UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

☒

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

~~For the Quarterly Period Ended May 31, 2020~~

☐ For the Quarterly Period Ended August 31, 2020
		£		Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File No. ~~814-00732~~814-00732

SARATOGA INVESTMENT CORP.

(Exact name of registrant as specified in its charter)


Maryland		20-8700615
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer
~~incorporation or organization)~~		Identification Number)

535 Madison Avenue

New York, New York 10022

(Address of principal executive offices)

(212) ~~906-7800~~906-7800

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.001 per share	SAR	The New York Stock Exchange
6.25% Notes due 2025	SAF	The New York Stock Exchange
7.25% Notes due 2025	SAK	The New York Stock Exchange

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days: Yes ☒S No ☐£

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation ~~S-T~~S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☐£ No ☐£

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a ~~non-accelerated~~non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule ~~12b-2~~12b-2 of the Exchange Act.


~~Large accelerated filer~~	☐	~~Accelerated filer~~	☒

~~Non-accelerated~~ ~~filer~~	☐	~~Smaller reporting company~~	☐

	Large accelerated filer	£	Accelerated filer	S
	Non-accelerated filer	£	Smaller reporting company	£
			Emerging growth company	☐ £

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ☐£

Indicate by check mark whether the registrant is a shell company (as defined in Rule ~~12b-2~~12b-2 of the Act). Yes ☐£ No ☒S

The number of outstanding common shares of the registrant as of ~~July 8,~~October 7, 2020 was ~~11,217,545.~~11,174,322.

________________________

TABLE OF CONTENTS

________________________


			Page

PART I.	FINANCIAL INFORMATION
		1
Item 1.	Consolidated Financial Statements		1
	3

	Consolidated Statements of Assets and Liabilities as of ~~May~~August 31, 2020 (unaudited) and February 29, 2020		1
	3

	Consolidated Statements of Operations for the three and six months ended ~~May~~August 31, 2020 (unaudited) and ~~May~~August 31, 2019 (unaudited)		2
	4

	Consolidated Statements of Changes in Net Assets for three and six months ended ~~May~~August 31, 2020 (unaudited) and ~~May~~August 31, 2019 (unaudited)		3
	5

	Consolidated Statements of Cash Flows for the three and six months ended ~~May~~August 31, 2020 (unaudited) and ~~May~~August 31, 2019 (unaudited)		4
	6

	Consolidated Schedules of Investments as of ~~May~~August 31, 2020 (unaudited) and February 29, 2020		5
	7

	Notes to Consolidated Financial Statements as of ~~May~~August 31, 2020 (unaudited)			11
		20
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations			49
		84
Item 3.	Quantitative and Qualitative Disclosures About Market Risk			76
		119
Item 4.	Controls and Procedures			77

~~PART II.~~	~~OTHER INFORMATION~~ 120
PART II.		78 OTHER INFORMATION
		121
Item 1.	Legal Proceedings			78
		121
Item 1A.	Risk Factors			78
		121
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds			78
		122
Item 3.	Defaults Upon Senior Securities			78
		122
Item 4.	Mine Safety Disclosures			78
		122
Item 5.	Other Information			78
		122
Item 6.	Exhibits			79
		123
Signatures				81	126

PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

Saratoga Investment Corp.

Consolidated Statements of Assets and Liabilities

   May 31, 2020 February 29, 2020
   (unaudited)
ASSETS

Investments at fair value

Non-control/Non-affiliate investments (amortized cost of $442,916,804 and $418,006,725, respectively)
   $ 420,930,113 $ 420,442,928
Affiliate investments (amortized cost of $25,998,569 and $23,998,917, respectively)
   18,041,254 18,485,854
Control investments (amortized cost of $46,649,515 and $44,293,619, respectively)
   43,975,865 46,703,192


Total investments at fair value (amortized cost of $515,564,888 and $486,299,261, respectively)
   482,947,232 485,631,974
Cash and cash equivalents
   12,842,608 24,598,905
Cash and cash equivalents, reserve accounts
   12,952,393 14,851,447
Interest receivable (net of reserve of $1,500,123 and $1,238,049, respectively)
   4,308,981 4,810,456
Management fee receivable
   285,588 272,207
Other assets
   660,775 701,007


Total assets
   $ 513,997,577 $ 530,865,996


LIABILITIES

Revolving credit facility
   $ —   $ —
Deferred debt financing costs, revolving credit facility
   (489,361 ) (512,628 )
SBA debentures payable
   170,000,000 150,000,000
Deferred debt financing costs, SBA debentures payable
   (2,892,760 ) (2,561,495 )
2025 Notes payable
   60,000,000 60,000,000
Deferred debt financing costs, 2025 notes payable
   (1,953,054 ) (2,046,735 )
Base management and incentive fees payable
   3,552,457 15,800,097
Deferred tax liability
   1,070,678 1,347,363
Accounts payable and accrued expenses
   1,580,913 1,713,157
Interest and debt fees payable
   994,956 2,234,042
Directors fees payable
   63,000 61,500
Due to manager
   439,730 543,842


Total liabilities
   232,366,559 226,579,143


Commitments and contingencies (See Note 8)

NET ASSETS

Common stock, par value $0.001, 100,000,000 common shares authorized, 11,217,545 and 11,217,545 common shares issued and outstanding, respectively
   11,218 11,218
Capital in excess of par value
   289,476,991 289,476,991
Total distributable earnings (loss)
   (7,857,191 ) 14,798,644


Total net assets
   281,631,018 304,286,853


Total liabilities and net assets
   $ 513,997,577 $ 530,865,996


NET ASSET VALUE PER SHARE
   $ 25.11 $ 27.13

	August 31, 2020			February 29, 2020
	(unaudited)
ASSETS
Investments at fair value
Non-control/Non-affiliate investments (amortized cost of $452,233,107 and $418,006,725, respectively)	$	440,847,945		$	420,442,928
Affiliate investments (amortized cost of $26,051,719 and $23,998,917, respectively)		18,731,636			18,485,854
Control investments (amortized cost of $45,869,421 and $44,293,619, respectively)		48,537,411			46,703,192
Total investments at fair value (amortized cost of $524,154,247 and $486,299,261, respectively)		508,116,992			485,631,974
Cash and cash equivalents		39,052,320			24,598,905
Cash and cash equivalents, reserve accounts		26,342,863			14,851,447
Interest receivable (net of reserve of $1,729,764 and $1,238,049, respectively)		4,396,518			4,810,456
Management fee receivable		284,122			272,207
Other assets		619,543			701,007
Total assets	$	578,812,358		$	530,865,996

LIABILITIES
Revolving credit facility	$	—		$	—
Deferred debt financing costs, revolving credit facility		(466,094	)		(512,628	)
SBA debentures payable		170,000,000			150,000,000
Deferred debt financing costs, SBA debentures payable		(2,729,422	)		(2,561,495	)
6.25% Notes Payable 2025		60,000,000			60,000,000
Deferred debt financing costs, 6.25% notes payable 2025		(1,859,372	)		(2,046,735	)
7.25% Notes Payable 2025		43,125,000			—
Deferred debt financing costs, 7.25% notes payable 2025		(1,561,533	)		—
7.75% Notes Payable 2025		5,000,000			—
Deferred debt financing costs, 7.75% notes payable 2025		(266,420	)		—
Base management and incentive fees payable		3,738,729			15,800,097
Deferred tax liability		1,194,700			1,347,363
Accounts payable and accrued expenses		1,816,618			1,713,157
Interest and debt fees payable		2,287,313			2,234,042
Directors fees payable		59,500			61,500
Due to manager		295,981			543,842
Total liabilities		280,635,000			226,579,143

Commitments and contingencies (See Note 8)
NET ASSETS
Common stock, par value $0.001, 100,000,000 common shares authorized, 11,174,322 and 11,217,545 common shares issued and outstanding, respectively		11,174			11,218
Capital in excess of par value		288,699,868			289,476,991
Total distributable earnings		9,466,316			14,798,644
Total net assets		298,177,358			304,286,853
Total liabilities and net assets	$	578,812,358		$	530,865,996
NET ASSET VALUE PER SHARE	$	26.68		$	27.13

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Statements of Operations

(unaudited)

	For the three months ended						For the six months ended
	August 31, 2020			August 31, 2019			August 31, 2020			August 31, 2019
INVESTMENT INCOME
Interest from investments
Interest income:
Non-control/Non-affiliate investments	$	10,207,720		$	8,585,609		$	20,163,282		$	17,113,349
Affiliate investments		388,052			267,533			786,422			516,858
Control investments		1,249,972			1,678,326			2,383,556			3,326,472
Payment-in-kind interest income:
Non-control/Non-affiliate investments		328,938			179,847			910,884			331,744
Affiliate investments		48,018			41,265			94,241			81,415
Control investments		37,771			989,367			72,553			1,975,236
Total interest from investments		12,260,471			11,741,947			24,410,938			23,345,074
Interest from cash and cash equivalents		1,610			145,793			13,406			197,152
Management fee income		625,436			629,745			1,260,008			1,259,261
Structuring and advisory fee income*		940,000			1,047,350			1,253,306			1,363,725
Other income*		28,060			323,378			215,060			474,185
Total investment income		13,855,577			13,888,213			27,152,718			26,639,397
OPERATING EXPENSES
Interest and debt financing expenses		3,328,447			3,866,722			5,892,323			7,731,298
Base management fees		2,209,052			1,997,240			4,369,580			3,809,409
Incentive management fees expense (benefit)		1,529,677			2,085,486			(328,633	)		4,198,655
Professional fees		367,553			384,874			754,441			780,000
Administrator expenses		602,083			518,750			1,158,333			1,018,750
Insurance		67,727			64,619			135,453			129,238
Directors fees and expenses		75,000			97,500			135,000			157,500
General & administrative		333,824			382,873			684,638			641,474
Income tax expense (benefit)		7,501			(465,925	)		(1,444	)		(463,789	)
Total operating expenses		8,520,864			8,932,139			12,799,691			18,002,535
NET INVESTMENT INCOME		5,334,713			4,956,074			14,353,027			8,636,862
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
Net realized gain (loss) from investments:
Non-control/Non-affiliate investments		11,929			1,870,089			20,409			1,870,089
Net realized gain (loss) from investments		11,929			1,870,089			20,409			1,870,089
Net change in unrealized appreciation (depreciation) on investments:
Non-control/Non-affiliate investments		10,601,529			365,541			(13,821,365	)		2,758,732
Affiliate investments		637,232			731,304			(1,807,020	)		901,248
Control investments		5,341,640			361,027			258,417			1,787,022
Net change in unrealized appreciation (depreciation) on investments		16,580,401			1,457,872			(15,369,968	)		5,447,002
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		(116,521	)		(704,263	)		151,219			(725,193	)
Net realized and unrealized gain (loss) on investments		16,475,809			2,623,698			(15,198,340	)		6,591,898
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS	$	21,810,522		$	7,579,772		$	(845,313	)	$	15,228,760
WEIGHTED AVERAGE – BASIC AND DILUTED EARNINGS (LOSS) PER COMMON SHARE	$	1.95		$	0.91		$	(0.08	)	$	1.89
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING – BASIC AND DILUTED		11,207,142			8,333,570			11,212,315			8,041,365

____________

   For the three months ended
   May 31, 2020 May 31, 2019
INVESTMENT INCOME

Interest from investments

Interest income:

Non-control/Non-affiliate investments
   $ 9,955,562 $ 8,527,740
Affiliate investments
   398,370 249,325
Control investments
   1,133,584 1,648,146
Payment-in-kind interest income:

Non-control/Non-affiliate investments
   581,946 151,897
Affiliate investments
   46,223 40,150
Control investments
   34,782 985,869


Total interest from investments
   12,150,467 11,603,127
Interest from cash and cash equivalents
   11,796 51,359
Management fee income
   634,572 629,516
Structuring and advisory fee income*
   313,306 316,375
Other income*
   187,000 150,807


Total investment income
   13,297,141 12,751,184


OPERATING EXPENSES

Interest and debt financing expenses
   2,563,876 3,864,576
Base management fees
   2,160,528 1,812,169
Incentive management fees expense (benefit)
   (1,858,310 ) 2,113,169
Professional fees
   386,888 395,126
Administrator expenses
   556,250 500,000
Insurance
   67,726 64,619
Directors fees and expenses
   60,000 60,000
General & administrative
   350,814 258,601
Income tax expense (benefit)
   (8,945 ) 2,136


Total operating expenses
   4,278,827 9,070,396


NET INVESTMENT INCOME
   9,018,314 3,680,788


REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS

Net realized gain (loss) from investments:

Non-control/Non-affiliate investments
   8,480 —


Net realized gain (loss) from investments
   8,480 —


Net change in unrealized appreciation (depreciation) on investments:

Non-control/Non-affiliate investments
   (24,422,894 ) 2,393,191
Affiliate investments
   (2,444,252 ) 169,944
Control investments
   (5,083,223 ) 1,425,995


Net change in unrealized appreciation (depreciation) on investments
   (31,950,369 ) 3,989,130
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments
   267,740 (20,930 )


Net realized and unrealized gain (loss) on investments
   (31,674,149 ) 3,968,200


NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS
   $ (22,655,835 ) $ 7,648,988


WEIGHTED AVERAGE—BASIC AND DILUTED EARNINGS (LOSS) PER COMMON SHARE
   $ (2.02 ) $ 0.99
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING—BASIC AND DILUTED
   11,217,545 7,746,187

*	* Certain prior period amounts have been reclassified to conform to current period presentation.

~~See accompanying notes to consolidated financial statements.~~

~~Saratoga Investment Corp.~~

~~Consolidated Statements of Changes in Net Assets~~

~~(unaudited)~~

   For the three months ended
   May 31, 2020 May 31, 2019
INCREASE (DECREASE) FROM OPERATIONS:

Net investment income
   $ 9,018,314 $ 3,680,788
Net realized gain from investments
   8,480 —
Net change in unrealized appreciation (depreciation) on investments
   (31,950,369 ) 3,989,130
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments
   267,740 (20,930 )


Net increase (decrease) in net assets resulting from operations
   (22,655,835 ) 7,648,988


DECREASE FROM SHAREHOLDER DISTRIBUTIONS:

Total distributions to shareholders
   —   (4,176,132 )


Net decrease in net assets from shareholder distributions
   —   (4,176,132 )


CAPITAL SHARE TRANSACTIONS:

Proceeds from issuance of common stock
   —   1,772,634
Stock dividend distribution
   —   667,389
Offering costs
   —   (4,365 )


Net increase in net assets from capital share transactions
   —   2,435,658


Total increase (decrease) in net assets
   (22,655,835 ) 5,908,514
Net assets at beginning of period
   304,286,853 180,875,187


Net assets at end of period
   $ 281,631,018 $ 186,783,701

~~See accompanying notes to consolidated financial statements.~~

~~Saratoga Investment Corp.~~

~~Consolidated Statements of Cash Flows~~

~~(unaudited)~~

   For the three months ended
   May 31, 2020 May 31, 2019
Operating activities

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS
   $ (22,655,835 ) $ 7,648,988
ADJUSTMENTS TO RECONCILE NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS TO NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES:

Payment-in-kind and other adjustments to cost
   703,636 (2,672,834 )
Net accretion of discount on investments
   (312,430 ) (318,260 )
Amortization of deferred debt financing costs
   272,683 341,688
Income tax expense (benefit)
   (8,945 ) 2,136
Net realized (gain) loss from investments
   (8,480 ) —
Net change in unrealized (appreciation) depreciation on investments
   31,950,369 (3,989,130 )
Net change in provision for deferred taxes on unrealized appreciation (depreciation) on investments
   (267,740 ) 20,930
Proceeds from sales and repayments of investments
   9,350,378 26,917,351
Purchases of investments
   (38,998,731 ) (27,368,748 )
(Increase) decrease in operating assets:

Interest receivable
   501,475 (68,898 )
Due from affiliate
   —   430,550
Management and incentive fee receivable
   (13,381 ) 262,266
Other assets
   40,232 45,304
Increase (decrease) in operating liabilities:

Base management and incentive fees payable
   (12,247,640 ) 837,285
Accounts payable and accrued expenses
   (132,244 ) (184,742 )
Interest and debt fees payable
   (1,239,086 ) (1,246,177 )
Directors fees payable
   1,500 1,500
Due to manager
   (104,112 ) 22,661


NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
   (33,168,351 ) 681,870


Financing activities

Borrowings on debt
   20,000,000 —
Payments of deferred debt financing costs
   (487,000 ) (39,689 )
Proceeds from issuance of common stock
   —   1,772,634
Payments of cash dividends
   —   (3,508,743 )
Payments of offering costs
   —   (4,219 )


NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
   19,513,000 (1,780,017 )


NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS
   (13,655,351 ) (1,098,147 )
CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS, BEGINNING OF PERIOD
   39,450,352 62,094,394


CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS, END OF PERIOD
   $ 25,795,001 $ 60,996,247


Supplemental information:

Interest paid during the period
   $ 3,530,278 $ 4,769,065
Cash paid for taxes
   1,006 5,761
Supplemental non-cash information:

Payment-in-kind interest income
   (703,636 ) 2,672,834
Net accretion of discount on investments
   312,430 318,260
Amortization of deferred debt financing costs
   272,683 341,688
Stock dividend distribution
   —   667,389

~~See accompanying notes to consolidated financial statements.~~

~~Saratoga Investment Corp.~~

~~Consolidated Schedule of Investments~~

~~May 31, 2020~~

~~(unaudited)~~

Company
Industry
Investment Interest Rate/
Maturity
Original
Acquisition
Date Principal/
Number of
Shares Cost Fair Value
(c) % of
Net Assets
Non-control/Non-affiliate investments—149.5% (b)

Apex Holdings Software Technologies, LLC
Business Services
First Lien Term Loan
(3M USD LIBOR+8.00%), 9.00% Cash, 9/21/2021
9/21/2016 $ 18,000,000 $ 17,958,108 $ 17,220,600 6.1 %
Apex Holdings Software Technologies, LLC
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+8.00%), 9.00% Cash, 9/21/2021
10/1/2018 $ 1,500,000 1,493,070 1,435,050 0.5 %
ArbiterSports, LLC (d)
Business Services
First Lien Term Loan
(3M USD LIBOR+6.50%), 8.25% Cash, 2/21/2025
2/21/2020 $ 26,000,000 25,776,666 24,195,600 8.6 %
Arbiter Sports, LLC (d)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+6.50%), 8.25% Cash, 2/21/2025
2/21/2020 $ 1,000,000 1,000,000 930,600 0.3 %
Avionte Holdings, LLC (h)
Business Services Class A Units 1/8/2014 100,000 100,000 652,755 0.2 %
CLEO Communications Holding, LLC (d)
Business Services
First Lien Term Loan
(3M USD LIBOR+8.00%), 9.00% Cash/2.00% PIK, 3/31/2022
3/31/2017 $ 13,862,297 13,845,633 13,748,626 4.9 %
CLEO Communications Holding, LLC (d)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+8.00%), 9.00% Cash/2.00% PIK, 3/31/2022
3/31/2017 $ 20,144,170 20,036,042 19,978,987 7.1 %
CoConstruct, LLC
Business Services
First Lien Term Loan
(3M USD LIBOR+7.50%), 10.00% Cash, 7/5/2024
7/5/2019 $ 4,200,000 4,163,653 4,082,400 1.4 %
CoConstruct, LLC
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.50%), 10.00% Cash, 7/5/2024
7/5/2019 $ 3,500,000 3,467,047 3,402,000 1.2 %
Davisware, LLC
Business Services
First Lien Term Loan
(3M USD LIBOR+7.00%), 9.00% Cash, 7/31/2024
9/6/2019 $ 3,000,000 2,973,420 2,844,300 1.0 %
Davisware, LLC (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.00%), 9.00% Cash, 7/31/2024
9/6/2019 $ 977,790 968,436 873,990 0.3 %
Destiny Solutions Inc. (d)
Business Services
First Lien Term Loan
(3M USD LIBOR+7.25%), 9.25% Cash, 10/23/2024
5/16/2018 $ 36,000,000 35,709,234 34,311,600 12.2 %
Destiny Solutions Inc. (h), (i)
Business Services Limited Partner Interests 5/16/2018 2,342 2,468,464 2,765,313 1.0 %
Emily Street Enterprises, L.L.C.
Business Services
Senior Secured Note
(3M USD LIBOR+8.50%), 10.00% Cash, 12/31/2020
12/28/2012 $ 3,300,000 3,299,985 3,230,700 1.1 %
Emily Street Enterprises, L.L.C. (h)
Business Services
Warrant Membership Interests
Expires 12/28/2022
12/28/2012 49,318 400,000 307,450 0.1 %
Erwin, Inc. (d)
Business Services
Second Lien Term Loan
(3M USD LIBOR+11.50%), 12.50% Cash/1.00% PIK, 8/28/2021
2/29/2016 $ 16,090,374 16,042,089 16,021,185 5.7 %
FMG Suite Holdings, LLC (d)
Business Services
Second Lien Term Loan
(1M USD LIBOR+8.00%), 9.00% Cash, 11/16/2023
5/16/2018 $ 23,000,000 22,875,335 22,896,500 8.1 %
GDS Software Holdings, LLC (h)
Business Services Common Stock Class A Units 8/23/2018 250,000 250,000 416,431 0.1 %
Identity Automation Systems (h)
Business Services Common Stock Class A-2 Units 8/25/2014 232,616 232,616 697,848 0.2 %
Identity Automation Systems (h)
Business Services Common Stock Class A-1 Units 3/6/2020 43,715 171,571 174,870 0.1 %
Identity Automation Systems (d)
Business Services
First Lien Term Loan
(3M USD LIBOR+9.24%), 10.99% Cash, 5/8/2024
8/25/2014 $ 17,378,750 17,338,112 16,673,173 5.9 %
inMotionNow, Inc.
Business Services
First Lien Term Loan
(3M USD LIBOR+7.25), 9.75% Cash, 5/15/2024
5/15/2019 $ 12,200,000 12,100,642 11,403,340 4.0 %
inMotionNow, Inc. (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.25) 9.75% Cash, 5/15/2024
5/15/2019 $ 2,000,000 1,982,887 1,869,400 0.7 %
Knowland Group, LLC
Business Services
Second Lien Term Loan
(3M USD LIBOR+8.00%), 10.00% Cash, 5/9/2024
11/9/2018 $ 15,379,167 15,379,167 11,445,176 4.1 %
LogicMonitor, Inc.
Business Services
First Lien Term Loan
(3M USD LIBOR+5.00), 6.00% Cash, 5/17/2023
3/20/2020 $ 18,000,000 17,872,544 17,305,200 6.1 %
National Waste Partners (d)
Business Services
Second Lien Term Loan
10.00% Cash, 2/13/2022
2/13/2017 $ 9,000,000 8,965,278 8,805,600 3.1 %
Omatic Software, LLC
Business Services
First Lien Term Loan
(3M USD LIBOR+8.00%), 9.75% Cash, 5/29/2023
5/29/2018 $ 5,500,000 5,463,118 5,358,650 2.0 %
Passageways, Inc.
Business Services
First Lien Term Loan
(3M USD LIBOR+7.00%), 8.75% Cash, 7/5/2023
7/5/2018 $ 5,000,000 4,963,510 4,849,500 1.8 %
Passageways, Inc. (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.00%), 8.75% Cash, 7/5/2023
1/3/2020 $ 2,000,000 1,991,661 1,849,500 0.7 %
Passageways, Inc. (h)
Business Services Series A Preferred Stock 7/5/2018 2,027,205 1,000,000 2,105,112 0.8 %
Sceptre Hospitality Resources, LLC
Business Services
First Lien Term Loan
(1M USD LIBOR+9.00%), 10.00% Cash, 4/27/2025
4/27/2020 $ 3,000,000 2,970,794 2,970,000 1.1 %
Vector Controls Holding Co., LLC (d)
Business Services First Lien Term Loan 10.50% (9.00% Cash/1.50% PIK), 3/6/2022 3/6/2013 $ 7,849,846 7,849,770 7,649,675 2.7 %
Vector Controls Holding Co., LLC (d), (h)
Business Services Warrants to Purchase Limited Liability Company Interests, Expires 11/30/2027 5/31/2015 343 —   2,289,966 0.8 %

Total Business Services 271,108,852 264,761,097 94.0 %

Targus Holdings, Inc. (d), (h)
Consumer Products Common Stock 12/31/2009 210,456 1,589,630 409,172 0.1 %

Total Consumer Products 1,589,630 409,172 0.1 %

My Alarm Center, LLC (k)
Consumer Services
Preferred Equity Class A Units
8.00% PIK
7/14/2017 2,227 2,357,879 —   0.0 %
My Alarm Center, LLC (h)
Consumer Services Preferred Equity Class B Units 7/14/2017 1,797 1,796,880 —   0.0 %
My Alarm Center, LLC (h)
Consumer Services Preferred Equity Class Z Units 9/12/2018 676 712,343 1,997,158 0.6 %
My Alarm Center, LLC (h)
Consumer Services Common Stock 7/14/2017 96,224 —   —   0.0 %

Total Consumer Services 4,867,102 1,997,158 0.6 %

C2 Educational Systems (d)
Education
First Lien Term Loan
(3M USD LIBOR+7.00%), 8.50% Cash, 5/31/2020
5/31/2017 $ 16,000,000 15,987,433 12,872,000 4.6 %
EMS LINQ, Inc.
Education
First Lien Term Loan
(1M USD LIBOR+8.50%), 9.75% Cash, 8/9/2024
8/9/2019 $ 14,887,500 14,771,175 13,875,150 4.9 %
GoReact
Education
First Lien Term Loan
(3M USD LIBOR+7.50%), 9.50% Cash, 1/17/2025
1/17/2020 $ 5,000,000 4,934,208 4,709,000 1.7 %
GoReact (j)
Education
Delayed Draw Term Loan
(3M USD LIBOR+7.50%), 9.50% Cash, 1/17/2025
1/17/2020 $ —   —   (116,400 ) 0.0 %
Kev Software Inc. (a)
Education
First Lien Term Loan
(1M USD LIBOR+8.63%), 9.63% Cash, 9/13/2023
9/13/2018 $ 21,178,171 21,046,716 20,210,328 7.2 %
Texas Teachers of Tomorrow, LLC (h), (i)
Education Common Stock 12/2/2015 750,000 750,000 648,428 0.2 %
Texas Teachers of Tomorrow, LLC (d)
Education
First Lien Term Loan
(3M USD LIBOR+7.25%), 9.75% Cash, 6/28/2024
6/28/2019 $ 18,945,824 18,782,577 17,871,596 6.3 %

Total Education 76,272,109 70,070,102 24.9 %

TMAC Acquisition Co., LLC (k)
Food and Beverage
Unsecured Term Loan
8.00% PIK, 9/01/2023
3/1/2018 $ 2,261,017 2,261,017 1,848,422 0.7 %

Total Food and Beverage 2,261,017 1,848,422 0.7 %

Axiom Parent Holdings, LLC (h)
Healthcare Services Common Stock Class A Units 6/19/2018 400,000 400,000 331,445 0.1 %
Axiom Purchaser, Inc. (d)
Healthcare Services
First Lien Term Loan
(3M USD LIBOR+6.00%), 7.75% Cash, 6/19/2023
6/19/2018 $ 10,000,000 9,940,487 9,488,000 3.4 %
Axiom Purchaser, Inc. (d)
Healthcare Services
Delayed Draw Term Loan
(3M USD LIBOR+6.00%), 7.75% Cash, 6/19/2023
6/19/2018 $ 4,000,000 3,970,740 3,795,200 1.3 %
ComForCare Health Care
Healthcare Services
First Lien Term Loan
(3M USD LIBOR+7.50%), 8.50% Cash, 1/31/2022
1/31/2017 $ 15,000,000 14,936,996 14,737,500 5.2 %
HemaTerra Holding Company, LLC
Healthcare Services
First Lien Term Loan
(3M USD LIBOR+6.75%), 9.25% Cash, 4/15/2024
4/15/2019 $ 6,000,000 5,947,515 5,868,000 2.1 %
HemaTerra Holding Company, LLC (d), (j)
Healthcare Services
Delayed Draw Term Loan
(3M USD LIBOR+6.75%), 9.25% Cash, 4/15/2024
4/15/2019 $ 12,000,000 11,896,667 11,692,000 4.2 %
TRC HemaTerra, LLC (h)
Healthcare Services Class D Membership Interests 4/15/2019 2,000,000 2,000,000 2,289,018 0.8 %
Ohio Medical, LLC (h)
Healthcare Services Common Stock 1/15/2016 5,000 500,000 743,607 0.3 %
Ohio Medical, LLC
Healthcare Services
Senior Subordinated Note
12.00% Cash, 6/30/2022
1/15/2016 $ 7,300,000 7,279,283 7,300,000 2.6 %
PDDS Buyer, LLC
Healthcare Services
First Lien Term Loan
(3M USD LIBOR+7.00%), 9.50% Cash, 7/15/2024
7/15/2019 $ 12,000,000 11,894,752 11,648,400 4.1 %

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Statements of Changes in Net Assets

(unaudited)

	For the six months ended
	August 31, 2020			August 31, 2019
INCREASE (DECREASE) FROM OPERATIONS:
Net investment income	$	14,353,027		$	8,636,862
Net realized gain from investments		20,409			1,870,089
Net change in unrealized appreciation (depreciation) on investments		(15,369,968	)		5,447,002
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		151,219			(725,193	)
Net increase (decrease) in net assets resulting from operations		(845,313	)		15,228,760

DECREASE FROM SHAREHOLDER DISTRIBUTIONS:
Total distributions to shareholders		(4,487,015	)		(8,512,358	)
Net decrease in net assets from shareholder distributions		(4,487,015	)		(8,512,358	)

CAPITAL SHARE TRANSACTIONS:
Proceeds from issuance of common stock		—			35,875,017
Stock dividend distribution		774,990			1,381,918
Repurchases of common stock		(1,550,417	)		—
Repurchase fees		(1,740	)
Offering costs		—			(511,957	)
Net increase in net assets from capital share transactions		(777,167	)		36,744,978
Total increase (decrease) in net assets		(6,109,495	)		43,461,380
Net assets at beginning of period		304,286,853			180,875,187
Net assets at end of period	$	298,177,358		$	224,336,567

See accompanying notes to consolidated financial statements.

Company
Industry
Investment Interest Rate/
Maturity
Original
Acquisition
Date Principal/
Number of
Shares Cost Fair Value
(c) % of
Net Assets
PDDS Buyer, LLC (j)
Healthcare Services Delayed Draw Term Loan(3M USD LIBOR+7.00%), 9.50% Cash, 7/15/2024 7/15/2019 $ 2,000,000 1,980,790 1,941,400 0.7 %
Roscoe Medical, Inc. (d), (h)
Healthcare Services Common Stock 3/26/2014 5,081 508,077 — 0.0 %
Roscoe Medical, Inc. (k)
Healthcare Services
Second Lien Term Loan
11.25% Cash, 3/28/2021
3/26/2014 $ 4,200,000 4,200,000 2,029,020 0.7 %

Total Healthcare Services 75,455,307 71,863,590 25.5 %

Village Realty Holdings LLC
Property Management
First Lien Term Loan
(3M USD LIBOR+6.75%), 9.00% Cash, 10/8/2024
10/8/2019 $ 7,250,000 7,183,577 6,443,075 2.3 %
Village Realty Holdings LLC (j)
Property Management
Delayed Draw Term Loan
(3M USD LIBOR+6.75%), 9.00% Cash, 10/8/2024
10/8/2019 $ 3,876,322 3,840,981 3,319,822 1.3 %
V Rental Holdings LLC (h)
Property Management Class A-1 Membership Units 10/8/2019 116,700 338,229 217,675 0.1 %

Total Property Management 11,362,787 9,980,572 3.7 %

Sub Total Non-control/Non-affiliate investments
442,916,804 420,930,113 149.5 %

Affiliate investments - 6.4% (b)

GreyHeller LLC (f)
Business Services
First Lien Term Loan
(3M USD LIBOR+11.00%), 12.00% Cash, 11/16/2021
11/17/2016 $ 7,000,000 6,975,912 6,930,000 2.5 %
GreyHeller LLC (f), (h)
Business Services Series A Preferred Units 11/17/2016 850,000 850,000 2,693,054 1.0 %
Top Gun Pressure Washing, LLC (f)
Business Services First Lien Term Loan(3M USD LIBOR+7.00%), 9.50% Cash, 8/12/2024 8/12/2019 $ 5,000,000 4,955,507 4,828,000 1.7 %
Top Gun Pressure Washing, LLC (f), (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.00%), 9.50% Cash, 8/12/2024
8/12/2019 $ 1,825,000 1,807,719 1,762,220 0.6 %
TG Pressure Washing Holdings, LLC (f), (h)
Business Services Preferred Equity 8/12/2019 488,148 488,148 410,913 0.1 %

Total Business Services 15,077,286 16,624,187 5.9 %

Elyria Foundry Company, L.L.C. (d), (f), (h)
Metals Common Stock 7/30/2010 60,000 9,685,028 427,692 0.2 %
Elyria Foundry Company, L.L.C. (d), (f)
Metals
Second Lien Term Loan
15.00% PIK, 8/10/2022
7/30/2010 $ 1,236,255 1,236,255 989,375 0.3 %

Total Metals 10,921,283 1,417,067 0.5 %

Sub Total Affiliate investments
25,998,569 18,041,254 6.4 %

Control investments - 15.6% (b)

Netreo Holdings, LLC (g)
Business Services
First Lien Term Loan
(3M USD LIBOR +6.25%), 9.00% Cash/2.75% PIK,
7/3/2023
7/3/2018 $ 5,188,591 5,151,190 5,178,733 1.8 %
Netreo Holdings, LLC (g)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR +6.25%), 9.00% Cash/2.75% PIK,
7/3/2023
5/26/2020 $ 1,200,000 1,188,071 1,197,720 0.4 %
Netreo Holdings, LLC (g), (h)
Business Services Common Stock Class A Unit 7/3/2018 3,150,000 3,150,000 6,330,311 2.3 %

Total Business Services 9,489,261 12,706,764 4.5 %

Saratoga Investment Corp. CLO 2013-1, Ltd. (a), (e), (g)

Structured Finance
Securities

Other/Structured Finance Securities
9.85%, 1/20/2030
1/22/2008 $ 69,500,000 22,160,254 18,084,700 6.4 %
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F-R-2 Note (a), (g)

Structured Finance
Securities

Other/Structured Finance Securities
(3M USD LIBOR+8.75%), 9.09%, 1/20/2030
12/14/2018 $ 2,500,000 2,500,000 2,303,000 0.8 %
Saratoga Investment Corp. CLO 2013-1, Ltd. Class G-R-2 Note (a), (g)

Structured Finance
Securities

Other/Structured Finance Securities
(3M USD LIBOR+10.00%), 10.34%, 1/20/2030
12/14/2018 $ 7,500,000 7,500,000 6,918,750 2.5 %
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd. (a), (g), (j)

Structured Finance
Securities

Unsecured Loan
(3M USD LIBOR+7.50%), 7.84%, 8/20/2021
2/18/2020 $ 5,000,000 5,000,000 3,962,651 1.4 %

Total Structured Finance Securities 37,160,254 31,269,101 11.1 %

Sub Total Control investments
46,649,515 43,975,865 15.6 %

TOTAL INVESTMENTS - 171.5% (b)
$ 515,564,888 $ 482,947,232 171.5 %

Number of
Shares Cost Fair Value % of
Net Assets
Cash and cash equivalents and cash and cash equivalents, reserve accounts - 9.2% (b)

U.S. Bank Money Market (l)
25,795,001 $ 25,795,001 $ 25,795,001 9.2 %

Total cash and cash equivalents and cash and cash equivalents, reserve accounts

25,795,001 $ 25,795,001 $ 25,795,001 9.2 %

Saratoga Investment Corp.

