+575 basis points), 5/24/20242,3,4   32,591,980 
 19,950,000   HCSS
First Lien Term Loan, 10.602% (SOFR+550 basis points), 11/15/20272,3,4
   19,428,053 
     Help Systems Holdings, Inc.     
 9,730,419   First Lien Term Loan, 9.145% (LIBOR+400 basis points), 11/19/20262,3   8,903,333 
 10,000,000   Second Lien Term Loan, 11.953% (SOFR+675 basis points), 11/19/20272,3,4   9,802,823 
 1,965,000   HotSchedules
First Lien Term Loan, 11.953% (SOFR+675 basis points), 7/9/20252,3,4
   1,856,556 
     HPS Technology     
GBP 14,442,519   First Lien Term Loan, 10.706% (SONIA+575 basis points), 8/3/20252,3,4,5,7   17,967,378 
GBP7,523,888   First Lien Term Loan, 10.428% (SONIA+550 basis points), 9/15/20272,3,4,5,7   9,409,237 
AUD 2,737,949   Delayed Draw, 10.428% (SONIA+550 basis points), 9/15/20272,3,4,5,7   1,795,950 
GBP20,744,922   Delayed Draw, 10.428% (SONIA+550 basis points), 9/15/20272,3,4,5,7,8   20,441,741 
 277,778   Delayed Draw, 1.000%, 5/2/20282,4,5,6   (5,414)
 2,205,665   First Lien Term Loan, 11.396% (SOFR+625 basis points), 5/2/20282,3,4,5   2,162,678 
 2,272,727   First Lien Term Loan, 12.492% (SOFR+725 basis points), 10/19/20282,3,4,5   2,255,682 
 1,879,843   First Lien Term Loan, 12.432% (SOFR+775 basis points), 2/1/20292,3,4,5   1,834,567 
     IG Investment Holdings, LLC     
 54,138,295   First Lien Term Loan, 11.202% (SOFR+600 basis points), 9/22/20282,3,4   52,692,826 
 722,543   Revolver, 13.250% (BASE RATE+500 basis points), 9/22/20282,3,4,8   90,159 
     Imagine Acquisitionco, Inc.     
 1,157,556   Revolver, 0.500%, 11/16/20272,4,6   (39,553)
 1,607,717   Delayed Draw, 1.000%, 11/16/20272,4,6   (54,935)
 7,144,293   First Lien Term Loan, 10.667% (LIBOR+550 basis points), 11/16/20272,3,4   6,900,175 
 19,950,000   Infinite Bidco LLC
First Lien Term Loan, 11.271% (SOFR+625 basis points), 3/2/20282,3,4
   19,335,790 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    TECHNOLOGY (Continued)    
$1,090,909   Invicti Intermediate 2, LLC
Revolver, 0.500%, 11/16/20272,4,5,6
  $(29,087)
     IQN Holding Corp.     
 577,540   Revolver, 10.352% (SOFR+525 basis points), 5/2/20282,3,4,8   96,257 
 1,335,080   Delayed Draw, 1.000%, 5/2/20292,3,4,6   12,456 
 7,052,487   First Lien Term Loan, 10.379% (SOFR+525 basis points), 5/2/20292,3,4   7,086,581 
 7,000,000   Ivanti Software, Inc.
Second Lien Term Loan, 12.420% (LIBOR+725 basis points), 12/1/20282,3,4
   4,240,598 
NOK$ 14,162,246   Jigsaw Bidco AS
First Lien Term Loan, 11.700% PIK (LIBOR+800 basis points), 5/3/20242,3,4,5,7,9
   1,286,723 
     Kaseya, Inc.     
 4,100,000   Revolver, 10.659% PIK (SOFR+625 basis points), 6/23/20292,3,4,8   1,025,000 
 4,100,000   Delayed Draw, 10.855% PIK (SOFR+625 basis points), 6/23/20292,3,4,8   274,426 
 66,800,000   First Lien Term Loan, 11.353% PIK (SOFR+625 basis points), 6/23/20292,3,4,9   67,196,343 
 18,514,189   Kona Buyer, LLC
First Lien Term Loan, 9.992% (SOFR+475 basis points), 12/11/20272,3,4
   18,344,819 
     Litera Bidco LLC     
 14,163,404   First Lien Term Loan, 10.452% (SOFR+525 basis points), 5/29/20262,3,4   14,140,152 
 10,645,890   First Lien Term Loan, 11.202% (SOFR+600 basis points), 5/29/20262,3,4   10,645,890 
     LMG Holdings, Inc.     
 285,714   Revolver, 0.500%, 4/30/20262,3,4,6   (2,595)
 4,631,786   First Lien Term Loan, 11.892% (SOFR+650 basis points), 4/30/20262,3,4   4,589,061 
 28,608,280   LogicMonitor, Inc.
First Lien Term Loan, 11.740% (SOFR+650 basis points), 5/14/20262,3,4,5
   28,131,822 
 8,333,104   MAG DS Corp.
First Lien Term Loan, 10.842% (SOFR+550 basis points), 4/1/20271,2,3,4
   8,069,215 
 20,500,000   Mandolin Technology Intermediate Holdings, Inc.
Second Lien Term Loan, 11.892% (SOFR+650 basis points), 7/30/20292,3,4
   20,021,860 
     ManTech International Corporation     
 6,744,017   Revolver, 13.000% (BASE+475 basis points), 9/14/20282,3,4,8   945,782 
 13,379,260   Delayed Draw, 1.000%, 9/14/20292,4,6   40,620 
 54,602,339   First Lien Term Loan, 10.795% (SOFR+575 basis points), 9/14/20292,3,4   54,343,287 
 21,543,594   Marlin DTC-LS Midco 2, LLC
First Lien Term Loan, 11.976% (SOFR+650 basis points), 7/1/20252,3,4
   21,154,608 
 10,154,512   Measurabl, Inc.
First Lien Term Loan, 15.250% PIK (PRIME+700 basis points), 4/21/20262,3,4,8,9
   9,954,512 
 1,466,250   MEP-TS Midco LLC
First Lien Term Loan, 11.202% (SOFR+600 basis points), 12/31/20262,3,4
   1,423,284 
     Mercury Bidco LLC     
 2,040,816   Revolver, 0.500%, 5/31/20292,4,6   (57,431)