~~(a)~~

~~Represents a non-qualifying investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. As of May 31, 2020, non-qualifying assets represent 10.7%~~

Consolidated Statements of Cash Flows

(unaudited)

	For the six months ended
	August 31, 2020			August 31, 2019
Operating activities
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS	$	(845,313	)	$	15,228,760
ADJUSTMENTS TO RECONCILE NET INCREASE (DECREASE) IN NET ASSETS RESULTING
FROM OPERATIONS TO NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES:
Payment-in-kind and other adjustments to cost		846,330			(3,077,640	)
Net accretion of discount on investments		(605,955	)		(480,989	)
Amortization of deferred debt financing costs		622,164			681,292
Income tax expense (benefit)		(1,444	)		—
Net realized (gain) loss from investments		(20,409	)		(1,870,089	)
Net change in unrealized (appreciation) depreciation on investments		15,369,968			(5,447,002	)
Net change in provision for deferred taxes on unrealized appreciation (depreciation) on investments		(151,219	)		725,193
Proceeds from sales and repayments of investments		32,632,779			45,921,615
Purchases of investments		(70,707,731	)		(119,906,398	)
(Increase) decrease in operating assets:
Interest receivable		413,938			(1,150,165	)
Due from affiliate		—			1,673,747
Management and incentive fee receivable		(11,915	)		262,134
Other assets		61,775			(82,701	)
Deferred tax asset		—			(463,789	)
Increase (decrease) in operating liabilities:
Base management and incentive fees payable		(12,061,368	)		1,948,683
Accounts payable and accrued expenses		103,461			(111,576	)
Interest and debt fees payable		53,271			(24,161	)
Directors fees payable		(2,000	)		13,000
Due to manager		(247,861	)		(16,389	)
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES		(34,551,529	)		(66,176,475	)
Financing activities
Borrowings on debt		20,000,000			4,200,000
Paydowns on debt		—			(4,200,000	)
Issuance of notes		48,125,000			—
Payments of deferred debt financing costs		(2,364,458	)		(45,132	)
Proceeds from issuance of common stock		—			35,875,017
Payments of cash dividends		(3,712,025	)		(7,130,440	)
Repurchases of common stock		(1,550,417	)		—
Repurchases fees		(1,740	)		—
Payments of offering costs		—			(498,939	)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES		60,496,360			28,200,506
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS		25,944,831			(37,975,969	)
CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS, BEGINNING OF PERIOD		39,450,352			62,094,394
CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS, END OF PERIOD	$	65,395,183		$	24,118,425
Supplemental information:
Interest paid during the period	$	5,216,888		$	7,074,168
Cash paid for taxes		13,830			16,022
Supplemental non-cash information:
Payment-in-kind interest income		(846,330	)		3,077,640
Net accretion of discount on investments		605,955			480,989
Amortization of deferred debt financing costs		622,164			681,292
Stock dividend distribution		774,990			1,381,918

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments

August31, 2020

(unaudited)

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Non-control/Non-affiliate investments – 147.8%(b)
CoConstruct, LLC	Construction Management Services	First Lien Term Loan (3M USD LIBOR+7.50%), 10.00% Cash, 7/5/2024	7/5/2019	$	4,200,000	$	4,164,825	$	4,146,240	1.4	%
CoConstruct, LLC	Construction Management Services	Delayed Draw Term Loan (3M USD LIBOR+7.50%), 10.00% Cash, 7/5/2024	7/5/2019	$	3,500,000		3,470,000		3,455,200	1.2	%
		Total Construction Management Services					7,634,825		7,601,440	2.6	%
Targus Holdings, Inc.(d),(h)	Consumer Products	Common Stock	12/31/2009		210,456		1,589,630		417,596	0.1	%
		Total Consumer Products					1,589,630		417,596	0.1	%
My Alarm Center, LLC(k)	Consumer Services	Preferred Equity Class A Units 8.00% PIK	7/14/2017		2,227		2,357,879		—	0.0	%
My Alarm Center, LLC(h)	Consumer Services	Preferred Equity Class B Units	7/14/2017		1,797		1,796,880		—	0.0	%
My Alarm Center, LLC(h)	Consumer Services	Preferred Equity Class Z Units	9/12/2018		676		712,343		1,526,993	0.5	%
My Alarm Center, LLC(h)	Consumer Services	Common Stock	7/14/2017		96,224		—		—	0.0	%
		Total Consumer Services					4,867,102		1,526,993	0.5	%
Passageways, Inc.	Corporate Governance	First Lien Term Loan (3M USD LIBOR+7.00%), 8.75% Cash, 7/5/2023	7/5/2018	$	5,000,000		4,965,370		4,927,500	1.7	%
Passageways, Inc.(j)	Corporate Governance	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 8.75% Cash, 7/5/2023	1/3/2020	$	2,000,000		1,992,171		1,927,500	0.5	%
Passageways, Inc.(h)	Corporate Governance	Series A Preferred Stock	7/5/2018		2,027,205		1,000,000		2,165,329	0.7	%
		Total Corporate Governance					7,957,541		9,020,329	2.9	%
C2 Educational Systems(d)	Education Services	First Lien Term Loan (3M USD LIBOR+7.00%), 8.50% Cash, 5/31/2021	5/31/2017	$	16,000,000		15,988,956		13,030,400	4.4	%
Texas Teachers of Tomorrow, LLC(h),(i)	Education Services	Common Stock	12/2/2015		750,000		750,000		721,272	0.2	%
Texas Teachers of Tomorrow, LLC(d)	Education Services	First Lien Term Loan (3M USD LIBOR+7.25%), 9.75% Cash, 6/28/2024	6/28/2019	$	18,798,424		18,643,928		18,037,773	6.0	%
		Total Education Services					35,382,884		31,789,445	10.6	%
Destiny Solutions Inc.(d)	Education Software	First Lien Term Loan (3M USD LIBOR+7.50%), 9.50% Cash, 10/24/2024	5/16/2018	$	38,000,000		37,707,843		36,856,200	12.4	%
Destiny Solutions Inc.(h),(i)	Education Software	Limited Partner Interests	5/16/2018		2,342		2,468,464		2,952,770	1.0	%

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

August31, 2020

(unaudited)

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)			% of Net Assets
Non-control/Non-affiliate investments – 147.8%(b) – (continued)
Identity Automation Systems(d)	Education Software	First Lien Term Loan (3M USD LIBOR+9.24%), 10.99% Cash, 5/8/2024	8/25/2014	$	17,335,000	$	17,311,905	$	16,905,093		5.7	%
Identity Automation Systems(h)	Education Software	Common Stock Class A-2 Units	8/25/2014		232,616		232,616		697,848		0.2	%
Identity Automation Systems(h)	Education Software	Common Stock Class A-1 Units	3/6/2020		43,715		171,571		178,387		0.1	%
EMS LINQ, Inc.	Education Software	First Lien Term Loan (1M USD LIBOR+8.50%), 9.75% Cash, 8/9/2024	8/9/2019	$	14,850,000		14,738,355		14,551,515		4.9	%
GoReact	Education Software	First Lien Term Loan (3M USD LIBOR+7.50%), 9.50% Cash, 1/17/2025	1/17/2020	$	5,000,000		4,936,199		4,922,500		1.7	%
GoReact(j)	Education Software	Delayed Draw Term Loan (3M USD LIBOR+7.50%), 9.50% Cash, 1/17/2025	1/17/2020	$	—		—		(31,000	)	0.0	%
Kev Software Inc.(a)	Education Software	First Lien Term Loan (1M USD LIBOR+8.63%), 9.63% Cash, 9/13/2023	9/13/2018	$	21,124,419		20,999,214		20,397,739		6.8	%
		Total Education Software					98,566,167		97,431,052		32.8	%
Davisware, LLC	Field Service Management	First Lien Term Loan (3M USD LIBOR+7.00%), 9.00% Cash, 7/31/2024	9/6/2019	$	3,000,000		2,974,552		2,923,200		1.0	%
Davisware, LLC(j)	Field Service Management	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 9.00% Cash, 7/31/2024	9/6/2019	$	977,790		969,055		926,590		0.3	%
Service Fusion	Field Service Management	First Lien Term Loan (3M USD LIBOR+9.50%), 10.50% Cash, 8/4/2025	8/4/2020	$	3,000,000		2,970,022		2,970,000		1.0	%
Service Fusion	Field Service Management	Delayed Draw Term Loan (3M USD LIBOR+9.50%), 10.50% Cash, 8/4/2025	8/4/2020	$	—		—		(20,000	)	0.0	%
		Total Field Service Management					6,913,629		6,799,790		2.3	%
GDS Software Holdings, LLC(h)	Financial Services	Common Stock Class A Units	8/23/2018		250,000		250,000		423,771		0.1	%
		Total Financial Services					250,000		423,771		0.1	%
Ohio Medical, LLC(h)	Healthcare Products Manufacturing	Common Stock	1/15/2016		5,000		500,000		771,701		0.3	%
Ohio Medical, LLC	Healthcare Products Manufacturing	Senior Subordinated Note 12.00% Cash, 6/30/2022	1/15/2016		7,300,000		7,283,038		7,300,000		2.4	%
		Total Healthcare Products Manufacturing					7,783,038		8,071,701		2.7	%

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

August31, 2020

(unaudited)

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Non-control/Non-affiliate investments – 147.8%(b) – (continued)
Axiom Parent Holdings, LLC(h)	Healthcare Services	Common Stock Class A Units	6/19/2018		400,000	$	400,000	$	1,368,304	0.5	%
Axiom Purchaser, Inc.(d)	Healthcare Services	First Lien Term Loan (3M USD LIBOR+6.00%), 7.75% Cash, 6/19/2023	6/19/2018	$	10,000,000		9,943,942		10,002,000	3.4	%
Axiom Purchaser, Inc.(d)	Healthcare Services	Delayed Draw Term Loan (3M USD LIBOR+6.00%), 7.75% Cash, 6/19/2023	6/19/2018	$	4,000,000		3,972,518		4,000,800	1.3	%
ComForCare Health Care	Healthcare Services	First Lien Term Loan (3M USD LIBOR+7.50%), 8.50% Cash, 1/31/2022	1/31/2017	$	15,000,000		14,944,776		14,862,000	5.0	%
		Total Healthcare Services					29,261,236		30,233,104	10.2	%
TRC HemaTerra, LLC(h)	Healthcare Software	Class D Membership Interests	4/15/2019		2,000,000		2,000,000		2,322,780	0.8	%
HemaTerra Holding Company, LLC	Healthcare Software	First Lien Term Loan (3M USD LIBOR+6.75%), 9.25% Cash, 4/15/2024	4/15/2019	$	6,000,000		5,949,617		5,937,600	2.0	%
HemaTerra Holding Company, LLC(d),(j)	Healthcare Software	Delayed Draw Term Loan (3M USD LIBOR+6.75%), 9.25% Cash, 4/15/2024	4/15/2019	$	12,000,000		11,901,778		11,854,400	4.0	%
PDDS Buyer, LLC	Healthcare Software	First Lien Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 7/15/2024	7/15/2019	$	14,000,000		13,881,612		13,953,800	4.7	%
PDDS Buyer, LLC	Healthcare Software	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 7/15/2024	7/15/2019	$	7,000,000		6,930,830		6,976,900	2.3	%
PDDS Buyer, LLC	Healthcare Software	Series A-1 Preferred Shares	8/10/2020		1,755,831		2,000,000		2,000,000	0.7	%
		Total Healthcare Software					42,663,837		43,045,480	14.5	%
Roscoe Medical, Inc.(d),(h)	Healthcare Supply	Common Stock	3/26/2014		5,081		508,077		—	0.0	%
Roscoe Medical, Inc.(k)	Healthcare Supply	Second Lien Term Loan 11.25% Cash, 3/28/2021	3/26/2014	$	4,200,000		4,200,000		3,488,451	1.2	%
		Total Healthcare Supply					4,708,077		3,488,451	1.2	%
Knowland Group, LLC	Hospitality/Hotel	Second Lien Term Loan (3M USD LIBOR+8.00%), 10.00% Cash, 5/9/2024	11/9/2018	$	15,767,918		15,767,918		13,355,426	4.4	%
Sceptre Hospitality Resources, LLC	Hospitality/Hotel	First Lien Term Loan (1M USD LIBOR+9.00%), 10.00% Cash, 4/27/2025	4/27/2020	$	3,000,000		2,971,552		2,970,000	1.0	%
		Total Hospitality/Hotel					18,739,470		16,325,426	5.4	%
Vector Controls Holding Co., LLC(d)	Industrial Products	First Lien Term Loan 10.50% (9.00% Cash/1.50% PIK), 3/6/2022	3/6/2013	$	7,849,846		7,849,215		7,712,474	2.6	%

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

August31, 2020

(unaudited)

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Non-control/Non-affiliate investments – 147.8%(b) – (continued)
Vector Controls Holding Co., LLC(d),(h)	Industrial Products	Warrants to Purchase Limited Liability Company Interests, Expires 11/30/2027	5/31/2015		343	$	—	$	1,955,572	0.7	%
		Total Industrial Products					7,849,215		9,668,046	3.3	%
CLEO Communications Holding, LLC(d)	IT Services	First Lien Term Loan (3M USD LIBOR+8.00%), 9.00% Cash/2.00% PIK, 3/31/2022	3/31/2017	$	13,933,269		13,918,409		13,933,269	4.7	%
CLEO Communications Holding, LLC(d),(j)	IT Services	Delayed Draw Term Loan (3M USD LIBOR+8.00%), 9.00% Cash/2.00% PIK, 3/31/2022	3/31/2017	$	20,247,304		20,153,018		20,247,304	6.8	%
Erwin, Inc.(d)	IT Services	Second Lien Term Loan (3M USD LIBOR+11.50%), 12.50% Cash/1.00% PIK, 8/28/2021	2/29/2016	$	16,131,047		16,092,273		16,131,047	5.4	%
LogicMonitor, Inc.	IT Services	First Lien Term Loan (3M USD LIBOR+5.00), 6.00% Cash, 5/17/2023	3/20/2020	$	18,000,000		17,881,562		17,566,200	5.9	%
		Total IT Services					68,045,262		67,877,820	22.8	%
inMotionNow, Inc.	Marketing Services	First Lien Term Loan (3M USD LIBOR+7.50), 10.00% Cash, 5/15/2024	5/15/2019	$	12,200,000		12,105,156		11,974,300	4.0	%
inMotionNow, Inc.	Marketing Services	Delayed Draw Term Loan (3M USD LIBOR+7.50) 10.00% Cash, 5/15/2024	5/15/2019	$	5,000,000		4,954,516		4,907,500	1.6	%
		Total Marketing Services					17,059,672		16,881,800	5.6	%
Omatic Software, LLC	Non-profit Services	First Lien Term Loan (3M USD LIBOR+8.00%), 9.75% Cash, 5/29/2023	5/29/2018	$	5,500,000		5,464,983		5,474,700	1.8	%
		Total Non-profit Services					5,464,983		5,474,700	1.8	%
Emily Street Enterprises, L.L.C.	Office Supplies	Senior Secured Note (3M USD LIBOR+8.50%), 10.00% Cash, 12/31/2020	12/28/2012	$	3,300,000		3,299,985		3,254,130	1.1	%
Emily Street Enterprises, L.L.C.(h)	Office Supplies	Warrant Membership Interests Expires 12/28/2022	12/28/2012		49,318		400,000		354,472	0.1	%
		Total Office Supplies					3,699,985		3,608,602	1.2	%
Apex Holdings Software Technologies, LLC	Payroll Services	First Lien Term Loan (3M USD LIBOR+8.00%), 9.00% Cash, 9/21/2021	9/21/2016	$	18,000,000		17,964,080		17,314,200	5.8	%
Apex Holdings Software Technologies, LLC	Payroll Services	Delayed Draw Term Loan (3M USD LIBOR+8.00%), 9.00% Cash, 9/21/2021	10/1/2018	$	1,500,000		1,494,136		1,442,850	0.5	%
		Total Payroll Services					19,458,216		18,757,050	6.3	%

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

August31, 2020

(unaudited)

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Non-control/Non-affiliate investments – 147.8%(b) – (continued)
Village Realty Holdings LLC	Property Management	First Lien Term Loan (3M USD LIBOR+6.75%), 9.00% Cash, 10/8/2024	10/8/2019	$	7,250,000	$	7,185,395	$	7,016,292	2.4	%
Village Realty Holdings LLC(j)	Property Management	Delayed Draw Term Loan (3M USD LIBOR+6.75%), 9.00% Cash, 10/8/2024	10/8/2019	$	3,876,322		3,842,870		3,715,144	1.3	%
V Rental Holdings LLC(h)	Property Management	Class A-1 Membership Units	10/8/2019		116,700		338,229		447,215	0.1	%
		Total Property Management					11,366,494		11,178,651	3.8	%
Buildout, Inc.	Real Estate Services	First Lien Term Loan (1D USD LIBOR+7.75%), 9.25% Cash, 7/9/2025	7/9/2020	$	14,000,000		13,860,179		13,860,000	4.6	%
Buildout, Inc.(i)	Real Estate Services	Limited Partner Interests	7/9/2020		999		999,000		999,000	0.3	%
		Total Real Estate Services					14,859,179		14,859,000	4.9	%
TMAC Acquisition Co., LLC(k)	Restaurant	Unsecured Term Loan 8.00% PIK, 9/01/2023	3/1/2018	$	2,261,017		2,261,017		1,879,523	0.6	%
		Total Restaurant					2,261,017		1,879,523	0.6	%
ArbiterSports, LLC(d)	Sports Management	First Lien Term Loan (3M USD LIBOR+6.50%), 8.25% Cash, 2/21/2025	2/21/2020	$	26,000,000		25,782,401		24,018,800	8.1	%
ArbiterSports, LLC(d)	Sports Management	Delayed Draw Term Loan (3M USD LIBOR+6.50%), 8.25% Cash, 2/21/2025	2/21/2020	$	1,000,000		1,000,000		923,800	0.3	%
		Total Sports Management					26,782,401		24,942,600	8.4	%
Avionte Holdings, LLC(h)	Staffing Services	Class A Units	1/8/2014		100,000		100,000		672,475	0.2	%
		Total Staffing Services					100,000		672,475	0.2	%
National Waste Partners(d)	Waste Services	Second Lien Term Loan 10.00% Cash, 2/13/2022	2/13/2017	$	9,000,000		8,969,247		8,873,100	3.0	%
		Total Waste Services					8,969,247		8,873,100	3.0	%
Sub Total Non-control/Non-affiliate investments							452,233,107		440,847,945	147.8	%

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

August31, 2020

(unaudited)

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Affiliate investments – 6.3%(b)
GreyHeller LLC(f)	Cyber Security	First Lien Term Loan (3M USD LIBOR+11.00%), 12.00% Cash, 11/16/2021	11/17/2016	$	7,000,000	$	6,978,843	$	7,000,000	2.3	%
GreyHeller LLC(f),(h)	Cyber Security	Series A Preferred Units	11/17/2016		850,000		850,000		3,225,397	1.1	%
		Total Cyber Security					7,828,843		10,225,397	3.4	%
Top Gun Pressure Washing, LLC(f)	Facilities Maintenance	First Lien Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 8/12/2024	8/12/2019	$	5,000,000		4,957,008		4,852,000	1.7	%
Top Gun Pressure Washing, LLC(f),(j)	Facilities Maintenance	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 8/12/2024	8/12/2019	$	1,825,000		1,808,439		1,770,980	0.7	%
TG Pressure Washing Holdings, LLC(f),(h)	Facilities Maintenance	Preferred Equity	8/12/2019		488,148		488,148		310,846	0.1	%
		Total Facilities Maintenance					7,253,595		6,933,826	2.5	%
Elyria Foundry Company, L.L.C.(d),(f),(h)	Metals	Common Stock	7/30/2010		60,000		9,685,028		425,190	0.1	%
Elyria Foundry Company, L.L.C.(d),(f)	Metals	Second Lien Term Loan 15.00% PIK, 8/10/2022	7/30/2010	$	1,284,253		1,284,253		1,147,223	0.3	%
		Total Metals					10,969,281		1,572,413	0.4	%
Sub Total Affiliate investments							26,051,719		18,731,636	6.3	%
Control investments – 16.3%(b)
Netreo Holdings, LLC(g)	IT Services	First Lien Term Loan (3M USD LIBOR +6.25%), 9.00% Cash/2.75% PIK, 7/3/2023	7/3/2018	$	5,234,684		5,198,930		5,235,208	1.8	%
Netreo Holdings, LLC(g)	IT Services	Delayed Draw Term Loan (3M USD LIBOR +6.25%), 9.00% Cash/2.75% PIK, 7/3/2023	5/26/2020	$	1,208,915		1,197,539		1,209,036	0.4	%
Netreo Holdings, LLC(g),(h)	IT Services	Common Stock Class A Unit	7/3/2018		3,150,000		3,150,000		6,355,440	2.2	%
		Total IT Services					9,546,469		12,799,684	4.4	%
Saratoga Investment Corp. CLO 2013-1, Ltd.(a),(e),(g)	Structured Finance Securities	Other/Structured Finance Securities 19.26%, 1/20/2030	1/22/2008	$	69,500,000		21,322,952		21,577,477	7.2	%
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F-R-2 Note(a),(g)	Structured Finance Securities	Other/Structured Finance Securities (3M USD LIBOR+8.75%), 8.99%, 1/20/2030	12/14/2018	$	2,500,000		2,500,000		2,343,750	0.7	%

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

August31, 2020

(unaudited)

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Control investments – 16.3%(b) – (continued)
Saratoga Investment Corp. CLO 2013-1, Ltd. Class G-R-2 Note(a),(g)	Structured Finance Securities	Other/Structured Finance Securities (3M USD LIBOR+10.00%), 10.24%, 1/20/2030	12/14/2018	$	7,500,000	$	7,500,000	$	7,174,500	2.4	%
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd.(a),(g),(j)	Structured Finance Securities	Unsecured Loan (3M USD LIBOR+7.50%), 7.74%, 8/20/2021	2/18/2020	$	5,000,000		5,000,000		4,642,000	1.6	%
		Total Structured Finance Securities					36,322,952		35,737,727	11.9	%
Sub Total Control investments							45,869,421		48,537,411	16.3	%
TOTAL INVESTMENTS – 170.4%(b)						$	524,154,247	$	508,116,992	170.4	%

	Number of Shares	Cost		Fair Value		% of Net Assets
Cash and cash equivalents and cash and cash equivalents, reserve accounts – 21.9%(b)
U.S. Bank Money Market(l)	65,395,183	$	65,395,183	$	65,395,183	21.9	%
Total cash and cash equivalents and cash and cash equivalents, reserve accounts	65,395,183	$	65,395,183	$	65,395,183	21.9	%

____________

(a) Represents an ineligible investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. As of August 31, 2020, non-qualifying assets represent 11.0% of the Company’s portfolio at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.

(b) Percentages are based on net assets of $298,177,358 as of August 31, 2020.

(c) Because there is no readily available market value for these investments, the fair values of these investments were determined using significant unobservable inputs and approved in good faith by our board of directors. These investments have been included as Level 3 in the Fair Value Hierarchy (see Note 3 to the consolidated financial statements).

(d) These securities are either fully or partially pledged as collateral under a senior secured revolving credit facility (see Note 7 to the consolidated financial statements).

(e) This investment does not have a stated interest rate that is payable thereon. As a result, the 19.26% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

August31, 2020

(unaudited)

(f) As defined in the Investment Company Act, this portfolio company is an Affiliate as we own between 5.0% and 25.0% of the voting securities. Transactions during the six months ended August 31, 2020 in which the issuer was an Affiliate are as follows:

Company	Purchases		Sales		Total Interest from Investments		Management Fee Income		Net Realized Gain (Loss) from Investments		Net Change in Unrealized Appreciation (Depreciation)
Elyria Foundry Company, L.L.C.	$	—	$	—	$	94,241	$	—	$	—	$	(1,651,640	)
GreyHeller LLC		—		—		450,507		—		—		236,160
Top Gun Pressure Washing, LLC		1,806,750		—		335,915		—		—		(214,238	)
TG Pressure Washing Holdings, LLC		138,148		—		—		—		—		(177,302	)
Total	$	1,944,898	$	—	$	880,663	$	—	$	—	$	(1,807,020	)

(g) As defined in the Investment Company Act, we “Control” this portfolio company because we own more than 25% of the portfolio company’s outstanding voting securities. Transactions during the six months ended August 31, 2020 in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:

Company	Purchases		Sales		Total Interest from Investments		Management Fee Income		Net Realized Gain (Loss) from Investments		Net Change in Unrealized Appreciation (Depreciation)
Netreo Holdings, LLC	$	1,188,000	$	—	$	345,635	$	—	$	—	$	(502,255	)
Saratoga Investment Corp. CLO 2013-1, Ltd.		—		—		1,356,121		1,260,008		—		1,217,713
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F-R-2 Notes		—		—		126,108		—		—		(134,250	)
Saratoga Investment Corp. CLO 2013-1, Ltd. Class G-R-2 Notes		—		—		426,239		—		—		(260,250	)
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd.(j)		2,500,000		—		202,006		—		—		(62,541	)
Total	$	3,688,000	$	—	$	2,456,109	$	1,260,008	$	—	$	258,417

(h) Non-income producing at August 31, 2020.

(i) Includes securities issued by an affiliate of the Company.

(j) All or a portion of this investment has an unfunded commitment as of August 31, 2020. (see Note 8 to the consolidated financial statements).

(k) As of August 31, 2020, the investment was on non-accrual status. The fair value of these investments was approximately $5.4 million, which represented 1.1% of the Company’s portfolio ~~at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.~~

~~(b)~~

~~Percentages are based on net assets of $281,631,018 as of May 31, 2020.~~

~~(c)~~

Because there is no readily available market value for these investments, the fair values of these investments were determined using significant unobservable inputs and approved in good faith by our board of directors. These investments have been included as Level 3 in the Fair Value Hierarchy (see Note 3 to the consolidated financial statements).

~~(d)~~

~~These securities are either fully or partially pledged as collateral under a senior secured revolving credit facility (see Note 7 to the consolidated financial statements).~~

~~(e)~~

This investment does not have a stated interest rate that is payable thereon. As a result, the 9.85% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.

~~(f)~~

As defined in the Investment Company Act, this portfolio company is an Affiliate as we own between 5.0% and 25.0% of the voting securities. Transactions during the quarter ended May 31, 2020 in which the issuer was an Affiliate are as follows:

Company
   Purchases    Sales    Total Interest from
Investments    Management Fee
Income    Net Realized
Gain (Loss) from
Investments    Net Change in
Unrealized
Appreciation
(Depreciation)
Elyria Foundry Company, L.L.C.
   $ —      $ —      $ 46,223    $ —      $ —      $ (1,758,988 )
GreyHeller LLC
   —      —      230,371    —      —      (363,252 )
Top Gun Pressure Washing, LLC
   1,806,750    —      167,999    —      —      (244,777 )
TG Pressure Washing Holdings, LLC
   138,148    —      —      —      —      (77,235 )












   $ 1,944,898    $ —      $ 444,593    $ —      $ —      $ (2,444,252 )

~~(g)~~

As defined in the Investment Company Act, we “Control” this portfolio company because we own more than 25% of the portfolio company’s outstanding voting securities. Transactions during the quarter ended May 31, 2020 in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:

Company
   Purchases    Sales    Total Interest from
Investments    Management Fee
Income    Net Realized
Gain (Loss) from
Investments    Net Change in
Unrealized
Appreciation
(Depreciation)
Netreo Holdings, LLC
   $ 1,188,000    $ —      $ 150,833    $ —      $ —      $ (537,967 )
Saratoga Investment Corp. CLO 2013-1, Ltd.
   —      —      628,877    634,572    —      (3,112,366 )
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F-R-2 Notes
   —      —      65,530    —      —      (175,000 )
Saratoga Investment Corp. CLO 2013-1, Ltd. Class G-R-2 Notes
   —      —      220,549    —      —      (516,000 )
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd. (j)
   2,500,000    —      102,577    —      —      (741,890 )












Total
   $ 3,688,000    $ —      $ 1,168,366    $ 634,572    $ —      $ (5,083,223 )

~~(h)~~

~~Non-income producing at May 31, 2020.~~

~~(i)~~

~~Includes securities issued by an affiliate of the Company.~~

~~(j)~~

~~All or a portion of this investment has an unfunded commitment as of May 31, 2020. (see Note 8 to the consolidated financial statements).~~

~~(k)~~

As of May 31, 2020, the investment was on non-accrual status. The fair value of these investments was approximately $3.9 million, which represented 0.8% of the Company’s portfolio (see Note 2 to the consolidated financial statements).

~~(l)~~

~~Included within cash and cash equivalents and cash and cash equivalents, reserve accounts in the Company’s consolidated statements of assets and liabilities as of May 31, 2020.~~

~~LIBOR - London Interbank Offered Rate~~

~~1M USD LIBOR - The 1 month USD LIBOR rate as of May 31, 2020 was 0.18%.~~

~~3M USD LIBOR - The 3 month USD LIBOR rate as of May 31, 2020 was 0.34%.~~

~~PIK - Payment-in-Kind~~ (see Note 2 to the consolidated financial statements).

(l) Included within cash and cash equivalents and cash and cash equivalents, reserve accounts in the Company’s consolidated statements of assets and liabilities as of August 31, 2020.

LIBOR — London Interbank Offered Rate

1M USD LIBOR — The 1 month USD LIBOR rate as of August 31, 2020 was 0.16%.

3M USD LIBOR — The 3 month USD LIBOR rate as of August 31, 2020 was 0.24%.

PIK — Payment-in-Kind (see Note 2 to the consolidated financial statements).

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments

February29, 2020*

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Non-control/Non-affiliate investments – 138.2%(b)
CoConstruct, LLC	Construction Management Services	First Lien Term Loan (3M USD LIBOR+7.50%), 10.00% Cash, 7/5/2024	7/5/2019	$	4,200,000	$	4,161,917	$	4,284,000	1.4	%
CoConstruct, LLC(j)	Construction Management Services	Delayed Draw Term Loan (3M USD LIBOR+7.50%), 10.00% Cash, 7/5/2024	7/5/2019	$	—		—		—	0.0	%
		Total Construction Management Services					4,161,917		4,284,000	1.4	%
Targus Holdings, Inc.(h)	Consumer Products	Common Stock	12/31/2009		210,456		1,589,630		417,619	0.1	%
		Total Consumer Products					1,589,630		417,619	0.1	%
My Alarm Center, LLC(k)	Consumer Services	Preferred Equity Class A Units 8.00% PIK	7/14/2017		2,227		2,357,879		—	0.0	%
My Alarm Center, LLC(h)	Consumer Services	Preferred Equity Class B Units	7/14/2017		1,797		1,796,880		—	0.0	%
My Alarm Center, LLC(h)	Consumer Services	Preferred Equity Class Z Units	9/12/2018		676		712,343		1,997,158	0.6	%
My Alarm Center, LLC(h)	Consumer Services	Common Stock	7/14/2017		96,224		—		—	0.0	%
		Total Consumer Services					4,867,102		1,997,158	0.60	%
Passageways, Inc.	Corporate Governance	First Lien Term Loan (3M USD LIBOR+7.00%), 8.75% Cash, 7/5/2023	7/5/2018	$	5,000,000		4,961,214		5,034,500	1.7	%
Passageways, Inc.(j)	Corporate Governance	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 8.75% Cash, 7/5/2023	1/3/2020	$	2,000,000		1,991,001		2,013,800	0.7	%
Passageways, Inc.(h)	Corporate Governance	Series A Preferred Stock	7/5/2018		2,027,205		1,000,000		2,042,180	0.8	%
		Total Corporate Governance					7,952,215		9,090,480	0.03	%
C2 Educational Systems(d)	Education Services	First Lien Term Loan (3M USD LIBOR+7.00%), 8.50% Cash, 5/31/2020	5/31/2017	$	16,000,000		15,981,853		16,000,000	5.3	%
Texas Teachers of Tomorrow, LLC(h),(i)	Education Services	Common Stock	12/2/2015		750,000		750,000		703,910	0.2	%
Texas Teachers of Tomorrow, LLC(d)	Education Services	First Lien Term Loan (3M USD LIBOR+7.25%), 9.75% Cash, 6/28/2024	6/28/2019	$	19,661,200		19,483,213		19,661,200	6.5	%
		Total Education Services					36,215,066		36,365,110	12.0	%
Destiny Solutions Inc.(d)	Education Software	First Lien Term Loan (3M USD LIBOR+7.25%), 9.25% Cash, 10/23/2024	5/16/2018	$	36,000,000		35,686,318		35,888,400	11.8	%
Destiny Solutions Inc.(h),(i)	Education Software	Limited Partner Interests	5/16/2018		2,342		2,468,464		2,805,839	0.9	%
Identity Automation Systems(h)	Education Software	Common Stock Class A Units	8/25/2014		232,616		232,616		860,269	0.4	%
Identity Automation Systems(d)	Education Software	First Lien Term Loan (3M USD LIBOR+9.24%), 10.99% Cash, 5/8/2024	8/25/2014	$	15,422,500		15,389,090		15,524,289	5.1	%

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

February29, 2020*

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Non-control/Non-affiliate investments – 138.2%(b) – (continued)
EMS LINQ, Inc.	Education Software	First Lien Term Loan (1M USD LIBOR+8.50%), 10.02% Cash, 8/9/2024	8/9/2019	$	14,925,000	$	14,780,293	$	14,823,510	4.8	%
GoReact	Education Software	First Lien Term Loan (3M USD LIBOR+7.50%), 9.50% Cash, 1/17/2025	1/17/2020	$	5,000,000		4,930,819		4,950,000	1.6	%
GoReact(j)	Education Software	Delayed Draw Term Loan (3M USD LIBOR+7.50%), 9.50% Cash, 1/17/2025	1/17/2020	$	—		—		—	0.0	%
Kev Software Inc.(a)	Education Software	First Lien Term Loan (1M USD LIBOR+8.63%), 10.15% Cash, 9/13/2023	9/13/2018	$	21,231,923		21,086,573		21,202,198	7.0	%
		Total Education Software					94,574,173		96,054,505	31.6	%
Davisware, LLC	Field Service Management	First Lien Term Loan (3M USD LIBOR+7.00%), 9.00% Cash, 7/31/2024	9/6/2019	$	3,000,000		2,971,896		2,970,000	1.0	%
Davisware, LLC(j)	Field Service Management	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 9.00% Cash, 7/31/2024	9/6/2019	$	—		—		—	0.0	%
		Total Field Service Management					2,971,896		2,970,000	1.0	%
GDS Holdings US, Inc.(d)	Financial Services	First Lien Term Loan (3M USD LIBOR+7.00%), 8.50% Cash, 8/23/2023	8/23/2018	$	7,500,000		7,444,170		7,650,000	2.5	%
GDS Holdings US, Inc.(d)	Financial Services	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 8.50% Cash, 8/23/2023	8/23/2018	$	1,000,000		990,526		1,020,000	0.3	%
GDS Software Holdings, LLC(h)	Financial Services	Common Stock Class A Units	8/23/2018		250,000		250,000		421,291	0.1	%
FMG Suite Holdings, LLC(d)	Financial Services	Second Lien Term Loan (1M USD LIBOR+8.00%), 9.52% Cash, 11/16/2023	5/16/2018	$	23,000,000		22,863,835		23,000,000	7.6	%
		Total Financial Services					31,548,531		32,091,291	10.5	%
Ohio Medical, LLC(h)	Healthcare Products Manufacturing	Common Stock	1/15/2016		5,000		500,000		416,550	0.1	%
Ohio Medical, LLC	Healthcare Products Manufacturing	Senior Subordinated Note 12.00% Cash, 7/15/2021	1/15/2016	$	7,300,000		7,274,482		7,300,000	2.4	%
		Total Healthcare Products Manufacturing					7,774,482		7,716,550	2.5	%
Axiom Parent Holdings, LLC(h)	Healthcare Services	Common Stock Class A Units	6/19/2018		400,000		400,000		428,706	0.1	%
Axiom Purchaser, Inc.(d)	Healthcare Services	First Lien Term Loan (3M USD LIBOR+6.00%), 7.75% Cash, 6/19/2023	6/19/2018	$	10,000,000		9,936,612		9,944,000	3.3	%

See accompanying notes to consolidated financial statements

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

February29, 2020*

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Non-control/Non-affiliate investments – 138.2%(b) – (continued)
Axiom Purchaser, Inc.(d),(j)	Healthcare Services	Delayed Draw Term Loan (3M USD LIBOR+6.00%), 7.75% Cash, 6/19/2023	6/19/2018	$	3,000,000	$	2,977,619	$	2,983,200	1.0	%
ComForCare Health Care	Healthcare Services	First Lien Term Loan (3M USD LIBOR+7.50%), 8.96% Cash, 1/31/2022	1/31/2017	$	15,000,000		14,929,216		15,099,000	5.0	%
		Total Healthcare Services					28,243,447		28,454,906	9.4	%
HemaTerra Holding Company, LLC	Healthcare Software	First Lien Term Loan (3M USD LIBOR+6.75%), 9.25% Cash, 4/15/2024	4/15/2019	$	6,000,000		5,944,473		6,120,000	2.0	%
HemaTerra Holding Company, LLC(j)	Healthcare Software	Delayed Draw Term Loan (3M USD LIBOR+6.75%), 9.25% Cash, 4/15/2024	4/15/2019	$	10,000,000		9,912,295		10,200,000	3.4	%
TRC HemaTerra, LLC(h)	Healthcare Software	Class D Membership Interests	4/15/2019		2,000,000		2,000,000		2,259,190	0.7	%
PDDS Buyer, LLC	Healthcare Software	First Lien Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 7/15/2024	7/15/2019	$	12,000,000		11,888,585		12,184,800	4.0	%
PDDS Buyer, LLC(j)	Healthcare Software	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 7/15/2024	7/15/2019	$	—		—		—	0.0	%
		Total Healthcare Software					29,745,353		30,763,990	10.1	%
Roscoe Medical, Inc.(h)	Healthcare Supply	Common Stock	3/26/2014		5,081		508,077		—	0.0	%
Roscoe Medical, Inc.(k)	Healthcare Supply	Second Lien Term Loan 11.25% Cash, 3/28/2021	3/26/2014	$	4,200,000		4,200,000		2,136,960	0.7	%
		Total Healthcare Supply					4,708,077		2,136,960	0.7	%
Knowland Group, LLC	Hospitality/Hotel	Second Lien Term Loan (3M USD LIBOR+8.00%), 10.00% Cash, 5/9/2024	11/9/2018	$	15,000,000		15,000,000		14,893,500	4.9	%
		Total Hospitality/Hotel					15,000,000		14,893,500	4.9	%
Vector Controls Holding Co., LLC(d)	Industrial Products	First Lien Term Loan 10.50% (9.00% Cash/1.50% PIK), 3/6/2022	3/6/2013	$	7,849,846		7,849,846		7,928,345	2.6	%
Vector Controls Holding Co., LLC(h)	Industrial Products	Warrants to Purchase Limited Liability Company Interests, Expires 11/30/2027	5/31/2015		343		—		2,850,231	0.9	%
		Total Industrial Products					7,849,846		10,778,576	3.5	%
CLEO Communications Holding, LLC	IT Services	First Lien Term Loan (3M USD LIBOR+8.00%), 9.46% Cash/2.00% PIK, 3/31/2022	3/31/2017	$	13,791,686		13,773,206		14,048,211	4.6	%