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    TECHNOLOGY (Continued)    
$22,959,184   First Lien Term Loan, 12.103% (SOFR+700 basis points), 5/31/20302,3,4  $22,313,084 
     MGT Merger Target, LLC     
 3,103,448   Revolver, 0.500%, 4/10/20282,4,6   (92,514)
 1,408,046   Delayed Draw, 1.000%, 4/10/20292,4,6   (20,849)
 24,971,264   First Lien Term Loan, 11.936% (SOFR+675 basis points), 4/10/20292,3,4   24,226,867 
     Mindbody, Inc.     
 1,428,571   Revolver, 0.500%, 2/14/20252,4,6   (27,367)
 7,003,041   First Lien Term Loan, 12.193% (LIBOR+700 basis points), 2/14/20252,3,4   6,868,886 
 167,647   Misys, Ltd.
Second Lien Term Loan, 8.655% (LIBOR+350 basis points), 6/13/20242,3
   161,596 
     Netwrix Corporation And Concept Searching, Inc.     
 2,870,000   Revolver, 10.242% (SOFR+500 basis points), 6/9/20292,3,4,8   717,500 
 10,882,133   Delayed Draw, 10.298% (SOFR+500 basis points), 6/9/20292,3,4,8   375,190 
 36,062,063   First Lien Term Loan, 10.298% (SOFR+500 basis points), 6/9/20292,3,4   36,062,063 
     New Era Merger Sub, Inc.     
 148,393   Revolver, 11.258% (LIBOR+625 basis points), 10/31/20262,3,4,8   107,070 
 25,145,183   Delayed Draw, 11.409% (LIBOR+625 basis points), 10/31/20262,3,4,8   23,955,162 
 14,854,817   First Lien Term Loan, 11.523% (LIBOR+625 basis points), 10/31/20262,3,4   14,634,966 
 3,117,922   First Lien Term Loan, 11.753% (SOFR+625 basis points), 10/31/20262,3,4   2,994,844 
 4,027,625   Delayed Draw, 11.753% (SOFR+625 basis points), 10/31/20262,3,4,8   3,714,679 
 228,033   Revolver, 11.763% (SOFR+625 basis points), 10/31/20262,3,4,8   160,390 
     Newscycle Solutions, Inc.     
 2,545,042   First Lien Term Loan, 12.342% (SOFR+700 basis points), 12/29/20232,3,4   2,489,919 
 344,154   Delayed Draw, 12.342% (SOFR+700 basis points), 12/29/20232,3,4   336,700 
 5,333,333   OEConnection LLC
Second Lien Term Loan, 12.342% (SOFR+700 basis points), 9/25/20272,3,4
   5,262,364 
 9,847,998   Options Technology Ltd.
First Lien Term Loan, 9.960% (LIBOR+475 basis points), 12/26/20252,3,4
   9,422,788 
     Oranje Holdco, Inc.     
 1,629,556   Revolver, 0.500%, 2/1/20292,4,6   (39,248)
 13,036,444   First Lien Term Loan, 12.793% (SOFR+775 basis points), 2/1/20292,3,4   12,722,458 
 7,406,250   OSP Lakeside Intermediate Holdings, LLC
First Lien Term Loan, 13.210% (LIBOR+805 basis points), 7/31/20262,3,4
   7,292,539 
     PC Dreamscape Opco, Inc.     
 6,554,276   Delayed Draw, 10.992% (SOFR+575 basis points), 4/25/20282,3,4,8   3,101,853 
 12,014,474   First Lien Term Loan, 10.992% (SOFR+575 basis points), 4/25/20282,3,4   11,614,766 
 1,315,789   Revolver, 11.014% (SOFR+575 basis points), 4/25/20282,3,4,8   219,383 
     PCS Software, Inc.     
 363,714   Revolver, 0.500%, 7/1/20242,3,4,6   (2,851)
 5,209,964   First Lien Term Loan, 11.392% (SOFR+600 basis points), 7/1/20242,3,4   5,169,120 
 9,786,177   PDI TA Holdings, Inc.
First Lien Term Loan, 9.750% (LIBOR+450 basis points), 10/24/20242,3,4
   9,500,760 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    TECHNOLOGY (Continued)    
     PDQ     
$1,764,706   Revolver, 0.500%, 8/27/20272,4,6  $(14,377)
 7,303,235   Delayed Draw, 10.092% (LIBOR+475 basis points), 8/27/20272,3,4   7,243,734 
 10,661,177   First Lien Term Loan, 10.092% (LIBOR+475 basis points), 8/27/20272,3,4   10,574,317 
     Pegasus Global Enterprise Holdings, LLC     
 1,278,054   Delayed Draw, 10.992% (SOFR+575 basis points), 5/29/20252,3,4   1,259,967 
 2,726,903   First Lien Term Loan, 11.142% (SOFR+575 basis points), 5/29/20252,3,4   2,688,311 
 1,175,891   Perforce Software, Inc.
First Lien Term Loan, 8.904% (LIBOR+375 basis points), 7/1/20262,3
   1,116,361 
 13,473,100   Polaris Newco, LLC
Second Lien Term Loan, 14.614% PIK (SOFR+925 basis points), 6/4/20292,3,4,9
   13,581,701 
     ProcessUnity Holdings, LLC     
 1,000,000   Revolver, 11.953% (SOFR+675 basis points), 9/24/20282,3,4,8   420,034 
 5,000,000   First Lien Term Loan, 11.953% (SOFR+675 basis points), 9/24/20282,3,4   4,850,170 
 1,000,000   Delayed Draw, 12.142% (SOFR+675 basis points), 9/24/20282,3,4   977,641 
 74,490,632   Project Leopard Holdings, Inc.
First Lien Term Loan, 10.452% (SOFR+525 basis points), 7/20/20291,2,3
   68,252,042 
     QF Holdings, Inc.     
 438,597   Delayed Draw, 11.453% (SOFR+625 basis points), 12/15/20272,3,4   435,133 
 2,192,982   First Lien Term Loan, 11.453% (SOFR+625 basis points), 12/15/20272,3,4   2,175,664 
 263,158   Revolver, 11.496% (SOFR+625 basis points), 12/15/20272,3,4,8   69,414 
     Quantic Electronics, LLC     
 6,363,836   Delayed Draw, 11.215% (LIBOR+625 basis points), 11/19/20262,3,4   6,168,722 
 9,012,408   First Lien Term Loan, 11.215% (LIBOR+625 basis points), 11/19/20262,3,4   8,772,109 
 928,397   Revolver, 11.215% (LIBOR+625 basis points), 11/19/20262,3,4   903,643 
 20,000,000   Quest Software US Holdings, Inc.
 First Lien Term Loan, 12.695% (SOFR+750 basis points), 2/1/20302,3
   13,400,000 
EUR11,003,391   Questel International
First Lien Term Loan, 12.148% PIK (EURIBOR+855 basis points), 12/17/20272,3,4,7,9
   11,488,753 
 8,653,846   Quickbase, Inc.
Second Lien Term Loan, 13.203% (SOFR+800 basis points), 4/2/20272,3,4
   8,549,528 
     Rally Buyer, Inc.     
 3,182,180   Revolver, 0.500%, 7/19/20282,4,6   (60,960)
 22,219,570   First Lien Term Loan, 10.716% (SOFR+550 basis points), 7/19/20282,3,4   21,793,916 
 3,401,814   Delayed Draw, 10.822% (SOFR+575 basis points), 7/19/20282,3,4,8   687,690 
     Ranger Buyer, Inc.     
 1,923,077   Revolver, 0.500%, 11/18/20272,3,4,6   (41,652)
 22,846,154   First Lien Term Loan, 10.452% (SOFR+525 basis points), 11/18/20282,3,4   22,351,332 
     RCS Technology     
 2,178,710   First Lien Term Loan, 11.040% (SOFR+550 basis points), 2/28/20252,3,4,5   2,169,682 
 208,333   Revolver, 10.070% (SOFR+575 basis points), 2/3/20262,3,4,5,8   87,851 
 339,792   Delayed Draw, 10.525% (SOFR+500 basis points), 2/3/20262,3,4,5   335,833 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    TECHNOLOGY (Continued)    
$1,890,972   First Lien Term Loan, 10.525% (SOFR+500 basis points), 2/3/20262,3,4,5  $1,868,942 
     Recorded Future, Inc.     
 178,771   Revolver, 0.500%, 7/3/20252,4,6   (2,530)
 1,114,894   First Lien Term Loan, 10.687% (SOFR+525 basis points), 7/3/20252,3,4   1,099,115 
     Redwood Services Group, LLC     
 9,608,532   Delayed Draw, 10.580% (SOFR+600 basis points), 6/15/20292,3,4,8   9,462,433 
 40,290,489   First Lien Term Loan, 10.690% (SOFR+600 basis points), 6/15/20292,3,4   39,851,118 
 14,600,000   Delayed Draw, 11.300% (SOFR+615 basis points), 6/15/20292,3,4,8   4,635,830 
     Revalize, Inc.     
 681,000   Revolver, 0.500%, 4/15/20272,3,4,6   4,041 
 25,377,462   Delayed Draw, 10.952% (SOFR+575 basis points), 4/15/20272,3,4   25,528,033 
     Riskonnect Parent, LLC     
 30,882,250   Delayed Draw, 1.000%, 12/7/20282,3,4,6   405,372 
 28,910,348   First Lien Term Loan, 10.892% (SOFR+550 basis points), 12/7/20282,3,4   29,021,228 
 2,102,012   Rocket Software, Inc.
First Lien Term Loan, 9.404% (LIBOR+425 basis points), 11/28/20252,3
   2,084,218 
 12,133,977   RPX Corporation
First Lien Term Loan, 10.702% (SOFR+550 basis points), 10/23/20252,3,4
   11,767,941 
     Safety Borrower Holdings     
 9,218,220   First Lien Term Loan, 10.981% (LIBOR+525 basis points), 9/1/20272,3,4   9,218,220 
 677,966   Revolver, 12.250% (LIBOR+525 basis points), 9/1/20272,3,4,8   338,983 
 603,840   SailPoint Technologies, Inc.
Revolver, 0.500%, 8/16/20282,4,5,6
   (16,100)
     Securonix, Inc.     
 2,288,135   Revolver, 0.500%, 4/1/20282,4,6   (32,383)
 12,711,865   First Lien Term Loan, 11.421% (SOFR+650 basis points), 4/1/20282,3,4   12,531,961 
     Seismic Software, Inc.     
 272,390   Revolver, 0.500%, 10/15/20262,4,5,6   (5,900)
 26,204,082   Delayed Draw, 1.000%, 10/15/20262,4,5,6   (567,551)
 4,444,444   SimpliSafe Holding Corporation
Delayed Draw, 1.000%, 5/2/20282,4,6
   (86,620)
 1,455,000   Smartlinx Solutions, LLC
First Lien Term Loan, 10.352% (SOFR+525 basis points), 3/5/20262,3,4
   1,428,926 
     Sonar Acquisitionco, Inc.     
 2,693,750   Revolver, 0.500%, 7/7/20282,4,5,6   (38,123)
 20,406,250   First Lien Term Loan, 10.564% (SOFR+575 basis points), 7/7/20282,3,4,5   20,117,452 
GBP 3,613,000   SSCP Pegasus Bidco Ltd.
First Lien Term Loan, 11.047% (SONIA+650 basis points), 12/14/20272,3,4,7
   4,491,433 
     Superman Holdings LLC     
 285,714   Delayed Draw, 1.000%, 8/31/20272,4,6   (3,571)
 1,211,250   First Lien Term Loan, 10.992% (SOFR+575 basis points), 8/31/20272,3,4   1,181,862 
     Syntax Systems Ltd.     
 1,980,198   Revolver, 10.900% (LIBOR+575 basis points), 10/29/20262,3,4,8   1,224,723 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    TECHNOLOGY (Continued)    
$22,735,611   First Lien Term Loan, 10.943% (LIBOR+575 basis points), 10/28/20282,3,4  $21,640,171 
 4,950,495   Delayed Draw, 1.000%, 10/29/20282,4,6   (238,523)
     Tamarack Intermediate, L.L.C.     
 18,337,988   First Lien Term Loan, 10.642% (SOFR+525 basis points), 3/11/20282,3,4   18,082,132 
 3,023,438   Revolver, 10.651% (SOFR+525 basis points), 3/11/20282,3,4,8   456,923 
 1,371,868   Thunder Purchase, Inc.
Revolver, 11.142% (SOFR+575 basis points), 6/30/20272,3,4,5,8
   867,370 
     TigerConnect, Inc.     
 1,875,000   Revolver, 0.500%, 2/16/20282,4,6   (5,424)
 983,906   Delayed Draw, 12.076% PIK (SOFR+675 basis points), 2/16/20282,3,4,8,9   361,133 
 13,125,000   First Lien Term Loan, 12.076% PIK (SOFR+675 basis points), 2/16/20282,3,4,9   12,906,409 
     Trackforce Acquireco, Inc.     
 1,113,074   Revolver, 10.865% (SOFR+600 basis points), 6/23/20282,3,4,5,8   404,411 
 18,053,004   First Lien Term Loan, 10.865% (SOFR+600 basis points), 6/23/20282,3,4,5   17,390,968 
 4,882,979   Tribute Technology Holdings, LLC
Revolver, 11.842% (LIBOR+650 basis points), 10/30/20262,3,4,5,8
   1,864,766 
 1,315,537   Trintech, Inc.
First Lien Term Loan, 11.202% (LIBOR+600 basis points), 12/29/20242,3,4
   1,285,399 
     U.S. Hospitality Publishers, Inc.     
 526,316   Revolver, 0.500%, 12/17/20252,4,6   (7,975)
 5,125,000   First Lien Term Loan, 12.203% (SOFR+700 basis points), 12/17/20252,3,4   5,047,339 
 6,780,491   Delayed Draw, 12.203% (SOFR+700 basis points), 12/17/20252,3,4,8   4,835,639 
     User Zoom Technologies, Inc.     
 37,896,774   First Lien Term Loan, 11.920% (SOFR+700 basis points), 4/5/20292,3,4   37,352,857 
 9,500,000   First Lien Term Loan, 12.420% (SOFR+750 basis points), 4/5/20292,3,4   9,216,399 
 15,000,000   Virgin Pulse, Inc.
Second Lien Term Loan, 12.467% (SOFR+725 basis points), 4/6/20292,3,4
   15,000,000 
     Wilson Electronics Holdings, LLC     
 9,226,000   Delayed Draw, 1.000%, 5/17/20272,4,6   53,819 
 28,416,850   First Lien Term Loan, 12.137% (SOFR+703 basis points), 5/17/20272,3,4   28,545,710 
     WorkForce Software, LLC     
 463,235   Revolver, 0.500%, 7/31/20252,3,4,6   (12,931)
 4,534,440   First Lien Term Loan, 12.664% PIK (SOFR+725 basis points), 7/31/20252,3,4,8,9   4,384,710 
     Xactly Corporation     
 2,524,544   First Lien Term Loan, 12.614% (SOFR+725 basis points), 7/31/20232,3,4   2,483,188 
 29,000,000   First Lien Term Loan, 12.614% (SOFR+725 basis points), 2/3/20312,3,4   28,524,935 
     Zendesk, Inc.     
 461,957   Delayed Draw, 1.000%, 11/22/20282,4,5,6   (5,662)
 1,847,826   First Lien Term Loan, 12.246% (SOFR+650 basis points), 11/22/20282,3,4,5   1,825,177 
         2,237,359,001 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SENIOR SECURED LOANS (Continued)    
    UTILITIES — 0.1%    
$713,333   EDPO, LLC
Delayed Draw, 1.000%, 12/8/20272,3,4,5,6
  $(22,590)
 3,651,332   Hamilton Projects Acquiror, LLC
First Lien Term Loan, 9.738% (SOFR+476 basis points), 6/17/20272,3
   3,621,665 
     Water Holdings Acquisition, LLC     
 4,106,671   Delayed Draw, 10.115% (SOFR+525 basis points), 12/18/20262,3,4,8   288,863 
 1,285,714   Revolver, 10.214% (SOFR+525 basis points), 12/18/20262,3,4,8   764,737 
 13,508,572   First Lien Term Loan, 10.215% (SOFR+525 basis points), 12/18/20262,3,4   13,286,296 
         17,938,971 
     TOTAL SENIOR SECURED LOANS     
     (Cost $9,547,049,012)   9,435,413,847 

 

Number
of Shares

       
   PRIVATE INVESTMENT VEHICLES — 45.2%    
   INVESTMENT PARTNERSHIPS — 4.7%    
N/A  AG Direct Lending Fund II (Unlevered), L.P.2,10   20,419,577 
N/A  AG Direct Lending Fund II, L.P.2,10   18,094,924 
N/A  AG Direct Lending Fund III, L.P.2,10   12,927,608 
N/A  AG DLI, L.P.2,10   9,061,882 
N/A  AG GTDL Fund II, L.P.2,10   20,507,108 
N/A  AG GTDL Fund, L.P.2,10   3,113,039 
N/A  AG KFHDL Fund, L.P.2,10   3,113,626 
N/A  AG Twinbrook Origination Fund I, L.P.2,10   26,331,438 
N/A  Antares Senior Loan Parallel Feeder Fund II (Cayman) LP2,10   29,019,397 
N/A  Ares Commercial Finance LP2,10   18,544,530 
N/A  Ares Priority Loan Co-Invest LP2,10   25,141,364 
N/A  Banner Ridge DSCO Fund II (Offshore), LP2,10   722,081 
N/A  Barings CMS Fund, LP2,10   3,420,764 
N/A  CDL Tender Fund 2022-1, L.P.2,10   50,319,383 
N/A  Crescent Mezzanine Partners VIIC, L.P.2,10   6,074,570 
N/A  Crestline Specialty Lending III (U.S.), L.P.2,10   20,528,247 
N/A  HPS Offshore Strategic Investment Partners V, LP2,10   9,553,483 
N/A  HPS Mezzanine Partners 2019, L.P.2,10   8,863,416 
N/A  HPS Specialty Loan Fund V Feeder, L.P.2,10   45,004,252 
N/A  Marlin Credit Opportunities Fund, L.P.2,10   92,057,636 
N/A  Odyssey Co-Investment Partners B, LLC2,10   1,527,373 
N/A  Providence Debt Fund III (Non-US) L.P.2,10   6,774,584 
N/A  Raven Asset-Based Credit Fund II LP2,10   19,843,525 
N/A  Silver Point Specialty Credit Fund II, L.P.2,10   39,466,794 
N/A  Summit Partners Credit Offshore Fund II, L.P.2,10   8,234,895 
N/A  Thompson Rivers LLC2,10   4,079,400 
N/A  Varagon Capital Direct Lending Fund, L.P.2,10   24,833,483 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Number
of Shares/Principal Amount

     

Value

 
    PRIVATE INVESTMENT VEHICLES (Continued)    
    INVESTMENT PARTNERSHIPS (Continued)    
 N/A   Vista Credit Partners Fund III, L.P.2,10  $31,733,221 
 N/A   VPC Credit Origination Fund, LP2,10   1,000,000 
 N/A   Waccamaw River LLC 2,10   10,595,075 
         570,906,675 
     JOINT VENTURES — 0.7%     
 N/A   FBLC Senior Loan Fund LLC2,10   71,350,604 
 N/A   Middle Market Credit Fund II, LLC2,10   13,941,287 
         85,291,891 
     NON-LISTED BUSINESS DEVELOPMENT COMPANIES — 15.3%     
 4,950,891   AGTB BDC Holdings, LP2,10   128,804,826 
 1,757,741   Ares Strategic Income Fund2,10   46,100,608 
 4,312,845   Barings Capital Investment Corporation2,10   95,088,355 
 44,235,355   Barings Private Credit Corporation2,10   919,351,676 
 188,686   Carlyle Secured Lending III2,10   3,871,039 
 5,283,172   Franklin BSP Lending Corporation2,10   39,336,056 
 2,660,121   Golub Capital BDC 4, Inc.2,10   40,666,245 
 2,286,386   Golub Capital Direct Lending Corporation2,10   34,890,866 
 768,132   KKR FS Income Trust2,10   21,500,000 
 1,883,826   Morgan Stanley Direct Lending Fund2,10   38,657,819 
 10,000,000   New Mountain Guardian III BDC, L.L.C.2,10   98,026,514 
 750,000   New Mountain Guardian IV BDC, L.L.C.2,10   7,591,904 
 16,163,843   Owl Rock Core Income Corp.2,10   149,061,187 
 2,119,509   Owl Rock Technology Finance Corp.2,10   36,586,773 
 3,044,421   Owl Rock Technology Finance Corp. II2,10   46,233,198 
 2,539,893   Redwood Enhanced Income Corp.2,10   35,368,473 
 625,828   Sixth Street Lending Partners2,10   16,469,296 
 N/A   Stellus Private Credit BDC Feeder LP2,10   13,887,223 
 1,683,975   Stone Point Credit Corporation2,10   33,231,387 
 500,000   TCW Direct Lending VIII LLC2,10   22,275,179 
 1,925,963   Varagon Capital Corporation2,10   18,982,575 
         1,845,981,199 
     PRIVATE COLLATERALIZED LOAN OBLIGATIONS — 22.9%     
 106,770,833   ABPCI Pacific Funding LP, 12.060%, 5/31/2031*,2,4,10,11   115,960,426 
 103,200,000   Antares Loan Funding I Ltd., 18.530%, 2/17/2032*,2,4,10,11   109,944,492 
$29,600,000   Antares Loan Funding I Ltd., 10.187% (SOFR+525 basis points) 2/17/2032.2,4,11   29,600,000 
 N/A   BlackRock Shasta Senior Loan Fund VII, LLC2,4,10   572,772,035 
 N/A   Comvest Structured Note Issuer I LLC2,10   171,520,462 
 N/A   NXT Capital Structured Note I LLC2,10   99,177,066 
 25,000,000   Palisades CLO, LLC, 11.470% (SOFR+650 basis points)2,4   25,000,000 
 29,000,000   Palisades CLO, LLC, 14.590% (SOFR+962 basis points)2,4   27,840,000 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Number
of Shares