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

February29, 2020*

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Non-control/Non-affiliate investments – 138.2%(b) – (continued)
CLEO Communications Holding, LLC	IT Services	Delayed Draw Term Loan (3M USD LIBOR+8.00%), 9.46% Cash/2.00% PIK, 3/31/2022	3/31/2017	$	20,041,560	$	19,919,746	$	20,414,333	6.7	%
Erwin, Inc.(d)	IT Services	Second Lien Term Loan (3M USD LIBOR+11.50%), 12.96% Cash/1.00% PIK, 8/28/2021	2/29/2016	$	16,049,804		15,990,286		16,049,804	5.3	%
		Total IT Services					49,683,238		50,512,348	16.6	%
inMotionNow, Inc.	Marketing Services	First Lien Term Loan (3M USD LIBOR+7.25), 9.75% Cash, 5/15/2024	5/15/2019	$	12,200,000		12,094,364		12,200,000	4.1	%
inMotionNow, Inc.(j)	Marketing Services	Delayed Draw Term Loan (3M USD LIBOR+7.25) 9.75% Cash, 5/15/2024	5/15/2019	$	2,000,000		1,981,329		2,000,000	0.0	%
		Total Marketing Services					14,075,693		14,200,000	4.1	%
Omatic Software, LLC	Non-profit Services	First Lien Term Loan (3M USD LIBOR+8.00%), 9.75% Cash, 5/29/2023	5/29/2018	$	5,500,000		5,459,192		5,554,999	1.9	%
Omatic Software, LLC(j)	Non-profit Services	Delayed Draw Term Loan (3M USD LIBOR+8.00%), 9.75% Cash, 5/29/2023	5/29/2018	$	—		—		—	0.0	%
		Total Non-profit Services					5,459,192		5,554,999	1.9	%
Emily Street Enterprises, L.L.C.	Office Supplies	Senior Secured Note (3M USD LIBOR+8.50%), 10.00% Cash, 4/22/2020	12/28/2012	$	3,300,000		3,299,987		3,300,000	1.1	%
Emily Street Enterprises, L.L.C.(h)	Office Supplies	Warrant Membership Interests Expires 12/28/2022	12/28/2012		49,318		400,000		499,464	0.2	%
		Total Office Supplies					3,699,987		3,799,464	1.3	%
Apex Holdings Software Technologies, LLC	Payroll Services	First Lien Term Loan (3M USD LIBOR+8.00%), 9.46% Cash, 9/21/2021	9/21/2016	$	18,000,000		17,951,463		17,589,600	5.8	%
Apex Holdings Software Technologies, LLC	Payroll Services	Delayed Draw Term Loan (3M USD LIBOR+8.00%), 9.46% Cash, 9/21/2021	10/1/2018	$	1,500,000		1,491,938		1,465,800	0.5	%
		Total Payroll Services					19,443,401		19,055,400	6.3	%
Village Realty Holdings LLC	Property Management	First Lien Term Loan (3M USD LIBOR+6.50%), 8.75% Cash, 10/8/2024	10/8/2019	$	7,250,000		7,180,560		7,264,500	2.4	%
Village Realty Holdings LLC(j)	Property Management	Delayed Draw Term Loan (3M USD LIBOR+6.50%), 8.75% Cash, 10/8/2024	10/8/2019	$	3,876,322		3,838,783		3,884,075	1.4	%

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

February29, 2020*

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Non-control/Non-affiliate investments – 138.2%(b) – (continued)
V Rental Holdings LLC(h)	Property Management	Class A-1 Membership Units	10/8/2019		116,700	$	338,229	$	354,280	0.1	%
		Total Property Management					11,357,572		11,502,855	3.9	%
TMAC Acquisition Co., LLC	Restaurant	Unsecured Term Loan 8.00% PIK, 9/01/2023	3/1/2018	$	2,261,017		2,261,017		2,140,880	0.7	%
		Total Restaurant					2,261,017		2,140,880	0.7	%
ArbiterSports, LLC	Sports Management	First Lien Term Loan (3M USD LIBOR+6.50%), 8.25% Cash, 2/21/2025	2/21/2020	$	26,000,000		25,765,288		25,740,000	8.6	%
Arbiter Sports, LLC(j)	Sports Management	Delayed Draw Term Loan (3M USD LIBOR+6.50%), 8.25% Cash, 2/21/2025	2/21/2020	$	—		—		—	0.0	%
		Total Sports Management					25,765,288		25,740,000	8.6	%
Avionte Holdings, LLC(h)	Staffing Services	Class A Units	1/8/2014		100,000		100,000		922,337	0.3	%
		Total Staffing Services					100,000		922,337	0.3	%
National Waste Partners(d)	Waste Services	Second Lien Term Loan 10.00% Cash, 2/13/2022	2/13/2017	$	9,000,000		8,959,602		9,000,000	3.0	%
		Total Waste Services					8,959,602		9,000,000	3.0	%
Sub Total Non-control/Non-affiliate investments							418,006,725		420,442,928	138.2	%
Affiliate investments – 6.0%(b)
GreyHeller LLC(f)	Cyber Security	First Lien Term Loan (3M USD LIBOR+11.00%), 12.46% Cash, 11/16/2021	11/17/2016	$	7,000,000		6,971,109		7,000,000	2.2	%
GreyHeller LLC(f),(h)	Cyber Security	Series A Preferred Units	11/17/2016		850,000		850,000		2,981,503	1.0	%
		Total Cyber Security					7,821,109		9,981,503	3.2	%
Top Gun Pressure Washing, LLC(f)	Facilities Maintenance	First Lien Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 8/12/2024	8/12/2019	$	5,000,000		4,952,729		5,024,500	1.7	%
Top Gun Pressure Washing, LLC(f),(j)	Facilities Maintenance	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 8/12/2024	8/12/2019	$	—		—		—	0.0	%
TG Pressure Washing Holdings, LLC(f),(h)	Facilities Maintenance	Preferred Equity	8//12/2019		350,000		350,000		350,000	0.1	%
		Total Facilities Maintenance					5,302,729		5,374,500	1.8	%
Elyria Foundry Company, L.L.C.(f),(h)	Metals	Common Stock	7/30/2010		60,000		9,685,028		1,939,800	0.6	%
Elyria Foundry Company, L.L.C.(d),(f)	Metals	Second Lien Term Loan 15.00% PIK, 8/10/2022	7/30/2010	$	1,190,051		1,190,051		1,190,051	0.4	%
		Total Metals					10,875,079		3,129,851	1.0	%
Sub Total Affiliate investments							23,998,917		18,485,854	6.0	%

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Consolidated Schedule of Investments — (continued)

February29, 2020*

Company	Industry	Investment Interest Rate/Maturity	Original Acquisition Date	Principal/ Number of Shares		Cost		Fair Value(c)		% of Net Assets
Control investments – 15.4%(b)
Netreo Holdings, LLC(g)	IT Services	First Lien Term Loan (3M USD LIBOR +6.25%), 9.00% Cash/2.00% PIK, 7/3/2023	7/3/2018	$	5,162,734	$	5,123,191	$	5,265,989	1.7	%
Netreo Holdings, LLC(g),(h)	IT Services	Common Stock Class A Unit	7/3/2018		3,150,000		3,150,000		6,762,672	2.3	%
		Total IT Services					8,273,191		12,028,661	4.0	%
Saratoga Investment Corp. CLO 2013-1, Ltd.(a),(e),(g)	Structured Finance Securities	Other/Structured Finance Securities 10.97%, 1/20/2030	1/22/2008	$	69,500,000		23,520,428		22,557,240	7.4	%
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F-R-2 Note(a),(g)	Structured Finance Securities	Other/Structured Finance Securities (3M USD LIBOR+8.75%), 10.21%, 1/20/2030	12/14/2018	$	2,500,000		2,500,000		2,478,000	0.8	%
Saratoga Investment Corp. CLO 2013-1, Ltd. Class G-R-2 Note(a),(g)	Structured Finance Securities	Other/Structured Finance Securities (3M USD LIBOR+10.00%), 11.46%, 1/20/2030	12/14/2018	$	7,500,000		7,500,000		7,434,750	2.4	%
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd.(a),(g),(j)	Structured Finance Securities	Unsecured Loan (3M USD LIBOR+7.50%), 8.96%, 8/20/2021	2/18/2020	$	2,500,000		2,500,000		2,204,541	0.8	%
		Total Structured Finance Securities					36,020,428		34,674,531	11.4	%
Sub Total Control investments							44,293,619		46,703,192	15.4	%
TOTAL INVESTMENTS – 159.6%(b)						$	486,299,261	$	485,631,974	159.6	%

	Number of Shares	Cost		Fair Value		% of Net Assets
Cash and cash equivalents and cash and cash equivalents, reserve accounts – 13.0%(b)
U.S. Bank Money Market(l)	39,450,352	$	39,450,352	$	39,450,352	13.0	%
Total cash and cash equivalents and cash and cash equivalents, reserve accounts	39,450,352	$	39,450,352	$	39,450,352	13.0	%

____________

* Certain reclassifications have been made to previously reported industry groupings to show results on a consistent basis across periods.

(a) Represents a non-qualifying investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. As of February 29, 2020, non-qualifying assets represent 11.5% of the Company’s portfolio at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.

(b) Percentages are based on net assets of $304,286,853 as of February 29, 2020.

Company
Industry
Investment Interest Rate/
Maturity
Original
Acquisition
Date Principal/
Number of
Shares Cost Fair Value
(c) % of
Net Assets
Non-control/Non-affiliate investments - 138.2% (b)

Apex Holdings Software Technologies, LLC
Business Services
First Lien Term Loan
(3M USD LIBOR+8.00%), 9.46% Cash, 9/21/2021
9/21/2016 $ 18,000,000 $ 17,951,463 $ 17,589,600 5.8 %
Apex Holdings Software Technologies, LLC
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+8.00%), 9.46% Cash, 9/21/2021
10/1/2018 $ 1,500,000 1,491,938 1,465,800 0.5 %
ArbiterSports, LLC
Business Services
First Lien Term Loan
(3M USD LIBOR+6.50%), 8.25% Cash, 2/21/2025
2/21/2020 $ 26,000,000 25,765,288 25,740,000 8.6 %
Arbiter Sports, LLC (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+6.50%), 8.25% Cash, 2/21/2025
2/21/2020 $ —   —   —   0.0 %
Avionte Holdings, LLC (h)
Business Services Class A Units 1/8/2014 100,000 100,000 922,337 0.3 %
CLEO Communications Holding, LLC
Business Services
First Lien Term Loan
(3M USD LIBOR+8.00%), 9.46% Cash/2.00% PIK, 3/31/2022
3/31/2017 $ 13,791,686 13,773,206 14,048,211 4.6 %
CLEO Communications Holding, LLC
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+8.00%), 9.46% Cash/2.00% PIK, 3/31/2022
3/31/2017 $ 20,041,560 19,919,746 20,414,333 6.7 %
CoConstruct, LLC
Business Services
First Lien Term Loan
(3M USD LIBOR+7.50%), 10.00% Cash, 7/5/2024
7/5/2019 $ 4,200,000 4,161,917 4,284,000 1.4 %
CoConstruct, LLC (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.50%), 10.00% Cash, 7/5/2024
7/5/2019 $ —   —   —   0.0 %
Davisware, LLC
Business Services
First Lien Term Loan
(3M USD LIBOR+7.00%), 9.00% Cash, 7/31/2024
9/6/2019 $ 3,000,000 2,971,896 2,970,000 1.0 %
Davisware, LLC (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.00%), 9.00% Cash, 7/31/2024
9/6/2019 $ —   —   —   0.0 %
Destiny Solutions Inc. (d)
Business Services
First Lien Term Loan
(3M USD LIBOR+7.25%), 9.25% Cash, 10/23/2024
5/16/2018 $ 36,000,000 35,686,318 35,888,400 11.8 %
Destiny Solutions Inc. (h), (i)
Business Services Limited Partner Interests 5/16/2018 2,342 2,468,464 2,805,839 0.9 %
Emily Street Enterprises, L.L.C.
Business Services
Senior Secured Note
(3M USD LIBOR+8.50%), 10.00% Cash, 4/22/2020
12/28/2012 $ 3,300,000 3,299,987 3,300,000 1.1 %
Emily Street Enterprises, L.L.C. (h)
Business Services
Warrant Membership Interests
Expires 12/28/2022
12/28/2012 49,318 400,000 499,464 0.2 %
Erwin, Inc. (d)
Business Services
Second Lien Term Loan
(3M USD LIBOR+11.50%), 12.96% Cash/1.00% PIK, 8/28/2021
2/29/2016 $ 16,049,804 15,990,286 16,049,804 5.3 %
FMG Suite Holdings, LLC (d)
Business Services
Second Lien Term Loan
(1M USD LIBOR+8.00%), 9.52% Cash, 11/16/2023
5/16/2018 $ 23,000,000 22,863,835 23,000,000 7.6 %
GDS Holdings US, Inc. (d)
Business Services
First Lien Term Loan
(3M USD LIBOR+7.00%), 8.50% Cash, 8/23/2023
8/23/2018 $ 7,500,000 7,444,170 7,650,000 2.5 %
GDS Holdings US, Inc. (d)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.00%), 8.50% Cash, 8/23/2023
8/23/2018 $ 1,000,000 990,526 1,020,000 0.3 %
GDS Software Holdings, LLC (h)
Business Services Common Stock Class A Units 8/23/2018 250,000 250,000 421,291 0.1 %
Identity Automation Systems (h)
Business Services Common Stock Class A Units 8/25/2014 232,616 232,616 860,269 0.4 %
Identity Automation Systems (d)
Business Services
First Lien Term Loan
(3M USD LIBOR+9.24%), 10.99% Cash, 5/8/2024
8/25/2014 $ 15,422,500 15,389,090 15,524,289 5.1 %
inMotionNow, Inc.
Business Services
First Lien Term Loan
(3M USD LIBOR+7.25), 9.75% Cash, 5/15/2024
5/15/2019 $ 12,200,000 12,094,364 12,200,000 4.1 %
inMotionNow, Inc. (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.25) 9.75% Cash, 5/15/2024
5/15/2019 $ 2,000,000 1,981,329 2,000,000 0.0 %
Knowland Group, LLC
Business Services
Second Lien Term Loan
(3M USD LIBOR+8.00%), 10.00% Cash, 5/9/2024
11/9/2018 $ 15,000,000 15,000,000 14,893,500 4.9 %
National Waste Partners (d)
Business Services
Second Lien Term Loan
10.00% Cash, 2/13/2022
2/13/2017 $ 9,000,000 8,959,602 9,000,000 3.0 %
Omatic Software, LLC
Business Services
First Lien Term Loan
(3M USD LIBOR+8.00%), 9.75% Cash, 5/29/2023
5/29/2018 $ 5,500,000 5,459,192 5,554,999 1.9 %
Omatic Software, LLC (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+8.00%), 9.75% Cash, 5/29/2023
5/29/2018 $ —   —   —   0.0 %
Passageways, Inc.
Business Services
First Lien Term Loan
(3M USD LIBOR+7.00%), 8.75% Cash, 7/5/2023
7/5/2018 $ 5,000,000 4,961,214 5,034,500 1.7 %
Passageways, Inc. (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.00%), 8.75% Cash, 7/5/2023
1/3/2020 $ 2,000,000 1,991,001 2,013,800 0.7 %
Passageways, Inc. (h)
Business Services Series A Preferred Stock 7/5/2018 2,027,205 1,000,000 2,042,180 0.8 %
Vector Controls Holding Co., LLC (d)
Business Services First Lien Term Loan 10.50% (9.00% Cash/1.50% PIK), 3/6/2022 3/6/2013 $ 7,849,846 7,849,846 7,928,345 2.6 %
Vector Controls Holding Co., LLC (h)
Business Services Warrants to Purchase Limited Liability Company Interests, Expires 11/30/2027 5/31/2015 343 —   2,850,231 0.9 %

Total Business Services 250,447,294 257,971,192 84.8 %

Targus Holdings, Inc. (h)
Consumer Products Common Stock 12/31/2009 210,456 1,589,630 417,619 0.1 %

Total Consumer Products 1,589,630 417,619 0.1 %

My Alarm Center, LLC (k)
Consumer Services
Preferred Equity Class A Units
8.00% PIK
7/14/2017 2,227 2,357,879 —   0.0 %
My Alarm Center, LLC (h)
Consumer Services Preferred Equity Class B Units 7/14/2017 1,797 1,796,880 —   0.0 %
My Alarm Center, LLC (h)
Consumer Services Preferred Equity Class Z Units 9/12/2018 676 712,343 1,997,158 0.6 %
My Alarm Center, LLC (h)
Consumer Services Common Stock 7/14/2017 96,224 —   —   0.0 %

Total Consumer Services 4,867,102 1,997,158 0.6 %

C2 Educational Systems (d)
Education
First Lien Term Loan
(3M USD LIBOR+7.00%), 8.50% Cash, 5/31/2020
5/31/2017 $ 16,000,000 15,981,853 16,000,000 5.3 %
EMS LINQ, Inc.
Education
First Lien Term Loan
(1M USD LIBOR+8.50%), 10.02% Cash, 8/9/2024
8/9/2019 $ 14,925,000 14,780,293 14,823,510 4.8 %
GoReact
Education
First Lien Term Loan
(3M USD LIBOR+7.50%), 9.50% Cash, 1/17/2025
1/17/2020 $ 5,000,000 4,930,819 4,950,000 1.6 %
GoReact (j)
Education
Delayed Draw Term Loan
(3M USD LIBOR+7.50%), 9.50% Cash, 1/17/2025
1/17/2020 $ —   —   —   0.0 %
Kev Software Inc. (a)
Education
First Lien Term Loan
(1M USD LIBOR+8.63%), 10.15% Cash, 9/13/2023
9/13/2018 $ 21,231,923 21,086,573 21,202,198 7.0 %
Texas Teachers of Tomorrow, LLC (h), (i)
Education Common Stock 12/2/2015 750,000 750,000 703,910 0.2 %
Texas Teachers of Tomorrow, LLC (d)
Education
First Lien Term Loan
(3M USD LIBOR+7.25%), 9.75% Cash, 6/28/2024
6/28/2019 $ 19,661,200 19,483,213 19,661,200 6.5 %

Total Education 77,012,751 77,340,818 25.4 %

TMAC Acquisition Co., LLC
Food and Beverage
Unsecured Term Loan
8.00% PIK, 9/01/2023
3/1/2018 $ 2,261,017 2,261,017 2,140,880 0.7 %

Total Food and Beverage 2,261,017 2,140,880 0.7 %

Axiom Parent Holdings, LLC (h)
Healthcare Services Common Stock Class A Units 6/19/2018 400,000 400,000 428,706 0.1 %
Axiom Purchaser, Inc. (d)
Healthcare Services
First Lien Term Loan
(3M USD LIBOR+6.00%), 7.75% Cash, 6/19/2023
6/19/2018 $ 10,000,000 9,936,612 9,944,000 3.3 %
Axiom Purchaser, Inc. (d), (j)
Healthcare Services
Delayed Draw Term Loan
(3M USD LIBOR+6.00%), 7.75% Cash, 6/19/2023
6/19/2018 $ 3,000,000 2,977,619 2,983,200 1.0 %
ComForCare Health Care
Healthcare Services
First Lien Term Loan
(3M USD LIBOR+7.50%), 8.96% Cash, 1/31/2022
1/31/2017 $ 15,000,000 14,929,216 15,099,000 5.0 %
HemaTerra Holding Company, LLC
Healthcare Services
First Lien Term Loan
(3M USD LIBOR+6.75%), 9.25% Cash, 4/15/2024
4/15/2019 $ 6,000,000 5,944,473 6,120,000 2.0 %
HemaTerra Holding Company, LLC (j)
Healthcare Services
Delayed Draw Term Loan
(3M USD LIBOR+6.75%), 9.25% Cash, 4/15/2024
4/15/2019 $ 10,000,000 9,912,295 10,200,000 3.4 %
TRC HemaTerra, LLC (h)
Healthcare Services Class D Membership Interests 4/15/2019 2,000,000 2,000,000 2,259,190 0.7 %
Ohio Medical, LLC (h)
Healthcare Services Common Stock 1/15/2016 5,000 500,000 416,550 0.1 %
Ohio Medical, LLC
Healthcare Services
Senior Subordinated Note
12.00% Cash, 7/15/2021
1/15/2016 $ 7,300,000 7,274,482 7,300,000 2.4 %
PDDS Buyer, LLC
Healthcare Services
First Lien Term Loan
(3M USD LIBOR+7.00%), 9.50% Cash, 7/15/2024
7/15/2019 $ 12,000,000 11,888,585 12,184,800 4.0 %

(d) These securities are either fully or partially pledged as collateral under a senior secured revolving credit facility (see Note 7 to the consolidated financial statements).

(e) This investment does not have a stated interest rate that is payable thereon. As a result, the 10.97% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.

See accompanying notes to consolidated financial statements.

Saratoga Investment Corp.

Company
Industry
Investment Interest Rate/
Maturity
Original
Acquisition
Date Principal/
Number of
Shares Cost Fair Value
(c) % of
Net Assets
PDDS Buyer, LLC (j)
Healthcare Services Delayed Draw Term Loan(3M USD LIBOR+7.00%), 9.50% Cash, 7/15/2024 7/15/2019 $ —   —   —   0.0 %
Roscoe Medical, Inc. (h)
Healthcare Services Common Stock 3/26/2014 5,081 508,077 —   0.0 %
Roscoe Medical, Inc. (k)
Healthcare Services
Second Lien Term Loan
11.25% Cash, 3/28/2021
3/26/2014 $ 4,200,000 4,200,000 2,136,960 0.7 %

Total Healthcare Services 70,471,359 69,072,406 22.7 %

Village Realty Holdings LLC

Property
Management

First Lien Term Loan
(3M USD LIBOR+6.50%), 8.75% Cash, 10/8/2024
10/8/2019 $ 7,250,000 7,180,560 7,264,500 2.4 %
Village Realty Holdings LLC (j)

Property
Management

Delayed Draw Term Loan
(3M USD LIBOR+6.50%), 8.75% Cash, 10/8/2024
10/8/2019 $ 3,876,322 3,838,783 3,884,075 1.4 %
V Rental Holdings LLC (h)

Property
Management
Class A-1 Membership Units 10/8/2019 116,700 338,229 354,280 0.1 %

Total Property Management 11,357,572 11,502,855 3.9 %

Sub Total Non-control/Non-affiliate investments
418,006,725 420,442,928 138.2 %

Affiliate investments—6.0% (b)

Top Gun Pressure Washing, LLC (f)
Business Services First Lien Term Loan(3M USD LIBOR+7.00%), 9.50% Cash, 8/12/2024 8/12/2019 $ 5,000,000 4,952,729 5,024,500 1.7 %
Top Gun Pressure Washing, LLC (f), (j)
Business Services
Delayed Draw Term Loan
(3M USD LIBOR+7.00%), 9.50% Cash, 8/12/2024
8/12/2019 $ —   —   —   0.0 %
TG Pressure Washing Holdings, LLC (f), (h)
Business Services Preferred Equity 8//12/2019 350,000 350,000 350,000 0.1 %
GreyHeller LLC (f)
Business Services
First Lien Term Loan
(3M USD LIBOR+11.00%), 12.46% Cash, 11/16/2021
11/17/2016 $ 7,000,000 6,971,109 7,000,000 2.2 %
GreyHeller LLC (f), (h)
Business Services Series A Preferred Units 11/17/2016 850,000 850,000 2,981,503 1.0 %

Total Business Services 13,123,838 15,356,003 5.0 %

Elyria Foundry Company, L.L.C. (f), (h)
Metals Common Stock 7/30/2010 60,000 9,685,028 1,939,800 0.6 %
Elyria Foundry Company, L.L.C. (d), (f)
Metals
Second Lien Term Loan
15.00% PIK, 8/10/2022
7/30/2010 $ 1,190,051 1,190,051 1,190,051 0.4 %

Total Metals 10,875,079 3,129,851 1.0 %

Sub Total Affiliate investments
23,998,917 18,485,854 6.0 %

Control investments - 15.4% (b)

Netreo Holdings, LLC (g)
Business Services
First Lien Term Loan
(3M USD LIBOR +6.25%), 9.00% Cash/2.00% PIK,
7/3/2023
7/3/2018 $ 5,162,734 5,123,191 5,265,989 1.7 %
Netreo Holdings, LLC (g), (h)
Business Services Common Stock Class A Unit 7/3/2018 3,150,000 3,150,000 6,762,672 2.3 %

Total Business Services 8,273,191 12,028,661 4.0 %

Saratoga Investment Corp. CLO 2013-1, Ltd. (a), (e), (g)

Structured Finance
Securities

Other/Structured Finance Securities
10.97%, 1/20/2030
1/22/2008 $ 69,500,000 23,520,428 22,557,240 7.4 %
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F-R-2 Note (a), (g)

Structured Finance
Securities

Other/Structured Finance Securities
(3M USD LIBOR+8.75%), 10.21%, 1/20/2030
12/14/2018 $ 2,500,000 2,500,000 2,478,000 0.8 %
Saratoga Investment Corp. CLO 2013-1, Ltd. Class G-R-2 Note (a), (g)

Structured Finance
Securities

Other/Structured Finance Securities
(3M USD LIBOR+10.00%), 11.46%, 1/20/2030
12/14/2018 $ 7,500,000 7,500,000 7,434,750 2.4 %
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd. (a), (g), (j)

Structured Finance
Securities

Unsecured Loan
(3M USD LIBOR+7.50%), 8.96%, 8/20/2021
2/18/2020 $ 2,500,000 2,500,000 2,204,541 0.8 %

Total Structured Finance Securities 36,020,428 34,674,531 11.4 %

Sub Total Control investments
44,293,619 46,703,192 15.4 %

TOTAL INVESTMENTS—159.6% (b)
$ 486,299,261 $ 485,631,974 159.6 %

Number of
Shares Cost Fair Value % of
Net Assets
Cash and cash equivalents and cash and cash equivalents, reserve accounts - 13.0% (b)

U.S. Bank Money Market (l)
39,450,352 $ 39,450,352 $ 39,450,352 13.0 %

Total cash and cash equivalents and cash and cash equivalents, reserve accounts

39,450,352 $ 39,450,352 $ 39,450,352 13.0 %

Consolidated Schedule of Investments — (continued)

February29, 2020*

~~(a)~~

Represents a non-qualifying investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. As of February 29, 2020, non-qualifying assets represent 11.5% of the Company’s portfolio at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.

~~(b)~~

~~Percentages are based on net assets of $304,286,853 as of February 29, 2020.~~

~~(c)~~

~~(d)~~

~~These securities are either fully or partially pledged as collateral under a senior secured revolving credit facility (see Note 7 to the consolidated financial statements).~~

~~(e)~~

This investment does not have a stated interest rate that is payable thereon. As a result, the 10.97% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.

~~(f)~~

As defined in the Investment Company Act, this portfolio company is an Affiliate as we own between 5.0% and 25.0% of the voting securities. Transactions during the year ended February 29, 2020 in which the issuer was an Affiliate are as follows:

(f) As defined in the Investment Company Act, this portfolio company is an Affiliate as we own between 5.0% and 25.0% of the voting securities. Transactions during the year ended February 29, 2020 in which the issuer was an Affiliate are as follows:


Company	Purchases		Sales		Total Interest from Investments		Management Fee Income		Net Realized Gain (Loss) from Investments		Net Change in Unrealized Appreciation (Depreciation)		Purchases		Sales		Total Interest from Investments		Management Fee Income		Net Realized Gain (Loss) from Investments		Net Change in Unrealized Appreciation (Depreciation)
GreyHeller LLC	$	—	$	—	$	961,322	$	—	$	—	$	1,331,201	$	—	$	—	$	961,322	$	—	$	—	$	1,331,201
Elyria Foundry Company, L.L.C.		—		—		167,835		—		—		135,600		—		—		167,835		—		—		135,600
Top Gun Pressure Washing, LLC		4,950,000		—		269,257		—		—		71,771		4,950,000		—		269,257		—		—		71,771
TG Pressure Washing Holdings, LLC		350,000		—		—		—		—		—		350,000		—		—		—		—		—

Total	$	5,300,000	$	—	$	1,398,414	$	—	$	—	$	1,538,572	$	5,300,000	$	—	$	1,398,414	$	—	$	—	$	1,538,572

(g) As defined in the Investment Company Act, we “Control” this portfolio company because we own more than 25% of the portfolio company’s outstanding voting securities. Transactions during the year ended February 29, 2020 in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:

~~(g)~~

As defined in the Investment Company Act, we “Control” this portfolio company because we own more than 25% of the portfolio company’s outstanding voting securities. Transactions during the year ended February 29, 2020 in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:

Company	Purchases		Sales			Total Interest from Investments		Management Fee Income		Net Realized Gain (Loss) from Investments		Net Change in Unrealized Appreciation (Depreciation)
Easy Ice, LLC	$	—	$	(65,219,080	)	$	3,335,320	$	—	$	31,225,165	$	(3,816,610	)
Easy Ice Masters, LLC		—		(4,169,121	)		382,066		—		—		(51,436	)
Netreo Holdings, LLC		—		—			578,617		—		—		1,654,603
Saratoga Investment Corp. CLO 2013-1, Ltd.		—		—			4,058,715		2,503,804		—		(2,840,298	)
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F-R-2 Notes		—		—			280,689		—		—		(5,500	)
Saratoga Investment Corp. CLO 2013-1, Ltd. Class G-R-2 Notes		—		—			937,378		—		—		(15,750	)
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd(j)		2,500,000		—			7,642		—		—		(295,459	)
Total	$	2,500,000	$	(69,388,201	)	$	9,580,427	$	2,503,804	$	31,225,165	$	(5,370,450	)

(h) Non-income producing at February 29, 2020.

Company
   Purchases    Sales Total Interest from
Investments    Management Fee
Income    Net Realized
Gain (Loss) from
Investments    Net Change in
Unrealized
Appreciation
(Depreciation)
Easy Ice, LLC
   $ —      $ (65,219,080 ) $ 3,335,320    $ —      $ 31,225,165    $ (3,816,610 )
Easy Ice Masters, LLC
   —      (4,169,121 ) 382,066    —      —      (51,436 )
Netreo Holdings, LLC
   —      —   578,617    —      —      1,654,603
Saratoga Investment Corp. CLO 2013-1, Ltd.
   —      —   4,058,715    2,503,804    —      (2,840,298 )
Saratoga Investment Corp. CLO 2013-1, Ltd. Class F-R-2 Notes
   —      —   280,689    —      —      (5,500 )
Saratoga Investment Corp. CLO 2013-1, Ltd. Class G-R-2 Notes
   —      —   937,378    —      —      (15,750 )
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd (j)
   2,500,000    —   7,642    —      —      (295,459 )










Total
   $ 2,500,000    $ (69,388,201 ) $ 9,580,427    $ 2,503,804    $ 31,225,165    $ (5,370,450 )

(i) Includes securities issued by an affiliate of the Company.

~~(h)~~

~~Non-income producing at February 29, 2020.~~

~~(i)~~

~~Includes securities issued by an affiliate of the Company.~~

~~(j)~~

~~All or a portion of this investment has an unfunded commitment as of February 29, 2020. (see Note 8 to the consolidated financial statements).~~

~~(k)~~

As of February 29, 2020, the investment was on non-accrual status. The fair value of these investments was approximately $2.1 million, which represented 0.4% of the Company’s portfolio (see Note 2 to the consolidated financial statements).

~~(l)~~

(j) All or a portion of this investment has an unfunded commitment as of February 29, 2020. (see Note 8 to the consolidated financial statements).

(k) As of February 29, 2020, the investment was on non-accrual status. The fair value of these investments was approximately $2.1 million, which represented 0.4% of the Company’s portfolio (see Note 2 to the consolidated financial statements).

(l) Included within cash and cash equivalents and cash and cash equivalents, reserve accounts in the Company’s consolidated statements of assets and liabilities as of February 29, 2020.

LIBOR -— London Interbank Offered Rate

1M USD LIBOR -— The 1 month USD LIBOR rate as of February 29, 2020 was 1.52%.

3M USD LIBOR -— The 3 month USD LIBOR rate as of February 29, 2020 was 1.46%.

PIK ~~- Payment-in-Kind~~— Payment-in-Kind (see Note 2 to the consolidated financial statements).

See accompanying notes to consolidated financial statements.

SARATOGA INVESTMENT CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~May~~August 31, 2020

(unaudited)

Note 1. Organization

Saratoga Investment Corp. (the “Company”, “we”, “our” and “us”) is a ~~non-diversified~~non-diversified closed end management investment company incorporated in Maryland that has elected to be treated and is regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). The Company commenced operations on March 23, 2007 as GSC Investment Corp. and completed its initial public offering (“IPO”) on March 28, 2007. The Company has elected to be treated as a regulated investment company (“RIC”) under subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). The Company expects to continue to qualify and to elect to be treated, for tax purposes, as a RIC. The Company’s investment objective is to generate current income and, to a lesser extent, capital appreciation from its investments.

GSC Investment, LLC (the “LLC”) was organized in May 2006 as a Maryland limited liability company. As of February 28, 2007, the LLC had not yet commenced its operations and investment activities.

On March 21, 2007, the Company was incorporated and concurrently therewith the LLC was merged with and into the Company, with the Company as the surviving entity, in accordance with the procedure for such merger in the LLC’s limited liability company agreement and Maryland law. In connection with such merger, each outstanding limited liability company interest of the LLC was converted into a share of common stock of the Company.

On July 30, 2010, the Company changed its name from “GSC Investment Corp.” to “Saratoga Investment Corp.” in connection with the consummation of a recapitalization transaction.

The Company is externally managed and advised by the investment adviser, Saratoga Investment Advisors, LLC (the “Manager” or “Saratoga Investment Advisors”), pursuant to an investment advisory and management agreement (the “Management Agreement”). Prior to July 30, 2010, the Company was managed and advised by GSCP (NJ), L.P.

The Company has established ~~wholly-owned~~wholly-owned subsidiaries, ~~SIA-Avionte,~~SIA-Avionte, Inc., ~~SIA-GH,~~SIA-GH, Inc., ~~SIA-MAC,~~SIA-MAC, Inc., ~~SIA-TG,~~SIA-TG, Inc., ~~SIA-TT,~~SIA-TT, Inc., ~~SIA-Vector,~~SIA-Vector, Inc. and ~~SIA-VR,~~SIA-VR, Inc., which are structured as Delaware entities, or tax blockers (“Taxable Blockers”), to hold equity or ~~equity-like~~equity-like investments in portfolio companies organized as limited liability companies, or LLCs (or other forms of pass through entities). Tax Blockers are consolidated for accounting purposes, but are not consolidated for U.S. federal income tax purposes and may incur U.S. federal income tax expenses as a result of their ownership of portfolio companies.

On February 11, 2020, the Company entered into an unsecured loan agreement (“CLO ~~2013-1~~2013-1 Warehouse 2 Loan”) with Saratoga Investment Corp. CLO ~~2013-1~~2013-1 Warehouse 2, Ltd. (“CLO ~~2013-1~~2013-1 Warehouse 2”), a ~~wholly-owned~~wholly-owned subsidiary of Saratoga Investment Corp. CLO ~~2013-1,~~2013-1, Ltd. (“Saratoga CLO”), pursuant to which CLO ~~2013-1~~2013-1 Warehouse 2 may borrow from time to time up to $20.0 million from the Company in order to provide capital necessary to support warehouse activities. The CLO ~~2013-1~~2013-1 Warehouse 2 Loan, which expires on August 20, 2021, bears interest at an annual rate of 3M USD LIBOR + 7.5%. As of ~~May~~August 31, 2020, the Company’s investment in the CLO ~~2013-1~~2013-1 Warehouse 2 had a fair value of ~~$4.0~~$4.6 million.

On March 28, 2012, our ~~wholly-owned~~wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP (“SBIC LP”), received a Small Business Investment Company (“SBIC”) license from the Small Business Administration (“SBA”). On August 14, 2019, our ~~wholly-owned~~wholly-owned subsidiary, Saratoga Investment Corp. SBIC II LP (“SBIC II LP”), also received an SBIC license from the SBA. The new license will provide up to $175.0 million in additional long- term capital in the form of SBA debentures.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation

The accompanying consolidated financial statements have been prepared on the accrual basis of accounting in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”), are stated in U.S. Dollars and include the accounts of the Company and its special purpose financing subsidiaries, Saratoga Investment Funding,

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 2. Summary of Significant Accounting Policies (cont.)

LLC (previously known as GSC Investment Funding LLC), SBIC LP, SBIC II LP, ~~SIA-Avionte,~~SIA-Avionte, Inc., ~~SIA-GH,~~SIA-GH, Inc., ~~SIA-MAC,~~SIA-MAC, Inc., ~~SIA-TG,~~SIA-TG, Inc., ~~SIA-TT,~~SIA-TT, Inc., ~~SIA-Vector,~~SIA-Vector, Inc. and ~~SIA-VR,~~SIA-VR, Inc. All intercompany accounts and transactions have been eliminated in consolidation. All references made to the “Company,” “we,” and “us” herein include Saratoga Investment Corp. and its consolidated subsidiaries, except as stated otherwise.

The Company, SBIC LP and SBIC II LP are all considered to be investment companies for financial reporting purposes and have applied the guidance in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, “Financial Services — Investment Companies” (“ASC 946”). There have been no changes to the Company, SBIC LP or SBIC II LP’s status as investment companies during the three months ended ~~May~~August 31, 2020.

Use of Estimates in the Preparation of Financial Statements

The preparation of the accompanying consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements, and income, gains (losses) and expenses during the period reported. Actual results could differ materially from those estimates.

Cash and Cash Equivalents

Cash and cash equivalents include ~~short-term,~~short-term, liquid investments in a money market fund. Cash and cash equivalents are carried at cost which approximates fair value. Per section 12(d)(1)(A) of the 1940 Act, the Company may not invest in another registered investment company such as, a money market fund if such investment would cause the Company to exceed any of the following limitations:

• we were to own more than 3.0% of the total outstanding voting stock of the money market fund;

• we were to hold securities in the money market fund having an aggregate value in excess of 5.0% of the value of our total assets, except as allowed pursuant to Rule ~~12d1-1~~12d1-1 of Section 12(d)(1) of the 1940 Act which is designed to permit “cash sweep” arrangements rather than investments directly in ~~short-term~~short-term instruments; or

• we were to hold securities in money market funds and other registered investment companies and BDCs having an aggregate value in excess of 10.0% of the value of our total assets.