     

Value

 
    PRIVATE INVESTMENT VEHICLES (Continued)    
    PRIVATE COLLATERALIZED LOAN OBLIGATIONS (Continued)    
 71,000,000   Palisades CLO, LLC, 14.980%2,10  $69,549,676 
 N/A   Raven Senior Loan Fund LLC2,10   477,966,812 
 N/A   Silver Point Loan Funding, LLC2,10   613,975,605 
 N/A   Varagon Structured Note Issuer I, LLC2,10   437,253,478 
         2,750,560,052 
     PRIVATE EQUITY — 0.1%     
 N/A   CSL III Advisor LLC2,4,10   736,602 
 4   Owl Rock Technology Holdings II, LLC, Class A2,4   5,498,806 
 N/A   Stellus Private BDC Advisor, LLC2,4   1,302,524 
         7,537,932 
     SPECIAL PURPOSE VEHICLE FOR PREFERRED EQUITY — 0.6%     
 N/A   CCOF Alera Aggregator, L.P.2,10   9,971,890 
 N/A   CCOF Sierra II, L.P.2,10   17,326,402 
 N/A   Chilly HP SCF Investor, LP2,10   2,159,698 
 N/A   HPS Mint Co-Invest Fund, L.P.2,10   21,998,031 
 N/A   Minerva Co-Invest, L.P.2,10   14,948,253 
         66,404,274 
     SPECIAL PURPOSE VEHICLE FOR SENIOR SECURED BONDS — 0.7%     
 N/A   17Capital Co-Invest (B) SCSp2,7,10   24,155,225 
 N/A   Endurance II Co-Invest, L.P.2,10   44,034 
 N/A   Piccadilly Co-Invest, L.P.2,10   57,180,756 
 N/A   Proxima Co-Invest, L.P.2,10   4,925,163 
         86,305,178 
     SPECIAL PURPOSE VEHICLE FOR SUBORDINATED DEBT — 0.2%     
 N/A   Luther Co-Invest, L.P.2,10   22,551,824 
     TOTAL PRIVATE INVESTMENT VEHICLES     
     (Cost $5,301,242,944)   5,435,539,025 

 

Principal
Amount

        
    SUBORDINATED DEBT — 0.9%    
    FINANCIALS — 0.8%    
$5,500,000   OTR Midco, LLC, 12.000%, 5/11/20262,4   5,500,000 
 6,458,995   KWOR Intermediate I, Inc., 14.590% (SOFR+975 basis points), 12/21/20292,3,4,9   6,299,707 
 80,000,000   Castor Finance Holdings Limited, 11.863% (EURIBOR+850 basis points), 9/14/20292,3,4,7,9   87,298,123 
         99,097,830 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    SUBORDINATED DEBT (Continued)    
    MATERIALS — 0.0%    
$3,500,000   North Haven Goldfinch, 15.480% PIK (LIBOR+1,075 basis points), 9/17/20242,3,4,9,13  $3,430,287 
     HEALTH CARE — 0.1%     
 1,265,614   PAW Midco, Inc., 11.500%, 12/22/20312,3,4,9   1,132,939 
 6,025,144   PPV Intermediate Holdings LLC, 13.000%, 8/31/20302,3,4,9   5,869,955 
         7,002,894 
     TOTAL SUBORDINATED DEBT     
     (Cost $105,858,810)   109,531,011 

 

Number
of Shares

        
    PREFERRED STOCKS — 0.8%    
    HEALTH CARE — 0.3%    
 15,000   nThrive, Inc., Series A-2 Preferred, 11.000% PIK2,4,9   14,674,689 
 17,500   Propharma, LLC
Jayhawk Intermediate LLC, Series B Preferred, 13.000% PIK2,4,9,14
   17,587,500 
         32,262,189 
     INDUSTRIALS — 0.2%     
 2,500   Atomic Transport, LLC
Atomic Blocker, LLC, Class A Preferred, 8.500% PIK2,4,9,15
   2,398,419 
 875   Atomic Blocker, LLC, Class A-2 Preferred, 13.560% PIK2,4,9   894,338 
 11,250,000   FSG Acquisition, LLC, - Senior Preferred, 12.250% PIK2,4,9   11,233,449 
 7,500   OHCP Silver Surfer Holdings Corp. - Series B Preferred, 14.000% PIK2,4,9   7,275,000 
 200   S4T Holdings Corp.
Vistria ESS Holdings, LLC, Class A Preferred, 8.000% PIK2,4,9,16
   94,441 
         21,895,647 
     TECHNOLOGY — 0.3%     
 10,000   GS Holder, Inc. Preferred, 16.320% PIK2,4,9   9,700,000 
 15,000   GS Holder, Inc. Preferred, 17.084% PIK2,4,9   14,550,000 
 6,500   Mandolin Technology Holdings, Inc. - Series A Preferred, 10.500% PIK2,4,9   6,365,312 
 11,000   Riskonnect Parent, LLC - Series B Preferred, 15.314% PIK2,4,9   11,495,130 
         42,110,442 
     TOTAL PREFERRED STOCKS     
     (Cost $93,844,253)   96,268,278 

 

Principal
Amount

        
    COLLATERALIZED LOAN OBLIGATIONS — 0.8%    
$12,000,000   ABPCI Direct Lending Fund CLO X LP
15.721% (LIBOR+1,047 basis points), 1/20/20321,2,3,4,11
   11,923,320 

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Principal
Amount

     

Value

 
    COLLATERALIZED LOAN OBLIGATIONS (Continued)    
$7,500,000   ABPCI Direct Lending Fund CLO XII Ltd.
14.478% (SOFR+1,050 basis points), 4/29/20351,2,3,4,11
  $7,324,785 
     BlackRock Elbert CLO V LLC     
 13,000,000   13.954% (SOFR+870 basis points), 6/15/20341,2,3,4,11   11,657,880 
 39,500,000   20.500%, 6/15/20341,2,4,17   34,571,348 
 7,500,000   HPS Private Credit CLO 2023-1 LLC
15.112% (SOFR+985 basis points), 7/15/20351,2,3,4,11
   7,350,000 
 10,000,000   Monroe Capital MML CLO IX Ltd.
13.973% (LIBOR+870 basis points), 10/22/20311,2,3,11,18
   9,621,057 
 2,910,000   Monroe Capital MML CLO VII Ltd.
12.629% (LIBOR+725 basis points), 11/22/20301,2,3,4,11
   2,659,396 
 15,000,000   Monroe Capital MML CLO VIII, Ltd.
22.000%, 11/22/2033*,1,2,4,11,17
   9,233,455 
     TOTAL COLLATERALIZED LOAN OBLIGATIONS     
     (Cost $105,128,811)   94,341,241 

 

Number
of Shares

        
    COMMON STOCKS — 0.1%    
    CONSUMER DISCRETIONARY — 0.0%    
 1,500   A1 Garage Blocker Aggregator, LP
A1 Garage Equity, LLC, Class A Common2,4
   1,500,000 
     FINANCIALS — 0.1%     
 280,309   Forbright, Inc.2,4   6,788,472 
     INDUSTRIALS — 0.0%     
 2,188   Atomic Transport, LLC
Atomic Blocker, LLC, Class W Common2,4,15
   968,233 
 200   S4T Holdings Corp.
Vistria ESS Holdings, LLC, Class A Common2,4,16
   188,245 
         1,156,478 
     TOTAL COMMON STOCKS     
     (Cost $5,865,607)   9,444,950 
     WARRANTS — 0.1%     
     ENERGY — 0.0%     
   

Service Compression, LLC - Series A-162,4
Exercise Price: $34,500,000

Expiration Date: 5/6/2027

   449,227 
     HEALTH CARE — 0.1%     
 1,300,435**   ADMA Biologics, Inc.2,4
Exercise Price: $1.6478
Expiration Date: 3/23/2029
   3,397,990 
 335,353**   ADMA Biologics, Inc.2,4
Exercise Price: $3.2619
Expiration Date: 5/1/2030
   771,850 
 962**   AWC-MH Holdings, LLC2,4
Exercise Price: $0.01
Expiration Date: 4/28/2033
    

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Number
of Shares

     

Value

 
    WARRANTS (Continued)    
    HEALTH CARE — 0.1% (Continued)    
 219,298**   Xeris Biopharma Holdings, Inc.2,4
Exercise Price: $2.28
Expiration Date: 3/8/2029
  $434,523 
         4,604,363 
     TECHNOLOGY — 0.0%     
 21,640**   Afiniti, Inc. (via a participation with VHG Investment Fund I, L.P.)2,4   1,108,184 
 43,955**   Measurabl, Inc. (via a participation with Multiplier Capital, LLC)2,4    
         1,108,184 
     TOTAL WARRANTS     
     (Cost $1,152,261)   6,161,774 
     SHORT-TERM INVESTMENTS — 0.8%     
 102,183,910   State Street Institutional U.S. Government Money Market Fund, 4.97%2,19   102,183,910 
     TOTAL SHORT-TERM INVESTMENTS     
     (Cost $102,183,910)   102,183,910 
     TOTAL INVESTMENTS — 127.1%     
     (Cost $15,262,325,608)   15,288,884,036 
     Senior Notes (net of deferred offering costs of $6,725,684) — (15.0)%   (1,799,101,982)
     Liabilities Less Other Assets — (12.1)%   (1,461,776,697)
     NET ASSETS — 100.0%  $12,028,005,357 

 

Principal
Amount

        
    REVERSE REPURCHASE AGREEMENTS — (0.0)%    
$(4,050,000)  Agreement with Deutsche Bank AG,
7.070%, dated 6/22/2023, to be repurchased at $4,123,177 on 9/22/2023, collateralized by Monroe Capital MML CLO IX Ltd. with maturity of 10/22/2031, with a total value of $9,621,057
   (4,050,000)
     TOTAL REVERSE REPURCHASE AGREEMENTS     
     (Proceeds $4,050,000)   (4,050,000)

 

AUD – Australian Dollars
CAD – Canadian Dollars
EUR – Euro
GBP – Pound Sterling
NOK – Norwegian Krone
NZD – New Zealand Dollar
SEK – Swedish Krona
US – United States
ARR CSA – Alternate Reference Rate Credit Adjustment Spread
BBSY - Bank Bill Swap Bid Rate
BKBM - New Zealand 90-Day Bank Bill Rate
CDOR – Canadian Dollar Offered Rate
EURIBOR – Euro Interbank Offered Rate
LIBOR – London Interbank Offered Rate
PRIME – Prime Lending Rate
SOFR – Secured Overnight Financing Rate
SONIA – Sterling Overnight Index Average
STIBOR – Stockholm Interbank Offered Rate
BDC – Business Development Company
CLO – Collateralized Loan Obligation
LLC – Limited Liability Company
LP – Limited Partnership
PLC – Public Limited Company
RB – Revenue Bond

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

* Subordinated note position. Rate shown is the effective yield as of period end.
** Shares represent underlying security.
1 Callable.
2 As of June 30, 2023 all or a portion of the security has been pledged as collateral for senior secured notes and a revolving credit facility. The value of the securities totaled $15,288,884,036 as of June 30, 2023. See Note 2, subsection Senior Notes of the Notes to Consolidated Schedule of Investments for additional information.
3 Floating rate security. Rate shown is the rate effective as of period end.
4 Value was determined using significant unobservable inputs.
5 This investment was made through a participation. Please see Note 2 for a description of loan participations.
6 Represents an unfunded loan commitment. The rate disclosed is equal to the commitment fee. The negative cost and/or fair value, if applicable, is due to the discount received in excess of the principal amount of the unfunded commitment. See Note 2 for additional information.
7 Foreign securities entered into in foreign currencies are converted to U.S. Dollars using period end spot rates.
8 A portion of this holding is subject to unfunded loan commitments. The stated interest rate reflects the reference rate and spread for the funded portion. See Note 2 for additional information.
9 Principal includes accumulated payment in kind (“PIK”) interest and is net of repayments, if any.
10 Investment valued using net asset value per share as practical expedient.
11 Security exempt from registration under Rule 144A of the Securities Act of 1933. These securities are restricted. They may only be resold in transactions exempt from registration normally to qualified institutional buyers. The total value of these securities is $326,400,332, which represents 2.7% of total net assets of the Fund.
12 Step rate security.
13 Payment-in-kind interest is generally paid by issuing additional par/shares of the security rather than paying cash.
14 Jayhawk Intermediate, LLC is the holding company that owns ProPharma Group, LLC.
15 Atomic Blocker, LLC holds Class A Preferred Units and Class W Common Units in Atomic Holdings, LLC, which is the holding company that owns Atomic Transport, LLC.
16 Vistria ESS Holdings, LLC holds Series A Preferred Units and Class A Common Units in TVG ESS Holdings, LLC which is the parent company holdings company for S4T Holdings Corp.
17 Variable rate security. Rate shown is the rate in effect as of period end.
18 All or a portion of this security is segregated as collateral for reverse repurchase agreements. Total collateral had a fair value of $9,621,057 as of June 30, 2023. See note 2 for additional information.
19 The rate is the annualized seven-day yield at period end.