As of ~~May~~August 31, 2020, the Company did not exceed any of these limitations.

Cash and Cash Equivalents, Reserve Accounts

Cash and cash equivalents, reserve accounts include amounts held in designated bank accounts in the form of cash and ~~short-term~~short-term liquid investments in money market funds, representing payments received on secured investments or other reserved amounts associated with the Company’s $45.0 million senior secured revolving credit facility with Madison Capital Funding LLC. The Company is required to use these amounts to pay interest expense, reduce borrowings, or pay other amounts in accordance with the terms of the senior secured revolving credit facility.

In addition, cash and cash equivalents, reserve accounts also include amounts held in designated bank accounts, in the form of cash and ~~short-term~~short-term liquid investments in money market funds, within our ~~wholly-owned~~wholly-owned subsidiaries, SBIC LP and SBIC II LP.

The statements of cash flows explain the change during the period in the total of cash, cash equivalents and amounts generally described as restricted cash and restricted cash equivalents when reconciling the ~~beginning-of-period~~beginning-of-period and ~~end-of-period~~end-of-period total amounts.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 2. Summary of Significant Accounting Policies (cont.)

The following table provides a reconciliation of cash and cash equivalents and cash and cash equivalents, reserve accounts reported within the consolidated statements of assets and liabilities that sum to the total of the same such amounts shown in the consolidated statements of cash flows:

	August 31, 2020		August 31, 2019
Cash and cash equivalents	$	39,052,320	$	2,846,767
Cash and cash equivalents, reserve accounts		26,342,863		21,271,658
Total cash and cash equivalents and cash and cash equivalents, reserve accounts	$	65,395,183	$	24,118,425

   May 31,
2020    May 31,
2019
Cash and cash equivalents
   $ 12,842,608    $ 37,183,604
Cash and cash equivalents, reserve accounts
   12,952,393    23,812,643




Total cash and cash equivalents and cash and cash equivalents, reserve accounts
   $ 25,795,001    $ 60,996,247

Investment Classification

The Company classifies its investments in accordance with the requirements of the 1940 Act. Under the 1940 Act, “Control Investments” are defined as investments in companies in which we own more than 25.0% of the voting securities or maintain greater than 50.0% of the board representation. Under the 1940 Act, “Affiliated Investments” are defined as those ~~non-control~~non-control investments in companies in which we own between 5.0% and 25.0% of the voting securities. Under the 1940 Act, ~~“Non-affiliated~~“Non-affiliated Investments” are defined as investments that are neither Control Investments nor Affiliated Investments.

Investment Valuation

The Company accounts for its investments at fair value in accordance with the FASB ASC Topic 820, Fair Value Measurement (“ASC 820”). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that its investments are to be sold or its liabilities are to be transferred at the balance sheet date in the principal market to independent market participants, or in the absence of a principal market, in the most advantageous market, which may be a hypothetical market. Market participants are defined as buyers and sellers in the principal or most advantageous market that are independent, knowledgeable, and willing and able to transact.

Investments for which market quotations are readily available are fair valued at such market quotations obtained from independent ~~third-party~~third-party pricing services and market makers subject to any decision by our board of directors to approve a fair value determination to reflect significant events affecting the value of these investments. We value investments for which market quotations are not readily available at fair value as approved, in good faith, by our board of directors based on input from our Manager, the audit committee of our board of directors and a ~~third-party~~third-party independent valuation firm. Determinations of fair value may involve subjective judgments and estimates. The types of factors that may be considered in determining the fair value of our investments include the nature and realizable value of any collateral, the portfolio company’s ability to make payments, market yield trend analysis, the markets in which the portfolio company does business, comparison to publicly traded companies, discounted cash flow and other relevant factors.

The Company undertakes a ~~multi-step~~multi-step valuation process each quarter when valuing investments for which market quotations are not readily available, as described below:

• Each investment is initially valued by the responsible investment professionals of the Manager and preliminary valuation conclusions are documented, reviewed and discussed with our senior management; and

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 2. Summary of Significant Accounting Policies (cont.)

In addition, all our investments are subject to the following valuation process:

• The audit committee of our board of directors reviews and approves each preliminary valuation and our Manager and independent valuation firm (if applicable) will supplement the preliminary valuation to reflect any comments provided by the audit committee; and

• Our board of directors discusses the valuations and approves the fair value of each investment, in good faith, based on the input of our Manager, independent valuation firm (to the extent applicable) and the audit committee of our board of directors.

The Company’s investment in Saratoga Investment Corp. CLO ~~2013-1,~~2013-1, Ltd. (“Saratoga CLO”) is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, ~~re-investment~~re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by our Manager and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rates and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. The Company uses the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flow analysis on expected future cash flows to determine the valuation for our investment in Saratoga CLO.

Because such valuations, and particularly valuations of private investments and private companies, are inherently uncertain, they may fluctuate over short periods of time and may be based on estimates. The determination of fair value may differ materially from the values that would have been used if a ready market for these investments existed. The Company’s net asset value could be materially affected if the determinations regarding the fair value of our investments were materially higher or lower than the values that we ultimately realize upon the disposal of such investments.

Derivative Financial Instruments

The Company accounts for derivative financial instruments in accordance with FASB ASC Topic 815, Derivatives and Hedging (“ASC 815”). ASC 815 requires recognizing all derivative instruments as either assets or liabilities on the consolidated statements of assets and liabilities at fair value. The Company values derivative contracts at the closing fair value provided by the counterparty. Changes in the values of derivative contracts are included in the consolidated statements of operations.

Investment Transactions and Income Recognition

Purchases and sales of investments and the related realized gains or losses are recorded on a ~~trade-date~~trade-date basis. Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that such amounts are expected to be collected. The Company stops accruing interest on its investments when it is determined that interest is no longer collectible. Discounts and premiums on investments purchased are accreted/amortized using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion of discounts over the life of the investment and amortization of premiums on investments up to the earliest call date.

Loans are generally placed on ~~non-accrual~~non-accrual status when there is reasonable doubt that principal or interest will be collected. Accrued interest is generally reserved when a loan is placed on ~~non-accrual~~non-accrual status. Interest payments received on ~~non-accrual~~non-accrual loans may be recognized as a reduction in principal depending upon management’s judgment regarding collectability. ~~Non-accrual~~Non-accrual loans are restored to accrual status when past due principal and interest is paid and, in management’s judgment, are likely to remain current, although we may make exceptions to

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 2. Summary of Significant Accounting Policies (cont.)

this general rule if the loan has sufficient collateral value and is in the process of collection. At ~~May~~August 31, 2020, certain investments in three portfolio companies, including preferred equity interests, were on ~~non-accrual~~non-accrual status with a fair value of approximately ~~$3.9~~$5.4 million, or ~~0.8%~~1.1% of the fair value of our portfolio. At February 29, 2020, certain investments in two portfolio companies, including preferred equity interests, were on ~~non-accrual~~non-accrual status with a fair value of approximately $2.1 million, or 0.4% of the fair value of our portfolio.

Interest income on our investment in Saratoga CLO is recorded using the effective interest method in accordance with the provisions of ASC Topic 325, ~~Investments-Other,~~Investments-Other, Beneficial Interests in Securitized Financial Assets, (“ASC 325”), based on the anticipated yield and the estimated cash flows over the projected life of the investment. Yields are revised when there are changes in actual or estimated cash flows due to changes in prepayments and/or ~~re-investments,~~re-investments, credit losses or asset pricing. Changes in estimated yield are recognized as an adjustment to the estimated yield over the remaining life of the investment from the date the estimated yield was changed.

Payment-in-Kind Interest

The Company holds debt and preferred equity investments in its portfolio that contain a ~~payment-in-kind~~payment-in-kind (“PIK”) interest provision. The PIK interest, which represents contractually deferred interest added to the investment balance that is generally due at maturity, is generally recorded on the accrual basis to the extent such amounts are expected to be collected. The Company stops accruing PIK interest if it is expected that the issuer will not be able to pay all principal and interest when due.

Structuring and Advisory Fee Income

Structuring and advisory fee income represents various fee income earned and received performing certain investment structuring and advisory activities during the closing of new investments.

Other Income

Other income includes dividends received, origination and monitoring fees and prepayment income fees and is recorded in the consolidated statements of operations when earned.

Deferred Debt Financing Costs

Financing costs incurred in connection with our credit facility and notes are deferred and amortized using the ~~straight-line~~straight-line method over the life of the respective facility and debt securities. Financing costs incurred in connection with our SBA debentures are deferred and amortized using the ~~straight-line~~straight-line method over the life of the debentures.

The Company presents deferred debt financing costs on the balance sheet as a ~~contra-liability~~contra-liability as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts.

Contingencies

In the ordinary course of business, the Company may enter into contracts or agreements that contain indemnifications or warranties. Future events could occur that lead to the execution of these provisions against the Company. Based on its history and experience, management feels that the likelihood of such an event is remote. Therefore, the Company has not accrued any liabilities in connection with such indemnifications.

In the ordinary course of business, the Company may directly or indirectly be a defendant or plaintiff in legal actions with respect to bankruptcy, insolvency or other types of proceedings. Such lawsuits may involve claims that could adversely affect the value of certain financial instruments owned by the Company.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 2. Summary of Significant Accounting Policies (cont.)

Income Taxes

The Company has elected to be treated for tax purposes as a RIC under the Code and, among other things, intends to make the requisite distributions to its stockholders which will relieve the Company from federal income taxes. Therefore, no provision has been recorded for federal income taxes, except as related to the Taxable Blockers when applicable.

In order to qualify as a RIC, among other requirements, the Company is required to timely distribute to its stockholders at least 90.0% of its investment company taxable income, as defined by the Code, for each fiscal tax year. The Company will be subject to a nondeductible U.S. federal excise tax of 4.0% on undistributed income if it does not distribute at least 98.0% of its ordinary income in any calendar year and 98.2% of its capital gain net income for each ~~one-year~~one-year period ending on October 31.

Depending on the level of taxable income earned in a tax year, the Company may choose to carry forward taxable income in excess of current year dividend distributions into the next tax year and pay a 4.0% excise tax on such income, as required. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions for excise tax purposes, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned.

In accordance with certain applicable U.S. Treasury regulations and private letter rulings issued by the Internal Revenue Service (“IRS”), a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20.0% of the aggregate declared distribution. If too many stockholders elect to receive cash, each stockholder electing to receive cash will receive a pro rata amount of cash (with the balance of the distribution paid in stock). In no event will any stockholder, electing to receive cash, receive less than 20.0% of his or her entire distribution in cash. If these and certain other requirements are met, for U.S. federal income tax purposes, the amount of the dividend paid in stock will be equal to the amount of cash that could have been received instead of stock.

The Company may utilize ~~wholly-owned~~wholly-owned holding companies taxed under Subchapter C of the Code or tax blockers, when making equity investments in portfolio companies taxed as ~~pass-through~~pass-through entities to meet its ~~source-of-income~~source-of-income requirements as a RIC. Taxable Blockers are consolidated in the Company’s U.S. GAAP financial statements and may result in current and deferred federal and state income tax expense with respect to income derived from those investments. Such income, net of applicable income taxes, is not included in the Company’s ~~tax-basis~~tax-basis net investment income until distributed by the Taxable Blocker, which may result in timing and character differences between the Company’s U.S. GAAP and ~~tax-basis~~tax-basis net investment income and realized gains and losses. Income tax expense or benefit from Taxable Blockers related to net investment income are included in total operating expenses, while any expense or benefit related to federal or state income tax originated for capital gains and losses are included together with the applicable net realized or unrealized gain or loss line item. Deferred tax assets of the Taxable Blockers are reduced by a valuation allowance when, in the opinion of management, it is ~~more-likely than-not~~more-likely than-not that some portion or all of the deferred tax assets will not be realized.

FASB ASC Topic 740, Income Taxes, (“ASC 740”), provides guidance for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether the tax positions are ~~“more-likely-than-not”~~“more-likely-than-not” of being sustained by the applicable tax authority. Tax positions deemed to meet a ~~“more-likely-than-not”~~“more-likely-than-not” threshold would be recorded as a tax benefit or expense in the current period. The Company recognizes interest and penalties, if any, related to unrecognized tax benefits as income tax expense on the consolidated statements of operations. During the fiscal year ended February 29, 2020, the Company did not incur any interest or penalties. Although we file federal and state tax returns, our major tax jurisdiction is federal. The 2017, 2018 and 2019 federal tax years for the Company remain subject to examination by the IRS. As of ~~May~~August 31, 2020 and February 29, 2020, there were no uncertain tax positions. The Company is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change significantly in the next 12 months.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 2. Summary of Significant Accounting Policies (cont.)

Dividends

Dividends to common stockholders are recorded on the ~~ex-dividend~~ex-dividend date. The amount to be paid out as a dividend is determined by the board of directors. Net realized capital gains, if any, are generally distributed at least annually, although we may decide to retain such capital gains for reinvestment.

We have adopted a dividend reinvestment plan (“DRIP”) that provides for reinvestment of our dividend distributions on behalf of our stockholders unless a stockholder elects to receive cash. As a result, if our board of directors authorizes, and we declare, a cash dividend, then our stockholders who have not “opted out” of the DRIP by the dividend record date will have their cash dividends automatically reinvested into additional shares of our common stock, rather than receiving the cash dividends. We have the option to satisfy the share requirements of the DRIP through the issuance of new shares of common stock or through open market purchases of common stock by the DRIP plan administrator.

Capital Gains Incentive Fee

The Company records an expense accrual on the consolidated statements of operations, relating to the capital gains incentive fee payable on the consolidated statements of assets and liabilities, by the Company to the Manager when the net realized and unrealized gain on its investments exceed all net realized and unrealized capital losses on its investments given the fact that a capital gains incentive fee would be owed to the Manager if the Company were to liquidate its investment portfolio at such time.

The actual incentive fee payable to the Company’s Manager related to capital gains will be determined and payable in arrears at the end of each fiscal year and only reflected those realized capital gains net of realized and unrealized losses for the period.

New Accounting Pronouncements

~~There~~In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (“ASU 2020-04”). The amendments in ASU 2020-04 provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are ~~currently no new accounting pronouncements that would have~~met. The standard is effective as of March 12, 2020 through December 31, 2022. Management does not believe this optional guidance has a material impact on the ~~Company.~~Company’s consolidated financial statements and disclosures.

SEC Rule 12b-2 Update

In March 2020, the SEC adopted a final rule under SEC Release No. 34-88365 (the “Final Rule”), amending the accelerated filer and large accelerated filer definitions in Exchange Act Rule 12b-2. The amendments include a provision under which a BDC will be excluded from the “accelerated filer” and “large accelerated filer” definitions if the BDC has (1) a public float of $75 million or more, but less than $700 million, and (2) has annual investment income of less than $100 million. In addition, BDCs are subject to the same transition provisions for accelerated filer and large accelerated filer status as other issuers, but instead substituting investment income for revenue. The amendments will reduce the number of issuers required to comply with the auditor attestation on the internal control over financial reporting requirement provided under Section 404(b) of the Sarbanes-Oxley Act of 2002. The Final Rule applies to annual report filings due on or after April 27, 2020. The Company is currently assessing this Final Rule, but believes it most likely will no longer be an accelerated filer.

Risk Management

In the ordinary course of its business, the Company manages a variety of risks, including market risk and credit risk. Market risk is the risk of potential adverse changes to the value of investments because of changes in market conditions such as interest rate movements and volatility in investment prices.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 2. Summary of Significant Accounting Policies (cont.)

Credit risk is the risk of default or ~~non-performance~~non-performance by portfolio companies, equivalent to the investment’s carrying amount. The Company is also exposed to credit risk related to maintaining all of its cash and cash equivalents, including those in reserve accounts, at a major financial institution and credit risk related to any of its derivative counterparties.

The Company has investments in lower rated and comparable quality unrated high yield bonds and bank loans. Investments in high yield investments are accompanied by a greater degree of credit risk. The risk of loss due to default by the issuer is significantly greater for holders of high yield securities, because such investments are generally unsecured and are often subordinated to other creditors of the issuer.

Note 3. Investments

As noted above, the Company values all investments in accordance with ASC 820. ASC 820 requires enhanced disclosures about assets and liabilities that are measured and reported at fair value. As defined in ASC 820, fair value is 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.

ASC 820 establishes a hierarchal disclosure framework which prioritizes and ranks the level of market price observability of inputs used in measuring investments at fair value. Market price observability is affected by a number of factors, including the type of investment and the characteristics specific to the investment. Investments with readily available active quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.

Based on the observability of the inputs used in the valuation techniques, the Company is required to provide disclosures on fair value measurements according to the fair value hierarchy. The fair value hierarchy ranks the observability of the inputs used to determine fair values. Investments carried at fair value are classified and disclosed in one of the following three categories:

• Level 1—1 — Valuations based on quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

• Level 2—2 — Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date. Such inputs may be quoted prices for similar assets or liabilities, quoted markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full character of the financial instrument, or inputs that are derived principally from, or corroborated by, observable market information. Investments which are generally included in this category include illiquid debt securities and less liquid, privately held or restricted equity securities, for which some level of recent trading activity has been observed.

• Level 3—3 — Pricing inputs are unobservable for the investment and includes situations where there is little, if any, market activity for the investment. The inputs may be based on the Company’s own assumptions about how market participants would price the asset or liability or may use Level 2 inputs, as adjusted, to reflect specific investment attributes relative to a broader market assumption. These inputs into the determination of fair value may require significant management judgment or estimation. Even if observable market data for comparable performance or valuation measures (earnings multiples, discount rates, other financial/valuation ratios, etc.) are available, such investments are grouped as Level 3 if any significant data point that is not also market observable (private company earnings, cash flows, etc.) is used in the valuation methodology.

In addition to using the above inputs in investment valuations, the Company continues to employ the valuation policy approved by the board of directors that is consistent with ASC 820 and the 1940 Act (see Note 2). Consistent with our valuation policy, we evaluate the source of inputs, including any markets in which our investments are trading, in determining fair value.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 3. Investments (cont.)

The following table presents fair value measurements of investments, by major class, as of ~~May~~August 31, 2020 (dollars in thousands), according to the fair value hierarchy:


	Fair Value Measurements								Fair Value Measurements
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
First lien term loans	$	—	$	—	$	354,435	$	354,435	$	—	$	—	$	389,912	$	389,912
Second lien term loans		—		—		69,487		69,487		—		—		50,295		50,295
Unsecured term loans		—		—		5,811		5,811		—		—		6,522		6,522
Structured finance securities		—		—		27,306		27,306		—		—		31,096		31,096
Equity interests		—		—		25,908		25,908		—		—		30,292		30,292

Total	$	—	$	—	$	482,947	$	482,947	$	—	$	—	$	508,117	$	508,117

The following table presents fair value measurements of investments, by major class, as of February 29, 2020 (dollars in thousands), according to the fair value hierarchy:

   Fair Value Measurements
   Level 1    Level 2    Level 3    Total
First lien term loans
   $ —      $ —      $ 346,233    $ 346,233
Second lien term loans
   —      —      73,570    73,570
Unsecured term loans
   —      —      4,346    4,346
Structured finance securities
   —      —      32,470    32,470
Equity interests
   —      —      29,013    29,013








Total
   $ —      $ —      $ 485,632    $ 485,632

	Fair Value Measurements
	Level 1		Level 2		Level 3		Total
First lien term loans	$	—	$	—	$	346,233	$	346,233
Second lien term loans		—		—		73,570		73,570
Unsecured term loans		—		—		4,346		4,346
Structured finance securities		—		—		32,470		32,470
Equity interests		—		—		29,013		29,013
Total	$	—	$	—	$	485,632	$	485,632

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the ~~three~~six months ended ~~May~~August 31, 2020 (dollars in thousands):

	First lien term loans			Second lien term loans			Unsecured term loans			Structured finance securities			Equity interests			Total
Balance as of February 29, 2020	$	346,233		$	73,570		$	4,346		$	32,470		$	29,013		$	485,632
Payment-in-kind and other adjustments to cost		408			943			—			(2,197	)		—			(846	)
Net accretion of discount on investments		431			175			—			—			—			606
Net change in unrealized appreciation (depreciation) on investments		(12,446	)		(1,393	)		(324	)		823			(2,030	)		(15,370	)
Purchases		64,899			—			2,500			—			3,309			70,708
Sales and repayments		(9,633	)		(23,000	)		—			—			—			(32,633	)
Net realized gain (loss) from investments		20			—			—			—			—			20
Balance as of August 31, 2020	$	389,912		$	50,295		$	6,522		$	31,096		$	30,292		$	508,117
Net change in unrealized appreciation (depreciation) for the period relating to those Level 3 assets that were still held by the Company at the end of the period	$	(12,211	)	$	(1,345	)	$	(324	)	$	822		$	(2,028	)	$	(15,086	)

   First lien
term loans Second lien
term loans Unsecured
term loans Structured
finance
securities Equity
interests Total
Balance as of February 29, 2020
   $ 346,233 $ 73,570 $ 4,346 $ 32,470 $ 29,013 $ 485,632
Payment-in-kind and other adjustments to cost
   191 466 —   (1,361 ) —   (704 )
Net accretion of discount on investments
   279 33 —   —   —   312
Net change in unrealized appreciation (depreciation) on investments
   (19,115 ) (4,582 ) (1,035 ) (3,803 ) (3,415 ) (31,950 )
Purchases
   36,189 —   2,500 —   310 38,999
Sales and repayments
   (9,350 ) —   —   —   —   (9,350 )
Net realized gain (loss) from investments
   8 —   —   —   —   8


Balance as of May 31, 2020
   $ 354,435 $ 69,487 $ 5,811 $ 27,306 $ 25,908 $ 482,947


Net change in unrealized appreciation (depreciation) for the period relating to those Level 3 assets that were still held by the Company at the end of the period
   $ (18,880 ) $ (4,583 ) $ (1,034 ) $ (3,804 ) $ (3,414 ) $ (31,715 )

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 3. Investments (cont.)

Purchases and other adjustments to cost include purchases of new investments at cost, effects of refinancing/restructuring, accretion/amortization of income from discount/premium on debt securities, and PIK interests.

Sales and repayments represent net proceeds received from investments sold, and principal paydowns received during the period.

Transfers and restructurings, if any, are recognized at the beginning of the period in which they occur. There were no transfers or restructures in or out of Levels 1, 2 or 3 during the ~~three~~six months ended ~~May~~August 31, 2020.


	First lien term loans			Second lien term loans			Unsecured term loans			Structured finance securities		Equity interests		Total			First lien term loans			Second lien term loans			Unsecured term loans			Structured finance securities			Equity interests			Total
Balance as of February 28, 2019	$	202,846		$	125,786		$	2,100		$	35,328	$	35,960	$	402,020		$	202,846		$	125,786		$	2,100		$	35,328		$	35,960		$	402,020
Payment-in-kind and other adjustments to cost		157			891			—			1,383		242		2,673			309			1,795			—			2,040			(1,066	)		3,078
Net accretion of discount on investments		166			152			—			—		—		318			257			224			—			—			—			481
Net change in unrealized appreciation (depreciation) on investments		(217	)		476			(42	)		1,254		2,517		3,988			(175	)		225			(26	)		(1,474	)		6,897			5,447
Purchases		25,444			—			—			—		1,925		27,369			116,631			—			—			—			3,275			119,906
Sales and repayments		(8,917	)		(18,000	)		—			—		—		(26,917	)		(15,669	)		(28,000	)		—			—			(2,253	)		(45,922	)
Net realized gain (loss) from investments		—			—			—			—		—		—			60			—			—			—			1,810			1,870

Balance as of May 31, 2019	$	219,479		$	109,305		$	2,058		$	37,965	$	40,644	$	409,451

Balance as of August 31, 2019																	$	304,259		$	100,030		$	2,074		$	35,894		$	44,623		$	486,880
Net change in unrealized appreciation (depreciation) for the year relating to those Level 3 assets that were still held by the Company at the end of the period	$	(217	)	$	468		$	(42	)	$	1,254	$	2,517	$	3,980		$	(175	)	$	71		$	(26	)	$	(1,473	)	$	3,726		$	2,123

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 3. Investments (cont.)

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets as of ~~May~~August 31, 2020 were as follows (dollars in thousands):

	Fair Value		Valuation Technique	Unobservable Input	Range	Weighted Average*
First lien term loans	$	389,912	Market Comparables	Market Yield (%)	7.0% – 38.1%	11.3%
				EBITDA Multiples (x)	0.0x	0.0x
Second lien term loans		50,295	Market Comparables	Market Yield (%)	11.1% – 46.6%	16.2%
				EBITDA Multiples (x)	5.0x	5.0x
Unsecured term loans		6,522	Market Comparables	Market Yield (%)	15.8% – 25.1%	18.5%
				EBITDA Multiples (x)	5.2x	5.2x
Structured finance securities		31,096	Discounted Cash Flow	Discount Rate (%)	11.75% – 22.00%	19.2%
				Recovery Rate (%)	35% – 70%	70.0%
				Prepayment Rate (%)	10.0%	10.0%
Equity interests		30,292	Market Comparables	EBITDA Multiples (x)	4.0x – 14.0x	7.0x
				Revenue Multiples (x)	1.0x – 38.3x	6.7x
Total	$	508,117

____________

   Fair Value    Valuation Technique    Unobservable Input Range    Weighted Average*
First lien term loans
   $ 354,435    Market Comparables    Market Yield (%)   7.5% - 32.1%      11.7%
         EBITDA Multiples (x) 0.0x    0.0x
Second lien term loans
   69,487    Market Comparables    Market Yield (%) 9.2% - 117.3%    15.8%
         EBITDA Multiples (x) 5.0x    5.0x
Unsecured term loans
   5,811    Market Comparables    Market Yield (%) 15.2% - 28.6%    24.3%
         EBITDA Multiples (x) 5.2x    5.2x
Structured finance securities
   27,306    Discounted Cash
Flow    Discount Rate (%) 12.25% - 24.00%    20.3%
         Recovery Rate (%) 35.0% - 70.0%    70.0%
         Prepayment Rate (%) 10.0%    10.0%
Equity interests
   25,908    Market Comparables    EBITDA Multiples (x) 4.0x - 14.0x    6.3x
         Revenue Multiples (x) 1.0x - 45.1x    8.0x



Total
   $ 482,947

*	* The weighted average in the table above is calculated based on each investment’s fair value weighting, using the applicable unobservable input.

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets as of February 29, 2020 were as follows (dollars in thousands):

	Fair Value		Valuation Technique	Unobservable Input	Range	Weighted Average*
First lien term loans	$	346,233	Market Comparables	Market Yield (%)	7.8% – 12.5%	9.7%
				EBITDA Multiples (x)	0.0x	0.0x
Second lien term loans		73,570	Market Comparables	Market Yield (%)	9.5% – 85.1%	13.0%
				EBITDA Multiples (x)	5.0x	5.0x
Unsecured term loans		4,346	Market Comparables	Market Yield (%)	18.3% – 21.3%	19.8%
				EBITDA Multiples (x)	5.2x	5.2x
Structured finance securities		32,470	Discounted Cash Flow	Discount Rate (%)	9.25% – 16.00%	14.2%
				Recovery Rate (%)	35.0% – 70.0%	70.0%
				Prepayment Rate (%)	20.0%	20.0%
Equity interests		29,013	Market Comparables	EBITDA Multiples (x)	4.0x – 14.0x	6.5x
				Revenue Multiples (x)	1.0x – 40.7x	7.3x
Total	$	485,632

____________

   Fair Value    Valuation Technique    Unobservable Input Range    Weighted
Average*
First lien term loans
   $ 346,233    Market Comparables    Market Yield (%)   7.8% - 12.5%      9.7%
         EBITDA Multiples (x) 0.0x    0.0x
Second lien term loans
   73,570    Market Comparables    Market Yield (%) 9.5% - 85.1%    13.0%
         EBITDA Multiples (x) 5.0x    5.0x
Unsecured term loans
   4,346    Market Comparables    Market Yield (%) 18.3% - 21.3%    19.8%
         EBITDA Multiples (x) 5.2x    5.2x
Structured finance securities
   32,470    Discounted Cash Flow    Discount Rate (%) 9.25% - 16.00%    14.2%
         Recovery Rate (%) 35.0% - 70.0%    70.0%
         Prepayment Rate (%) 20.0%    20.0%
Equity interests
   29,013    Market Comparables    EBITDA Multiples (x) 4.0x - 14.0x    6.5x
         Revenue Multiples (x) 1.0x - 40.7x    7.3x



Total
   $ 485,632

*	* The weighted average in the table above is calculated based on each investment’s fair value weighting, using the applicable unobservable input.

For investments utilizing a market comparables valuation technique, a significant increase (decrease) in the market yield, in isolation, would result in a significantly lower (higher) fair value measurement, and a significant increase (decrease) in any of the earnings before interest, tax, depreciation and amortization (“EBITDA”) or revenue valuation multiples, in isolation, would result in a significantly higher (lower) fair value measurement. For

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 3. Investments (cont.)

investments utilizing a discounted cash flow valuation technique, a significant increase (decrease) in the discount rate and prepayment rate, in isolation, would result in a significantly lower (higher) fair value measurement while a significant increase (decrease) in recovery rate, in isolation, would result in a significantly higher (lower) fair value measurement. For investments utilizing a market quote in deriving a value, a significant increase (decrease) in the market quote, in isolation, would result in a significantly higher (lower) fair value measurement.

The composition of our investments as of ~~May~~August 31, 2020 at amortized cost and fair value was as follows (dollars in thousands):


	Investments at Amortized Cost		Amortized Cost Percentage of Total Portfolio			Investments at Fair Value		Fair Value Percentage of Total Portfolio			Investments at Amortized Cost		Amortized Cost Percentage of Total Portfolio		Investments at Fair Value		Fair Value Percentage of Total Portfolio
First lien term loans	$	370,417		71.9	%	$	354,435		73.4	%	$	399,226	76.2	%	$	389,912	76.7	%
Second lien term loans		75,978		14.7			69,487		14.4			53,596	10.2			50,295	9.9
Unsecured term loans		7,261		1.4			5,811		1.2			7,261	1.4			6,522	1.3
Structured finance securities		32,160		6.2			27,306		5.6			31,323	6.0			31,096	6.1
Equity interests		29,749		5.8			25,908		5.4			32,748	6.2			30,292	6.0

Total	$	515,565		100.0	%	$	482,947		100.0	%	$	524,154	100.0	%	$	508,117	100.0	%

The composition of our investments as of February 29, 2020 at amortized cost and fair value was as follows (dollars in thousands):

   Investments at
Amortized Cost    Amortized Cost
Percentage of Total
Portfolio Investments at
Fair Value    Fair Value
Percentage of Total
Portfolio
First lien term loans
   $ 343,100    70.5 % $ 346,233    71.3 %
Second lien term loans
   75,478    15.5 73,570    15.1
Unsecured term loans
   4,761    1.0 4,346    0.9
Structured finance securities
   33,521    6.9 32,470    6.7
Equity interests
   29,439    6.1 29,013    6.0






Total
   $ 486,299    100.0 % $ 485,632    100.0 %

	Investments at Amortized Cost		Amortized Cost Percentage of Total Portfolio		Investments at Fair Value		Fair Value Percentage of Total Portfolio
First lien term loans	$	343,100	70.5	%	$	346,233	71.3	%
Second lien term loans		75,478	15.5			73,570	15.1
Unsecured term loans		4,761	1.0			4,346	0.9
Structured finance securities		33,521	6.9			32,470	6.7
Equity interests		29,439	6.1			29,013	6.0
Total	$	486,299	100.0	%	$	485,632	100.0	%

For loans and debt securities for which market quotations are not available, we determine their fair value based on third party indicative broker quotes, where available, or the assumptions that a hypothetical market participant would use to value the security in a current hypothetical sale using a market yield valuation methodology. In applying the market yield valuation methodology, we determine the fair value based on such factors as market participant assumptions including synthetic credit ratings, estimated remaining life, current market yield and interest rate spreads of similar securities as of the measurement date. If, in our judgment, the market yield methodology is not sufficient or appropriate, we may use additional methodologies such as an asset liquidation or expected recovery model.

For equity securities of portfolio companies and partnership interests, we determine the fair value based on the market approach with value then attributed to equity or equity like securities using the enterprise value waterfall valuation methodology. Under the enterprise value waterfall valuation methodology, we determine the enterprise fair value of the portfolio company and then waterfall the enterprise value over the portfolio company’s securities in order of their preference relative to one another. To estimate the enterprise value of the portfolio company, we weigh some or all of the traditional market valuation methods and factors based on the individual circumstances of the portfolio company in order to estimate the enterprise value. The methodologies for performing investments may be based on, among other things: valuations of comparable public companies, recent sales of private and public comparable companies, discounting the forecasted cash flows of the portfolio company, third party valuations of the portfolio company, considering offers from third parties to buy the company, estimating the value to potential strategic buyers and considering the value of recent investments in the equity securities of the portfolio company. For ~~non-performing~~

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 3. Investments (cont.)

non-performing investments, we may estimate the liquidation or collateral value of the portfolio company’s assets and liabilities. We also take into account historical and anticipated financial results.

Our investment in Saratoga CLO is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, ~~re-investment~~re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by our Manager and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rates and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. In connection with the refinancing of the Saratoga CLO liabilities, we ran Intex models based on assumptions about the refinanced Saratoga CLO’s structure, including capital structure, cost of liabilities and reinvestment period. We use the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flow analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO at ~~May~~August 31, 2020. The inputs at ~~May~~August 31, 2020 for the valuation model include:

• Default rate: 2.0%

• Recovery rate: ~~35-70%~~35% – 70%

• Discount rate: ~~24.0%~~22.0%

• Prepayment rate: 10.0%

• Reinvestment rate / price: L+~~400bps~~375bps / ~~$95.00~~$97.00

Investment Concentration

Set forth is a brief description of each portfolio company in which the fair value of our investment represents greater than 5% of our total assets as of ~~May~~August 31, 2020.

CLEO Communications Holding, LLC

CLEO Communications Holding, LLC (“Cleo”) is a provider of technology enabled data communication and integration platform for daily business transactions. Cleo’s platform allows for the automation of ~~business-to-business~~business-to-business transaction information for customers operating in the retail, manufacturing, logistics and the healthcare verticals. The platform also allows for internal ~~application-to-application~~application-to-application communication, allowing customers’ core enterprise software applications to easily share and transfer data.

Destiny Solutions Inc.

Destiny Solutions provides a ~~SaaS-based~~SaaS-based student lifecycle management (“SLM”) software solution used by higher education institutions to manage their continuing education (“CE”) and ~~non-degree~~non-degree educational programs for ~~“non-traditional”~~“non-traditional” students who fall outside of the “traditional” student profile. Traditional students are ~~full-time~~full-time students working toward an undergraduate, graduate, or doctorate degree. Destiny’s software acts as the ERP, CRM, ~~e-commerce~~e-commerce platform, and student information management system for ~~non-traditional~~non-traditional student programs.

Saratoga Investment Corp. CLO 2013-1, Ltd.

The Company has a collateral management agreement with Saratoga CLO, pursuant to which the Company acts as its collateral manager. The Saratoga CLO invests primarily in senior secured first lien term loans. The

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 3. Investments (cont.)

Company also holds an investment in the subordinated note and Class ~~F-R-2~~F-R-2 and ~~G-R-2~~G-R-2 notes of the Saratoga CLO. In addition, the Company entered into an unsecured loan agreement with CLO ~~2013-1~~2013-1 Warehouse 2, a ~~wholly- owned~~wholly-owned subsidiary of Saratoga CLO, in order to provide capital necessary to support warehouse activities.

Note 4. Investment in Saratoga Investment Corp. CLO 2013-1, Ltd. (“Saratoga CLO”)

On January 22, 2008, the Company entered into a collateral management agreement with Saratoga CLO, pursuant to which the Company acts as its collateral manager. The Saratoga CLO was initially refinanced in October 2013 with its reinvestment period extended to October 2016. On November 15, 2016, the Company completed a second refinancing of the Saratoga CLO with its reinvestment period extended to October 2018.

On December 14, 2018, the Company completed a third refinancing and upsize of the Saratoga CLO (the ~~“2013-1~~“2013-1 Reset CLO Notes”). The third Saratoga CLO refinancing, among other things, extended its reinvestment period to January 2021, and extended its legal maturity date to January 2030. A ~~non-call~~non-call period ending January 2020 was also added. Following this refinancing, the Saratoga CLO portfolio increased from approximately $300.0 million in aggregate principal amount to approximately $500.0 million of predominantly senior secured first lien term loans. In addition to refinancing its liabilities, the Company invested an additional $13.8 million in all of the newly issued subordinated notes of the Saratoga CLO and also purchased $2.5 million in aggregate principal amount of the Class ~~F-R-2~~F-R-2 and $7.5 million aggregate principal amount of the Class ~~G-R-2~~G-R-2 notes tranches at par, with a coupon of 3M USD LIBOR plus 8.75% and 3M USD LIBOR plus 10.00%, respectively. As part of this refinancing, the Company also redeemed our existing $4.5 million aggregate amount of the Class F notes tranche at par.

On February 11, 2020, the Company entered into an unsecured loan agreement (“CLO ~~2013-1~~2013-1 Warehouse 2 Loan”) with CLO ~~2013-1~~2013-1 Warehouse 2, a ~~wholly-owned~~wholly-owned subsidiary of Saratoga CLO, pursuant to which CLO ~~2013-1~~2013-1 Warehouse 2 may borrow from time to time up to $20.0 million from the Company in order to provide capital necessary to support warehouse activities. The CLO ~~2013-1~~2013-1 Warehouse 2 Loan, which expires on August 20, 2021, bears interest at an annual rate of 3M USD LIBOR + 7.5%. As of ~~May~~August 31, 2020, the aggregate principal amount and fair value of the Company’s investment in the CLO ~~2013-1~~2013-1 Warehouse 2 Loan was $5.0 million and ~~$4.0~~$4.6 million, respectively.

The Saratoga CLO remains 100.0% owned and managed by the Company. We receive a base management fee of 0.10% per annum and a subordinated management fee of 0.40% per annum of the outstanding principal amount of Saratoga CLO’s assets, paid quarterly to the extent of available proceeds. Following the third refinancing and the issuance of the ~~2013-1~~2013-1 Reset CLO Notes on December 14, 2018, we are no longer entitled to an incentive management fee equal to 20.0% of excess cash flow to the extent the Saratoga CLO subordinated notes receive an internal rate of return paid in cash equal to or greater than 12.0%.

For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, we accrued management fee income of $0.6 million and $0.6 million, respectively, and interest income of ~~$0.6~~$0.7 million and $1.1 million, respectively, from the Saratoga CLO.

For the six months ended August 31, 2020 and August 31, 2019, we accrued management fee income of $1.3 million and $1.3 million, respectively, and interest income of $1.4 million and $2.2 million, respectively, from the Saratoga CLO.

As of ~~May~~August 31, 2020, the aggregate principal amounts of the Company’s investments in the subordinated notes, Class ~~F-R-2~~F-R-2 Notes and Class ~~G-R-2~~G-R-2 Notes of the Saratoga CLO was $69.5 million, $2.5 million and $7.5 million, respectively, which had a corresponding fair value of ~~$18.1~~$21.6 million, $2.3 million and ~~$6.9~~$7.2 million, respectively. The Company determines the fair value of its investment in the subordinated notes of Saratoga CLO based on the present value of the projected future cash flows of the subordinated notes over the life of Saratoga ~~CLO.As~~

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 4. Investment in Saratoga Investment Corp. CLO 2013-1, Ltd. (“Saratoga CLO”) (cont.)

CLO. As of ~~May~~August 31, 2020, Saratoga CLO had investments with a principal balance of ~~$519.0~~$521.6 million and a weighted average spread over LIBOR of ~~4.0%~~3.9% and had debt with a principal balance of ~~$488.5~~$489.2 million with a weighted average spread over LIBOR of 2.2%. As a result, Saratoga CLO earns a “spread” between the interest income it receives on its investments and the interest expense it pays on its debt and other operating expenses, which is distributed quarterly to the Company as the holder of its subordinated notes. As of ~~May~~August 31, 2020, the present value of the projected future cash flows of the subordinated notes was approximately ~~$18.3 CLO Valuation Model~~$ 22.0 million, using a ~~24.0%~~22.0% discount rate. The Company’s total investment in the subordinate notes of Saratoga CLO is $43.8 million, which is comprised of the initial investment of $30.0 million in January 2008 plus the additional investment of $13.8 million in December 2018, ~~and~~and to date the Company has since received distributions of ~~$62.5~~$63.9 million, management fees of ~~$22.1~~$23.4 million and incentive fees of $1.2 million. In conjunction with the third refinancing of the ~~2013-1~~2013-1 Reset CLO Notes on December 14, 2018, the Company is no longer entitled to receive an incentive management fee from Saratoga CLO.

As of February 29, 2020, the Company determined that the fair value of its investment in the subordinated notes of Saratoga CLO was $22.6 million. The Company determines the fair value of its investment in the subordinated notes of Saratoga CLO based on the present value of the projected future cash flows of the subordinated notes over the life of Saratoga CLO. As of February 29, 2020, the fair value of its investment in the Class ~~F-R-2~~F-R-2 Notes and ~~G-R-2~~G-R-2 Notes of Saratoga CLO was $2.5 million and $7.4 million, respectively. As of February 29, 2020, Saratoga CLO had investments with a principal balance of $528.4 million and a weighted average spread over LIBOR of 4.0% and had debt with a principal balance of $475.1 million with a weighted average spread over LIBOR of 2.2%. As of February 29, 2020, the present value of the projected future cash flows of the subordinated notes was approximately $22.9 million, using a 16.0% discount rate.

Below is certain financial information from the separate financial statements of Saratoga CLO as of ~~May~~August 31, 2020 (unaudited) and February 29, 2020 and for the three and six months ended ~~May~~August 31, 2020 (unaudited) and ~~May~~August 31, 2019 (unaudited).

Saratoga Investment Corp. CLO 2013-1, Ltd.

Statements of Assets and Liabilities

	August 31, 2020			February 29, 2020
	(unaudited)
ASSETS
Investments at fair value
Loans at fair value (amortized cost of $513,438,299 and $523,438,207, respectively)	$	486,024,173		$	500,999,677
Equities at fair value (amortized cost of $2,708,549 and $2,566,752, respectively)		—			257
Total investments at fair value (amortized cost of $516,146,848 and $526,004,959, respectively)		486,024,173			500,999,934
Cash and cash equivalents		5,108,193			9,081,041
Receivable from open trades		5,146,467			10,419,700
Interest receivable (net of reserve of $370,149 and $307,705, respectively)		1,645,239			1,294,523
Prepaid expenses and other assets		28,898			84,526
Total assets	$	497,952,970		$	521,879,724

LIABILITIES
Interest payable	$	1,500,259		$	2,090,188
Payable from open trades		9,852,500			36,673,471
Accrued base management fee		56,825			54,441
Accrued subordinated management fee		227,298			217,766
Accounts payable and accrued expenses		69,290			81,822
Loan payable, related party		5,000,000			2,500,000
Loan payable, third party		14,161,707			2,600,000
Saratoga Investment Corp. CLO 2013-1, Ltd. Notes:
Class A-1FL-R-2 Senior Secured Floating Rate Notes		255,000,000			255,000,000
Class A-1FXD-R-2 Senior Secured Fixed Rate Notes		25,000,000			25,000,000
Class-A-2-R-2 Senior Secured Floating Rate Notes		40,000,000			40,000,000
Class B-R-2 Senior Secured Floating Rate Notes		59,500,000			59,500,000
Class C-R-2 Deferrable Mezzanine Floating Rate Notes		22,500,000			22,500,000
Discount on Class C-R-2 Notes		(502,993	)		(530,448	)
Class D-R-2 Deferrable Mezzanine Floating Rate Notes		31,000,000			31,000,000
Discount on Class D-R-2 Notes		(915,299	)		(965,259	)
Class E-1-R-2 Deferrable Mezzanine Floating Rate Notes		27,000,000			27,000,000
Class E-2-R-2 Deferrable Mezzanine Fixed Rate Notes		—			—
Class F-R-2 Deferrable Junior Floating Rate Notes		2,500,000			2,500,000
Class G-R-2 Deferrable Junior Floating Rate Notes		7,500,000			7,500,000
Deferred debt financing costs		(2,222,411	)		(2,340,764	)
Subordinated Notes		69,500,000			69,500,000
Discount on Subordinated Notes		(21,714,099	)		(22,899,324	)
Total liabilities	$	545,013,077		$	556,981,893
NET ASSETS
Ordinary equity, par value $1.00, 250 ordinary shares authorized, 250 and 250 common shares issued and outstanding, respectively	$	250		$	250
Total distributable earnings (loss)		(47,060,357	)		(35,102,419	)
Total net assets		(47,060,107	)		(35,102,169	)
Total liabilities and net assets	$	497,952,970		$	521,879,724

   May 31, 2020 February 29, 2020
   (unaudited)
ASSETS

Investments at fair value

Loans at fair value (amortized cost of $511,757,973 and $523,438,207, respectively)
   $ 457,744,271 $ 500,999,677
Equities at fair value (amortized cost of $2,566,752 and $2,566,752, respectively)
   —   257


Total investments at fair value (amortized cost of $514,324,725 and $526,004,959, respectively)
   457,744,271 500,999,934
Cash and cash equivalents
   5,234,135 9,081,041
Receivable from open trades
   9,372,675 10,419,700
Interest receivable (net of reserve of $356,472 and $307,705, respectively)
   2,036,503 1,294,523
Prepaid expenses and other assets
   58,382 84,526


Total assets
   $ 474,445,966 $ 521,879,724


LIABILITIES

Interest payable
   $ 1,999,748 $ 2,090,188
Payable from open trades
   9,355,964 36,673,471
Accrued base management fee
   55,725 54,441
Accrued subordinated management fee
   222,898 217,766
Accounts payable and accrued expenses
   68,349 81,822
Loan payable, related party
   5,000,000 2,500,000
Loan payable, third party
   13,528,220 2,600,000
Saratoga Investment Corp. CLO 2013-1, Ltd. Notes:

Class A-1FL-R-2 Senior Secured Floating Rate Notes
   255,000,000 255,000,000
Class A-1FXD-R-2 Senior Secured Fixed Rate Notes
   25,000,000 25,000,000
Class-A-2-R-2 Senior Secured Floating Rate Notes
   40,000,000 40,000,000
Class B-R-2 Senior Secured Floating Rate Notes
   59,500,000 59,500,000
Class C-R-2 Deferrable Mezzanine Floating Rate Notes
   22,500,000 22,500,000
Discount on Class C-R-2 Notes
   (516,720 ) (530,448 )
Class D-R-2 Deferrable Mezzanine Floating Rate Notes
   31,000,000 31,000,000
Discount on Class D-R-2 Notes
   (940,279 ) (965,259 )
Class E-1-R-2 Deferrable Mezzanine Floating Rate Notes
   27,000,000 27,000,000
Class E-2-R-2 Deferrable Mezzanine Fixed Rate Notes
   —   —
Class F-R-2 Deferrable Junior Floating Rate Notes
   2,500,000 2,500,000
Class G-R-2 Deferrable Junior Floating Rate Notes
   7,500,000 7,500,000
Deferred debt financing costs
   (2,281,588 ) (2,340,764 )
Subordinated Notes
   69,500,000 69,500,000
Discount on Subordinated Notes
   (22,306,712 ) (22,899,324 )


Total liabilities
   $ 543,685,605 $ 556,981,893


NET ASSETS

Ordinary equity, par value $1.00, 250 ordinary shares authorized, 250 and 250 common shares issued and outstanding, respectively
   $ 250 $ 250
Total distributable earnings (loss)
   (69,239,889 ) (35,102,419 )


Total net assets
   (69,239,639 ) (35,102,169 )


Total liabilities and net assets
   $ 474,445,966 $ 521,879,724

Saratoga Investment Corp. CLO 2013-1, Ltd.

Statements of Operations

(unaudited)

	For the three months ended						For the six months ended
	August 31, 2020			August 31, 2019			August 31, 2020			August 31, 2019
INVESTMENT INCOME
Total interest from investments	$	6,437,801.0			8,304,492		$	13,651,290		$	16,508,199
Interest from cash and cash equivalents		214			26,440			3,501			33,803
Other income		184,969			40,845			294,610			180,968
Total investment income		6,622,984			8,371,777			13,949,401			16,722,970
EXPENSES
Interest and debt financing expenses		5,769,357			6,748,508			13,057,925			13,167,316
Base management fee		126,481			125,949			252,002			251,852
Subordinated management fee		505,921			503,796			1,008,006			1,007,409
Professional fees		94,782			88,204			183,272			212,712
Trustee expenses		53,876			118,136			105,734			138,015
Other expense		12,228			11,196			40,280			43,734
Total expenses		6,562,645			7,595,789			14,647,219			14,821,038
NET INVESTMENT INCOME (LOSS)		60,339			775,988			(697,818	)		1,901,932
REALIZED AND UNREALIZED LOSS ON INVESTMENTS
Net realized loss from investments		(4,338,586	)		(1,218,364	)		(6,142,470	)		(2,162,298	)
Net change in unrealized depreciation on investments		26,457,779			(2,174,060	)		(5,117,650	)		(4,380,055	)
Net realized and unrealized gain (loss) on investments		22,119,193.00			(3,392,424	)		(11,260,120	)		(6,542,353	)
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS	$	22,179,532		$	(2,616,436	)	$	(11,957,938	)	$	(4,640,421	)

   For the three months ended
   May 31, 2020 May 31, 2019
INVESTMENT INCOME

Total interest from investments
   7,213,489 8,203,707
Interest from cash and cash equivalents
   3,287 7,363
Other income
   109,641 140,123


Total investment income
   7,326,417 8,351,193


EXPENSES
   ��
Interest and debt financing expenses
   7,288,568 6,418,808
Base management fee
   125,521 125,903
Subordinated management fee
   502,085 503,613
Professional fees
   88,490 124,508
Trustee expenses
   51,858 19,879
Other expense
   28,052 32,538


Total expenses
   8,084,574 7,225,249


NET INVESTMENT INCOME (LOSS)
   (758,157 ) 1,125,944


REALIZED AND UNREALIZED LOSS ON INVESTMENTS

Net realized loss from investments
   (1,803,884 ) (943,934 )
Net change in unrealized depreciation on investments
   (31,575,429 ) (2,205,995 )


Net realized and unrealized loss on investments
   (33,379,313 ) (3,149,929 )


NET DECREASE IN NET ASSETS RESULTING FROM OPERATIONS
   $ (34,137,470 ) $ (2,023,985 )

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments

~~May~~August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares		Cost		Fair Value
Education Management II LLC(b)	Services: Consumer	Education Management II A-2 Preferred Shares	Equity	—	0.00	%	0.00	%	0.00	%	—		18,975	$	1,897,538	$	—
Education Management II LLC(b)	Services: Consumer	Education Management II A-1 Preferred Shares	Equity	—	0.00	%	0.00	%	0.00	%	—		6,692		669,214		—
McDermott International (Americas) Inc.	Construction & Building	McDermott International - Class A C/S (07/20)	Equity	—	0.00	%	0.00	%	0.00	%	—		141,797		141,797		—
1011778 B.C. Unlimited Liability Company	Beverage Food & Tobacco	Term Loan B4	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	11/19/2026	$	1,492,500		1,451,681		1,434,666
ABB Con-Cise Optical Group LLC	Consumer goods: Non-durable	Term Loan B	Loan	6M USD LIBOR+	5.00	%	1.00	%	6.00	%	6/15/2023		2,071,167		2,054,288		1,734,603
ADMI Corp.	Services: Consumer	Term Loan B	Loan	1M USD LIBOR+	2.75	%	0.00	%	2.91	%	4/30/2025		1,960,276		1,953,089		1,885,550
Advantage Sales & Marketing Inc.	Services: Business	First Lien Term Loan	Loan	3M USD LIBOR+	3.25	%	1.00	%	4.25	%	7/23/2021		2,358,618		2,357,934		2,240,687
Advantage Sales & Marketing Inc.	Services: Business	Term Loan B Incremental	Loan	3M USD LIBOR+	3.25	%	1.00	%	4.25	%	7/23/2021		487,437		484,632		461,847
Advisor Group Holdings Inc	Banking Finance Insurance & Real Estate	Term Loan (7/19)	Loan	1M USD LIBOR+	5.00	%	0.00	%	5.16	%	7/31/2026		497,500		496,345		480,709
Aegis Toxicology Sciences Corporation	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	5.50	%	1.00	%	6.50	%	5/9/2025		3,930,000		3,902,756		3,178,388
Agiliti Health Inc.	Healthcare & Pharmaceuticals	Term Loan (1/19)	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	1/5/2026		493,750		493,750		482,641
AI Convoy (Luxembourg) S.a.r.l.	Aerospace & Defense	Term Loan	Loan	6M USD LIBOR+	3.50	%	1.00	%	4.50	%	1/15/2027		1,496,250		1,489,146		1,458,844
AI Mistral (Luxembourg) Subco Sarl	High Tech Industries	Term Loan	Loan	1M USD LIBOR+	3.00	%	1.00	%	4.00	%	3/11/2024		483,750		483,750		357,975
AIS Holdco LLC	Services: Business	Term Loan	Loan	3M USD LIBOR+	5.00	%	0.00	%	5.24	%	8/15/2025		2,390,625		2,381,617		2,079,844
Alchemy Copyrights LLC	Media: Diversified & Production	Term Loan B	Loan	Prime+	2.25	%	0.75	%	3.00	%	8/14/2027		500,000		496,270		497,500
Alchemy US Holdco 1 LLC	Metals & Mining	Term Loan	Loan	1M USD LIBOR+	5.50	%	0.00	%	5.66	%	10/10/2025		1,925,000		1,902,423		1,780,625
Alion Science and Technology Corporation	Aerospace & Defense	Term Loan 7/20	Loan	1M USD LIBOR+	3.75	%	1.00	%	4.75	%	7/23/2024		4,000,000		3,982,197		4,013,320
Allen Media LLC	Media: Advertising Printing & Publishing	Term Loan B (1/20)	Loan	3M USD LIBOR+	5.50	%	0.00	%	5.74	%	2/10/2027		2,992,027		2,978,282		2,876,086
Altisource S.a r.l.	Banking Finance Insurance & Real Estate	Term Loan B (03/18)	Loan	3M USD LIBOR+	4.00	%	1.00	%	5.00	%	4/3/2024		1,454,005		1,447,377		1,066,265
Altra Industrial Motion Corp.	Capital Equipment	Term Loan	Loan	1M USD LIBOR+	2.00	%	0.00	%	2.16	%	10/1/2025		1,686,566		1,683,362		1,650,204

Saratoga Investment Corp. CLO 2013-1, Ltd.

Issuer Name

Industry

Asset Name
Asset
Type Reference Rate/
Spread x LIBOR
Floor Current
Rate
(All In) Maturity
Date Principal/
Number
of Shares Cost Fair
Value
Education Management II LLC (b)
Services: Consumer Education Management II A-2 Preferred Shares Equity — 0.00 % 0.00 % 0.00 % —   18,975 $ 1,897,538 $ —
Education Management II LLC (b)
Services: Consumer Education Management II A-1 Preferred Shares Equity — 0.00 % 0.00 % 0.00 % —   6,692 669,214 —
1011778 B.C. Unlimited Liability Company
Beverage Food & Tobacco Term Loan B4 Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 11/19/2026 $ 1,496,250 1,453,849 1,434,530
24 Hour Fitness Worldwide Inc.
Services: Consumer Term Loan (5/18) Loan 3M USD LIBOR+ 3.50 % 0.00 % 3.84 % 5/30/2025 2,952,437 2,942,983 826,682
ABB Con-Cise Optical Group LLC
Consumer goods: Non-durable Term Loan B Loan 6M USD LIBOR+ 5.00 % 1.00 % 6.00 % 6/15/2023 2,076,547 2,058,435 1,654,323
ADMI Corp.
Services: Consumer Term Loan B Loan 3M USD LIBOR+ 2.75 % 0.00 % 3.09 % 4/30/2025 1,965,276 1,957,855 1,798,719
Advantage Sales & Marketing Inc.
Services: Business First Lien Term Loan Loan 3M USD LIBOR+ 3.25 % 1.00 % 4.25 % 7/23/2021 2,364,874 2,364,078 2,119,850
Advantage Sales & Marketing Inc.
Services: Business Term Loan B Incremental Loan 3M USD LIBOR+ 3.25 % 1.00 % 4.25 % 7/23/2021 488,693 485,128 438,114
Advisor Group Holdings Inc
Banking Finance Insurance & Real Estate Term Loan (7/19) Loan 1M USD LIBOR+ 5.00 % 0.00 % 5.18 % 7/31/2026 498,750 497,545 462,177
Aegis Toxicology Sciences Corporation
Healthcare & Pharmaceuticals Term Loan Loan 3M USD LIBOR+ 5.50 % 1.00 % 6.50 % 5/9/2025 3,940,000 3,911,716 3,299,750
Agiliti Health Inc.
Healthcare & Pharmaceuticals Term Loan (1/19) Loan 3M USD LIBOR+ 3.00 % 0.00 % 3.34 % 1/5/2026 495,000 495,000 480,150
Agrofresh Inc.
Beverage Food & Tobacco Term Loan Loan 1M USD LIBOR+ 4.75 % 1.00 % 5.75 % 7/30/2021 2,881,923 2,879,786 2,633,357
AI Convoy (Luxembourg) S.a.r.l.
Aerospace & Defense AI Convoy (Luxembourg) USD T/L B Loan 6M USD LIBOR+ 3.50 % 1.00 % 4.50 % 1/15/2027 1,500,000 1,492,592 1,428,750
AI Mistral (Luxembourg) Subco Sarl
High Tech Industries Term Loan Loan 1M USD LIBOR+ 3.00 % 1.00 % 4.00 % 3/11/2024 485,000 485,000 366,175
AIS Holdco LLC
Services: Business Term Loan Loan 3M USD LIBOR+ 5.00 % 0.00 % 5.34 % 8/15/2025 2,406,250 2,396,870 1,973,125
Alchemy US Holdco 1 LLC
Metals & Mining Term Loan Loan 1M USD LIBOR+ 5.50 % 0.00 % 5.68 % 10/10/2025 1,937,500 1,914,018 1,724,375
Alion Science and Technology Corporation
Aerospace & Defense Term Loan B (1st Lien) Loan 1M USD LIBOR+ 4.50 % 1.00 % 5.50 % 8/19/2021 3,377,293 3,374,207 3,337,880
Allen Media LLC
Media: Advertising Printing & Publishing Allen Media T/L B (1/20) Loan 2M USD LIBOR+ 5.50 % 0.00 % 5.78 % 2/10/2027 3,000,000 2,986,071 2,827,500
Altisource S.a r.l.
Banking Finance Insurance & Real Estate Term Loan B (03/18) Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.00 % 4/3/2024 1,454,005 1,446,990 1,066,265
Altra Industrial Motion Corp.
Capital Equipment Term Loan Loan 1M USD LIBOR+ 2.00 % 0.00 % 2.18 % 10/1/2025 1,767,163 1,763,700 1,678,805
American Greetings Corporation
Media: Advertising Printing & Publishing Term Loan Loan 1M USD LIBOR+ 4.50 % 1.00 % 5.50 % 4/5/2024 4,780,845 4,777,921 4,398,377
American Residential Services LLC
Services: Consumer Term Loan B Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.00 % 6/30/2022 3,915,488 3,907,173 3,641,404
Amerilife Holdings LLC
Banking Finance Insurance & Real Estate AmeriLife T/L Loan 1M USD LIBOR+ 4.00 % 0.00 % 4.18 % 3/18/2027 886,364 884,237 815,454
Amerilife Holdings LLC (a)
Banking Finance Insurance & Real Estate Unfunded Commitment Loan 1M USD LIBOR+ 4.00 % 0.00 % 4.18 % 3/18/2027 —   —   —
Amynta Agency Borrower Inc.
Banking Finance Insurance & Real Estate Term Loan Loan 1M USD LIBOR+ 4.50 % 0.00 % 4.68 % 2/28/2025 3,453,572 3,418,544 3,194,554
Anastasia Parent LLC
Consumer goods: Non-durable Term Loan Loan 3M USD LIBOR+ 3.75 % 0.00 % 4.09 % 8/11/2025 985,000 981,157 317,249
Anchor Glass Container Corporation
Containers Packaging & Glass Term Loan (07/17) Loan 3M USD LIBOR+ 2.75 % 1.00 % 3.75 % 12/7/2023 483,819 482,396 360,750
Api Group DE Inc
Services: Business Term Loan B Loan 1M USD LIBOR+ 2.50 % 0.00 % 2.68 % 10/1/2026 997,500 992,795 957,181
APLP Holdings Limited Partnership
Utilities APLP Holdings T/L B (01/20) Loan 1M USD LIBOR+ 2.50 % 1.00 % 3.50 % 4/11/2025 1,894,737 1,894,737 1,834,939
Aramark Services Inc.
Services: Consumer Term Loan Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 1/15/2027 2,500,000 2,410,516 2,374,224
Arctic Glacier U.S.A. Inc.
Beverage Food & Tobacco Term Loan (3/18) Loan 3M USD LIBOR+ 3.50 % 1.00 % 4.50 % 3/20/2024 3,350,967 3,333,558 2,587,583
Aretec Group Inc.
Banking Finance Insurance & Real Estate Term Loan (10/18) Loan 1M USD LIBOR+ 4.25 % 0.00 % 4.43 % 10/1/2025 1,975,000 1,971,083 1,817,000
Aristocrat International PTY Ltd
Hotel Gaming & Leisure Term Loan (5/20) Loan 3M USD LIBOR+ 3.75 % 1.00 % 4.75 % 10/21/2024 1,000,000 980,043 993,750
ASG Technologies Group Inc.
High Tech Industries Term Loan Loan 1M USD LIBOR+ 3.50 % 1.00 % 4.50 % 7/31/2024 465,137 463,621 406,028
AssetMark Financial Holdings Inc.
Banking Finance Insurance & Real Estate Term Loan Loan 3M USD LIBOR+ 3.00 % 0.00 % 3.34 % 11/14/2025 1,237,500 1,235,709 1,206,563
Asurion LLC
Banking Finance Insurance & Real Estate Term Loan B-4 (Replacement) Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 8/4/2022 870,960 868,920 852,888
Asurion LLC
Banking Finance Insurance & Real Estate Term Loan B6 Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 11/3/2023 491,477 488,707 478,271
Athenahealth Inc.
Healthcare & Pharmaceuticals Term Loan B Loan 3M USD LIBOR+ 4.50 % 0.00 % 4.84 % 2/11/2026 1,980,000 1,946,688 1,905,750
Avaya Inc.
Telecommunications Term Loan B Loan 1M USD LIBOR+ 4.25 % 0.00 % 4.43 % 12/16/2024 3,169,156 3,140,053 2,944,146
Avison Young (Canada) Inc.
Services: Business Term Loan Loan 3M USD LIBOR+ 5.00 % 0.00 % 5.34 % 1/30/2026 3,467,443 3,412,554 3,097,953
Avolon TLB Borrower 1 (US) LLC
Capital Equipment Term Loan B3 Loan 1M USD LIBOR+ 1.75 % 0.75 % 2.50 % 1/15/2025 1,000,000 847,650 942,860
B&G Foods Inc.
Beverage Food & Tobacco Term Loan Loan 1M USD LIBOR+ 2.50 % 0.00 % 2.68 % 10/10/2026 248,750 247,605 245,081
Ball Metalpack Finco LLC
Containers Packaging & Glass Term Loan Loan 3M USD LIBOR+ 4.50 % 0.00 % 4.84 % 7/31/2025 3,934,925 3,919,453 3,478,474
Berry Global Inc.
Chemicals Plastics & Rubber Term Loan Y Loan 1M USD LIBOR+ 2.00 % 0.00 % 2.18 % 7/1/2026 4,974,969 4,969,626 4,850,593
Blackstone Mortgage Trust Inc.
Banking Finance Insurance & Real Estate Term Loan B-2 Loan 1M USD LIBOR+ 4.75 % 1.00 % 5.75 % 4/23/2026 500,000 485,055 487,500
Blount International Inc.
Forest Products & Paper Term Loan B (09/18) Loan 1M USD LIBOR+ 3.75 % 1.00 % 4.75 % 4/12/2023 3,445,038 3,442,502 3,279,951
Blucora Inc.
Services: Consumer Term Loan (11/17) Loan 3M USD LIBOR+ 3.00 % 1.00 % 4.00 % 5/22/2024 955,134 953,335 907,377
Bombardier Recreational Products Inc.
Consumer goods: Durable Term Loan (1/20) Loan 1M USD LIBOR+ 2.00 % 0.00 % 2.18 % 5/24/2027 992,513 983,756 917,011
Bracket Intermediate Holding Corp.
Healthcare & Pharmaceuticals Term Loan Loan 3M USD LIBOR+ 4.25 % 0.00 % 4.59 % 9/5/2025 985,000 981,186 896,350
Broadstreet Partners Inc.
Banking Finance Insurance & Real Estate Term Loan B3 Loan 1M USD LIBOR+ 3.25 % 0.00 % 3.43 % 1/27/2027 2,024,614 2,022,906 1,940,248
Brookfield Property REIT Inc.
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 2.50 % 0.00 % 2.68 % 8/27/2025 4,000,000 3,112,644 3,024,280
Brookfield WEC Holdings Inc.
Energy: Electricity Term Loan 1/20 Loan 1M USD LIBOR+ 3.00 % 0.75 % 3.75 % 8/1/2025 496,231 495,158 484,292
Buckeye Partners L.P.
Utilities: Oil & Gas Term Loan Loan 1M USD LIBOR+ 2.75 % 0.00 % 2.93 % 11/2/2026 1,000,000 995,596 970,000
BW Gas & Convenience Holdings LLC
Beverage Food & Tobacco Term Loan Loan 1M USD LIBOR+ 6.25 % 0.00 % 6.43 % 11/18/2024 2,962,500 2,853,893 2,784,750
Calceus Acquisition Inc.
Consumer goods: Non-durable Term Loan B Loan 3M USD LIBOR+ 5.50 % 0.00 % 5.84 % 2/12/2025 968,750 958,753 900,938
Callaway Golf Company
Retail Term Loan B Loan 1M USD LIBOR+ 4.50 % 0.00 % 4.68 % 1/2/2026 695,625 683,433 685,191
CareerBuilder LLC
Services: Business Term Loan Loan 3M USD LIBOR+ 6.75 % 1.00 % 7.75 % 7/31/2023 1,393,388 1,373,831 1,247,082
Casa Systems Inc.
Telecommunications Term Loan Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.00 % 12/20/2023 1,451,250 1,443,042 1,310,363
Castle US Holding Corporation
Media: Advertising Printing & Publishing Term Loan B (USD) Loan 1M USD LIBOR+ 3.75 % 0.00 % 3.93 % 1/29/2027 500,000 497,688 462,710
CCS-CMGC Holdings Inc.
Healthcare & Pharmaceuticals Term Loan Loan 3M USD LIBOR+ 5.50 % 0.00 % 5.84 % 10/1/2025 2,468,750 2,448,592 2,147,813
Cengage Learning Inc.
Media: Advertising Printing & Publishing Term Loan Loan 3M USD LIBOR+ 4.25 % 1.00 % 5.25 % 6/7/2023 1,443,708 1,432,362 1,162,907
CenturyLink Inc.
Telecommunications Term Loan B (1/20) Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 3/15/2027 2,992,500 2,989,209 2,867,653
Chemours Company The
Chemicals Plastics & Rubber Term Loan Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 4/3/2025 997,455 938,747 930,955
Citadel Securities LP
Banking Finance Insurance & Real Estate Term Loan (2/20) Loan 1M USD LIBOR+ 2.75 % 0.00 % 2.93 % 2/27/2026 990,019 988,954 968,159

Schedule of Investments — (continued)

Issuer Name

Industry

Asset Name
Asset
Type Reference Rate/
Spread x LIBOR
Floor Current
Rate
(All In) Maturity
Date Principal/
Number
of Shares Cost Fair
Value
Clarios Global LP
Automotive Term Loan B Loan 1M USD LIBOR+ 3.50 % 0.00 % 3.68 % 4/30/2026 1,492,500 1,478,985 1,417,875
Compass Power Generation L.L.C.
Utilities: Electric Term Loan B (08/18) Loan 1M USD LIBOR+ 3.50 % 1.00 % 4.50 % 12/20/2024 1,886,209 1,882,170 1,777,752
Concordia International Corp.
Healthcare & Pharmaceuticals Term Loan Loan 3M USD LIBOR+ 5.50 % 1.00 % 6.50 % 9/6/2024 1,177,580 1,127,951 1,042,900
Connect U.S. Finco LLC
Telecommunications Delayed Draw Term Loan B Loan 1M USD LIBOR+ 4.50 % 1.00 % 5.50 % 12/11/2026 3,000,000 2,837,460 2,790,000
Consolidated Communications Inc.
Telecommunications Term Loan B Loan 1M USD LIBOR+ 3.00 % 1.00 % 4.00 % 10/5/2023 1,471,612 1,461,859 1,406,316
Coral-US Co-Borrower LLC
Telecommunications Term Loan B-5 Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 1/31/2028 2,000,000 2,000,000 1,895,620
Covia Holdings Corporation
Metals & Mining Term Loan Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.00 % 6/2/2025 982,500 982,500 591,347
CPI Acquisition Inc
Banking Finance Insurance & Real Estate Term Loan B (1st Lien) Loan 6M USD LIBOR+ 4.50 % 1.00 % 5.50 % 8/17/2022 1,436,782 1,428,726 1,050,647
Crown Subsea Communications Holding Inc.
Construction & Building Term Loan Loan 1M USD LIBOR+ 6.00 % 0.00 % 6.18 % 11/3/2025 949,545 941,012 906,815
CSC Holdings LLC
Media: Broadcasting & Subscription Term Loan B (03/17) Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 7/17/2025 1,969,543 1,948,342 1,892,239
CSC Holdings LLC
Media: Broadcasting & Subscription Term Loan B Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 1/15/2026 493,750 492,789 474,770
CSC Holdings LLC
Media: Broadcasting & Subscription Term Loan B-5 Loan 1M USD LIBOR+ 2.50 % 0.00 % 2.68 % 4/15/2027 498,750 498,750 480,361
Cushman & Wakefield U.S. Borrower LLC
Construction & Building Term Loan Loan 1M USD LIBOR+ 2.75 % 0.00 % 2.93 % 8/21/2025 3,945,050 3,929,466 3,678,759
Daseke Companies Inc.
Transportation: Cargo Replacement Term Loan Loan 1M USD LIBOR+ 5.00 % 1.00 % 6.00 % 2/27/2024 1,950,705 1,942,527 1,576,014
Dealer Tire LLC
Automotive Dealer Tire T/L B-1 Loan 1M USD LIBOR+ 4.25 % 0.00 % 4.43 % 12/12/2025 2,992,500 2,985,290 2,768,063
Delek US Holdings Inc.
Utilities: Oil & Gas Term Loan B Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 3/31/2025 6,429,673 6,365,806 5,530,869
Dell International L.L.C.
High Tech Industries Term Loan B-1 Loan 1M USD LIBOR+ 2.00 % 0.75 % 2.75 % 9/19/2025 3,804,870 3,800,748 3,732,425
Delta 2 (Lux) SARL
Hotel Gaming & Leisure Term Loan B Loan 1M USD LIBOR+ 2.50 % 1.00 % 3.50 % 2/1/2024 1,318,289 1,316,053 1,240,840
Delta Air Lines Inc.
Transportation: Consumer Term Loan B (4/20) Loan 3M USD LIBOR+ 4.75 % 1.00 % 5.75 % 4/27/2023 250,000 242,646 246,458
DHX Media Ltd.
Media: Broadcasting & Subscription Term Loan Loan 1M USD LIBOR+ 4.25 % 1.00 % 5.25 % 12/29/2023 279,282 278,127 252,052
Diamond Sports Group LLC
Media: Broadcasting & Subscription Term Loan Loan 1M USD LIBOR+ 3.25 % 0.00 % 3.43 % 8/24/2026 3,470,000 2,878,355 2,971,188
Digital Room Holdings Inc.
Media: Advertising Printing & Publishing Term Loan Loan 6M USD LIBOR+ 5.00 % 0.00 % 5.51 % 5/21/2026 2,977,500 2,940,328 2,173,575
Dole Food Company Inc.
Beverage Food & Tobacco Term Loan B Loan 1M USD LIBOR+ 2.75 % 1.00 % 3.75 % 4/8/2024 465,625 464,315 454,664
DRW Holdings LLC
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 4.25 % 0.00 % 4.43 % 11/27/2026 4,987,500 4,940,766 4,788,000
DynCorp International Inc.
Aerospace & Defense Term Loan B Loan 1M USD LIBOR+ 6.00 % 1.00 % 7.00 % 8/18/2025 2,925,000 2,846,164 2,749,500
Eagletree-Carbide Acquisition Corp.
Consumer goods: Durable Term Loan Loan 3M USD LIBOR+ 4.25 % 1.00 % 5.25 % 8/28/2024 4,887,115 4,863,037 4,654,977
EIG Investors Corp.
High Tech Industries Term Loan (06/18) Loan 3M USD LIBOR+ 3.75 % 1.00 % 4.75 % 2/9/2023 2,186,768 2,175,273 2,117,513
Encapsys LLC
Chemicals Plastics & Rubber Term Loan B2 Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.25 % 11/7/2024 496,142 491,791 467,614
Endo Luxembourg Finance Company I S.a.r.l.
Healthcare & Pharmaceuticals Term Loan B (4/17) Loan 1M USD LIBOR+ 4.25 % 0.75 % 5.00 % 4/29/2024 3,926,930 3,906,672 3,664,572
Energy Acquisition LP
Capital Equipment Term Loan (6/18) Loan 1M USD LIBOR+ 4.25 % 0.00 % 4.43 % 6/26/2025 1,965,000 1,955,242 1,503,225
Envision Healthcare Corporation
Healthcare & Pharmaceuticals Term Loan B (06/18) Loan 1M USD LIBOR+ 3.75 % 0.00 % 3.93 % 10/10/2025 4,937,500 4,928,369 3,211,597
EyeCare Partners LLC
Healthcare & Pharmaceuticals EyeCare Partners T/L B Loan 6M USD LIBOR+ 3.75 % 0.00 % 4.26 % 2/18/2027 1,621,622 1,619,987 1,475,676
EyeCare Partners LLC (a)
Healthcare & Pharmaceuticals Unfunded Commitment Loan 6M USD LIBOR+ 3.75 % 0.00 % 4.26 % 2/18/2027 — — —
FinCo I LLC
Banking Finance Insurance & Real Estate 2018 Term Loan B Loan 1M USD LIBOR+ 2.00 % 0.00 % 2.18 % 12/27/2022 359,915 359,378 346,418
First Eagle Holdings Inc.
Banking Finance Insurance & Real Estate Refinancing Term Loan Loan 3M USD LIBOR+ 2.50 % 0.00 % 2.84 % 2/1/2027 5,436,375 5,414,271 5,106,114
Fitness International LLC
Services: Consumer Term Loan B (4/18) Loan 6M USD LIBOR+ 3.25 % 0.00 % 3.76 % 4/18/2025 1,330,058 1,323,314 743,795
Franklin Square Holdings L.P.
Banking Finance Insurance & Real Estate Term Loan Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 8/1/2025 4,432,497 4,404,023 4,244,116
Froneri US Inc.
Beverage Food & Tobacco Term Loan B-2 Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 1/29/2027 2,000,000 1,995,302 1,905,000
Fusion Connect Inc.
Telecommunications Take Back 2nd Out Term Loan Loan 3M USD LIBOR+ 1.00 % 2.00 % 3.00 % 7/14/2025 771,131 751,777 501,235
GBT US LLC
Hotel Gaming & Leisure Term Loan 2/20 Loan 3M USD LIBOR+ 4.00 % 0.00 % 4.34 % 2/26/2027 2,993,363 2,933,497 2,544,358
GBT US LLC (a)
Hotel Gaming & Leisure Delayed Term Loan (2/20) Loan 3M USD LIBOR+ 4.00 % 0.00 % 4.34 % 2/26/2027 — — —
General Nutrition Centers Inc.
Retail FILO Term Loan Loan 1M USD LIBOR+ 7.00 % 0.00 % 7.18 % 1/3/2023 585,849 584,910 512,618
General Nutrition Centers Inc. (b)
Retail Term Loan B2 Loan 2M USD LIBOR+ 8.75 % 0.75 % 9.50 % 3/4/2021 852,377 852,151 584,825
Genesee & Wyoming Inc.
Transportation: Cargo Term Loan (11/19) Loan 3M USD LIBOR+ 2.00 % 0.00 % 2.34 % 12/30/2026 1,500,000 1,492,967 1,465,980
GEO Group Inc. The
Banking Finance Insurance & Real Estate Term Loan Refinance Loan 1M USD LIBOR+ 2.00 % 0.75 % 2.75 % 3/25/2024 3,994,859 3,630,078 3,516,115
GI Chill Acquisition LLC
Services: Business Term Loan Loan 3M USD LIBOR+ 4.00 % 0.00 % 4.34 % 8/6/2025 2,462,500 2,452,780 2,216,250
GI Revelation Acquisition LLC
Services: Business Term Loan Loan 1M USD LIBOR+ 5.00 % 0.00 % 5.18 % 4/16/2025 1,228,741 1,223,952 1,054,665
Gigamon Inc.
Services: Business Term Loan B Loan 6M USD LIBOR+ 4.25 % 1.00 % 5.25 % 12/27/2024 2,952,600 2,931,537 2,804,970
Global Tel*Link Corporation
Telecommunications Term Loan B Loan 3M USD LIBOR+ 4.25 % 0.00 % 4.59 % 11/28/2025 3,022,463 3,022,463 2,516,201
Go Wireless Inc.
Telecommunications Term Loan Loan 3M USD LIBOR+ 6.50 % 1.00 % 7.50 % 12/22/2024 3,158,117 3,119,216 2,316,289
Goodyear Tire & Rubber Company The
Chemicals Plastics & Rubber Second Lien Term Loan Loan 3M USD LIBOR+ 2.00 % 0.00 % 2.34 % 3/7/2025 3,000,000 2,922,576 2,805,000
Greenhill & Co. Inc.
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 3.25 % 0.00 % 3.43 % 4/12/2024 3,661,538 3,626,752 3,423,538
Grosvenor Capital Management Holdings LLLP
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 2.75 % 1.00 % 3.75 % 3/28/2025 660,340 657,827 637,228
Guidehouse LLP
Aerospace & Defense Term Loan Loan 1M USD LIBOR+ 4.50 % 0.00 % 4.68 % 5/1/2025 3,954,873 3,933,151 3,816,453
Harland Clarke Holdings Corp.
Media: Advertising Printing & Publishing Term Loan Loan 3M USD LIBOR+ 4.75 % 1.00 % 5.75 % 11/3/2023 1,695,528 1,689,040 1,041,784
HD Supply Waterworks Ltd.
Construction & Building Term Loan Loan 3M USD LIBOR+ 2.75 % 1.00 % 3.75 % 8/1/2024 487,500 486,692 466,172
Helix Acquisition Holdings Inc.
Capital Equipment Term Loan (2019 Incremental) Loan 3M USD LIBOR+ 3.75 % 0.00 % 4.09 % 9/30/2024 2,970,000 2,920,543 2,494,800
Helix Gen Funding LLC
Energy: Electricity Term Loan B (02/17) Loan 1M USD LIBOR+ 3.75 % 1.00 % 4.75 % 6/3/2024 264,030 263,720 254,541
HLF Financing SaRL LLC
Consumer goods: Non-durable Term Loan B (08/18) Loan 1M USD LIBOR+ 2.75 % 0.00 % 2.93 % 8/18/2025 3,940,000 3,925,846 3,848,080
Holley Purchaser Inc.
Automotive Term Loan B Loan 3M USD LIBOR+ 5.00 % 0.00 % 5.34 % 10/24/2025 2,468,750 2,448,967 1,975,000
Hudson River Trading LLC
Banking Finance Insurance & Real Estate Term Loan B (01/20) Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 2/18/2027 5,985,000 5,961,921 5,775,525
Hyperion Refinance S.a.r.l.
Banking Finance Insurance & Real Estate Tem Loan (12/17) Loan 1M USD LIBOR+ 3.50 % 1.00 % 4.50 % 12/20/2024 1,705,420 1,697,964 1,639,693
ICH US Intermediate Holdings II Inc.
Healthcare & Pharmaceuticals Term Loan B Loan 6M USD LIBOR+ 5.75 % 1.00 % 6.75 % 12/24/2026 4,937,500 4,748,836 4,674,183
Idera Inc.
High Tech Industries Term Loan B Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.00 % 6/28/2024 3,927,080 3,913,747 3,698,014
Inmar Inc.
Services: Business Term Loan B Loan 6M USD LIBOR+ 4.00 % 1.00 % 5.00 % 5/1/2024 3,448,179 3,373,498 2,982,675
Innophos Holdings Inc.
Chemicals Plastics & Rubber Term Loan B Loan 1M USD LIBOR+ 3.75 % 0.00 % 3.93 % 2/5/2027 500,000 497,607 479,585
Intrado Corporation
Telecommunications Term Loan B Loan 3M USD LIBOR+ 3.50 % 1.00 % 4.50 % 10/10/2024 2,953,656 2,885,855 2,377,693
ION Media Networks Inc.
Media: Broadcasting & Subscription Term Loan B Loan 3M USD LIBOR+ 3.00 % 0.00 % 3.34 % 12/18/2024 995,000 990,604 948,046
Isagenix International LLC
Beverage Food & Tobacco Term Loan Loan 3M USD LIBOR+ 5.75 % 1.00 % 6.75 % 6/16/2025 2,758,021 2,714,401 999,783
Jane Street Group LLC
Banking Finance Insurance & Real Estate Term Loan B (1/20) Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 1/31/2025 1,000,000 977,897 975,000
Jefferies Finance LLC / JFIN Co-Issuer Corp
Banking Finance Insurance & Real Estate Term Loan Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 6/3/2026 3,221,225 3,204,009 2,954,475