 

See accompanying Notes to Consolidated Schedule of Investments

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Investments - Continued

As of June 30, 2023 (Unaudited)

 

 

Additional information on restricted securities is as follows:

 

Security  First
Acquisition
Date
  Cost 
17Capital Co-Invest (B) SCSp  9/23/2021  $25,090,931 
ABPCI Pacific Funding LP  6/9/2022   112,750,000 
AG Direct Lending Fund II (Unlevered), L.P.  3/31/2022   18,459,156 
AG Direct Lending Fund II, L.P.  3/31/2020   16,126,441 
AG Direct Lending Fund III, L.P.  6/28/2019   13,025,333 
AG DLI, L.P.  3/31/2022   8,087,628 
AG GTDL Fund II, L.P.  3/31/2022   18,604,755 
AG GTDL Fund, L.P.  3/31/2022   2,956,185 
AG KFHDL Fund, L.P.  3/31/2022   2,962,005 
AG Twinbrook Origination Fund I, L.P.  4/14/2023   25,000,000 
AGTB BDC Holdings, LP  5/10/2022   125,000,000 
Antares Loan Funding I Ltd.  2/17/2023   103,200,000 
Antares Senior Loan Parallel Feeder Fund II (Cayman) LP  8/3/2022   25,995,953 
Ares Commercial Finance LP  3/31/2021   15,404,552 
Ares Priority Loan Co-Invest LP  1/25/2023   24,500,000 
Ares Strategic Income Fund LP  12/5/2022   44,817,682 
Banner Ridge DSCO Fund II (Offshore), LP  10/11/2022   - 
Barings Capital Investment Corporation  1/25/2021   95,000,000 
Barings CMS Fund, LP  12/28/2021   3,000,000 
Barings Private Credit Corporation  5/10/2021   900,000,000 
BlackRock Shasta Senior Loan Fund VII, LLC  2/10/2021   565,198,708 
Carlyle Secured Lending III  9/28/2022   3,750,000 
CCOF Alera Aggregator, L.P.  4/25/2023   9,700,000 
CCOF Sierra II, L.P.  8/2/2022   15,610,698 
CDL Tender Fund 2022-1, L.P.  4/4/2022   50,000,000 
Chilly HP SCF Investor, LP  2/9/2022   1,980,197 
Comvest Structured Note Issuer I LLC  11/17/2022   169,886,056 
Crescent Mezzanine Partners VIIC, L.P.  3/31/2021   5,374,220 
Crestline Specialty Lending III (U.S.), L.P.  8/30/2021   20,035,387 
Endurance II Co-Invest, L.P.  8/24/2020   81,678 
FBLC Senior Loan Fund LLC  4/1/2020   78,562,000 
Franklin BSP Lending Corporation  1/20/2021   30,483,901 
Golub Capital BDC 4, Inc.  4/21/2022   39,901,821 
Golub Capital Direct Lending Corporation  7/13/2021   34,250,000 
HPS  Offshore Strategic Investment Partners V, LP  5/1/2023   9,553,483 
HPS Mezzanine Partners 2019, L.P.  11/16/2020   7,857,297 
HPS Mint Co-Invest Fund, L.P.  5/25/2022   20,944,974 
HPS Specialty Loan Fund V Feeder, L.P.  5/14/2021   43,164,311 
KKR FS Income Trust  6/30/2023   21,500,000 
Luther Co-Invest, L.P.  7/15/2022   21,996,764 
Marlin Credit Opportunities Fund, L.P.  5/21/2021   100,408,617 
Middle Market Credit Fund II, LLC  11/3/2020   12,708,191 
Minerva Co-Invest, L.P.  2/11/2022   14,720,019 
Morgan Stanley Direct Lending Fund  7/16/2021   39,339,489 
New Mountain Guardian III BDC, L.L.C.  3/27/2020   100,000,000 
New Mountain Guardian IV BDC, L.L.C.  6/29/2022   7,500,000 
NXT Capital Structured Note I LLC  1/26/2022   93,630,939 
Odyssey Co-Investment Partners B, LLC  3/24/2022   1,555,423 
Owl Rock Core Income Corp.  7/29/2021   150,000,000 
Owl Rock Technology Finance Corp.  9/24/2020   35,000,000 
Owl Rock Technology Finance Corp. II  12/30/2021   43,985,907 
Palisades CLO, LLC  4/18/2023   67,524,613 
Piccadilly Co-Invest, L.P.  4/17/2023   56,117,143 
Providence Debt Fund III (Non-US) L.P.  3/31/2021   5,484,126 
Proxima Co-Invest, L.P.  11/2/2021   4,759,843 
Raven Asset-Based Credit Fund II LP  9/21/2021   18,127,700 
Raven Senior Loan Fund LLC  5/5/2022   454,636,092 
Redwood Enhanced Income Corp.  4/8/2022   36,400,000 
Silver Point Loan Funding, LLC  3/22/2022   592,550,006 
Silver Point Specialty Credit Fund II, L.P.  12/15/2020   41,326,575 
Sixth Street Lending Partners  8/31/2022   15,609,630 
Stellus Private Credit BDC Feeder LP  1/31/2022   13,687,742 
Stone Point Credit Corporation  12/30/2022   32,524,606 
Summit Partners Credit Offshore Fund II, L.P.  3/31/2022   6,919,665 
TCW Direct Lending VIII LLC  1/31/2022   22,009,914 
Thompson Rivers LLC  6/29/2021   7,428,767 
Varagon Capital Corporation  5/23/2022   19,296,490 
Varagon Capital Direct Lending Fund, L.P.  3/25/2021   26,250,000 
Varagon Structured Note Issuer I, LLC  10/13/2021   425,000,000 
Vista Credit Partners Fund III, L.P.  9/15/2021   30,362,517 
VPC Credit Origination Fund, LP  4/19/2023   1,000,000 
Waccamaw River LLC  5/4/2021   12,518,065 
Total     $5,218,194,195 

 

See accompanying Notes to Consolidated Schedule of Investmenst.

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Swap Contracts

As of June 30, 2023 (Unaudited)

 

 

SWAP CONTRACT

INTEREST RATE SWAPS

 

                 Upfront     
                 Premiums   Unrealized 
   Payments  Payments  Termination   Notional   Paid   Appreciation 
Counterparty1  Made/Frequency  Received/Frequency  Date   Value   (Received)   (Depreciation) 
                       
PNC Bank, N.A.  Daily Simple SOFR2 + 1.446% / Quarterly  4.10% / Semi-annually   3/28/2027   $650,000,000   $       -   $(34,251,373)
PNC Bank, N.A.  Daily Simple SOFR2 + 0.905% / Quarterly  4.10% / Semi-annually   3/28/2027    250,000,000    -    (8,479,077)
PNC Bank, N.A.  Daily Simple SOFR2 + 2.619% / Quarterly  7.06% / Semi-annually   12/6/2025    34,000,000    -    (189,150)
PNC Bank, N.A.  Daily Simple SOFR2 + 3.005% / Quarterly  7.10% / Semi-annually   12/6/2027    95,000,000    -    35,795 
PNC Bank, N.A.  Daily Simple SOFR2 + 3.010% / Quarterly  7.10% / Semi-annually   12/6/2027    10,000,000    -    1,737 
PNC Bank, N.A.  Daily Simple SOFR2 + 3.214% / Quarterly  7.17% / Semi-annually   12/6/2029    141,000,000    -    982,920 
MUFG Bank, Ltd.  Daily Simple SOFR2 + 2.052% / Quarterly  5.44% / Semi-annually   7/19/2025    215,000,000    -    (3,839,427)
MUFG Bank, Ltd.  Daily Simple SOFR2 + 2.263% / Quarterly  5.50% / Semi-annually   7/19/2026    130,000,000    -    (3,019,647)
MUFG Bank, Ltd.  Daily Simple SOFR2 + 2.477% / Quarterly  5.61% / Semi-annually   7/19/2027    130,000,000    -    (3,516,849)
MUFG Bank, Ltd.  Daily Simple SOFR2 + 2.688% / Quarterly  5.72% / Semi-annually   7/19/2029    160,000,000    -    (5,343,732)
MUFG Bank, Ltd.  Daily Simple SOFR2 + 2.245% / Quarterly  5.50% / Semi-annually   7/19/2026    10,000,000    -    (226,787)
MUFG Bank, Ltd.  Daily Simple SOFR2 + 2.684% / Quarterly  5.72% / Semi-annually   7/19/2029    40,000,000    -    (1,326,744)
                           
TOTAL INTEREST RATE SWAPS                 $(59,172,334)

 

1Instrument is used in a hedge accounting relationship. See Note 2, subsections Interest Rate Swap Contracts and Senior Notes.

 

2Reset daily with a five business day look back.

 

See accompanying Notes to Consolidated Schedule of Investments.

 

 

 

 

Cliffwater Corporate Lending Fund

Consolidated Schedule of Forward Foreign Currency Exchange Contracts

As of June 30, 2023 (Unaudited)

 

 

FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS

 

            Currency   Value at       Unrealized 
      Currency  Settlement  Amount   Opening Date of   Value at   Appreciation 
Currency Sold  Counterparty  Purchased  Date  Sold   Contract   June 30, 2023   (Depreciation) 
Australian Dollars  State Street   USD  September 05, 2023  $(2,809,343)  $(1,879,872)  $(1,874,987)  $4,885 
Australian Dollars  State Street   USD  September 28, 2023   (13,620,753)   (9,036,416)   (9,096,633)   (60,217)
Australian Dollars  State Street   USD  November 17, 2023   (19,124,615)   (12,815,787)   (12,788,516)   27,271 
British Pound  State Street   USD  July 31, 2023   (10,666,798)   (13,426,958)   (13,548,639)   (121,681)
British Pound  State Street   USD  August 09, 2023   (4,586,100)   (5,754,086)   (5,825,345)   (71,259)
British Pound  State Street   USD  September 14, 2023   (5,523,251)   (7,020,140)   (7,015,596)   4,544 
British Pound  State Street   USD  September 28, 2023   (11,121,353)   (13,803,601)   (14,126,658)   (323,057)
British Pound  State Street   USD  September 29, 2023   (64,037,189)   (80,475,841)   (81,302,336)   (826,495)
British Pound  State Street   USD  November 03, 2023   (11,362,482)   (14,201,966)   (14,424,226)   (222,260)
British Pound  State Street   USD  November 03, 2023   11,362,482    14,046,868    14,424,226    377,358 
Canadian Dollars  State Street   USD  July 20, 2023   (50,145,594)   (37,869,739)   (37,864,802)   4,937 
Canadian Dollars  State Street   USD  September 11, 2023   (11,537,403)   (8,667,961)   (8,719,113)   (51,152)
Canadian Dollars  State Street   USD  September 29, 2023   (75,764,221)   (57,256,339)   (57,280,437)   (24,098)
Euro  State Street   USD  July 31, 2023   (21,081,579)   (23,101,426)   (23,040,892)   60,534 
Euro  State Street   USD  December 04, 2023   (3,397,205)   (3,671,495)   (3,738,612)   (67,117)
Euro  State Street   USD  August 31, 2023   (26,574,028)   (28,509,680)   (29,089,253)   (579,573)
Euro  State Street   USD  September 13, 2023   (27,117,371)   (29,555,629)   (29,703,561)   (147,932)
Euro  State Street   USD  September 15, 2023   (15,034,267)   (16,476,700)   (16,469,756)   6,944 
Euro  State Street   USD  September 21, 2023   (5,451,515)   (5,996,721)   (5,973,847)   22,874 
Euro  State Street   USD  September 29, 2023   (184,143,027)   (201,001,427)   (201,927,635)   (926,208)
Euro  State Street   USD  December 29, 2023   (8,688,226)   (9,524,033)   (9,564,507)   (40,474)
New Zealand Dollar  State Street   USD  September 26, 2023   (6,325,299)   (3,835,219)   (3,880,392)   (45,173)
Norwegian Krone  Marlin Equity Partners   USD  August 11, 2023   (13,125,000)   (1,451,399)   (1,224,697)   226,702 
Swedish Krona  Marlin Equity Partners   USD  August 23, 2024   (11,250,000)   (1,279,529)   (1,065,547)   213,982 
                              
TOTAL FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS       $(572,565,096)  $(575,121,761)  $(2,556,665)

 

USD – U.S. Dollar

 

See accompanying Notes to Consolidated Schedule of Investments.