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
American Greetings Corporation	Media: Advertising Printing & Publishing	Term Loan	Loan	1M USD LIBOR+	4.50	%	1.00	%	5.50	%	4/5/2024	4,693,527	$	4,690,468	$	4,517,520
American Residential Services LLC	Services: Consumer	Term Loan B	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.00	%	6/30/2022	3,905,209		3,897,455		3,983,313
Amerilife Holdings LLC	Banking Finance Insurance & Real Estate	Unfunded Commitment	Loan	1M USD LIBOR+	4.00	%	0.00	%	4.16	%	3/18/2027	113,636		60,606		60,606
Amerilife Holdings LLC	Banking Finance Insurance & Real Estate	Term loan	Loan	1M USD LIBOR+	4.00	%	0.00	%	4.16	%	3/18/2027	1,386,364		1,376,801		1,362,102
Amynta Agency Borrower Inc.	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	4.50	%	0.00	%	4.66	%	2/28/2025	3,444,786		3,411,261		3,097,069
Anastasia Parent LLC	Consumer goods: Non-durable	Term Loan	Loan	3M USD LIBOR+	3.75	%	0.00	%	3.99	%	8/11/2025	982,500		978,802		404,869
Anchor Glass Container Corporation	Containers Packaging & Glass	Term Loan (07/17)	Loan	1M USD LIBOR+	2.75	%	1.00	%	3.75	%	12/7/2023	482,575		481,256		370,806
Api Group DE Inc	Services: Business	Term Loan B	Loan	1M USD LIBOR+	2.50	%	0.00	%	2.66	%	10/1/2026	995,000		990,443		975,926
APLP Holdings Limited Partnership	Utilities	Term Loan B (01/20)	Loan	1M USD LIBOR+	2.50	%	1.00	%	3.50	%	4/11/2025	1,815,789		1,815,789		1,786,846
Aramark Services Inc.	Services: Consumer	Term Loan	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	1/15/2027	2,493,750		2,407,504		2,373,427
Arctic Glacier U.S.A. Inc.	Beverage Food & Tobacco	Term Loan (3/18)	Loan	3M USD LIBOR+	3.50	%	1.00	%	4.50	%	3/20/2024	3,350,967		3,334,451		2,736,266
Aretec Group Inc.	Banking Finance Insurance & Real Estate	Term Loan (10/18)	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	10/1/2025	1,970,000		1,966,202		1,827,175
Aristocrat International PTY Ltd	Hotel Gaming & Leisure	Term Loan (5/20)	Loan	3M USD LIBOR+	3.75	%	1.00	%	4.75	%	10/21/2024	1,000,000		981,030		1,002,500
ASG Technologies Group Inc.	High Tech Industries	Term Loan	Loan	1M USD LIBOR+	3.50	%	1.00	%	4.50	%	7/31/2024	463,892		462,437		431,651
Asplundh Tree Expert LLC	Services: Business	Term Loan	Loan	3M USD LIBOR+	2.50	%	0.00	%	2.74	%	8/19/2027	1,000,000		995,000		1,000,310
AssetMark Financial Holdings Inc.	Banking Finance Insurance & Real Estate	Term Loan	Loan	3M USD LIBOR+	3.00	%	0.00	%	3.24	%	11/14/2025	1,237,500		1,235,762		1,225,125
Asurion LLC	Banking Finance Insurance & Real Estate	Term Loan B-4 (Replacement)	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	8/4/2022	868,184		866,338		858,052
Asurion LLC	Banking Finance Insurance & Real Estate	Term Loan B6	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	11/3/2023	490,182		487,591		481,197
Athenahealth Inc.	Healthcare & Pharmaceuticals	Term Loan B	Loan	3M USD LIBOR+	4.50	%	0.00	%	4.74	%	2/11/2026	1,975,000		1,942,973		1,956,494
Avaya Inc.	Telecommunications	Term Loan B	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	12/16/2024	3,169,156		3,141,330		3,075,412

Issuer Name

Industry

Asset Name
Asset
Type Reference Rate/
Spread x LIBOR
Floor Current
Rate
(All In) Maturity
Date Principal/
Number
of Shares Cost Fair
Value
Jill Holdings LLC
Retail Term Loan (1st Lien) Loan 3M USD LIBOR+ 5.00 % 1.00 % 6.00 % 5/9/2022 1,794,987 1,791,984 1,136,819
JP Intermediate B LLC
Consumer goods: Non-durable Term Loan Loan 3M USD LIBOR+ 5.50 % 1.00 % 6.50 % 11/20/2025 4,624,326 4,580,021 2,913,325
KAR Auction Services Inc.
Automotive Term Loan B (09/19) Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 9/21/2026 248,750 248,204 237,556
Kindred Healthcare Inc.
Healthcare & Pharmaceuticals Term Loan (6/18) Loan 1M USD LIBOR+ 5.00 % 0.00 % 5.18 % 7/2/2025 1,994,937 1,975,551 1,879,390
Lakeland Tours LLC
Hotel Gaming & Leisure Term Loan B Loan 3M USD LIBOR+ 4.25 % 1.00 % 5.25 % 12/16/2024 2,451,229 2,444,616 1,210,907
Learfield Communications LLC
Media: Advertising Printing & Publishing Initial Term Loan (A-L Parent) Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.25 % 12/1/2023 483,750 482,461 338,625
Lifetime Brands Inc.
Consumer goods: Non-durable Term Loan B Loan 1M USD LIBOR+ 3.50 % 1.00 % 4.50 % 2/28/2025 2,905,639 2,870,940 2,556,962
Lighthouse Network LLC
Banking Finance Insurance & Real Estate Term Loan B Loan 6M USD LIBOR+ 4.50 % 1.00 % 5.50 % 12/2/2024 4,118,558 4,105,606 3,624,331
Lightstone Holdco LLC
Energy: Electricity Term Loan B Loan 3M USD LIBOR+ 3.75 % 1.00 % 4.75 % 1/30/2024 1,322,520 1,320,814 1,073,833
Lightstone Holdco LLC
Energy: Electricity Term Loan C Loan 3M USD LIBOR+ 3.75 % 1.00 % 4.75 % 1/30/2024 74,592 74,500 60,566
Lindblad Expeditions Inc.
Hotel Gaming & Leisure US 2018 Term Loan Loan 1M USD LIBOR+ 3.25 % 0.00 % 3.43 % 3/27/2025 393,000 392,318 314,400
Lindblad Expeditions Inc.
Hotel Gaming & Leisure Cayman Term Loan Loan 1M USD LIBOR+ 3.25 % 0.00 % 3.43 % 3/27/2025 98,250 98,079 78,600
Liquidnet Holdings Inc.
Banking Finance Insurance & Real Estate Term Loan B Loan 6M USD LIBOR+ 3.25 % 1.00 % 4.25 % 7/15/2024 2,088,642 2,084,101 1,832,784
LPL Holdings Inc.
Banking Finance Insurance & Real Estate Term Loan B1 Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 11/11/2026 1,242,099 1,239,297 1,193,583
MA FinanceCo. LLC
High Tech Industries Term Loan Loan 3M USD LIBOR+ 4.25 % 1.00 % 5.25 % 5/29/2025 500,000 487,500 487,500
Marriott Ownership Resorts Inc.
Hotel Gaming & Leisure Term Loan (11/19) Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 8/29/2025 1,496,250 1,496,250 1,410,216
Match Group Inc.
Services: Consumer Term Loan (1/20) Loan 3M USD LIBOR+ 1.75 % 0.00 % 2.09 % 2/15/2027 250,000 249,425 243,125
McAfee LLC
Services: Business Term Loan B Loan 1M USD LIBOR+ 3.75 % 0.00 % 3.93 % 9/30/2024 1,151,419 1,142,444 1,131,270
McDermott International (Americas) Inc. (b)
Construction & Building Term Loan B Loan Prime+ 4.00 % 1.00 % 5.00 % 5/12/2025 1,965,000 1,933,938 670,065
McGraw-Hill Global Education Holdings LLC
Media: Advertising Printing & Publishing Term Loan Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.00 % 5/4/2022 928,592 926,922 789,304
Meredith Corporation
Media: Advertising Printing & Publishing Term Loan B2 Loan 3M USD LIBOR+ 2.50 % 0.00 % 2.84 % 1/31/2025 578,738 577,776 557,758
Messer Industries GMBH
Chemicals Plastics & Rubber Term Loan B Loan 3M USD LIBOR+ 2.50 % 0.00 % 2.84 % 3/2/2026 2,970,000 2,963,431 2,843,240
Michaels Stores Inc.
Retail Term Loan B Loan 3M USD LIBOR+ 2.50 % 1.00 % 3.50 % 1/30/2023 2,591,749 2,583,984 2,248,343
Midwest Physician Administrative Services LLC
Healthcare & Pharmaceuticals Term Loan (2/18) Loan 1M USD LIBOR+ 2.75 % 0.75 % 3.50 % 8/15/2024 968,433 965,064 889,990
Milk Specialties Company
Beverage Food & Tobacco Term Loan (2/17) Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.00 % 8/16/2023 3,889,577 3,841,743 3,463,358
MKS Instruments Inc.
High Tech Industries Term Loan B6 Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 2/2/2026 885,063 877,576 858,511
MLN US HoldCo LLC
Telecommunications Term Loan Loan 1M USD LIBOR+ 4.50 % 0.00 % 4.68 % 11/28/2025 987,500 985,773 744,950
MRC Global (US) Inc.
Metals & Mining Term Loan B2 Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 9/20/2024 488,740 487,885 437,423
Natgasoline LLC
Chemicals Plastics & Rubber Term Loan Loan 6M USD LIBOR+ 3.50 % 0.00 % 4.01 % 11/14/2025 493,750 491,812 474,000
National Mentor Holdings Inc.
Healthcare & Pharmaceuticals Term Loan Loan 1M USD LIBOR+ 4.25 % 0.00 % 4.43 % 3/9/2026 1,895,027 1,878,364 1,830,596
National Mentor Holdings Inc.
Healthcare & Pharmaceuticals Term Loan C Loan 3M USD LIBOR+ 4.25 % 0.00 % 4.59 % 3/9/2026 86,065 85,331 83,139
NeuStar Inc.
Telecommunications Term Loan B4 (03/18) Loan 6M USD LIBOR+ 3.50 % 1.00 % 4.50 % 8/8/2024 2,954,545 2,913,787 2,512,280
NeuStar Inc.
Telecommunications Term Loan B-5 Loan 3M USD LIBOR+ 4.50 % 1.00 % 5.50 % 8/8/2024 990,000 973,946 849,549
Nexstar Broadcasting Inc.
Media: Broadcasting & Subscription Term Loan Loan 1M USD LIBOR+ 2.75 % 0.00 % 2.93 % 9/18/2026 240,156 239,075 231,002
NMI Holdings Inc.
Banking Finance Insurance & Real Estate Term Loan Loan 3M USD LIBOR+ 4.75 % 1.00 % 5.75 % 5/24/2023 3,446,137 3,448,371 3,239,369
NorthPole Newco S.a r.l
Aerospace & Defense Term Loan Loan 3M USD LIBOR+ 7.00 % 0.00 % 7.34 % 3/3/2025 4,750,000 4,330,953 4,168,125
Novetta Solutions LLC
Aerospace & Defense Term Loan Loan 3M USD LIBOR+ 5.00 % 1.00 % 6.00 % 10/17/2022 1,914,870 1,907,111 1,798,178
Novetta Solutions LLC
Aerospace & Defense Second Lien Term Loan Loan 3M USD LIBOR+ 8.50 % 1.00 % 9.50 % 10/16/2023 1,000,000 994,639 940,000
NPC International Inc. (b)
Beverage Food & Tobacco Term Loan Loan 1M USD LIBOR+ 3.50 % 1.00 % 4.50 % 4/19/2024 487,500 487,124 198,169
Octave Music Group Inc. The
Services: Business Term Loan B Loan 1M USD LIBOR+ 5.25 % 0.00 % 5.43 % 5/29/2025 4,000,000 3,962,190 3,280,000
Onex Carestream Finance LP
High Tech Industries Term Loan Loan 3M USD LIBOR+ 6.75 % 1.00 % 7.75 % 5/8/2023 2,359,150 2,354,156 2,194,010
Owens & Minor Distribution Inc.
Healthcare & Pharmaceuticals Term Loan B Loan 1M USD LIBOR+ 4.50 % 0.00 % 4.68 % 4/30/2025 491,250 483,741 426,312
Patriot Container Corp.
Environmental Industries Term Loan (3/18) Loan 1M USD LIBOR+ 3.50 % 1.00 % 4.50 % 3/20/2025 498,728 496,388 466,310
PCI Gaming Authority
Hotel Gaming & Leisure Term Loan Loan 1M USD LIBOR+ 2.50 % 0.00 % 2.68 % 5/29/2026 878,269 874,285 831,791
Peraton Corp.
Aerospace & Defense Term Loan Loan 2M USD LIBOR+ 5.25 % 1.00 % 6.25 % 4/29/2024 2,441,173 2,432,426 2,343,527
PGX Holdings Inc. (b)
Services: Consumer Term Loan Loan 1M USD LIBOR+ 5.25 % 1.00 % 6.25 % 9/29/2020 3,458,472 3,454,413 1,867,575
PI UK Holdco II Limited
Services: Business Term Loan B1 (PI UK Holdco II) Loan 3M USD LIBOR+ 3.25 % 1.00 % 4.25 % 1/3/2025 1,470,000 1,463,803 1,357,133
Pitney Bowes Inc.
Services: Business Term Loan B Loan 1M USD LIBOR+ 5.50 % 0.00 % 5.68 % 1/7/2025 2,500,000 2,248,353 1,980,000
Pixelle Specialty Solutions LLC
Forest Products & Paper Term Loan Loan 1M USD LIBOR+ 6.50 % 1.00 % 7.50 % 10/31/2024 1,987,374 1,950,136 1,775,718
Plastipak Packaging Inc.
Containers Packaging & Glass Plastipak Packaging T/L B (04/18) Loan 1M USD LIBOR+ 2.50 % 0.00 % 2.68 % 10/15/2024 2,944,583 2,922,086 2,845,821
Playtika Holding Corp.
High Tech Industries Trm Loan B (12/19) Loan 6M USD LIBOR+ 6.00 % 1.00 % 7.00 % 12/10/2024 2,950,000 2,895,503 2,946,843
Polymer Process Holdings Inc
Containers Packaging & Glass Term Loan Loan 1M USD LIBOR+ 6.00 % 0.00 % 6.18 % 4/30/2026 2,977,500 2,925,077 2,549,484
Presidio Holdings Inc.
Services: Business Term Loan B (1/20) Loan 3M USD LIBOR+ 3.50 % 0.00 % 3.84 % 1/22/2027 500,000 498,908 484,065
Prime Security Services Borrower LLC
Services: Consumer Term Loan (Protection One/ADT) Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.25 % 9/23/2026 2,985,000 2,968,866 2,905,718
Priority Payment Systems Holdings LLC
High Tech Industries Term Loan Loan 1M USD LIBOR+ 6.50 % 1.00 % 7.50 % 1/3/2023 2,466,349 2,456,581 1,973,079
Project Accelerate Parent LLC
Services: Business Term Loan Loan 3M USD LIBOR+ 4.25 % 1.00 % 5.25 % 1/2/2025 1,960,000 1,953,063 1,553,300
Prometric Holdings Inc.
Services: Consumer Term Loan Loan 1M USD LIBOR+ 3.00 % 1.00 % 4.00 % 1/29/2025 490,050 488,344 416,543
Pug LLC
Services: Consumer Term Loan B (02/20) Loan 1M USD LIBOR+ 3.50 % 0.00 % 3.68 % 2/12/2027 1,496,250 1,488,962 1,305,478
Rackspace Hosting Inc.
High Tech Industries Term Loan B Loan 3M USD LIBOR+ 3.00 % 1.00 % 4.00 % 11/3/2023 1,472,279 1,464,781 1,430,613
Radiology Partners Inc.
Healthcare & Pharmaceuticals Term Loan Loan 3M USD LIBOR+ 4.25 % 0.00 % 4.59 % 7/9/2025 1,432,727 1,426,848 1,331,720
Research Now Group Inc.
Media: Advertising Printing & Publishing Term Loan Loan 3M USD LIBOR+ 5.50 % 1.00 % 6.50 % 12/20/2024 3,917,387 3,811,620 3,564,822
Resolute Investment Managers Inc.
Banking Finance Insurance & Real Estate Term Loan (10/17) Loan 3M USD LIBOR+ 3.25 % 1.00 % 4.25 % 4/29/2022 2,673,167 2,674,366 2,549,533
Rexnord LLC
Capital Equipment Term Loan (11/19) Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 8/21/2024 862,069 862,070 849,404
Reynolds Consumer Products LLC
Containers Packaging & Glass Reynolds Consumer Products T/L Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 2/4/2027 1,500,000 1,498,177 1,470,945
RGIS Services LLC (b)
Services: Business Term Loan Loan 3M USD LIBOR+ 7.50 % 1.00 % 8.50 % 3/31/2023 482,554 477,953 265,405
Robertshaw US Holding Corp.
Consumer goods: Durable Term Loan B Loan 6M USD LIBOR+ 3.25 % 1.00 % 4.25 % 2/28/2025 980,000 978,136 773,896
Rocket Software Inc.
High Tech Industries Term Loan (11/18) Loan 1M USD LIBOR+ 4.25 % 0.00 % 4.43 % 11/28/2025 3,960,000 3,944,520 3,724,063
Russell Investments US Institutional Holdco Inc.
Banking Finance Insurance & Real Estate Term Loan B Loan 6M USD LIBOR+ 2.75 % 1.00 % 3.75 % 6/1/2023 5,637,965 5,559,901 5,315,530
Sahara Parent Inc.
High Tech Industries Term Loan B (11/18) Loan 3M USD LIBOR+ 6.25 % 0.00 % 6.59 % 8/16/2024 1,950,300 1,935,103 1,790,863
Sally Holdings LLC
Retail Term Loan B Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 7/5/2024 768,409 765,760 722,305
Sally Holdings LLC
Retail Term Loan (Fixed) Loan Fixed 0.00 % 0.00 % 0.00 % 7/5/2024 1,000,000 996,979 945,000

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Avison Young (Canada) Inc.	Services: Business	Term Loan	Loan	3M USD LIBOR+	5.00	%	0.00	%	5.24	%	1/30/2026	3,458,665	$	3,406,041	$	3,216,558
Avolon TLB Borrower 1 (US) LLC	Capital Equipment	Term Loan B3	Loan	1M USD LIBOR+	1.75	%	0.75	%	2.50	%	1/15/2025	1,000,000		854,775		962,780
B&G Foods Inc.	Beverage Food & Tobacco	Term Loan	Loan	1M USD LIBOR+	2.50	%	0.00	%	2.66	%	10/10/2026	206,458		205,536		205,362
Ball Metalpack Finco LLC	Containers Packaging & Glass	Term Loan	Loan	3M USD LIBOR+	4.50	%	0.00	%	4.74	%	7/31/2025	3,924,912		3,910,129		3,732,592
Berry Global Inc.	Chemicals Plastics & Rubber	Term Loan Y	Loan	1M USD LIBOR+	2.00	%	0.00	%	2.16	%	7/1/2026	4,962,437		4,957,197		4,806,766
Blackstone Mortgage Trust Inc.	Banking Finance Insurance & Real Estate	Term Loan B-2	Loan	1M USD LIBOR+	4.75	%	1.00	%	5.75	%	4/23/2026	500,000		485,536		496,250
Blount International Inc.	Forest Products & Paper	Term Loan B (09/18)	Loan	1M USD LIBOR+	3.75	%	1.00	%	4.75	%	4/12/2023	3,436,294		3,433,892		3,413,099
Blucora Inc.	Services: Consumer	Term Loan (11/17)	Loan	6M USD LIBOR+	4.00	%	1.00	%	5.00	%	5/22/2024	1,454,367		1,443,021		1,428,916
Bombardier Recreational Products Inc.	Consumer goods: Durable	Term Loan (1/20)	Loan	1M USD LIBOR+	2.00	%	0.00	%	2.16	%	5/24/2027	990,025		981,661		948,256
Bracket Intermediate Holding Corp.	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	4.25	%	0.00	%	4.49	%	9/5/2025	982,500		978,839		956,709
Broadstreet Partners Inc.	Banking Finance Insurance & Real Estate	Term Loan B3	Loan	1M USD LIBOR+	3.25	%	0.00	%	3.41	%	1/27/2027	2,019,552		2,017,887		1,951,392
Brookfield Property REIT Inc.	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	2.50	%	0.00	%	2.66	%	8/27/2025	3,989,847		3,141,492		3,190,960
Brookfield WEC Holdings Inc.	Energy: Electricity	Term Loan 1/20	Loan	1M USD LIBOR+	3.00	%	0.75	%	3.75	%	8/1/2025	494,975		493,943		486,135
Buckeye Partners L.P.	Utilities: Oil & Gas	Term Loan	Loan	1M USD LIBOR+	2.75	%	0.00	%	2.91	%	11/2/2026	997,500		993,227		979,685
BW Gas & Convenience Holdings LLC	Beverage Food & Tobacco	Term Loan	Loan	1M USD LIBOR+	6.25	%	0.00	%	6.41	%	11/18/2024	2,925,000		2,822,650		2,910,375
Calceus Acquisition Inc.	Consumer goods: Non-durable	Term Loan B	Loan	3M USD LIBOR+	5.50	%	0.00	%	5.74	%	2/12/2025	962,500		953,838		938,438
Callaway Golf Company	Retail	Term Loan B	Loan	1M USD LIBOR+	4.50	%	0.00	%	4.66	%	1/2/2026	693,750		682,035		692,453
Cardtronics USA Inc	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.00	%	6/29/2027	500,000		491,402		498,440
CareerBuilder LLC	Services: Business	Term Loan	Loan	3M USD LIBOR+	6.75	%	1.00	%	7.75	%	7/31/2023	3,393,388		3,202,226		3,065,349
Casa Systems Inc.	Telecommunications	Term Loan	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.00	%	12/20/2023	1,447,500		1,439,932		1,351,603
Castle US Holding Corporation	Media: Advertising Printing & Publishing	Term Loan B (USD)	Loan	3M USD LIBOR+	3.75	%	0.00	%	3.99	%	1/29/2027	498,958		496,722		479,624
CCS-CMGC Holdings Inc.	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	5.50	%	0.00	%	5.74	%	10/1/2025	2,462,500		2,443,119		2,187,784
Cengage Learning Inc.	Media: Advertising Printing & Publishing	Term Loan	Loan	6M USD LIBOR+	4.25	%	1.00	%	5.25	%	6/7/2023	1,439,959		1,429,478		1,182,566

Issuer Name

Industry

Asset Name
Asset
Type Reference Rate/
Spread x LIBOR
Floor Current
Rate
(All In) Maturity
Date Principal/
Number
of Shares Cost Fair Value
Samsonite International S.A.
Consumer goods: Non-durable Term Loan B2 Loan 1M USD LIBOR+ 4.50 % 1.00 % 5.50 % 4/25/2025 1,000,000 970,000 969,580
Savage Enterprises LLC
Energy: Oil & Gas Term Loan B (02/20) Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 8/1/2025 2,449,704 2,423,090 2,409,896
SCS Holdings I Inc.
High Tech Industries Term Loan 1/20 Loan 1M USD LIBOR+ 3.50 % 0.00 % 3.68 % 7/1/2026 1,985,025 1,980,734 1,932,918
Seadrill Operating LP
Energy: Oil & Gas Term Loan B Loan 3M USD LIBOR+ 6.00 % 1.00 % 7.00 % 2/21/2021 902,649 892,542 142,916
Shutterfly Inc.
Media: Advertising Printing & Publishing Term Loan B Loan 3M USD LIBOR+ 6.00 % 1.00 % 7.00 % 9/25/2026 870,968 830,571 767,323
SMB Shipping Logistics LLC
Transportation: Consumer Term Loan B Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.00 % 2/2/2024 1,931,951 1,930,419 1,690,457
SMG US Midco 2 Inc.
Services: Business Term Loan (01/20) Loan 3M USD LIBOR+ 2.50 % 0.00 % 2.84 % 1/23/2025 498,750 498,750 438,900
Sotheby’s
Services: Business Term Loan Loan 1M USD LIBOR+ 5.50 % 1.00 % 6.50 % 1/15/2027 3,316,066 3,251,646 2,978,922
SP PF Buyer LLC
Consumer goods: Durable Term Loan B Loan 1M USD LIBOR+ 4.50 % 0.00 % 4.68 % 12/19/2025 1,980,000 1,909,760 1,480,763
SRAM LLC
Consumer goods: Durable Term Loan Loan 6M USD LIBOR+ 2.75 % 1.00 % 3.75 % 3/15/2024 1,762,897 1,756,175 1,701,196
SS&C European Holdings S.A.R.L.
Services: Business Term Loan B4 Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 4/16/2025 192,493 192,148 186,118
SS&C Technologies Inc.
Services: Business Term Loan B3 Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 4/16/2025 280,056 279,546 270,780
SS&C Technologies Inc.
Services: Business Term Loan B-5 Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 4/16/2025 492,422 491,466 476,359
Staples Inc.
Wholesale Term Loan (03/19) Loan 3M USD LIBOR+ 5.00 % 0.00 % 5.34 % 4/16/2026 1,955,250 1,955,250 1,726,740
Stats Intermediate Holdings LLC
Hotel Gaming & Leisure Term Loan Loan 1M USD LIBOR+ 5.25 % 0.00 % 5.43 % 7/10/2026 1,995,000 1,950,157 1,782,193
Steak N Shake Operations Inc.
Beverage Food & Tobacco Term Loan Loan 1M USD LIBOR+ 3.75 % 1.00 % 4.75 % 3/19/2021 822,151 820,919 641,278
Sybil Software LLC
High Tech Industries Term Loan B (4/18) Loan 3M USD LIBOR+ 2.25 % 1.00 % 3.25 % 9/29/2023 1,890,601 1,862,249 1,830,347
Teneo Holdings LLC
Banking Finance Insurance & Real Estate Term Loan Loan 3M USD LIBOR+ 5.25 % 1.00 % 6.25 % 7/11/2025 2,487,500 2,399,481 2,263,625
Tenneco Inc.
Capital Equipment Term Loan B Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 10/1/2025 1,481,250 1,469,552 1,186,541
Ten-X LLC
Banking Finance Insurance & Real Estate Term Loan Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.00 % 9/30/2024 1,955,000 1,953,155 1,752,169
Terex Corporation
Capital Equipment Term Loan Loan 3M USD LIBOR+ 2.75 % 0.75 % 3.50 % 1/31/2024 990,000 986,353 960,300
TGG TS Acquisition Company
Media: Diversified & Production Term Loan (12/18) Loan 1M USD LIBOR+ 6.50 % 0.00 % 6.68 % 12/15/2025 2,746,102 2,624,135 2,478,357
The Edelman Financial Center LLC
Banking Finance Insurance & Real Estate Term Loan B (06/18) Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 7/21/2025 1,234,375 1,229,724 1,175,742
Thor Industries Inc.
Automotive Term Loan (USD) Loan 1M USD LIBOR+ 3.75 % 0.00 % 3.93 % 2/2/2026 2,965,878 2,895,389 2,854,658
Tivity Health Inc.
Healthcare & Pharmaceuticals Term Loan A Loan 1M USD LIBOR+ 4.25 % 0.00 % 4.43 % 3/8/2024 1,600,000 1,587,055 1,408,000
Tivity Health Inc.
Healthcare & Pharmaceuticals Term Loan B Loan 1M USD LIBOR+ 5.25 % 0.00 % 5.43 % 3/6/2026 2,334,338 2,283,519 2,055,688
T-Mobile USA Inc.
Telecommunications Term Loan B Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 4/1/2027 2,000,000 1,970,000 1,999,540
Transdigm Inc.
Aerospace & Defense Term Loan G (02/20) Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 8/22/2024 4,096,027 4,100,487 3,737,625
Travel Leaders Group LLC
Hotel Gaming & Leisure Term Loan B (08/18) Loan 1M USD LIBOR+ 4.00 % 0.00 % 4.18 % 1/25/2024 2,456,250 2,453,261 1,473,750
TRC Companies Inc.
Services: Business Term Loan Loan 3M USD LIBOR+ 3.50 % 1.00 % 4.50 % 6/21/2024 3,368,182 3,358,677 3,098,727
TRC Companies Inc.
Services: Business Term Loan B Loan 3M USD LIBOR+ 5.00 % 1.00 % 6.00 % 6/21/2024 995,000 981,276 915,400
Trico Group LLC
Containers Packaging & Glass Incremental Term Loan Loan 3M USD LIBOR+ 7.00 % 1.00 % 8.00 % 2/2/2024 4,696,562 4,591,232 4,344,320
Truck Hero Inc.
Transportation: Cargo First Lien Term Loan Loan 1M USD LIBOR+ 3.75 % 0.00 % 3.93 % 4/22/2024 2,919,937 2,904,610 2,649,843
Trugreen Limited Partnership
Services: Consumer Term Loan (03/19) Loan 1M USD LIBOR+ 3.75 % 0.00 % 3.93 % 3/19/2026 978,924 970,466 943,438
Twin River Worldwide Holdings Inc.
Hotel Gaming & Leisure Term Loan B Loan 1M USD LIBOR+ 2.75 % 0.00 % 2.93 % 5/11/2026 992,500 988,080 871,226
United Natural Foods Inc.
Beverage Food & Tobacco Term Loan B Loan 1M USD LIBOR+ 4.25 % 0.00 % 4.43 % 10/22/2025 3,456,250 3,269,341 3,240,234
Univar Solutions Inc.
Chemicals Plastics & Rubber Term Loan B3 (11/17) Loan 3M USD LIBOR+ 2.25 % 0.00 % 2.59 % 7/1/2024 1,627,723 1,622,294 1,581,430
Univision Communications Inc.
Media: Broadcasting & Subscription Term Loan Loan 1M USD LIBOR+ 2.75 % 1.00 % 3.75 % 3/15/2024 2,700,582 2,690,340 2,576,355
URS Holdco Inc.
Transportation: Cargo Term Loan (10/17) Loan 3M USD LIBOR+ 5.75 % 1.00 % 6.75 % 8/30/2024 976,253 966,607 740,322
US Ecology Holdings Inc.
Environmental Industries Term Loan B Loan 1M USD LIBOR+ 2.50 % 0.00 % 2.68 % 11/2/2026 498,750 497,679 490,022
VeriFone Systems Inc.
Banking Finance Insurance & Real Estate Term Loan (7/18) Loan 3M USD LIBOR+ 4.00 % 0.00 % 4.34 % 8/20/2025 5,417,500 5,391,755 4,382,270
VFH Parent LLC
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 3.00 % 0.00 % 3.18 % 3/2/2026 3,421,653 3,409,756 3,357,497
Victory Capital Holdings Inc.
Banking Finance Insurance & Real Estate Term Loan B (01/20) Loan 3M USD LIBOR+ 2.50 % 0.00 % 2.84 % 7/1/2026 1,891,235 1,851,368 1,826,611
Virtus Investment Partners Inc.
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 2.25 % 0.75 % 3.00 % 6/3/2024 2,826,626 2,826,194 2,755,960
Vistra Operations Company LLC
Utilities: Electric 2018 Incremental Term Loan Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 12/31/2025 924,960 924,142 905,304
Vizient Inc.
Healthcare & Pharmaceuticals Term Loan B-6 Loan 1M USD LIBOR+ 2.00 % 0.00 % 2.18 % 5/6/2026 495,000 494,002 475,819
VM Consolidated Inc.
Construction & Building Term Loan B1 (02/20) Loan 1M USD LIBOR+ 3.25 % 0.00 % 3.43 % 2/28/2025 479,194 477,393 452,838
WeddingWire Inc.
Services: Consumer Term Loan Loan 3M USD LIBOR+ 4.50 % 0.00 % 4.84 % 12/19/2025 3,950,000 3,943,221 3,634,000
West Corporation
Telecommunications Term Loan B (Olympus Merger) Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.00 % 10/10/2024 1,234,217 1,164,698 1,001,086
Western Dental Services Inc.
Retail Term Loan (12/18) Loan 3M USD LIBOR+ 5.25 % 1.00 % 6.25 % 6/30/2023 2,432,469 2,419,117 1,982,462
Western Digital Corporation
High Tech Industries Term Loan B-4 Loan 1M USD LIBOR+ 1.75 % 0.00 % 1.93 % 4/29/2023 903,135 886,707 883,564
Winter Park Intermediate Inc.
Automotive Term Loan Loan 6M USD LIBOR+ 4.75 % 0.00 % 5.26 % 4/4/2025 1,979,938 1,962,682 1,722,546
Wirepath LLC
Consumer goods: Non-durable Term Loan Loan 6M USD LIBOR+ 4.00 % 1.00 % 5.00 % 8/5/2024 2,947,637 2,925,682 2,248,487
WP CityMD Bidco LLC
Services: Consumer Term Loan B Loan 6M USD LIBOR+ 4.50 % 1.00 % 5.50 % 8/13/2026 3,491,250 3,459,637 3,406,866
YS Garments LLC
Retail Term Loan Loan 3M USD LIBOR+ 6.00 % 0.00 % 6.34 % 8/9/2024 1,925,000 1,909,867 1,694,000
Zekelman Industries Inc
Metals & Mining Term Loan (01/20) Loan 1M USD LIBOR+ 2.25 % 0.00 % 2.43 % 1/25/2027 1,000,000 1,000,000 967,810
Zep Inc.
Chemicals Plastics & Rubber Term Loan Loan 6M USD LIBOR+ 4.00 % 1.00 % 5.00 % 8/12/2024 2,437,500 2,429,338 1,969,037
Zest Acquisition Corp.
Healthcare & Pharmaceuticals Term Loan Loan 1M USD LIBOR+ 3.50 % 0.00 % 3.68 % 3/14/2025 959,762 956,282 808,600

$ 514,324,725 $ 457,744,271

Number
of Shares Cost Fair Value
Cash and cash equivalents

U.S. Bank Money Market (c)
5,234,135 $ 5,234,135 $ 5,234,135

Total cash and cash equivalents
5,234,135 $ 5,234,135 $ 5,234,135

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
CenturyLink Inc.	Telecommunications	Term Loan B (1/20)	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	3/15/2027	2,985,000	$	2,981,784	$	2,879,898
Chemours Company The	Chemicals Plastics & Rubber	Term Loan	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	4/3/2025	994,911		939,133		945,991
Citadel Securities LP	Banking Finance Insurance & Real Estate	Term Loan (2/20)	Loan	1M USD LIBOR+	2.75	%	0.00	%	2.91	%	2/27/2026	987,538		986,514		978,897
Clarios Global LP	Automotive	Term Loan B	Loan	1M USD LIBOR+	3.50	%	0.00	%	3.66	%	4/30/2026	1,488,750		1,475,687		1,457,576
Compass Power Generation L.L.C.	Utilities: Electric	Term Loan B (08/18)	Loan	1M USD LIBOR+	3.50	%	1.00	%	4.50	%	12/20/2024	1,868,660		1,864,793		1,832,072
Concordia International Corp.	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	5.50	%	1.00	%	6.50	%	9/6/2024	1,171,510		1,124,552		1,117,328
Connect U.S. Finco LLC	Telecommunications	Delayed Draw Term Loan B	Loan	1M USD LIBOR+	4.50	%	1.00	%	5.50	%	12/11/2026	2,992,500		2,835,106		2,908,351
Consolidated Communications Inc.	Telecommunications	Term Loan B	Loan	1M USD LIBOR+	3.00	%	1.00	%	4.00	%	10/5/2023	1,467,819		1,458,706		1,429,905
Coral-US Co-Borrower LLC	Telecommunications	Term Loan B-5	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	1/31/2028	2,000,000		2,000,000		1,929,000
Covia Holdings Corporation(b)	Metals & Mining	Term Loan	Loan	Prime+	5.00	%	1.00	%	6.00	%	6/2/2025	982,500		982,500		679,153
CPI Acquisition Inc	Banking Finance Insurance & Real Estate	Term Loan B (1st Lien)	Loan	6M USD LIBOR+	4.50	%	1.00	%	5.50	%	8/17/2022	1,436,782		1,429,560		1,245,690
Crown Subsea Communications Holding Inc.	Construction & Building	Term Loan	Loan	1M USD LIBOR+	6.00	%	0.00	%	6.16	%	11/3/2025	949,545		941,321		941,236
CSC Holdings LLC	Media: Broadcasting & Subscription	Term Loan B (03/17)	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	7/17/2025	1,964,467		1,944,222		1,893,255
CSC Holdings LLC	Media: Broadcasting & Subscription	Term Loan B	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	1/15/2026	492,500		491,569		474,647
CSC Holdings LLC	Media: Broadcasting & Subscription	Term Loan B-5	Loan	1M USD LIBOR+	2.50	%	0.00	%	2.66	%	4/15/2027	497,500		497,500		480,799
Cushman & Wakefield U.S. Borrower LLC	Construction & Building	Term Loan	Loan	1M USD LIBOR+	2.75	%	0.00	%	2.91	%	8/21/2025	3,935,187		3,920,178		3,761,370
Daseke Companies Inc.	Transportation: Cargo	Replacement Term Loan	Loan	1M USD LIBOR+	5.00	%	1.00	%	6.00	%	2/27/2024	1,945,716		1,937,945		1,883,706
Dealer Tire LLC	Automotive	Term Loan B-1	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	12/12/2025	2,985,000		2,978,001		2,912,853
Delek US Holdings Inc.	Utilities: Oil & Gas	Term Loan B	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	3/31/2025	6,413,343		6,352,525		6,038,868
Dell International L.L.C.	High Tech Industries	Term Loan B-1	Loan	1M USD LIBOR+	2.00	%	0.75	%	2.75	%	9/19/2025	3,776,190		3,772,197		3,747,869
Delta 2 (Lux) SARL	Hotel Gaming & Leisure	Term Loan B	Loan	1M USD LIBOR+	2.50	%	1.00	%	3.50	%	2/1/2024	818,289		818,662		792,210
Delta Air Lines Inc.	Transportation: Consumer	Term Loan B (4/20)	Loan	3M USD LIBOR+	4.75	%	1.00	%	5.75	%	5/1/2023	250,000		243,209		248,973
DHX Media Ltd.	Media: Broadcasting & Subscription	Term Loan	Loan	1M USD LIBOR+	4.25	%	1.00	%	5.25	%	12/29/2023	279,282		278,182		263,922

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Diamond Sports Group LLC	Media: Broadcasting & Subscription	Term Loan	Loan	1M USD LIBOR+	3.25	%	0.00	%	3.41	%	8/24/2026	3,461,281	$	2,889,534	$	2,920,456
Digital Room Holdings Inc.	Media: Advertising Printing & Publishing	Term Loan	Loan	6M USD LIBOR+	5.00	%	0.00	%	5.31	%	5/21/2026	2,970,000		2,935,026		2,509,650
Dole Food Company Inc.	Beverage Food & Tobacco	Term Loan B	Loan	1M USD LIBOR+	2.75	%	1.00	%	3.75	%	4/8/2024	462,500		461,258		456,816
DRW Holdings LLC	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	11/27/2026	4,975,000		4,929,654		4,850,625
DynCorp International Inc.	Aerospace & Defense	Term Loan B	Loan	1M USD LIBOR+	6.00	%	1.00	%	7.00	%	8/18/2025	2,887,500		2,812,505		2,858,625
Eagletree-Carbide Acquisition Corp.	Consumer goods: Durable	Term Loan	Loan	1M USD LIBOR+	3.75	%	1.00	%	4.75	%	8/28/2024	4,887,115		4,864,317		4,850,461
EIG Investors Corp.	High Tech Industries	Term Loan (06/18)	Loan	3M USD LIBOR+	3.75	%	1.00	%	4.75	%	2/9/2023	2,174,120		2,163,623		2,160,532
Encapsys LLC	Chemicals Plastics & Rubber	Term Loan B2	Loan	1M USD LIBOR+	3.25	%	1.00	%	4.25	%	11/7/2024	494,856		490,713		484,959
Endo Luxembourg Finance Company I S.a.r.l.	Healthcare & Pharmaceuticals	Term Loan B (4/17)	Loan	3M USD LIBOR+	4.25	%	0.75	%	5.00	%	4/29/2024	3,916,835		3,897,568		3,769,132
Energy Acquisition LP	Capital Equipment	Term Loan (6/18)	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	6/26/2025	1,960,000		1,952,522		1,695,400
Envision Healthcare Corporation	Healthcare & Pharmaceuticals	Term Loan B (06/18)	Loan	1M USD LIBOR+	3.75	%	0.00	%	3.91	%	10/10/2025	4,925,000		4,916,157		3,554,373
EyeCare Partners LLC	Healthcare & Pharmaceuticals	EyeCare Partners T/L B	Loan	6M USD LIBOR+	3.75	%	0.00	%	4.06	%	2/18/2027	1,617,568		1,615,998		1,502,575
EyeCare Partners LLC(a)	Healthcare & Pharmaceuticals	Unfunded Commitment	Loan	6M USD LIBOR+	3.75	%	0.00	%	3.75	%	2/18/2027	—		—		—
FinCo I LLC	Banking Finance Insurance & Real Estate	2018 Term Loan B	Loan	1M USD LIBOR+	2.00	%	0.00	%	2.16	%	12/27/2022	359,858		359,362		355,990
First Brands Group LLC	Automotive	Term Loan B-3	Loan	2M USD LIBOR+	7.50	%	1.00	%	8.50	%	2/2/2024	5,134,766		5,010,802		5,032,070
First Eagle Holdings Inc.	Banking Finance Insurance & Real Estate	Refinancing Term Loan	Loan	3M USD LIBOR+	2.50	%	0.00	%	2.74	%	2/1/2027	5,422,750		5,401,370		5,283,331
Fitness International LLC	Services: Consumer	Term Loan B (4/18)	Loan	6M USD LIBOR+	3.25	%	0.00	%	3.56	%	4/18/2025	1,330,058		1,323,599		749,820
Franklin Square Holdings L.P.	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	8/1/2025	4,421,245		4,393,989		4,321,767
Froneri US Inc.	Beverage Food & Tobacco	Term Loan B-2	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	1/29/2027	2,000,000		1,995,417		1,923,920
Fusion Connect Inc.	Telecommunications	Take Back 2nd Out Term Loan	Loan	3M USD LIBOR+	1.00	%	2.00	%	3.00	%	7/14/2025	784,776		766,136		329,606
GBT Group Services B.V.	Hotel Gaming & Leisure	Term Loan	Loan	1M USD LIBOR+	2.50	%	0.00	%	2.66	%	8/13/2025	4,421,250		4,420,330		4,012,284
General Nutrition Centers Inc.(b)	Retail	FILO Term Loan	Loan	1M USD LIBOR+	9.00	%	0.00	%	9.16	%	1/3/2023	585,849		584,990		567,178
General Nutrition Centers Inc.(b)	Retail	Term Loan B2	Loan	1M USD LIBOR+	8.75	%	0.75	%	9.50	%	3/4/2021	644,902		644,620		467,554

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
General Nutrition Centers Inc.(b)	Retail	DIP New Money Term Loan	Loan	3M USD LIBOR+	11.25	%	1.00	%	12.25	%	12/23/2020	207,475	$	201,279	$	207,475
General Nutrition Centers Inc.(b)	Retail	DIP Roll-Up Term Loan	Loan	3M USD LIBOR+	11.25	%	1.00	%	12.25	%	12/23/2020	207,475		207,451		207,475
Genesee & Wyoming Inc.	Transportation: Cargo	Term Loan (11/19)	Loan	3M USD LIBOR+	2.00	%	0.00	%	2.24	%	12/30/2026	1,496,250		1,489,453		1,470,904
GEO Group Inc. The	Banking Finance Insurance & Real Estate	Term Loan Refinance	Loan	1M USD LIBOR+	2.00	%	0.75	%	2.75	%	3/25/2024	3,984,563		3,641,859		3,663,925
GI Chill Acquisition LLC	Services: Business	Term Loan	Loan	3M USD LIBOR+	4.00	%	0.00	%	4.24	%	8/6/2025	2,456,250		2,446,891		2,407,125
Gigamon Inc.	Services: Business	Term Loan B	Loan	6M USD LIBOR+	4.25	%	1.00	%	5.25	%	12/27/2024	2,945,200		2,925,117		2,893,659
Global Tel*Link Corporation	Telecommunications	Term Loan B	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	11/28/2025	5,022,463		4,767,463		4,358,393
Go Wireless Inc.	Telecommunications	Term Loan	Loan	1M USD LIBOR+	6.50	%	1.00	%	7.50	%	12/22/2024	3,113,636		3,076,635		2,886,341
Goodyear Tire & Rubber Company The	Chemicals Plastics & Rubber	Second Lien Term Loan	Loan	1M USD LIBOR+	2.00	%	0.00	%	2.16	%	3/7/2025	3,000,000		2,926,213		2,869,380
Graham Packaging Company Inc	Containers Packaging & Glass	Initial Term Loan	Loan	1M USD LIBOR+	3.75	%	0.75	%	4.50	%	8/4/2027	1,000,000		992,528		998,000
Greenhill & Co. Inc.	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	3.25	%	0.00	%	3.41	%	4/12/2024	3,661,538		3,628,690		3,533,385
Grosvenor Capital Management Holdings LLLP	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	2.75	%	1.00	%	3.75	%	3/28/2025	660,340		657,910		657,038
Guidehouse LLP	Aerospace & Defense	Term Loan	Loan	1M USD LIBOR+	4.50	%	0.00	%	4.66	%	5/1/2025	3,944,810		3,924,153		3,900,431
Harland Clarke Holdings Corp.	Media: Advertising Printing & Publishing	Term Loan	Loan	3M USD LIBOR+	4.75	%	1.00	%	5.75	%	11/3/2023	1,667,985		1,661,951		1,174,061
Helix Acquisition Holdings Inc.	Capital Equipment	Term Loan (2019 Incremental)	Loan	3M USD LIBOR+	3.75	%	0.00	%	3.99	%	9/30/2024	2,962,500		2,915,706		2,540,344
Helix Gen Funding LLC	Energy: Electricity	Term Loan B (02/17)	Loan	1M USD LIBOR+	3.75	%	1.00	%	4.75	%	6/3/2024	259,851		259,560		255,194
HLF Financing SaRL LLC	Consumer goods: Non-durable	Term Loan B (08/18)	Loan	1M USD LIBOR+	2.75	%	0.00	%	2.91	%	8/18/2025	3,930,000		3,916,369		3,863,190
Holley Purchaser Inc.	Automotive	Term Loan B	Loan	3M USD LIBOR+	5.00	%	0.00	%	5.24	%	10/24/2025	2,462,500		2,443,587		2,290,125
Hudson River Trading LLC	Banking Finance Insurance & Real Estate	Term Loan B (01/20)	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	2/18/2027	5,970,000		5,947,878		5,902,837
Hyperion Refinance S.a.r.l.	Banking Finance Insurance & Real Estate	Tem Loan (12/17)	Loan	1M USD LIBOR+	3.50	%	1.00	%	4.50	%	12/20/2024	1,701,058		1,693,898		1,682,397
ICH US Intermediate Holdings II Inc.	Healthcare & Pharmaceuticals	Term Loan B	Loan	6M USD LIBOR+	5.75	%	1.00	%	6.75	%	12/24/2026	4,875,000		4,693,983		4,777,500

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Idera Inc.	High Tech Industries	Term Loan B	Loan	6M USD LIBOR+	4.00	%	1.00	%	5.00	%	6/28/2024	3,916,989	$	3,904,408	$	3,871,277
Inmar Inc.	Services: Business	Term Loan B	Loan	6M USD LIBOR+	4.00	%	1.00	%	5.00	%	5/1/2024	3,439,315		3,368,971		3,210,841
Innophos Holdings Inc.	Chemicals Plastics & Rubber	Term Loan B	Loan	1M USD LIBOR+	3.75	%	0.00	%	3.91	%	2/5/2027	498,750		496,411		492,516
Intrado Corporation	Telecommunications	Term Loan B (Olympus Merger)	Loan	3M USD LIBOR+	4.00	%	1.00	%	5.00	%	10/10/2024	1,231,061		1,165,176		1,098,599
Intrado Corporation	Telecommunications	Term Loan B	Loan	3M USD LIBOR+	3.50	%	1.00	%	4.50	%	10/10/2024	2,946,140		2,881,961		2,610,192
ION Media Networks Inc.	Media: Broadcasting & Subscription	Term Loan B	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	12/18/2024	1,992,500		1,949,175		1,942,688
Isagenix International LLC	Beverage Food & Tobacco	Term Loan	Loan	3M USD LIBOR+	5.75	%	1.00	%	6.75	%	6/16/2025	2,719,166		2,677,938		1,196,433
Jane Street Group LLC	Banking Finance Insurance & Real Estate	Term Loan B (1/20)	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	1/31/2025	997,494		976,498		982,531
Jefferies Finance LLC / JFIN Co-Issuer Corp	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	3.25	%	0.00	%	3.41	%	6/3/2026	3,213,091		3,196,484		3,102,657
Jill Holdings LLC	Retail	Term Loan (1st Lien)	Loan	3M USD LIBOR+	5.00	%	1.00	%	6.00	%	5/9/2022	1,789,685		1,786,926		1,055,914
JP Intermediate B LLC	Consumer goods: Non-durable	Term Loan	Loan	3M USD LIBOR+	5.50	%	1.00	%	6.50	%	11/20/2025	4,558,806		4,516,813		3,583,222
KAR Auction Services Inc.	Automotive	Term Loan B (09/19)	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	9/21/2026	248,125		247,593		240,061
Kindred Healthcare Inc.	Healthcare & Pharmaceuticals	Term Loan (6/18)	Loan	1M USD LIBOR+	5.00	%	0.00	%	5.16	%	7/2/2025	1,989,873		1,971,233		1,969,975
KREF Holdings X LLC	Banking Finance Insurance & Real Estate	Term Loan	Loan	3M USD LIBOR+	4.75	%	1.00	%	5.75	%	8/4/2027	500,000		487,500		495,000
Lakeland Tours LLC	Hotel Gaming & Leisure	Term Loan B	Loan	3M USD LIBOR+	4.25	%	1.00	%	5.25	%	12/16/2024	2,444,975		2,438,428		1,224,517
Lealand Finance Company B.V.	Energy: Oil & Gas	Exit Term Loan	Loan	1M USD LIBOR+	4.00	%	0.00	%	4.16	%	6/30/2025	320,681		320,681		258,950
Learfield Communications LLC	Media: Advertising Printing & Publishing	Initial Term Loan (A-L Parent)	Loan	1M USD LIBOR+	3.25	%	1.00	%	4.25	%	12/1/2023	482,500		481,276		369,248
Lifetime Brands Inc.	Consumer goods: Non-durable	Term Loan B	Loan	1M USD LIBOR+	3.50	%	1.00	%	4.50	%	2/28/2025	2,905,639		2,872,366		2,774,885
Lighthouse Network LLC	Banking Finance Insurance & Real Estate	Term Loan B	Loan	6M USD LIBOR+	4.50	%	1.00	%	5.50	%	12/2/2024	1,635,688		1,633,326		1,629,555
Lightstone Holdco LLC	Energy: Electricity	Term Loan B	Loan	3M USD LIBOR+	3.75	%	1.00	%	4.75	%	1/30/2024	1,322,520		1,320,931		1,116,193
Lightstone Holdco LLC	Energy: Electricity	Term Loan C	Loan	3M USD LIBOR+	3.75	%	1.00	%	4.75	%	1/30/2024	74,592		74,506		62,955
Lindblad Expeditions Inc.	Hotel Gaming & Leisure	US 2018 Term Loan	Loan	1M USD LIBOR+	3.50	%	0.75	%	4.25	%	3/27/2025	392,286		391,626		333,443
Lindblad Expeditions Inc.	Hotel Gaming & Leisure	Cayman Term Loan	Loan	1M USD LIBOR+	3.50	%	0.75	%	4.25	%	3/27/2025	98,071		97,907		83,361
Liquidnet Holdings Inc.	Banking Finance Insurance & Real Estate	Term Loan B	Loan	6M USD LIBOR+	3.25	%	1.00	%	4.25	%	7/15/2024	2,046,017		2,041,794		1,966,734

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
LogMeIn Inc.	High Tech Industries	Term Loan (8/20)	Loan	3M USD LIBOR+	4.75	%	0.00	%	4.99	%	8/13/2027	2,000,000	$	1,950,000	$	1,949,160
LPL Holdings Inc.	Banking Finance Insurance & Real Estate	Term Loan B1	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	11/11/2026	1,238,986		1,236,258		1,211,109
MA FinanceCo. LLC	High Tech Industries	Term Loan B4	Loan	3M USD LIBOR+	4.25	%	1.00	%	5.25	%	6/5/2025	500,000		487,984		498,125
Marriott Ownership Resorts Inc.	Hotel Gaming & Leisure	Term Loan (11/19)	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	8/29/2025	1,492,500		1,492,500		1,425,338
Match Group Inc.	Services: Consumer	Term Loan (1/20)	Loan	3M USD LIBOR+	1.75	%	0.00	%	1.99	%	2/15/2027	250,000		249,438		243,020
McAfee LLC	Services: Business	Term Loan B	Loan	1M USD LIBOR+	3.75	%	0.00	%	3.91	%	9/30/2024	1,148,497		1,139,958		1,136,587
McGraw-Hill Global Education Holdings LLC	Media: Advertising Printing & Publishing	Term Loan	Loan	3M USD LIBOR+	4.00	%	1.00	%	5.00	%	5/4/2022	2,926,093		2,644,605		2,518,868
Meredith Corporation	Media: Advertising Printing & Publishing	Term Loan B2	Loan	1M USD LIBOR+	2.50	%	0.00	%	2.66	%	1/31/2025	578,738		577,795		556,219
Messer Industries GMBH	Chemicals Plastics & Rubber	Term Loan B	Loan	3M USD LIBOR+	2.50	%	0.00	%	2.74	%	3/2/2026	2,962,500		2,956,122		2,898,303
Michaels Stores Inc.	Retail	Term Loan B	Loan	6M USD LIBOR+	2.50	%	1.00	%	3.50	%	1/30/2023	2,584,336		2,577,265		2,477,732
Midwest Physician Administrative Services LLC	Healthcare & Pharmaceuticals	Term Loan (2/18)	Loan	1M USD LIBOR+	2.75	%	0.75	%	3.50	%	8/15/2024	965,956		962,738		932,631
Milk Specialties Company	Beverage Food & Tobacco	Term Loan (2/17)	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.00	%	8/16/2023	3,879,250		3,834,706		3,733,778
Mitchell International Inc.	Banking Finance Insurance & Real Estate	Term Loan (7/20)	Loan	1M USD LIBOR+	4.25	%	0.50	%	4.75	%	11/29/2024	1,000,000		940,632		975,000
MKS Instruments Inc.	High Tech Industries	Term Loan B6	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	2/2/2026	882,701		875,521		860,360
MLN US HoldCo LLC	Telecommunications	Term Loan	Loan	1M USD LIBOR+	4.50	%	0.00	%	4.66	%	11/28/2025	985,000		983,345		832,946
MRC Global (US) Inc.	Metals & Mining	Term Loan B2	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	9/20/2024	487,481		486,660		443,607
Natgasoline LLC	Chemicals Plastics & Rubber	Term Loan	Loan	6M USD LIBOR+	3.50	%	0.00	%	3.81	%	11/14/2025	492,500		490,629		458,025
National Mentor Holdings Inc.	Healthcare & Pharmaceuticals	Term Loan	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	3/9/2026	1,890,242		1,874,156		1,870,394
National Mentor Holdings Inc.	Healthcare & Pharmaceuticals	Term Loan C	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	3/9/2026	86,065		85,353		85,161
NeuStar Inc.	Telecommunications	Term Loan B4 (03/18)	Loan	6M USD LIBOR+	3.50	%	1.00	%	4.50	%	8/8/2024	2,641,566		2,607,050		2,470,973
NeuStar Inc.	Telecommunications	Term Loan B-5	Loan	6M USD LIBOR+	4.50	%	1.00	%	5.50	%	8/8/2024	885,162		871,566		835,814
Nexstar Broadcasting Inc.	Media: Broadcasting & Subscription	Term Loan	Loan	1M USD LIBOR+	2.75	%	0.00	%	2.91	%	9/18/2026	240,156		239,106		235,387
NorthPole Newco S.a r.l	Aerospace & Defense	Term Loan	Loan	3M USD LIBOR+	7.00	%	0.00	%	7.24	%	3/3/2025	4,687,500		4,290,679		4,230,469

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Novetta Solutions LLC	Aerospace & Defense	Term Loan	Loan	3M USD LIBOR+	5.00	%	1.00	%	6.00	%	10/17/2022	1,909,870	$	1,902,890	$	1,856,164
Novetta Solutions LLC	Aerospace & Defense	Second Lien Term Loan	Loan	3M USD LIBOR+	8.50	%	1.00	%	9.50	%	10/16/2023	1,000,000		994,951		945,000
NPC International Inc.(b)	Beverage Food & Tobacco	Term Loan	Loan	3M USD LIBOR+	3.50	%	1.00	%	4.50	%	4/19/2024	487,500		487,124		341,859
Octave Music Group Inc. The	Services: Business	Term Loan B	Loan	1M USD LIBOR+	5.25	%	1.00	%	6.25	%	5/29/2025	3,965,517		3,928,861		3,370,690
Onex Carestream Finance LP	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	6.75	%	1.00	%	7.75	%	5/8/2023	2,359,150		2,354,150		2,241,193
Owens & Minor Distribution Inc.	Healthcare & Pharmaceuticals	Term Loan B	Loan	1M USD LIBOR+	4.50	%	0.00	%	4.66	%	4/30/2025	490,000		482,815		469,939
Pathway Vet Alliance LLC	Services: Business	Term Loan (3/20)	Loan	1M USD LIBOR+	4.00	%	0.00	%	4.16	%	3/31/2027	461,262		449,912		452,180
Pathway Vet Alliance LLC(a)	Services: Business	Delayed Draw Term Loan (3/20)	Loan	3M USD LIBOR+	4.00	%	0.00	%	4.24	%	3/31/2027	—		—		—
Patriot Container Corp.	Environmental Industries	Term Loan (3/18)	Loan	1M USD LIBOR+	3.50	%	1.00	%	4.50	%	3/20/2025	497,455		495,198		481,756
PCI Gaming Authority	Hotel Gaming & Leisure	Term Loan	Loan	1M USD LIBOR+	2.50	%	0.00	%	2.66	%	5/29/2026	878,269		874,407		849,480
Penn National Gaming Inc.	Hotel Gaming & Leisure	Term Loan B-1	Loan	1M USD LIBOR+	2.25	%	0.75	%	3.00	%	10/15/2025	2,000,000		1,925,464		1,927,000
Peraton Corp.	Aerospace & Defense	Term Loan	Loan	2M USD LIBOR+	5.25	%	1.00	%	6.25	%	4/29/2024	1,434,898		1,433,909		1,413,374
PG&E Corporation	Utilities: Electric	Term Loan	Loan	3M USD LIBOR+	4.50	%	1.00	%	5.50	%	6/23/2025	500,000		492,700		491,565
PGX Holdings Inc.	Services: Consumer	Term Loan	Loan	1M USD LIBOR+	5.25	%	1.00	%	6.25	%	9/29/2023	3,322,181		3,321,574		2,480,573
PI UK Holdco II Limited	Services: Business	Term Loan B1 (PI UK Holdco II)	Loan	3M USD LIBOR+	3.50	%	1.00	%	4.50	%	1/3/2025	1,466,250		1,460,349		1,385,606
Pitney Bowes Inc.	Services: Business	Term Loan B	Loan	1M USD LIBOR+	5.50	%	0.00	%	5.66	%	1/7/2025	2,962,500		2,665,459		2,852,651
Pixelle Specialty Solutions LLC	Forest Products & Paper	Term Loan	Loan	1M USD LIBOR+	6.50	%	1.00	%	7.50	%	10/31/2024	1,974,747		1,939,412		1,915,505
Plastipak Packaging Inc.	Containers Packaging & Glass	Term Loan B (4/18)	Loan	1M USD LIBOR+	2.50	%	0.00	%	2.66	%	10/15/2024	2,944,583		2,923,183		2,900,414
Playtika Holding Corp.	High Tech Industries	Trm Loan B (12/19)	Loan	6M USD LIBOR+	6.00	%	1.00	%	7.00	%	12/10/2024	2,912,658		2,861,250		2,933,833
Polymer Process Holdings Inc	Containers Packaging & Glass	Term Loan	Loan	1M USD LIBOR+	6.00	%	0.00	%	6.16	%	4/30/2026	2,970,000		2,919,204		2,816,540
Premier Dental Services Inc.	Retail	Term Loan (12/18)	Loan	3M USD LIBOR+	5.25	%	1.00	%	6.25	%	6/30/2023	426,216		426,792		370,808
Presidio Holdings Inc.	Services: Business	Term Loan B (1/20)	Loan	3M USD LIBOR+	3.50	%	0.00	%	3.74	%	1/22/2027	500,000		498,921		491,250
Prime Security Services Borrower LLC	Services: Consumer	Term Loan (Protection One/ADT)	Loan	9M USD LIBOR+	3.25	%	1.00	%	4.25	%	9/23/2026	2,977,500		2,961,836		2,964,846
Priority Payment Systems Holdings LLC	High Tech Industries	Term Loan	Loan	1M USD LIBOR+	6.50	%	1.00	%	7.50	%	1/3/2023	2,466,889		2,457,760		2,392,882
Project Accelerate Parent LLC	Services: Business	Term Loan	Loan	3M USD LIBOR+	4.25	%	1.00	%	5.25	%	1/2/2025	1,955,000		1,948,413		1,661,750

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Prometric Holdings Inc.	Services: Consumer	Term Loan	Loan	1M USD LIBOR+	3.00	%	1.00	%	4.00	%	1/29/2025	488,813	$	487,171	$	447,874
Pug LLC	Services: Consumer	Term Loan B (02/20)	Loan	1M USD LIBOR+	3.50	%	0.00	%	3.66	%	2/12/2027	492,500		490,405		416,985
Rackspace Hosting Inc.	High Tech Industries	Term Loan B	Loan	3M USD LIBOR+	3.00	%	1.00	%	4.00	%	11/3/2023	471,065		468,014		465,473
Radiology Partners Inc.	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	4.25	%	0.00	%	4.49	%	7/9/2025	1,432,727		1,427,050		1,365,275
Research Now Group Inc.	Media: Advertising Printing & Publishing	Term Loan	Loan	6M USD LIBOR+	5.50	%	1.00	%	6.50	%	12/20/2024	3,907,368		3,806,563		3,692,150
Resolute Investment Managers Inc.	Banking Finance Insurance & Real Estate	Term Loan (10/17)	Loan	3M USD LIBOR+	3.25	%	1.00	%	4.25	%	4/29/2022	2,665,868		2,666,901		2,645,874
Rexnord LLC	Capital Equipment	Term Loan (11/19)	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	8/21/2024	862,069		862,069		858,526
Reynolds Consumer Products LLC	Containers Packaging & Glass	Term Loan	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	2/4/2027	1,435,644		1,433,954		1,410,822
Robertshaw US Holding Corp.	Consumer goods: Durable	Term Loan B	Loan	6M USD LIBOR+	3.50	%	1.00	%	4.50	%	2/28/2025	977,500		975,708		816,213
Rocket Software Inc.	High Tech Industries	Term Loan (11/18)	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	11/28/2025	2,950,000		2,939,336		2,841,027
RP Crown Parent LLC	High Tech Industries	Term Loan B (07/20)	Loan	1M USD LIBOR+	3.00	%	1.00	%	4.00	%	2/2/2026	2,000,000		1,990,049		1,983,760
RSA Security LLC	High Tech Industries	Term Loan	Loan	3M USD LIBOR+	5.00	%	1.00	%	6.00	%	6/29/2027	1,000,000		980,000		997,500
Russell Investments US Institutional Holdco Inc.	Banking Finance Insurance & Real Estate	Term Loan B	Loan	6M USD LIBOR+	2.75	%	1.00	%	3.75	%	6/1/2023	5,637,965		5,584,591		5,585,814
Ryan Specialty Group LLC	Banking Finance Insurance & Real Estate	Term Loan	Loan	3M USD LIBOR+	3.25	%	0.75	%	4.00	%	7/23/2027	500,000		492,500		497,814
Sahara Parent Inc.	High Tech Industries	Term Loan B (11/18)	Loan	3M USD LIBOR+	6.25	%	0.00	%	6.49	%	8/16/2024	1,945,350		1,930,898		1,905,236
Sally Holdings LLC	Retail	Term Loan B	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	7/5/2024	768,409		765,889		751,119
Sally Holdings LLC	Retail	Term Loan (Fixed)	Loan	Fixed	0.00	%	0.00	%	0.00	%	7/5/2024	1,000,000		997,143		987,500
Samsonite International S.A.	Consumer goods: Non-durable	Term Loan B2	Loan	1M USD LIBOR+	4.50	%	1.00	%	5.50	%	4/25/2025	1,000,000		971,250		976,250
Savage Enterprises LLC	Energy: Oil & Gas	Term Loan B (02/20)	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	8/1/2025	1,831,540		1,814,526		1,807,126
SCS Holdings I Inc.	High Tech Industries	Term Loan 1/20	Loan	1M USD LIBOR+	3.50	%	0.00	%	3.66	%	7/1/2026	1,980,050		1,975,903		1,934,271
Seadrill Operating LP	Energy: Oil & Gas	Term Loan B	Loan	3M USD LIBOR+	6.00	%	1.00	%	7.00	%	2/21/2021	899,872		891,020		121,258
Shutterfly Inc.	Media: Advertising Printing & Publishing	Term Loan B	Loan	3M USD LIBOR+	6.00	%	1.00	%	7.00	%	9/25/2026	870,968		831,783		788,844
SMB Shipping Logistics LLC	Transportation: Consumer	Term Loan B	Loan	3M USD LIBOR+	4.00	%	1.00	%	5.00	%	2/2/2024	1,931,951		1,930,461		1,828,109

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
SMG US Midco 2 Inc.	Services: Business	Term Loan (01/20)	Loan	3M USD LIBOR+	2.50	%	0.00	%	2.74	%	1/23/2025	497,500	$	497,500	$	422,253
Sotheby’s	Services: Business	Term Loan	Loan	1M USD LIBOR+	5.50	%	1.00	%	6.50	%	1/15/2027	3,307,138		3,244,553		3,253,396
SP PF Buyer LLC	Consumer goods: Durable	Term Loan B	Loan	1M USD LIBOR+	4.50	%	0.00	%	4.66	%	12/19/2025	1,975,000		1,907,543		1,770,923
SRAM LLC	Consumer goods: Durable	Term Loan	Loan	6M USD LIBOR+	2.75	%	1.00	%	3.75	%	3/15/2024	1,697,664		1,691,551		1,684,932
SS&C European Holdings S.A.R.L.	Services: Business	Term Loan B4	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	4/16/2025	191,599		191,267		185,786
SS&C Technologies Inc.	Services: Business	Term Loan B3	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	4/16/2025	272,712		272,232		264,438
SS&C Technologies Inc.	Services: Business	Term Loan B-5	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	4/16/2025	491,158		490,238		476,703
Staples Inc.	Wholesale	Term Loan (03/19)	Loan	3M USD LIBOR+	5.00	%	0.00	%	5.24	%	4/16/2026	1,950,313		1,950,313		1,651,271
Stats Intermediate Holdings LLC	Hotel Gaming & Leisure	Term Loan	Loan	1M USD LIBOR+	5.25	%	0.00	%	5.41	%	7/10/2026	1,990,000		1,946,753		1,935,275
Steak N Shake Operations Inc.	Beverage Food & Tobacco	Term Loan	Loan	1M USD LIBOR+	3.75	%	1.00	%	4.75	%	3/19/2021	819,218		818,285		622,604
Sybil Software LLC	High Tech Industries	Term Loan B (4/18)	Loan	3M USD LIBOR+	2.25	%	1.00	%	3.25	%	9/29/2023	1,286,674		1,268,728		1,267,374
Teneo Holdings LLC	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	5.25	%	1.00	%	6.25	%	7/11/2025	2,481,250		2,396,921		2,382,000
Tenneco Inc.	Capital Equipment	Term Loan B	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	10/1/2025	1,477,500		1,466,301		1,313,749
Ten-X LLC	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.00	%	9/30/2024	1,950,000		1,948,111		1,833,000
Terex Corporation	Capital Equipment	Term Loan	Loan	1M USD LIBOR+	2.75	%	0.75	%	3.50	%	1/31/2024	987,500		984,071		967,750
TGG TS Acquisition Company	Media: Diversified & Production	Term Loan (12/18)	Loan	1M USD LIBOR+	6.50	%	0.00	%	6.66	%	12/15/2025	2,716,936		2,600,449		2,615,050
The Edelman Financial Center LLC	Banking Finance Insurance & Real Estate	Term Loan B (06/18)	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	7/21/2025	1,231,250		1,226,769		1,191,233
Thor Industries Inc.	Automotive	Term Loan (USD)	Loan	1M USD LIBOR+	3.75	%	0.00	%	3.91	%	2/2/2026	2,935,080		2,867,994		2,898,391
Tivity Health Inc.	Healthcare & Pharmaceuticals	Term Loan A	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	3/8/2024	1,500,000		1,488,515		1,409,250
Tivity Health Inc.	Healthcare & Pharmaceuticals	Term Loan B	Loan	1M USD LIBOR+	5.25	%	0.00	%	5.41	%	3/6/2026	2,312,501		2,263,829		2,168,617
T-Mobile USA Inc.	Telecommunications	Term Loan B	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	4/1/2027	2,000,000		1,970,460		2,004,260
Tosca Services LLC	Containers Packaging & Glass	Term Loan B	Loan	1M USD LIBOR+	4.25	%	1.00	%	5.25	%	8/18/2027	500,000		492,523		500,210
Transdigm Inc.	Aerospace & Defense	Term Loan G (02/20)	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	8/22/2024	4,085,761		4,089,847		3,874,078
Travel Leaders Group LLC	Hotel Gaming & Leisure	Term Loan B (08/18)	Loan	1M USD LIBOR+	4.00	%	0.00	%	4.16	%	1/25/2024	2,450,000		2,447,192		1,739,500