 

 

 

 

Cliffwater Corporate Lending Fund

 

 

 

Notes to Consolidated Schedule of Investments
June 30, 2023 (Unaudited)
 

 

 

1. Organization

 

The Cliffwater Corporate Lending Fund (the “Fund”) is a Delaware statutory trust registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”), as a closed-end management investment company operating as a diversified interval fund. The Fund operates under an Agreement and Declaration of Trust, as most recently amended and restated on September 15, 2021 (the “Declaration of Trust”). Cliffwater LLC serves as the investment adviser (the “Investment Manager”) of the Fund. The Investment Manager is an investment adviser registered with the Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940, as amended. The Fund intends to continue to qualify and has elected to be treated as a regulated investment company under the Internal Revenue Code of 1986, as amended (the “Code”). The Fund commenced operations on March 6, 2019.

 

The SEC has granted the Fund exemptive relief permitting the Fund to offer multiple classes of shares. The Fund’s Registration Statement currently offers Class I Shares. Only Class I shares have been issued as of June 30, 2023.

 

The Fund’s primary investment objective is to seek consistent current income, while the Fund’s secondary objective is capital preservation. Under normal market conditions, the Fund seeks to achieve its investment objectives by investing at least 80% of its assets (net assets, plus any borrowings for investment purposes) in loans to companies (“corporate loans”). The Fund’s corporate loan investments are made through a combination of: (i) investing in loans to companies that are originated directly by a non-bank lender (for example, traditional direct lenders include asset management firms (on behalf of their investors), insurance companies, business development companies and specialty finance companies) (“direct loans”); (ii) investing in notes or other pass-through obligations representing the right to receive the principal and interest payments on a direct loan (or fractional portions thereof); (iii) purchasing asset-backed securities representing ownership or participation in a pool of direct loans; (iv) investing in companies and/or private investment funds (private funds that are excluded from the definition of “investment company” pursuant to Sections 3(c)(1) or 3(c)(7) of the Investment Company Act) that primarily hold direct loans (the foregoing investments listed in clauses (i) through (iv) are collectively referred to herein as the “Direct Loan Instruments”); (v) investments in high yield securities, including securities representing ownership or participation in a pool of such securities; (vi) investments in bank loans including securities representing ownership or participation in a pool of such loans; and (vii) SPVs and/or joint ventures that primarily hold loans or credit-like securities. The Fund may focus its investment strategy on, and its portfolio of investments may be focused in, a subset of one or more of these types of investments. The Fund’s investments in hedge funds and private equity funds that are excluded from the definition of “investment company” pursuant to Sections 3(c)(1) and 3(c)(7) of the Investment Company Act will be limited to no more than 15% of the Fund’s assets. The Fund may make non-U.S. investments, some of which may be denominated in currencies other than the U.S. dollar. In most cases, the currency fluctuations of investments will be hedged through the use of currency derivatives or other instruments. Most direct loans are not rated by any rating agency, will not be registered with the SEC or any state securities commission and will not be listed on any national securities exchange. The amount of public information available with respect to issuers of direct loans may generally be less extensive than that available for issuers of registered or exchange listed securities.

 

 

 

 

Consolidation of a Subsidiary

 

On February 3, 2020, CCLF SPV LLC (“CCLF SPV”) was formed as a limited liability company, and it is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF SPV. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF SPV were $3,714,393,581, or approximately 30.88% of the Fund’s total net assets.

 

On April 15, 2021, MCCW Holdings, LLC (“CCLF MCCW”) was formed as a limited liability company, and it is a wholly owned subsidiary of CCLF SPV. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF MCCW. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF MCCW were $292,552,842, or approximately 2.43% of the Fund’s total net assets and are included in the net assets of CCLF SVP.

 

On May 25, 2021, CCLF Holdings LLC (“CCLF HOLD”) was formed as a limited liability company, and it is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF HOLD. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD were $21,371,789, or approximately 0.18% of the Fund’s total net assets.

 

On July 26, 2021, CCLF Holdings (D1) LLC (“CCLF HOLD (D1)”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF HOLD (D1). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D1) were $7,982,669, or approximately 0.07% of the Fund’s total net assets.

 

On July 26, 2021, CCLF Holdings (D2) LLC (“CCLF HOLD (D2)”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF HOLD (D2). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D2) were $378,582,163, or approximately 3.15% of the Fund’s total net assets.

 

On March 16, 2022, CCLF Holdings (D3) LLC (“CCLF HOLD (D3)”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF HOLD (D3). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D3) were $12,243,140, or approximately 0.10% of the Fund’s total net assets.

 

On June 14, 2022, KCLF Holdings LLC (“KCLF Holdings”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of KCLF Holdings. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the KCLF Holdings were $147,836,967, or approximately 1.23% of the Fund’s total net assets.

 

On July 25, 2022, 1585 Koala Holdings, LLC (“Koala Holdings”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of Koala Holdings. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the Koala Holdings were $54,140,500, or approximately 0.45% of the Fund’s total net assets.

 

On February 1, 2023, CW Point LLC (“CW Point”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CW Point. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CW Point were $34,051,094, or approximately 0.28% of the Fund’s total net assets.

 

On February 24, 2023, Broadway Funding Holdings II LLC (“Broadway Funding Holdings II”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of Broadway Funding Holdings II. All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the Broadway Funding Holdings II were $10,637,425, or approximately 0.09% of the Fund’s total net assets.

 

 

 

 

On February 8, 2023, CCLF Holdings (D6) LLC (“CCLF HOLD (D6)”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF HOLD (D6). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D6) were $(822), or approximately (0.00)% of the Fund’s total net assets.

 

On March 31, 2023, CCLF Holdings (D11) LLC (“CCLF HOLD (D11)”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF HOLD (D11). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D11) were $10,000,000, or approximately 0.08% of the Fund’s total net assets.

 

On May 8, 2023, CCLF Holdings (D14) LLC (“CCLF HOLD (D14)”) was formed as a limited liability company, and is a wholly owned subsidiary of the Fund. The consolidated Schedule of Investments of the Fund includes the accounts of CCLF HOLD (D14). All inter-company accounts and transactions have been eliminated in the consolidation for the Fund. As of June 30, 2023, net assets of the CCLF HOLD (D14) were $8,353,045, or approximately 0.07% of the Fund’s total net assets.

 

2. Significant Accounting Policies

 

Basis of Preparation and Use of Estimates

 

The Fund is an investment company and follows the accounting and reporting guidance under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services — Investment Companies. The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of the financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from these estimates.

 

Forward Foreign Currency Exchange Contracts

 

The Fund may utilize forward foreign currency exchange contracts (“forward contracts”) under which they are obligated to exchange currencies on specified future dates at specified rates, and are subject to the translations of foreign exchange rates fluctuations. All contracts are “marked-to-market” daily and any resulting unrealized gains or losses are recorded as unrealized appreciation or depreciation on foreign currency translations. The Fund records realized gains or losses at the time the forward contract is settled. Counter-parties to these forward contracts are major U.S. financial institutions. As of June 30, 2023, the Fund had twenty-four outstanding forward currency contracts sold short.

 

Interest Rate Swap Contracts

 

The Fund may engage in various swap transactions, including interest rate agreements, primarily to manage risk, or as alternatives to direct investments. Interest rate swaps are agreements between two parties to exchange cash flows based on a notional principal amount. The Fund may elect to pay a fixed rate and receive a floating rate or receive a fixed rate and pay a floating rate on a notional principal amount. The net interest received or paid on interest rate swap agreements is accrued daily as interest income/expense. Interest rate swaps are marked-to-market daily using fair value estimates provided by an independent pricing service. The change in fair value of the interest rate swaps is offset by a change in the carrying value of the fixed rate debt. The risk of loss under a swap contract may exceed the amount recorded as an asset or a liability. As of June 30, 2023, the Fund had twelve outstanding interest rate swap contracts.

 

 

 

 

Participations and Assignments

 

The Fund may acquire interests in loans either directly (by way of original issuance, sale or assignment) or indirectly (by way of participation). The purchaser of an assignment typically succeeds to all the rights and obligations of the assigning institution and becomes a lender under the credit agreement with respect to the debt obligation; however, its rights can be more restricted than those of the assigning institution. Participation interests in a portion of a debt obligation typically result in a contractual relationship only with the institution participating in the interest, not with the borrower. In purchasing participations, the Fund generally will have no right to enforce compliance by the borrower with the terms of the loan agreement, nor any rights of set-off against the borrower, and the Fund may not directly benefit from the collateral supporting the debt obligation in which it has purchased the participation. As a result, the Fund will assume the credit risk of both the borrower and the institution selling the participation.

 

Commitments and Contingencies

 

Commercial loans purchased by the Fund (whether through participations or as a lender of record) may be structured to include both term loans, which are generally fully funded at the time of investment, and unfunded loan commitments, which are contractual obligations for future funding. Unfunded loan commitments may include revolving credit facilities and delayed draw term loans, which may obligate the Fund to supply additional cash to the borrower on demand, representing a potential financial obligation by the Fund in the future. The Fund may receive a commitment fee based on the undrawn portion of such unfunded loan commitments. The commitment fee is typically set as a percentage of the commitment amount. As of June 30, 2023, the Fund had the following unfunded loan commitments as noted in the Consolidated Schedule of Investments with a total principal amount of $1,268,582,901 reflected as unfunded loan commitments within the Consolidated Statement of Assets and Liabilities.

 

Borrower  Type 

Principal
Amount

 
123Dentist, Inc.  Delayed Draw  $9,513,784 
1364720 B.C. LTD  Delayed Draw   5,000,000 
1364720 B.C. LTD  Revolver   2,000,000 
A1 Garage Equity, LLC  Delayed Draw   1,069,848 
A1 Garage Equity, LLC  Revolver   1,515,151 
AAH Topco, LLC  Delayed Draw   758,996 
AAH Topco, LLC  Revolver   423,729 
Abracon Group Holdings, LLC  Delayed Draw   3,046,154 
Abracon Group Holdings, LLC  Delayed Draw   1,523,077 
Abracon Group Holdings, LLC  Revolver   2,596,154 
Acclaim Midco, LLC  Delayed Draw   3,589,744 
Acclaim Midco, LLC  Revolver   1,435,897 
ACI Group Holdings, Inc.  Delayed Draw   1,961,786 
ACI Group Holdings, Inc.  Delayed Draw   4,921,879 
Acquia, Inc.  Revolver   66,646 
Adenza Group, Inc.  Delayed Draw   713,267 
Adenza Group, Inc.  Revolver   731,098 
ADMA Bilogics, Inc.  Delayed Draw   3,571,429 
AEC Parent Holdings, Inc.  Delayed Draw   1,123,541 
Affinipay Midco, LLC  Delayed Draw   4,640,884 
Affinipay Midco, LLC  Revolver   2,209,945 

 

 

 

 

Affinity Hospice Intermediate Holdings, LLC  Delayed Draw   2,724,335 
AG-Twin Brook Healthcare  Delayed Draw   9,930,556 
AHR Intermediate, Inc.  Delayed Draw   2,730,000 
Air Comm Corporation, LLC  Delayed Draw   2,027,259 
Air Comm Corporation, LLC  Revolver   1,136,951 
Air Comm Corporation, LLC  Revolver   674,741 
Alcami Corporation  Delayed Draw   1,908,023 
Alcami Corporation  Revolver   3,052,838 
Alera Group Holdings, Inc.  Delayed Draw   1,012,500 
Align Enta Intermediate, Inc.  Delayed Draw   4,265,116 
Align Enta Intermediate, Inc.  Delayed Draw   1,279,535 
Align Enta Intermediate, Inc.  Revolver   639,767 
Alpine Acquisition Corp.  Revolver   380,694 
Amba Buyer, Inc.  Delayed Draw   14,257,915 
Amerilife Holdings LLC  Delayed Draw   1,636,364 
Amerilife Holdings LLC  Revolver   2,045,455 
Any Hour, LLC  Delayed Draw   1,200,000 
Any Hour, LLC  Revolver   2,000,000 
Apex Service Partners, LLC  Revolver   2,000,000 
Appfire Technologies, LLC  Delayed Draw   8,595,110 
Appfire Technologies, LLC  Revolver   980,000 
Applied Technical Services LLC  Delayed Draw   250,000 
Applied Technical Services LLC  Revolver   136,364 
Apptio, Inc.  Revolver   371,482 
Apryse Software Corp.  Delayed Draw   1,625,000 
AQ Sunshine, Inc.  Revolver   27,083 
Arcstor Midco LLC  First Lien Term Loan   96,050 
Ardonagh Midco 3 PLC  Delayed Draw   17,600,000 
Ardurra Group LLC  Delayed Draw   4,525,862 
Ardurra Group LLC  Revolver   1,810,345 
Armada Parent, Inc.  Delayed Draw   1,000,000 
Armada Parent, Inc.  Revolver   1,743,333 
ASG II, LLC  Delayed Draw   2,820,521 
Aspen Opco, LLC  Revolver   2,840,909 
Associations, Inc.  Delayed Draw   8,775,000 
Auveco Holdings, Inc.  Delayed Draw   1,973,684 
Auveco Holdings, Inc.  Revolver   1,184,210 
Avalara, Inc.  Revolver   3,472,728 
AWT Merger Sub, Inc.  Revolver   928,571 
Beacon Mobility Corp.  Revolver   1,000,000 
Belmont Buyer, Inc.  Delayed Draw   2,529,070 
Belmont Buyer, Inc.  Revolver   1,126,700 
Bendon  Revolver   1,800,000 
Benefit Street Technology  Revolver   2,000,000 
Berlin Packaging LLC  Second Lien Term Loan   1,797,986 
Beta Plus Technologies, Inc.  Revolver   3,999,900 

 

 

 

 

BetterCloud, Inc.  Revolver   6,313,721 
Bigtime Software, Inc.  Revolver   2,327,586 
Biocare Medical LLC  Revolver   2,629,630 
BlueHalo Global Holdings, LLC  Revolver   911,597 
Bounteous, Inc.  Delayed Draw   4,300,000 
Bounteous, Inc.  Revolver   378,000 
BradyIFS Holdings LLC  Delayed Draw   1,962,097 
Bullhorn, Inc.  Revolver   374,680 
BusinesSolver.com, Inc.  Delayed Draw   1,260,606 
Cadence Engines Systems Acquisition, Inc.  Revolver   237,500 
Carevet LLC  Delayed Draw   3,548,896 
CC SAG Acquisition Corp.  Delayed Draw   751,748 
CC SAG Acquisition Corp.  Revolver   699,301 
CC WDW Borrower, Inc.  Delayed Draw   1,631,196 
Cerity Partners, LLC  Delayed Draw   14,375,000 
Cerity Partners, LLC  Revolver   443,192 
Certify, Inc.  Revolver   604,839 
CFGI Holdings, LLC  Revolver   1,751,825 
Cherry Bekaert Advisory LLC  Revolver   1,661,392 
Chronicle Bidco, Inc.  Delayed Draw   4,127,935 
Citrin Cooperman Advisors, LLC  Delayed Draw   1,586,094 
Citrin Cooperman Advisors, LLC  Delayed Draw   8,606,061 
Cleo Communications Holding, LLC  Revolver   2,140,000 
CNSI Holdings LLC  Revolver   1,735,776 
Cobham Holdings, Inc.  Revolver   2,343,750 
Community Medical Acquisition Corp.  Delayed Draw   3,832,795 
Community Medical Acquisition Corp.  Revolver   1,694,623 
Connect America.com, LLC  Revolver   22,858 
Consolidated Label Co.  Revolver   1,917,802 
CORA Health Holdings Corp.  Revolver   365,385 
Coretrust Purchasing Group LLC  Delayed Draw   2,819,549 
Coretrust Purchasing Group LLC  Revolver   2,819,549 
Coupa Holdings, LLC  Delayed Draw   2,313,799 
Coupa Holdings, LLC  Revolver   1,771,654 
Covaris Intermediate 3, LLC  Delayed Draw   5,921,053 
Covaris Intermediate 3, LLC  Revolver   394,737 
CPC/Cirtec Holdings, Inc.  Revolver   620,155 
CPF Dental, LLC  Delayed Draw   3,109,345 
Credit Connection, LLC  Revolver   600,000 
CRS TH Holdings Corp  Revolver   4,237,288 
Cyara AcquisitionCo, LLC  Revolver   1,590,637 
D4C Dental Brands, Inc.  Delayed Draw   376,772 
D4C Dental Brands, Inc.  Revolver   357,143 
DataLink, LLC  Revolver   846,774 
Deca Dental Holdings, LLC  Delayed Draw   3,333,333 
Deca Dental Holdings, LLC  Revolver   74,074 
Denali Midco 2 LLC  Delayed Draw   4,300,000 
Dermatopathology Laboratory Of Central States, LLC  Delayed Draw   6,048,387 
Dermatopathology Laboratory Of Central States, LLC  Revolver   1,612,903 

 

 

 

 

Disco Parent, LLC  Revolver   331,390 
DTI Holdco, Inc.  Revolver   557,406 
Dwyer Instruments, Inc.  Delayed Draw   1,912,917 
Dwyer Instruments, Inc.  Revolver   576,094 
Dwyer Instruments, Inc.  Revolver   900,264 
Easy Ice, LLC  Delayed Draw   4,322,257 
EC Group Holdings, LLC  Delayed Draw   1,756,329 
EC Group Holdings, LLC  Revolver   1,521,391 
EdgeCo Buyer, Inc.  Delayed Draw   8,100,000 
EDPO, LLC  Delayed Draw   713,333 
Emmes Blocker, Inc.  Delayed Draw   7,107,473 
Emmes Blocker, Inc.  Delayed Draw   3,475,610 
ENT MSO LLC  Delayed Draw   5,333,333 
EP Wealth Advisors, LLC  Delayed Draw   8,640,000 
ERC Holdings, LLC  Revolver   923,077 
ERC Holdings, LLC  Revolver   4,327,651 
ESG Investments, Inc  Delayed Draw   3,750,000 
ESG Investments, Inc  Revolver   2,142,857 
Explorer Investor, Inc.  Delayed Draw   5,232,558 
Fingerpaint Marketing, Inc.  Delayed Draw   2,335,714 
Fingerpaint Marketing, Inc.  Revolver   336,021 
Flow Control Solutions, Inc.  Revolver   420,949 
FLS Holding, Inc.  Revolver   2,000,000 
Fortis Life Sciences, LLC  Delayed Draw   8,671,280 
Fortis Life Sciences, LLC  Revolver   1,095,652 
Fortis Solutions Group, LLC  Delayed Draw   9,940,000 
Fortis Solutions Group, LLC  Revolver   1,559,220 
Foundation Risk Partners, Corp.  Delayed Draw   2,909,091 
Foundation Risk Partners, Corp.  Revolver   1,308,430 
Foundation Risk Partners, Corp.  Delayed Draw   2,727,273 
FQSR, LLC  Delayed Draw   3,875,488 
FSS Buyer LLC  Revolver   1,610,390 
Gainsight, Inc.  Revolver   750,000 
Galway Borrower, LLC  Delayed Draw   18,508,961 
Galway Borrower, LLC  Revolver   2,682,488 
Gateway US Holdings, Inc.  Delayed Draw   800,000 
Gateway US Holdings, Inc.  Delayed Draw   191,424 
Gateway US Holdings, Inc.  Revolver   409,091 
GovBrands Intermediate, Inc.  Delayed Draw   905,972 
GovBrands Intermediate, Inc.  Revolver   91,700 
Govdelivery Holdings, LLC  Revolver   370,117 
Govdelivery Holdings, LLC  First Lien Term Loan   21,179 
Graffiti Buyer, Inc.  Delayed Draw   2,683,750 
Graffiti Buyer, Inc.  Revolver   1,127,705 
Groundworks, LLC  Delayed Draw   2,617,801 
Groundworks, LLC  Revolver   837,696 

 

 

 

 

GS Acquisitionco, Inc.  Revolver   49,980 
GS Acquisitionco, Inc.  Revolver   457,989 
GS Acquisitionco, Inc.  Revolver   291,551 
GS SEER GROUP BORROW LLC  Delayed Draw   2,752,294 
GS SEER GROUP BORROW LLC  Revolver   733,945 
GSV Holding, LLC  Delayed Draw   16,535,262 
Helium Acquirer Corporation  Delayed Draw   32,727,240 
Helium Acquirer Corporation  Revolver   1,073,820 
Heniff Holdco, LLC  Revolver   1,940,049 
Highground Restoration Group, Inc.  Delayed Draw   15,000,000 
HOME SERVICE TOPCO  Delayed Draw   4,757,325 
HOME SERVICE TOPCO  Revolver   1,066,677 
HPS Business Services  Delayed Draw   357,715 
HPS Financials  Delayed Draw   84,375 
HPS Financials  Delayed Draw   122,935 
HPS Health Care  Delayed Draw   598,039 
HPS Industrials  Delayed Draw   795,333 
HPS Specialty Loan Fund V Feeder, L.P.  First Lien Term Loan   71,250,000 
HPS Technology  Delayed Draw   5,501,445 
HPS Technology  Delayed Draw   277,778 
HS Spa Holdings, Inc.  Revolver   264,714 
HSI Halo Acquisition, Inc.  Revolver   175,000 
iCIMS, Inc.  Delayed Draw   1,479,914 
iCIMS, Inc.  Revolver   69,956 
iCIMS, Inc.  Revolver   408,077 
iCIMS, Inc.  Revolver   184,671 
iCIMS, Inc.  Revolver   1,586,666 
Iconic Purchaser Corporation  Revolver   205,128 
IG Investment Holdings, LLC  Revolver   614,162 
Imagefirst Holdings, LLC  Delayed Draw   214,286 
Imagine Acquisitionco, Inc.  Delayed Draw   1,607,717 
Imagine Acquisitionco, Inc.  Revolver   1,157,556 
Indigo Buyer, Inc.  Revolver   1,666,667 
INDIVIDUAL FOODSVC  Revolver   1,234,152 
Innovetive Petcare, LLC  Delayed Draw   425,303 
Integrated Oncology Network, LLC  Revolver   8,396 
Integrated Oncology Network, LLC  Delayed Draw   1,114,395 
Integrated Oncology Network, LLC  Revolver   13,470 
Integrated Power Services  Revolver   2,225,125 
Integrity Marketing Acquisition, LLC  Delayed Draw   170,401 
Integrity Marketing Acquisition, LLC  Delayed Draw   26,416,479 
Integrity Marketing Acquisition, LLC  Revolver   6,760,792 
Invicti Intermediate 2, LLC  Revolver   1,090,909 
IQN Holding Corp.  Delayed Draw   1,335,080 
IQN Holding Corp.  Revolver   481,283 

 

 

 

 

IvyRehab Intermediate II, LLC  Revolver   3,837,719 
J S Held, LLC  Delayed Draw   7,620,004 
JTM Foods, LLC  Revolver   111,919 
JTM Foods, LLC  Delayed Draw   115,560 
Kaseya, Inc.  Delayed Draw   3,849,900 
Kaseya, Inc.  Revolver   3,075,000 
KBP Investments LLC  Delayed Draw   3,444,691 
Kensington Private Equity Fund  Delayed Draw   6,800,000 
Keystone Agency Investors  Delayed Draw   4,458,454 
Komline-Sanderson Group, Inc.  Delayed Draw   4,687,500 
Komline-Sanderson Group, Inc.  Revolver   2,343,750 
KPSKY Acquisition, Inc.  Delayed Draw   2,250,000 
KWOR Acquisition, Inc.  Delayed Draw   11,888,815 
KWOR Acquisition, Inc.  Revolver   737,109 
Liberty Purchaser, LLC  Delayed Draw   8,879 
Liberty Purchaser, LLC  Revolver   665,915 
Lido Advisors, LLC  Delayed Draw   11,166,667 
Life Science Intermediate Holdings, LLC  Revolver   188,281 
Life Science Intermediate Holdings, LLC  Revolver   468,376 
Life Science Intermediate Holdings, LLC  Delayed Draw   2,094,326 
Lightbeam Bidco, Inc.  Delayed Draw   1,495,378 
Lightbeam Bidco, Inc.  Revolver   1,196,302 
Lightbeam Bidco, Inc.  Delayed Draw   1,168,451 
Lightbeam Bidco, Inc.  Revolver   934,761 
Lithium Technologies, LLC  Revolver   183,509 
LJ Avalon Holdings, LLC  Delayed Draw   2,586,207 
LJ Avalon Holdings, LLC  Revolver   1,034,483 
LJ Perimeter Buyer, Inc.  Delayed Draw   1,628,570 
LJ Perimeter Buyer, Inc.  Delayed Draw   1,216,899 
LMG Holdings, Inc.  Revolver   285,714 
Majco LLC  Delayed Draw   2,316,667 
Majco LLC  Revolver   1,000,000 
Management Consulting & Research, LLC  Delayed Draw   3,643,011 
Management Consulting & Research, LLC  Revolver   1,254,480 
ManTech International Corporation  Delayed Draw   13,379,260 
ManTech International Corporation  Revolver   5,759,489 
Margaritaville Enterprises LLC  Delayed Draw   1,103,375 
Margaritaville Enterprises LLC  Revolver   312,500 
MBS Holdings, Inc.  Revolver   1,067,797 
Mc Group Ventures Corporation  Delayed Draw   1,524,038 
Mclarens Midco, Inc.  Revolver   891,586 
Measurabl, Inc.  First Lien Term Loan   200,000 
Mercury Bidco LLC  Revolver   2,040,816 
MGT Merger Target, LLC  Delayed Draw   1,408,046 
MGT Merger Target, LLC  Revolver   3,103,448 
Mindbody, Inc.  Revolver   1,428,571 
MN Acquisition, Inc.  Revolver   1,320,833 
Motion & Control Enterprises LLC  Delayed Draw   328,824 
Motion & Control Enterprises LLC  Revolver   1,283,821 
MRI Software LLC  Delayed Draw   3,645,000 
MRI Software LLC  Revolver   2,693,677 
National Dentex Labs LLC  Revolver   183,908 
Netwrix Corporation And Concept Searching, Inc.  Delayed Draw   10,537,807 

 

 

 

 

Netwrix Corporation And Concept Searching, Inc.  Revolver   2,152,500 
New Era Merger Sub, Inc.  Delayed Draw   153,958 
New Era Merger Sub, Inc.  Revolver   58,641 
New Era Merger Sub, Inc.  Revolver   35,465 
New Era Technology, Inc.  Delayed Draw   817,872 
New ILC Dover, Inc.  Revolver   784,323 
NL1 Acquire Corp.  Delayed Draw   1,182,780 
NL1 Acquire Corp.  Revolver   152,104 
North Star Acquisitionco LLC  Delayed Draw   1,831,999 
North Star Acquisitionco LLC  Revolver   2,198,398 
Northstar Recycling, Inc.  Revolver   2,000,000 
Novotech (Australia) Pty Limited  Delayed Draw   3,125,000 
Oakbridge Insurance Agency LLC  Delayed Draw   11,062,414 
Oakbridge Insurance Agency LLC  Revolver   343,966 
OB Hospitalist Group  Revolver   961,832 
OIA Acquisition, LLC  Delayed Draw   459,000 
OIA Acquisition, LLC  Revolver   1,928,571 
OIS Management Services, LLC  Delayed Draw   3,016,923 
OIS Management Services, LLC  Revolver   1,423,077 
Oliver Packaging, LLC  Revolver   380,952 
Olympic Buyer, Inc.  Revolver   2,352,941 
Omni Intermediate Holdings, LLC  Delayed Draw   3,626,656 
Omni Intermediate Holdings, LLC  Revolver   2,253,521 
OneCare Media, LLC  Revolver   1,333,333 
Ons Mso, LLC  Revolver   4,974,466 
Oranje Holdco, Inc.  Revolver   1,629,556 
Org USME Buyer, LLC  Delayed Draw   743,478 
Org USME Buyer, LLC  Revolver   224,696 
Orion Group FM Holdings, LLC  Delayed Draw   21,710,526 
Orion Group FM Holdings, LLC  Revolver   4,342,105 
Pareto Health Intermediate Holdings, Inc.  Revolver   1,651,376 
Pareto Health Intermediate Holdings, Inc.  Revolver   201,613 
Pathstone Family Office, LLC  Delayed Draw   4,747,599 
Pathstone Family Office, LLC  Revolver   1,726,399 
Patriot Growth Insurance Services, LLC  Delayed Draw   1,854,545 
Patriot Growth Insurance Services, LLC  Delayed Draw   14,750,926 
Patriot Growth Insurance Services, LLC  Revolver   2,660,377 
Pavion Corp.  Delayed Draw   195,719 
PC Dreamscape Opco, Inc.  Delayed Draw   3,289,474 
PC Dreamscape Opco, Inc.  Revolver   1,052,632 
PCS Software, Inc.  Revolver   363,714 
PCX Holding Corp.  Revolver   437,500 
PDQ  Revolver   1,764,706 
Pediatric Home Respiratory Services, LLC  Delayed Draw   544,166 
Petrus Buyer, Inc.  Delayed Draw   5,494,505 
Petrus Buyer, Inc.  Revolver   1,923,077 
Phynet Dermatology LLC  Delayed Draw   3,099,283 
Pinnacle Dermatology Management, LLC  Delayed Draw   1,221,649 
Pinnacle Dermatology Management, LLC  Revolver   432,990 
Pinnacle Treatment Centers, Inc.  Revolver   9,363 
Pinnacle Treatment Centers, Inc.  Revolver   266,989 
Planet US Buyer LLC  Revolver   814,815 
Polyphase Elevator Holding Company  Delayed Draw   17,619,000 
Potter Electric Signal Company, LLC  Delayed Draw   1,588,734 
Potter Electric Signal Company, LLC  Revolver   487,120 
POY Holdings, LLC  Delayed Draw   989,658 
POY Holdings, LLC  Revolver   2,406,511 
PPV Intermediate Holdings LLC  Revolver   2,538,076 
PPV Intermediate Holdings LLC  Delayed Draw   255,682 
Premier Imaging, LLC  Delayed Draw   10,332,779 

 

 

 

 

Prime Buyer, LLC  Revolver   3,374,116 
ProcessUnity Holdings, LLC  Revolver   550,000 
PT Intermediate Holdings III, LLC  Delayed Draw   1,667,000 
QF Holdings, Inc.  Revolver   192,982 
Quality Automotive Services, LLC  Revolver   1,329,419 
Quantic Electronics, LLC  Delayed Draw   953,898 
R1 Holdings LLC  Delayed Draw   2,433,183 
R1 Holdings LLC  Revolver   2,097,285 
Race Winning Brands, Inc.  Revolver   1,774,524 
Radwell Parent, LLC  Revolver   1,395,322 
Radwell Parent, LLC  Delayed Draw   7,303,400 
Radwell Parent, LLC  Revolver   2,337,040 
Rally Buyer, Inc.  Delayed Draw   2,640,000 
Rally Buyer, Inc.  Revolver   3,182,180 
Rally Buyer, Inc.  Delayed Draw   2,960,636 
Ranger Buyer, Inc.  Revolver   1,923,077 
Raven Buyer, Inc.  Revolver   1,840,909 
RB Holdings Interco, LLC  Delayed Draw   2,770,160 
RB Holdings Interco, LLC  Revolver   230,847 
RCS Industrials  Revolver   285,714 
RCS Technology  Revolver   118,056 
Recorded Future, Inc.  Revolver   178,771 
Redwood Services Group, LLC  Delayed Draw   9,804,956 
Redwood Services Group, LLC  Delayed Draw   41,317 
RefrigiWear, LLC  Revolver   2,601,896 
Revalize, Inc.  Revolver   681,000 
Riser Merger Sub, Inc.  Delayed Draw   4,653,614 
Riskonnect Parent, LLC  Delayed Draw   30,882,250 
RQM Buyer, Inc.  Delayed Draw   4,687,500 
RSC Acquisition, Inc.  Revolver   8,690,548 
RSC Acquisition, Inc.  Delayed Draw   291,316 
S4T Holdings Corp.  Delayed Draw   909,091 
Safety Borrower Holdings  Revolver   338,983 
SailPoint Technologies, Inc.  Revolver   603,840 
Securonix, Inc.  Revolver   2,288,135 
SEI Holding I Corporation  Delayed Draw   1,967,746 
SEI Holding I Corporation  Revolver   1,439,535 
Seismic Software, Inc.  Revolver   272,390 
Seismic Software, Inc.  Delayed Draw   26,204,082 
Seko Global Logistics Network, LLC  Revolver   55,009 
Service Compression, LLC  Delayed Draw   513,933 
SimpliSafe Holding Corporation  Delayed Draw   4,444,444 
SintecMedia NYC, Inc.  Revolver   2,118,644 
Smile Doctors, LLC  Revolver   2,120,141 
Sonar Acquisitionco, Inc.  Revolver   2,693,750 
Sonny’s Enterprises, LLC  Delayed Draw   1,576,729 
Sonny’s Enterprises, LLC  Revolver   1,366,498 
Sonny’s Enterprises, LLC  Revolver   640,244 
Spanx, LLC  Revolver   8,548,279 
Spartronics LLC  Revolver   654,223 
Spotless Brands, LLC  Delayed Draw   7,470,670 
Stanton Carpet Corp.  Revolver   1,189,468 
Summit Buyer, L.L.C.  Delayed Draw   2,865,038 
Summit Buyer, L.L.C.  Delayed Draw   10,000 
Summit Buyer, L.L.C.  Revolver   1,382,979 
Sunland Asphalt & Construction, LLC  Delayed Draw   4,453,125 
Superman Holdings LLC  Delayed Draw   285,714 

 

 

 

 

SureWerx Purchaser III, Inc.  Delayed Draw   1,875,000 
SureWerx Purchaser III, Inc.  Revolver   825,000 
SWK Buyer, Inc.  Revolver   92,105 
Syntax Systems Ltd.  Delayed Draw   4,950,495 
Syntax Systems Ltd.  Revolver   660,066 
Tamarack Intermediate, L.L.C.  Revolver   2,524,330 
Tank Holding Corp.  Delayed Draw   1,856,610 
Tank Holding Corp.  Revolver   445,104 
TerSera Therapeutics, LLC  Revolver   531,828 
The Arcticom Group, LLC  Revolver   125,714 
The Smilist Management, Inc.  First Lien Term Loan   854,580 
The Smilist Management, Inc.  Revolver   356,075 
The Ultimus Group Midco, LLC  Revolver   1,261,725 
The Vertex Companies, Inc.  Delayed Draw   820,565 
The Vertex Companies, Inc.  Revolver   867,391 
TheKey, LLC  Delayed Draw   19,468,737 
THG Acquisition, LLC  Delayed Draw   4,307,384 
THG Acquisition, LLC  Revolver   578,576 
Thunder Purchase, Inc.  Revolver   450,757 
TigerConnect, Inc.  Delayed Draw   622,389 
TigerConnect, Inc.  Revolver   1,875,000 
Tilley Chemical Co., Inc.  Revolver   2,555,556 
Time Manufacturing Acquisition, LLC  Revolver   739,726 
Titan Group Holdco, LLC  Delayed Draw   3,236,317 
Titan Group Holdco, LLC  Revolver   2,000,000 
Trackforce Acquireco, Inc.  Revolver   667,845 
Transtar Holding Company  Delayed Draw   1,448,276 
Tribute Technology Holdings, LLC  Revolver   2,790,274 
Trilon Group LLC  Delayed Draw   5,214,286 
Troy Gastroenterology, P.C.  Revolver   197,044 
Trunk Acquisition, Inc.  Revolver   1,193,049 
Trunk Acquisition, Inc.  Revolver   2,500,000 
Turbo Buyer, Inc.  Delayed Draw   3,000,000 
TurningPoint Healthcare Solutions, LLC  Revolver   1,816,524 
U.S. Hospitality Publishers, Inc.  Delayed Draw   1,842,105 
U.S. Hospitality Publishers, Inc.  Revolver   526,316 
United Digestive MSO Parent, LLC  Delayed Draw   8,233,571 
United Digestive MSO Parent, LLC  Revolver   4,116,786 

 

 

 

 

United Musculoskeletal Partners Acquisition Holdings, LLC  Revolver   1,724,138 
Urology Management Holdings, Inc.  Delayed Draw   3,266,667 
Urology Management Holdings, Inc.  Revolver   1,190,476 
USHV Management, LLC  Delayed Draw   3,891,892 
USRP Holdings, Inc.  Delayed Draw   2,193,178 
USRP Holdings, Inc.  Revolver   645,161 
USRP Holdings, Inc.  Revolver   3,145,613 
V Global Holdings LLC  Revolver   10,336,096 
Vale Insurance Services LLC  Revolver   2,419,355 
Vital Care Buyer, LLC  Revolver   1,777,778 
VRC Companies, LLC  Delayed Draw   410,983 
VRC Companies, LLC  Revolver   625,000 
VSG Acquisition Corp.  Delayed Draw   5,681,667 
VSG Acquisition Corp.  Revolver   2,310,000 
Water Holdings Acquisition, LLC  Delayed Draw   3,817,808 
Water Holdings Acquisition, LLC  Revolver   499,950 
Wealth Enhancement Group, LLC  Revolver   439,990 
Web P.T., Inc.  Revolver   1,044,643 
Wilson Electronics Holdings, LLC  Delayed Draw   9,226,000 
WorkForce Software, LLC  Revolver   463,235 
WorkForce Software, LLC  First Lien Term Loan   34,500 
Xifin, Inc.  Revolver   513,998 
Zavation Medical Products, LLC  Revolver   1,094,595 
Zendesk, Inc.  Delayed Draw   461,957 
Total     $1,268,582,901 

 

 

 

 

Reverse Repurchase Agreements

 

In a reverse repurchase agreement, the Fund delivers a security in exchange for cash to a financial institution, the counterparty, with a simultaneous agreement to repurchase the same or substantially the same security at an agreed upon price and date. In an open maturity reverse repurchase agreement, there is no pre-determined repurchase date and the agreement can be terminated by the Fund or counterparty at any time. The Fund is entitled to receive principal and interest payments, if any, made on the security delivered to the counterparty during the term of the agreement. Cash received in exchange for securities delivered and accrued interest payments to be made by the Fund to counterparties are reflected as liabilities on the Consolidated Statement of Assets and Liabilities. Interest payments made by the Fund to counterparties are recorded as interest from reverse repurchase agreements on the consolidated Statement of Operations. In periods of increased demand for the security, the Fund may receive a fee for use of the security by the counterparty, which may result in interest income to the Fund. In the event the buyer of securities under a reverse repurchase agreement files for bankruptcy or becomes insolvent, the Fund’s use of the proceeds of the agreement may be restricted pending a determination by the other party, or its trustee or receiver, whether to enforce the Fund’s obligation to repurchase the securities. Reverse repurchase agreements involve leverage risk and also the risk that the market value of the securities to be repurchased may decline below the repurchase price.

 

Master Repurchase Agreements and Global Master Repurchase Agreements (individually and collectively “Master Repo Agreements”) govern repurchase, reverse repurchase, and certain sale-buyback transactions between the Fund and select counterparties. Master Repo Agreements maintain provisions for, among other things, initiation, income payments, events of default, and maintenance of collateral. The value of transactions under the Master Repo Agreement, collateral pledged or received, and the net exposure by counterparty as of period end are disclosed in the Consolidated Schedule of Investments and footnote 18 thereto. For the period ended June 30, 2023, the average balance outstanding and weighted average interest rate were $3,887,802 and 6.82%, respectively.

 

   March 31, 2023 
   Remaining Contractual Maturity of the Agreements 
Reverse
Repurchase Agreements
  Overnight and
Continuous
   Up to 30 days   30–90 days   Greater Than
90 days
   Total 
Collateralized Loan Obligations  $   $   $4,050,000   $   $4,050,000 
Total  $   $   $4,050,000   $   $4,050,000 

   

Secured Borrowings

 

From time to time, the Fund may engage in sale/buy-back agreements, which are a type of secured borrowing. The amount, interest rate and terms of these agreements will be individually negotiated on a transaction-by-transaction basis. Each borrowing is secured by an interest in an underlying asset which is participated or assigned to the sale/buy-back counter party for the duration of the agreement. There were no secured borrowing outstanding as of June 30, 2023.

 

Senior Notes (the “Notes”)

 

On March 29, 2022, the Fund issued Series A Senior Secured Notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $650 million, maturing on March 28, 2027. On June 7, 2022, the Fund issued additional Series A notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $250 million, maturing on March 28, 2027. On July 22, 2022, the Fund issued Series B, Series C, Series E and Series F notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $635 million with various maturities. On September 29, 2022, the Fund issued Series D and Series G notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $50 million with various maturities. On December 6, 2022, the Fund issued Series H, Series I and Series J notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $270 million with various maturities. On January 5, 2023, the Fund issued additional Series I notes in a private placement to qualified institutional purchasers in the aggregate principal amount of $10 million maturing on December 6, 2027. On March 29, 2022, the Fund and certain of its wholly-owned subsidiaries (“Guarantors”) entered into a senior secured credit facility (the “Facility”) with Massachusetts Mutual Life Insurance Company as a joint lead arranger, PNC Bank, National Association as administrative agent and joint lead arranger and with certain lenders from time to time as parties thereto. The obligations of the Fund and each of the Guarantors under the Facility and the Notes are secured by a first-priority security interest on substantially all of the assets of the Fund and each of the Guarantors.

 

In connection with the Notes, the Fund entered into interest rate swaps to more closely align the interest rates of its liabilities with its investment portfolio, which consists of predominately floating rate loans. Under the interest rate swap agreements, the Fund receives a fixed interest rate and pays a floating interest rate of daily simple SOFR plus various spreads as disclosed on the consolidated schedule of swap contracts on notional amounts equal to the principal outstanding of the Notes.

 

 

 

 

The table below sets forth a summary of the key terms of the series of Notes outstanding at June 30, 2023.

 

Series   Principal
Outstanding
June 30, 2023
   Payment
Frequency
  Unamortized
Offering
Costs
   Interest Rate Fair Value Adjustment   Carrying Value
June 30, 2023
  

Fair Value

June 30, 2023

   Fixed
Interest
Rate
   Effective
Interest
Rate
   Maturity Date
A   $650,000,000   Semi-Annual  $68,676   $34,251,373   $615,679,951   $587,992,299    4.10%   4.93%  March 28, 2027
A    250,000,000   Semi-Annual   25,175    8,479,077    241,495,748    226,150,884    4.10%   4.57%  March 28, 2027
B    215,000,000   Semi-Annual   898,967    3,839,427    210,261,606    207,629,984    5.44%   6.35%  July 19, 2025
C    130,000,000   Semi-Annual   596,230    3,019,647    126,384,123    124,756,748    5.50%   6.50%  July 19, 2026
D    10,000,000   Semi-Annual   45,862    226,787    9,727,351    9,596,673    5.50%   6.81%  July 19, 2026
E    130,000,000   Semi-Annual   627,031    3,516,849    125,856,120    123,772,537    5.61%   6.68%  July 19, 2027
F    160,000,000   Semi-Annual   814,220    5,343,732    153,842,048    150,735,809    5.72%   6.86%  July 19, 2029
G    40,000,000   Semi-Annual   203,557    1,326,744    38,469,699    37,683,952    5.72%   7.18%  July 19, 2029
H    34,000,000   Semi-Annual   257,317    189,150    33,553,533    33,963,933    7.06%   7.72%  December 6, 2025
I    95,000,000   Semi-Annual   1,167,106    (35,795)   93,868,689    95,535,220    7.10%   8.06%  December 6, 2027
I    10,000,000   Semi-Annual   45,871    (1,737)   9,955,866    10,056,339    7.10%   8.03%  December 6, 2027
J    141,000,000   Semi-Annual   1,975,672    (982,920)   140,007,248    143,066,787    7.17%   8.21%  December 6, 2029
Total   $1,865,000,000      $6,725,684   $59,172,334   $1,799,101,982   $1,750,941,165              

 

The Notes are fair valued using an income approach and classified as level 3 in the fair value hierarchy. The discount rates used ranged from 6.89% to 7.28%.

 

The Fund shall at all times maintain a current rating given by a Nationally Recognized Statistical Rating Organization (an “NRSRO”) of at least Investment Grade with respect to the Notes and shall not at any time have any rating given by a NRSRO of less than Investment Grade with respect to the Notes.

 

In keeping with the Investment Company Act requirement that the Fund may not issue more than one class of senior securities constituting indebtedness, the Facility and Notes rank pari passu with each other, and the lien on the Fund’s assets securing the Notes is equal and ratable with the lien securing the Facility. The Facility and Notes are senior in all respects to the Fund’s outstanding shares with respect to the payment of dividends and the distribution of assets upon dissolution, liquidation or winding up of the affairs of the Fund.

 

The Fund complies with Section 8 and Section 18 of the Investment Company Act, governing investment policies and capital structure and leverage, respectively, on an aggregate basis with the Guarantors. The Guarantors also comply with Section 17 of the Investment Company Act relating to affiliated transactions and custody.

 

Federal Income Taxes

 

The Fund files U.S. federal, state, and local tax returns as required. The Fund’s tax returns are subject to examination by the relevant tax authorities until expiration of the applicable statute of limitations which is generally three years after the filing of the tax return for federal purposes and four years for most state returns. Tax returns for open years have incorporated no uncertain tax positions that require a provision for income taxes. The Fund intends to continue to qualify as a “regulated investment company” under Subchapter M of the Code. As so qualified, the Fund will not be subject to federal income tax to the extent it distributes substantially all of its net investment income and capital gains to shareholders. Therefore, no federal income tax provision is required. Management of the Fund is required to determine whether a tax position taken by the Fund is more likely than not to be sustained upon examination by the applicable taxing authority, based on the technical merits of the position. Based on its analysis, there were no tax positions identified by management of the Fund that did not meet the “more likely than not” standard as of December 31, 2022.

 

 

 

 

For U.S. income tax purposes, CCLF SPV, CCLF MCCW, CCLF HOLD (D1), CCLF HOLD (D2), CCLF HOLD (D3), CCLF HOLD (D6), CCLF HOLD (D11), CCLF HOLD (D14), KCLF Holdings, Koala Holdings, and Broadway Funding Holdings II are a disregarded entity and therefore is not subject to U.S. income taxes. As a wholly owned subsidiary, CCLF SPV, CCLF MCCW, CCLF HOLD (D1), CCLF HOLD (D2), CCLF HOLD (D3), CCLF HOLD (D6), CCLF HOLD (D11), CCLF HOLD (D14), KCLF Holdings, Koala Holdings, and Broadway Funding Holdings II’s net income and capital gains, if any, will be included each year in the Fund’s investment company taxable income and net capital gain. CCLF HOLD and CCLF HOLD (D3) are a limited liability company that has elected to be taxed as a corporation and is therefore obligated to pay federal and state income tax on its taxable income. Currently, the federal income tax rate for a corporation is 21%. Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is recognized if, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred income tax asset will not be realized.

 

Collateralized Loan Obligations and Collateralized Debt Obligations

 

The Fund may invest in CLOs and Collateralized Debt Obligations (“CDOs”). CLOs and CDOs are created by the grouping of certain private loans and other lender assets/collateral into pools. A sponsoring organization establishes a special purpose vehicle to hold the assets/collateral and issue securities. Interests in these pools are sold as individual securities. Payments of principal and interest are passed through to investors and are typically supported by some form of credit enhancement, such as a letter of credit, surety bond, limited guaranty or senior/subordination. Payments from the asset pools may be divided into several different tranches of debt securities, offering investors various maturity and credit risk characteristics. Some tranches entitled to receive regular installments of principal and interest, other tranches entitled to receive regular installments of interest, with principal payable at maturity or upon specified call dates, and other tranches only entitled to receive payments of principal and accrued interest at maturity or upon specified call dates. Different tranches of securities will bear different interest rates, which may be fixed or floating.

 

CLOs and CDOs are typically privately offered and sold, and thus, are not registered under the securities laws, which means less information about the security may be available as compared to publicly offered securities and only certain institutions may buy and sell them. As a result, investments in CLOs and CDOs may be characterized by the Fund as illiquid securities. An active dealer market may exist for CLOs and CDOs that can be resold in Rule 144A transactions, but there can be no assurance that such a market will exist or will be active enough for the Fund to sell such securities. 

 

3. Fair Value of Investments

 

Fair value – Definition

 

The Fund uses a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The objective of a fair value measurement is to determine the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). Accordingly, the fair value hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:

 

  Level 1 – Valuations based on unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

 

 

 

 

  Level 2 – Valuations based on inputs, other than quoted prices included in Level 1, that are observable either directly or indirectly.

 

  Level 3 – Valuations based on inputs that are both significant and unobservable to the overall fair value measurement.

 

Investments in Private Investment Funds measured based upon NAV as a practical expedient to determine fair value are not required to be categorized in the fair value hierarchy.

 

The availability of valuation techniques and observable inputs can vary from investment to investment and are affected by a wide variety of factors, including type of investment, whether the investment is new and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the transaction. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, determining fair value requires more judgment. Because of the inherent uncertainly of valuation, estimated values may be materially higher or lower than the values that would have been used had a ready market for the investments existed. Accordingly, the degree of judgment exercised by the Valuation Designee in determining fair value is greatest for investments categorized in Level 3.

 

The Fund’s assets recorded at fair value have been categorized based on a fair value hierarchy as described in the Fund’s significant accounting policies. The following table presents information about the Fund’s assets and liabilities measured at fair value as of March 31, 2023:

 

Assets  Level 1   Level 2   Level 3   Net Asset
Value
   Total 
Investments, at fair value                    
Senior Secured Loans  $-   $263,139,323   $9,172,274,524   $-   $9,435,413,847 
Private Investment Vehicles   -    -    89,977,932    5,345,561,093    5,435,539,025 
Collateralized Loan Obligations   -    33,202,257    61,138,984    -    94,341,241 
Preferred Stocks   -    -    96,268,278    -    96,268,278 
Common Stocks   -    -    9,444,950    -    9,444,950 
Subordinated Debt   -    -    109,531,011    -    109,531,011 
Warrants   -    -    6,161,774    -    6,161,774 
Short-Term Investments   102,183,910    -    -    -    102,183,910 
Total Investments, at fair value  $102,183,910   $296,341,580   $9,544,797,453   $5,345,561,093   $15,288,884,036 
                          
Other Financial Instruments1                         
Forward Contracts  $-   $950,031   $-   $-   $950,031 
Swap Contracts   -    1,020,452    -    -    1,020,452 
Total Assets  $102,183,910   $298,312,063   $9,544,797,453   $5,345,561,093   $15,290,854,519 
Liabilities                         
Investments, at fair value                         
Reverse Repurchase Agreement  $-   $4,050,000   $-   $-   $4,050,000 
Other Financial Instruments1                         
Forward Contracts   -    3,506,696    -    -    3,506,696 
Swap Contracts   -    60,192,786    -    -    60,192,786 
Total Liabilities, at fair value  $-   $67,749,482   $-   $-   $67,749,482 

 

1 Other financial instruments are derivative instruments such as futures contracts, forward contracts and swap contracts. Futures contracts, forward contracts and swap contracts are valued at the unrealized appreciation (depreciation) on the instrument.

 

 

 

 

The following table presents the changes in assets and transfers in and out for investments that are classified in Level 3 of the fair value hierarchy for the period ended June 30, 2023:

 

   Senior
Secured
Loans
   Private
Investment
Vehicles
   Collateralized
Loan
Obligations
   Preferred
Stocks
   Subordinated
Debt
   Warrants   Common
Stocks
   Total 
Balance as of April 1, 2023  $9,091,742,653   $35,925,426   $81,824,551   $88,528,773   $162,219,034   $4,928,283   $8,443,546   $9,473,612,266 
Purchases   1,797,073,229    52,840,000    7,350,000    7,274,999    415,583    -    -    1,864,953,811 
Sales/Paydowns   (508,673,613)   -    -    -    (54,054,054)   -    -    (562,727,667)
Realized gains (losses)1   953,194    -    -    -    1,882,304    -    -    2,835,498 
Original issue discount and amendment fees   (9,781,973)   198,703    -    -    -    -    -    (9,583,270)
Accretion   3,207,596    6,747    40,157    -    15,173    -    -    3,269,673 
Change in Unrealized appreciation (depreciation)   36,842,718    1,007,056    (4,494,524)   464,506    (947,029)   1,233,491    1,001,404    35,107,622 
Transfers In2   48,839,046    -    -    -    -    -    -    48,839,046 
Transfers Out3   (1,287,928,326)   -    (23,581,200)   -    -    -    -    (1,311,509,526)
Balance as of June 30, 2023  $9,172,274,524   $89,977,932   $61,138,984   $96,268,278   $109,531,011   $6,161,774   $9,444,950   $9,544,797,453 
Net change in unrealized appreciation/(depreciation) attributable to Level 3 investments held at June 30, 2023  $33,422,281   $1,007,056   $(4,764,237)  $464,506   $(947,029)  $1,233,491   $1,001,404   $31,417,472 

 

1 Senior Secured Loans includes paydown gains (losses) of $1,551,422.

 

2 Transferred from Level 2 to Level 3 because observable market data became unavailable for the investments.
   
3 Transferred from Level 3 to Level 2 because observable market data became available for the investments. $1,268,400,588 represents unfunded loan commitments.