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
TRC Companies Inc.	Services: Business	Term Loan	Loan	1M USD LIBOR+	3.50	%	1.00	%	4.50	%	6/21/2024	3,359,545	$	3,350,429	$	3,209,777
TRC Companies Inc.	Services: Business	Term Loan B	Loan	1M USD LIBOR+	5.00	%	1.00	%	6.00	%	6/21/2024	992,500		979,476		949,495
Truck Hero Inc.	Transportation: Cargo	First Lien Term Loan	Loan	1M USD LIBOR+	3.75	%	0.00	%	3.91	%	4/22/2024	2,912,431		2,897,909		2,805,223
Trugreen Limited Partnership	Services: Consumer	Term Loan (03/19)	Loan	1M USD LIBOR+	3.75	%	0.00	%	3.91	%	3/19/2026	976,452		968,278		961,806
Twin River Worldwide Holdings Inc.	Hotel Gaming & Leisure	Term Loan B	Loan	1M USD LIBOR+	2.75	%	0.00	%	2.91	%	5/11/2026	990,000		985,721		938,649
Uber Technologies Inc	Transportation: Consumer	Term Loan B (06/18)	Loan	1M USD LIBOR+	3.50	%	0.00	%	3.66	%	7/13/2023	2,000,000		1,942,191		1,962,300
United Natural Foods Inc.	Beverage Food & Tobacco	Term Loan B	Loan	1M USD LIBOR+	4.25	%	0.00	%	4.41	%	10/22/2025	3,447,500		3,268,118		3,357,003
Univar Solutions USA Inc.	Chemicals Plastics & Rubber	Term Loan B3 (11/17)	Loan	1M USD LIBOR+	2.25	%	0.00	%	2.41	%	7/1/2024	1,627,723		1,622,537		1,593,720
Univision Communications Inc.	Media: Broadcasting & Subscription	2020 Replacement Term Loan	Loan	1M USD LIBOR+	3.75	%	1.00	%	4.75	%	3/13/2026	2,529,686		2,520,324		2,469,606
URS Holdco Inc.	Transportation: Cargo	Term Loan (10/17)	Loan	3M USD LIBOR+	5.75	%	1.00	%	6.75	%	8/30/2024	968,337		959,206		786,474
US Ecology Holdings Inc.	Environmental Industries	Term Loan B	Loan	1M USD LIBOR+	2.50	%	0.00	%	2.66	%	11/2/2026	497,500		496,461		490,038
VeriFone Systems Inc.	Banking Finance Insurance & Real Estate	Term Loan (7/18)	Loan	3M USD LIBOR+	4.00	%	0.00	%	4.24	%	8/20/2025	5,403,750		5,378,906		4,854,351
VFH Parent LLC	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	3.00	%	0.00	%	3.16	%	3/2/2026	3,209,493		3,198,646		3,168,379
Victory Capital Holdings Inc.	Banking Finance Insurance & Real Estate	Term Loan B (01/20)	Loan	3M USD LIBOR+	2.50	%	0.00	%	2.74	%	7/1/2026	1,881,527		1,843,330		1,850,952
Virtus Investment Partners Inc.	Banking Finance Insurance & Real Estate	Term Loan B	Loan	6M USD LIBOR+	2.25	%	0.75	%	3.00	%	6/3/2024	2,621,741		2,621,360		2,592,245
Vistra Operations Company LLC	Utilities: Electric	2018 Incremental Term Loan	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	46,022.00	922,419		921,629		906,369
Vizient Inc.	Healthcare & Pharmaceuticals	Term Loan B-6	Loan	1M USD LIBOR+	2.00	%	0.00	%	2.16	%	46,148.00	493,750		492,781		483,875
VM Consolidated Inc.	Construction & Building	Term Loan B1 (02/20)	Loan	3M USD LIBOR+	3.25	%	0.00	%	3.49	%	2/28/2025	477,944		476,242		465,995
WeddingWire Inc.	Services: Consumer	Term Loan	Loan	3M USD LIBOR+	4.50	%	0.00	%	4.74	%	12/19/2025	3,940,000		3,933,426		3,762,700
Western Digital Corporation	High Tech Industries	Term Loan B-4	Loan	1M USD LIBOR+	1.75	%	0.00	%	1.91	%	4/29/2023	823,135		809,384		815,931
Winter Park Intermediate Inc.	Automotive	Term Loan	Loan	6M USD LIBOR+	4.75	%	0.00	%	5.06	%	4/4/2025	1,974,745		1,958,221		1,879,306
Wirepath LLC	Consumer goods: Non-durable	Term Loan	Loan	6M USD LIBOR+	4.00	%	1.00	%	5.00	%	8/5/2024	2,940,156		2,919,340		2,697,592

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

August 31, 2020

(unaudited)

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
WP CityMD Bidco LLC	Services: Consumer	Term Loan B	Loan	6M USD LIBOR+	4.50	%	1.00	%	5.50	%	8/13/2026	3,482,500	$	3,452,111	$	3,455,823
Xperi Holding Corporation	High Tech Industries	Term Loan	Loan	1M USD LIBOR+	4.00	%	0.00	%	4.16	%	6/2/2025	2,418,000		2,242,720		2,359,557
YS Garments LLC	Retail	Term Loan	Loan	3M USD LIBOR+	6.00	%	0.00	%	6.24	%	8/9/2024	1,891,250		1,877,118		1,704,489
Zekelman Industries Inc	Metals & Mining	Term Loan (01/20)	Loan	1M USD LIBOR+	2.00	%	0.00	%	2.16	%	1/25/2027	997,500		997,500		968,074
Zep Inc.	Chemicals Plastics & Rubber	Term Loan	Loan	6M USD LIBOR+	4.00	%	1.00	%	5.00	%	8/12/2024	2,431,250		2,423,478		2,229,651
Zest Acquisition Corp.	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	3.50	%	0.00	%	3.74	%	3/14/2025	957,262		953,932		836,006
Seadrill Operating PIK R/C	Energy: Oil & Gas	PIK Revolver	R/C	—	0.00	%	0.00	%	0.00	%	2/22/2021	24,694		22,982		25,929
													$	516,146,848	$	486,024,173

	Number of Shares		Cost		Fair Value
Cash and cash equivalents
U.S. Bank Money Market(c)	5,108,193	$	5,108,193	$	5,108,193
Total cash and cash equivalents	5,108,193	$	5,108,193	$	5,108,193

____________

(a) All or a portion of this investment has an unfunded commitment as of ~~May~~August 31, ~~2020.~~2020

(b) As of ~~May~~August 31, 2020, the investment was in default and on ~~non-accrual~~non-accrual status.

(c) Included within cash and cash equivalents in Saratoga CLO’s Statements of Assets and Liabilities as of ~~May~~August 31, 2020.

LIBOR — London Interbank Offered Rate

~~LIBOR—London Interbank Offered Rate~~

~~1W USD LIBOR—The 1 week USD LIBOR rate as of May 31, 2020 was 0.09%~~1W USD LIBOR — The 1 week USD LIBOR rate as of August 31, 2020 was 0.11%.

~~1M USD LIBOR—The 1 month USD LIBOR rate as of May 31, 2020 was 0.18%.~~

~~2M USD LIBOR—The 2 month USD LIBOR rate as of May 31, 2020 was 0.28%.~~

~~3M USD LIBOR—The 3 month USD LIBOR rate as of May 31, 2020 was 0.34%.~~

~~6M USD LIBOR—The 6 month USD LIBOR rate as of May 31, 2020 was 0.51%.~~

~~Prime—The Prime Rate as of May 31, 2020 was 3.25%.~~

1M USD LIBOR — The 1 month USD LIBOR rate as of August 31, 2020 was 0.16%.

2M USD LIBOR — The 2 month USD LIBOR rate as of August 31, 2020 was 0.19%.

3M USD LIBOR — The 3 month USD LIBOR rate as of August 31, 2020 was 0.34%.

6M USD LIBOR — The 6 month USD LIBOR rate as of August 31, 2020 was 0.31%.

Prime — The Prime Rate as of August 31, 2020 was 3.25%.

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares		Cost		Fair Value
Education Management II LLC	Services: Consumer	Education Management II A-2 Preferred Shares	Equity	—	0.00	%	0.00	%	0.00	%	—		18,975	$	1,897,538	$	190
Education Management II LLC	Services: Consumer	Education Management II A-1 Preferred Shares	Equity	—	0.00	%	0.00	%	0.00	%	—		6,692		669,214		67
1011778 B.C. Unlimited Liability Company	Beverage Food & Tobacco	Term Loan B4	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	11/19/2026	$	500,000.00		498,790		491,665
24 Hour Fitness Worldwide Inc.	Services: Consumer	Term Loan (5/18)	Loan	1M USD LIBOR+	3.50	%	0.00	%	5.02	%	5/30/2025		2,959,950		2,949,872		1,943,710
ABB Con-Cise Optical Group LLC	Consumer goods: Non-durable	Term Loan B	Loan	1M USD LIBOR+	5.00	%	1.00	%	6.52	%	6/15/2023		2,081,927		2,062,239		1,969,149
ADMI Corp.	Services: Consumer	Term Loan B	Loan	1M USD LIBOR+	2.75	%	0.00	%	4.27	%	4/30/2025		1,970,000		1,962,286		1,924,848
Advantage Sales & Marketing Inc.	Services: Business	First Lien Term Loan	Loan	1M USD LIBOR+	3.25	%	1.00	%	4.77	%	7/23/2021		2,371,131		2,370,010		2,286,173
Advantage Sales & Marketing Inc.	Services: Business	Term Loan B Incremental	Loan	1M USD LIBOR+	3.25	%	1.00	%	4.77	%	7/23/2021		489,950		485,523		470,352
Advisor Group Holdings Inc	Banking Finance Insurance & Real Estate	Term Loan (7/19)	Loan	1M USD LIBOR+	5.00	%	0.00	%	6.52	%	7/31/2026		500,000		498,753		486,875
Aegis Toxicology Sciences Corporation	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	5.50	%	1.00	%	6.96	%	5/9/2025		3,950,000		3,919,494		3,695,225
Agiliti Health Inc.	Healthcare & Pharmaceuticals	Term Loan (1/19)	Loan	1M USD LIBOR+	3.00	%	0.00	%	4.52	%	1/5/2026		496,250		496,250		486,325
Agrofresh Inc.	Beverage Food & Tobacco	Term Loan	Loan	1M USD LIBOR+	4.75	%	1.00	%	6.27	%	7/30/2021		2,889,487		2,886,790		2,677,601
AI Convoy Bidco Limited	Aerospace & Defense	AI Convoy Bidco T/L B (USD)	Loan	3M USD LIBOR+	3.50	%	1.00	%	4.96	%	1/29/2027		1,500,000		1,492,500		1,483,125
AI Mistral (Luxembourg) Subco Sarl	High Tech Industries	Term Loan	Loan	1M USD LIBOR+	3.00	%	1.00	%	4.52	%	3/11/2024		486,250		486,250		384,138
AIS Holdco LLC	Services: Business	Term Loan	Loan	3M USD LIBOR+	5.00	%	0.00	%	6.46	%	8/15/2025		2,421,875		2,411,617		2,228,125
Alchemy US Holdco 1 LLC	Metals & Mining	Term Loan	Loan	1M USD LIBOR+	5.50	%	0.00	%	7.02	%	10/10/2025		1,950,000		1,925,236		1,945,125
Alion Science and Technology Corporation	Aerospace & Defense	Term Loan B (1st Lien)	Loan	1M USD LIBOR+	4.50	%	1.00	%	6.02	%	8/19/2021		3,377,293		3,373,263		3,373,071
Allen Media LLC	Media: Advertising Printing & Publishing	Allen Media T/L B (1/20)	Loan	3M USD LIBOR+	5.50	%	0.00	%	6.96	%	2/10/2027		3,000,000		2,985,000		2,936,250
Altisource S.a r.l.	Banking Finance Insurance & Real Estate	Term Loan B (03/18)	Loan	3M USD LIBOR+	4.00	%	1.00	%	5.46	%	4/3/2024		1,454,005		1,446,493		1,353,141
Altra Industrial Motion Corp.	Capital Equipment	Term Loan	Loan	1M USD LIBOR+	2.00	%	0.00	%	3.52	%	10/1/2025		1,767,163		1,763,366		1,748,943

Saratoga Investment Corp. CLO 2013-1, Ltd.

Issuer Name

Industry

Asset Name
Asset
Type Reference Rate/Spread LIBOR
Floor Current
Rate
(All In) Maturity
Date Principal/
Number of
Shares Cost Fair
Value
Education Management II LLC
Services: Consumer Education Management II A-2 Preferred Shares Equity — 0.00 % 0.00 % 0.00 % —   18,975 $ 1,897,538 $ 190
Education Management II LLC
Services: Consumer Education Management II A-1 Preferred Shares Equity — 0.00 % 0.00 % 0.00 % —   6,692 669,214 67
1011778 B.C. Unlimited Liability Company
Beverage Food & Tobacco Term Loan B4 Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 11/19/2026 $ 500,000.00 498,790 491,665
24 Hour Fitness Worldwide Inc.
Services: Consumer Term Loan (5/18) Loan 1M USD LIBOR+ 3.50 % 0.00 % 5.02 % 5/30/2025 2,959,950 2,949,872 1,943,710
ABB Con-Cise Optical Group LLC
Consumer goods: Non-durable Term Loan B Loan 1M USD LIBOR+ 5.00 % 1.00 % 6.52 % 6/15/2023 2,081,927 2,062,239 1,969,149
ADMI Corp.
Services: Consumer Term Loan B Loan 1M USD LIBOR+ 2.75 % 0.00 % 4.27 % 4/30/2025 1,970,000 1,962,286 1,924,848
Advantage Sales & Marketing Inc.
Services: Business First Lien Term Loan Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.77 % 7/23/2021 2,371,131 2,370,010 2,286,173
Advantage Sales & Marketing Inc.
Services: Business Term Loan B Incremental Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.77 % 7/23/2021 489,950 485,523 470,352
Advisor Group Holdings Inc
Banking Finance Insurance & Real Estate Term Loan (7/19) Loan 1M USD LIBOR+ 5.00 % 0.00 % 6.52 % 7/31/2026 500,000 498,753 486,875
Aegis Toxicology Sciences Corporation
Healthcare & Pharmaceuticals Term Loan Loan 3M USD LIBOR+ 5.50 % 1.00 % 6.96 % 5/9/2025 3,950,000 3,919,494 3,695,225
Agiliti Health Inc.
Healthcare & Pharmaceuticals Term Loan (1/19) Loan 1M USD LIBOR+ 3.00 % 0.00 % 4.52 % 1/5/2026 496,250 496,250 486,325
Agrofresh Inc.
Beverage Food & Tobacco Term Loan Loan 1M USD LIBOR+ 4.75 % 1.00 % 6.27 % 7/30/2021 2,889,487 2,886,790 2,677,601
AI Convoy Bidco Limited
Aerospace & Defense AI Convoy Bidco T/L B (USD) Loan 3M USD LIBOR+ 3.50 % 1.00 % 4.96 % 1/29/2027 1,500,000 1,492,500 1,483,125
AI Mistral (Luxembourg) Subco Sarl
High Tech Industries Term Loan Loan 1M USD LIBOR+ 3.00 % 1.00 % 4.52 % 3/11/2024 486,250 486,250 384,138
AIS Holdco LLC
Services: Business Term Loan Loan 3M USD LIBOR+ 5.00 % 0.00 % 6.46 % 8/15/2025 2,421,875 2,411,617 2,228,125
Alchemy US Holdco 1 LLC
Metals & Mining Term Loan Loan 1M USD LIBOR+ 5.50 % 0.00 % 7.02 % 10/10/2025 1,950,000 1,925,236 1,945,125
Alion Science and Technology Corporation
Aerospace & Defense Term Loan B (1st Lien) Loan 1M USD LIBOR+ 4.50 % 1.00 % 6.02 % 8/19/2021 3,377,293 3,373,263 3,373,071
Allen Media LLC
Media: Advertising Printing & Publishing Allen Media T/L B (1/20) Loan 3M USD LIBOR+ 5.50 % 0.00 % 6.96 % 2/10/2027 3,000,000 2,985,000 2,936,250
Altisource S.a r.l.
Banking Finance Insurance & Real Estate Term Loan B (03/18) Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.46 % 4/3/2024 1,454,005 1,446,493 1,353,141
Altra Industrial Motion Corp.
Capital Equipment Term Loan Loan 1M USD LIBOR+ 2.00 % 0.00 % 3.52 % 10/1/2025 1,767,163 1,763,366 1,748,943
American Dental Partners Inc.
Healthcare & Pharmaceuticals Term Loan B Loan 3M USD LIBOR+ 4.25 % 1.00 % 5.71 % 3/24/2023 990,000 982,019 982,575
American Greetings Corporation
Media: Advertising Printing & Publishing Term Loan Loan 1M USD LIBOR+ 4.50 % 1.00 % 6.02 % 4/5/2024 4,889,524 4,886,331 4,788,702
American Residential Services LLC
Services: Consumer Term Loan B Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.52 % 6/30/2022 3,925,767 3,916,564 3,896,324
AmeriLife Group LLC
Banking Finance Insurance & Real Estate AmeriLife T/L Loan 3M USD LIBOR+ 4.00 % 0.00 % 5.46 % 2/5/2027 838,710 836,613 832,419
AmeriLife Group LLC(a)
Banking Finance Insurance & Real Estate Unfunded Commitment Loan 3M USD LIBOR+ 4.00 % 0.00 % 4.00 % 2/5/2027 —   —   —
Amex GBT (2/20) T/L
Banking Finance Insurance & Real Estate Term Loan Loan 3M USD LIBOR+ 4.00 % 0.00 % 5.46 % 2/26/2027 2,993,363 2,933,496 2,926,012
Amex GBT 2/20 D/T/L(a)
Banking Finance Insurance & Real Estate Unfunded Commitment Loan 3M USD LIBOR+ 4.00 % 0.00 % 5.46 % 2/26/2027 —   —   —
Amynta Agency Borrower Inc.
Banking Finance Insurance & Real Estate Term Loan Loan 1M USD LIBOR+ 4.50 % 0.00 % 6.02 % 2/28/2025 3,462,357 3,425,731 3,224,320
Anastasia Parent LLC
Consumer goods: Non-durable Term Loan Loan 1M USD LIBOR+ 3.75 % 0.00 % 5.27 % 8/11/2025 987,500 983,508 759,141
Anchor Glass Container Corporation
Containers Packaging & Glass Term Loan (07/17) Loan 3M USD LIBOR+ 2.75 % 1.00 % 4.21 % 12/7/2023 485,063 483,537 354,789
Api Group DE Inc
Services: Business Term Loan B Loan 1M USD LIBOR+ 2.50 % 0.00 % 4.02 % 10/1/2026 1,000,000 995,123 990,000
APLP Holdings Limited Partnership
Utilities APLP Holdings T/L B (Atlantic Power) Loan 1M USD LIBOR+ 2.75 % 1.00 % 4.27 % 4/13/2023 2,000,000 2,000,000 1,977,500
Aramark Services Inc.
Services: Consumer Term Loan Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 1/15/2027 1,500,000 1,498,209 1,484,070
Arctic Glacier U.S.A. Inc.
Beverage Food & Tobacco Term Loan (3/18) Loan 1M USD LIBOR+ 3.50 % 1.00 % 5.02 % 3/20/2024 3,350,967 3,332,339 3,225,306
Aretec Group Inc.
Banking Finance Insurance & Real Estate Term Loan (10/18) Loan 1M USD LIBOR+ 4.25 % 0.00 % 5.77 % 10/1/2025 1,980,000 1,975,743 1,937,093
ASG Technologies Group Inc.
High Tech Industries Term Loan Loan 1M USD LIBOR+ 3.50 % 1.00 % 5.02 % 7/31/2024 488,775 487,107 476,556
AssetMark Financial Holdings Inc.
Banking Finance Insurance & Real Estate Term Loan Loan 3M USD LIBOR+ 3.00 % 0.00 % 4.46 % 11/14/2025 1,237,500 1,235,582 1,228,219
Astoria Energy LLC
Energy: Electricity Term Loan Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.52 % 12/24/2021 1,391,552 1,385,662 1,384,595
Asurion LLC
Banking Finance Insurance & Real Estate Term Loan B-4 (Replacement) Loan 1M USD LIBOR+ 3.00 % 0.00 % 4.52 % 8/4/2022 1,876,925 1,872,057 1,853,069
Asurion LLC
Banking Finance Insurance & Real Estate Term Loan B6 Loan 1M USD LIBOR+ 3.00 % 0.00 % 4.52 % 11/3/2023 492,773 489,808 485,381
Athenahealth Inc.
Healthcare & Pharmaceuticals Term Loan B Loan 1M USD LIBOR+ 4.50 % 0.00 % 6.02 % 2/11/2026 1,985,000 1,950,006 1,970,113
Avaya Inc.
Telecommunications Term Loan B Loan 1M USD LIBOR+ 4.25 % 0.00 % 5.77 % 12/16/2024 3,169,156 3,138,355 3,010,698
Avison Young (Canada) Inc.
Services: Business Term Loan Loan 3M USD LIBOR+ 5.00 % 0.00 % 6.46 % 1/30/2026 3,476,222 3,418,777 3,406,697
B&G Foods Inc.
Beverage Food & Tobacco Term Loan Loan 1M USD LIBOR+ 2.50 % 0.00 % 4.02 % 10/10/2026 249,375 248,169 246,881
Ball Metalpack Finco LLC
Containers Packaging & Glass Term Loan Loan 3M USD LIBOR+ 4.50 % 0.00 % 5.96 % 7/31/2025 3,944,937 3,928,266 3,432,096
Bausch Health Companies Inc.
Healthcare & Pharmaceuticals Term Loan B (05/18) Loan 1M USD LIBOR+ 3.00 % 0.00 % 4.52 % 6/2/2025 25,355 25,274 25,161
Berry Global Inc.
Chemicals Plastics & Rubber Term Loan Y Loan 1M USD LIBOR+ 2.00 % 0.00 % 3.52 % 7/1/2026 4,987,500 4,981,754 4,897,974
Blount International Inc.
Forest Products & Paper Term Loan B (09/18) Loan 1M USD LIBOR+ 3.75 % 1.00 % 5.27 % 4/12/2023 3,453,781 3,450,952 3,432,195
Blucora Inc.
Services: Consumer Term Loan (11/17) Loan 2M USD LIBOR+ 3.00 % 1.00 % 4.50 % 5/22/2024 955,900 953,639 946,341
Bombardier Recreational Products Inc.
Consumer goods: Durable Term Loan (1/20) Loan 1M USD LIBOR+ 2.00 % 0.00 % 3.52 % 5/24/2027 995,000 985,847 978,214
Boxer Parent Company Inc.
Services: Business Term Loan Loan 1M USD LIBOR+ 4.25 % 0.00 % 5.77 % 10/2/2025 2,475,000 2,454,363 2,374,070
Bracket Intermediate Holding Corp.
Healthcare & Pharmaceuticals Term Loan Loan 3M USD LIBOR+ 4.25 % 0.00 % 5.71 % 9/5/2025 987,500 983,437 987,500
Broadstreet Partners Inc.
Banking Finance Insurance & Real Estate Term Loan B3 Loan 1M USD LIBOR+ 3.25 % 0.00 % 4.77 % 1/27/2027 2,024,614 2,022,736 2,002,687
Brookfield WEC Holdings Inc.
Energy: Electricity Term Loan 1/20 Loan 1M USD LIBOR+ 3.00 % 0.75 % 4.52 % 8/1/2025 497,487 496,370 488,627
Buckeye Partners L.P.
Utilities: Oil & Gas Term Loan Loan 1M USD LIBOR+ 2.75 % 0.00 % 4.27 % 11/2/2026 1,000,000 995,334 989,170
BW Gas & Convenience Holdings LLC
Beverage Food & Tobacco Term Loan Loan 1M USD LIBOR+ 6.25 % 0.00 % 7.77 % 11/18/2024 3,000,000 2,884,283 2,992,500
Calceus Acquisition Inc.
Consumer goods: Non-durable Term Loan B Loan 1M USD LIBOR+ 5.50 % 0.00 % 7.02 % 2/12/2025 975,000 964,353 964,031
Callaway Golf Company
Retail Term Loan B Loan 1M USD LIBOR+ 4.50 % 0.00 % 6.02 % 1/2/2026 697,500 684,758 696,196
CareerBuilder LLC
Services: Business Term Loan Loan 1M USD LIBOR+ 6.75 % 1.00 % 8.27 % 7/31/2023 2,266,211 2,232,341 2,223,720
CareStream Health Inc.
High Tech Industries Term Loan Loan 1M USD LIBOR+ 6.25 % 1.00 % 7.77 % 2/28/2021 2,362,278 2,356,691 2,263,062
Casa Systems Inc.
Telecommunications Term Loan Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.52 % 12/20/2023 1,455,000 1,446,052 1,236,750
Castle US Holding Corporation
High Tech Industries Term Loan B (USD) Loan 1M USD LIBOR+ 3.75 % 0.00 % 5.27 % 1/27/2027 500,000 497,509 475,000
CCS-CMGC Holdings Inc.
Healthcare & Pharmaceuticals Term Loan Loan 3M USD LIBOR+ 5.50 % 0.00 % 6.96 % 10/1/2025 2,475,000 2,453,876 2,338,875
Cengage Learning Inc.
Media: Advertising Printing & Publishing Term Loan Loan 1M USD LIBOR+ 4.25 % 1.00 % 5.77 % 6/7/2023 1,447,458 1,435,195 1,329,447

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
American Dental Partners Inc.	Healthcare & Pharmaceuticals	Term Loan B	Loan	3M USD LIBOR+	4.25	%	1.00	%	5.71	%	3/24/2023	990,000	$	982,019	$	982,575
American Greetings Corporation	Media: Advertising Printing & Publishing	Term Loan	Loan	1M USD LIBOR+	4.50	%	1.00	%	6.02	%	4/5/2024	4,889,524		4,886,331		4,788,702
American Residential Services LLC	Services: Consumer	Term Loan B	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.52	%	6/30/2022	3,925,767		3,916,564		3,896,324
AmeriLife Group LLC	Banking Finance Insurance & Real Estate	AmeriLife T/L	Loan	3M USD LIBOR+	4.00	%	0.00	%	5.46	%	2/5/2027	838,710		836,613		832,419
AmeriLife Group LLC(a)	Banking Finance Insurance & Real Estate	Unfunded Commitment	Loan	3M USD LIBOR+	4.00	%	0.00	%	4.00	%	2/5/2027	—		—		—
Amex GBT (2/20) T/L	Banking Finance Insurance & Real Estate	Term Loan	Loan	3M USD LIBOR+	4.00	%	0.00	%	5.46	%	2/26/2027	2,993,363		2,933,496		2,926,012
Amex GBT 2/20 D/T/L(a)	Banking Finance Insurance & Real Estate	Unfunded Commitment	Loan	3M USD LIBOR+	4.00	%	0.00	%	5.46	%	2/26/2027	—		—		—
Amynta Agency Borrower Inc.	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	4.50	%	0.00	%	6.02	%	2/28/2025	3,462,357		3,425,731		3,224,320
Anastasia Parent LLC	Consumer goods: Non-durable	Term Loan	Loan	1M USD LIBOR+	3.75	%	0.00	%	5.27	%	8/11/2025	987,500		983,508		759,141
Anchor Glass Container Corporation	Containers Packaging & Glass	Term Loan (07/17)	Loan	3M USD LIBOR+	2.75	%	1.00	%	4.21	%	12/7/2023	485,063		483,537		354,789
Api Group DE Inc	Services: Business	Term Loan B	Loan	1M USD LIBOR+	2.50	%	0.00	%	4.02	%	10/1/2026	1,000,000		995,123		990,000
APLP Holdings Limited Partnership	Utilities	APLP Holdings T/L B (Atlantic Power)	Loan	1M USD LIBOR+	2.75	%	1.00	%	4.27	%	4/13/2023	2,000,000		2,000,000		1,977,500
Aramark Services Inc.	Services: Consumer	Term Loan	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	1/15/2027	1,500,000		1,498,209		1,484,070
Arctic Glacier U.S.A. Inc.	Beverage Food & Tobacco	Term Loan (3/18)	Loan	1M USD LIBOR+	3.50	%	1.00	%	5.02	%	3/20/2024	3,350,967		3,332,339		3,225,306
Aretec Group Inc.	Banking Finance Insurance & Real Estate	Term Loan (10/18)	Loan	1M USD LIBOR+	4.25	%	0.00	%	5.77	%	10/1/2025	1,980,000		1,975,743		1,937,093
ASG Technologies Group Inc.	High Tech Industries	Term Loan	Loan	1M USD LIBOR+	3.50	%	1.00	%	5.02	%	7/31/2024	488,775		487,107		476,556
AssetMark Financial Holdings Inc.	Banking Finance Insurance & Real Estate	Term Loan	Loan	3M USD LIBOR+	3.00	%	0.00	%	4.46	%	11/14/2025	1,237,500		1,235,582		1,228,219
Astoria Energy LLC	Energy: Electricity	Term Loan	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.52	%	12/24/2021	1,391,552		1,385,662		1,384,595
Asurion LLC	Banking Finance Insurance & Real Estate	Term Loan B-4 (Replacement)	Loan	1M USD LIBOR+	3.00	%	0.00	%	4.52	%	8/4/2022	1,876,925		1,872,057		1,853,069
Asurion LLC	Banking Finance Insurance & Real Estate	Term Loan B6	Loan	1M USD LIBOR+	3.00	%	0.00	%	4.52	%	11/3/2023	492,773		489,808		485,381
Athenahealth Inc.	Healthcare & Pharmaceuticals	Term Loan B	Loan	1M USD LIBOR+	4.50	%	0.00	%	6.02	%	2/11/2026	1,985,000		1,950,006		1,970,113
Avaya Inc.	Telecommunications	Term Loan B	Loan	1M USD LIBOR+	4.25	%	0.00	%	5.77	%	12/16/2024	3,169,156		3,138,355		3,010,698

Issuer Name

Industry

Asset Name
Asset
Type Reference Rate/Spread LIBOR
Floor Current
Rate
(All In) Maturity
Date Principal/
Number
of Shares Cost Fair
Value
CenturyLink Inc.
Telecommunications Term Loan B (1/20) Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 3/15/2027 3,000,000 2,996,438 2,922,180
C1itadel Securities LP
Banking Finance Insurance & Real Estate Term Loan (2/20) Loan 1M USD LIBOR+ 2.75 % 0.00 % 4.27 % 2/27/2026 992,500 991,371 983,816
Clarios Global LP
Automotive Term Loan B Loan 1M USD LIBOR+ 3.50 % 0.00 % 5.02 % 4/30/2026 1,496,250 1,482,216 1,451,991
Compass Power Generation L.L.C.
Utilities: Electric Term Loan B (08/18) Loan 1M USD LIBOR+ 3.50 % 1.00 % 5.02 % 12/20/2024 1,891,221 1,886,758 1,855,761
Compuware Corporation
High Tech Industries Term Loan (08/18) Loan 1M USD LIBOR+ 4.00 % 0.00 % 5.52 % 8/22/2025 495,000 493,979 493,763
Concordia International Corp.
Healthcare & Pharmaceuticals Term Loan Loan 3M USD LIBOR+ 5.50 % 1.00 % 6.96 % 9/6/2024 1,183,650 1,131,380 1,088,224
Connect U.S. Finco LLC
Telecommunications Delayed Draw Term Loan B Loan 1M USD LIBOR+ 4.50 % 1.00 % 6.02 % 12/11/2026 2,000,000 1,984,055 1,980,000
Consolidated Communications Inc.
Telecommunications Term Loan B Loan 1M USD LIBOR+ 3.00 % 1.00 % 4.52 % 10/5/2023 1,475,404 1,464,720 1,395,481
Coral-US Co-Borrower LLC
Telecommunications Term Loan B-5 Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 1/31/2028 2,000,000 2,000,000 1,976,660
Covia Holdings Corporation
Metals & Mining Term Loan Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.46 % 6/2/2025 985,000 985,000 711,663
CPI Acquisition Inc
Banking Finance Insurance & Real Estate Term Loan B (1st Lien) Loan 6M USD LIBOR+ 4.50 % 1.00 % 5.90 % 8/17/2022 1,436,782 1,427,762 1,089,957
Crown Subsea Communications Holding Inc
Construction & Building Term Loan Loan 1M USD LIBOR+ 6.00 % 0.00 % 7.52 % 11/3/2025 1,655,837 1,640,398 1,649,627
CSC Holdings LLC
Media: Broadcasting & Subscription Term Loan B (03/17) Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 7/17/2025 1,974,620 1,952,260 1,941,308
CSC Holdings LLC
Media: Broadcasting & Subscription Term Loan B-5 Loan 1M USD LIBOR+ 2.50 % 0.00 % 4.02 % 4/15/2027 500,000 500,000 492,500
CSC Holdings LLC
Media: Broadcasting & Subscription Term Loan B Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 1/15/2026 495,000 493,968 486,031
Cushman & Wakefield U.S. Borrower LLC
Construction & Building Term Loan Loan 1M USD LIBOR+ 2.75 % 0.00 % 4.27 % 8/21/2025 3,945,050 3,928,487 3,874,789
Daseke Companies Inc.
Transportation: Cargo Replacement Term Loan Loan 1M USD LIBOR+ 5.00 % 1.00 % 6.52 % 2/27/2024 1,955,694 1,946,628 1,867,688
DaVita Inc.
High Tech Industries Term Loan B-1 Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 8/12/2026 997,500 995,133 985,859
Dealer Tire LLC
Automotive Dealer Tire T/L B-1 Loan 1M USD LIBOR+ 4.25 % 0.00 % 5.77 % 12/12/2025 3,000,000 2,992,500 2,977,500
Delek US Holdings Inc.
Utilities: Oil & Gas Term Loan B Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 3/31/2025 6,446,003 6,379,073 6,317,083
Dell International L.L.C.
High Tech Industries Term Loan B-1 Loan 1M USD LIBOR+ 2.00 % 0.75 % 3.52 % 9/19/2025 3,814,430 3,809,967 3,766,292
Delta 2 (Lux) SARL
Hotel Gaming & Leisure Term Loan B Loan 1M USD LIBOR+ 2.50 % 1.00 % 4.02 % 2/1/2024 1,318,289 1,315,922 1,275,445
DHX Media Ltd.
Media: Broadcasting & Subscription Term Loan Loan 1M USD LIBOR+ 4.25 % 1.00 % 5.77 % 12/29/2023 279,282 278,012 267,413
Diamond Sports Group LLC
Media: Broadcasting & Subscription Term Loan Loan 1M USD LIBOR+ 3.25 % 0.00 % 4.77 % 8/24/2026 997,500 992,773 907,725
Digital Room Holdings Inc.
Media: Advertising Printing & Publishing Term Loan Loan 1M USD LIBOR+ 5.00 % 0.00 % 6.52 % 5/21/2026 2,985,000 2,944,957 2,790,975
Dole Food Company Inc.
Beverage Food & Tobacco Term Loan B Loan 1M USD LIBOR+ 2.75 % 1.00 % 4.27 % 4/8/2024 468,750 467,304 461,522
DRW Holdings LLC
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 4.25 % 0.00 % 5.77 % 11/27/2026 5,000,000 4,950,804 4,962,500
DynCorp International Inc.
Aerospace & Defense Term Loan B Loan 1M USD LIBOR+ 6.00 % 1.00 % 7.52 % 8/18/2025 2,962,500 2,879,096 2,925,469
Eagletree-Carbide Acquisition Corp.
Consumer goods: Durable Term Loan Loan 3M USD LIBOR+ 4.25 % 1.00 % 5.71 % 8/28/2024 4,927,385 4,901,606 4,804,200
EIG Investors Corp.
High Tech Industries Term Loan (06/18) Loan 3M USD LIBOR+ 3.75 % 1.00 % 5.21 % 2/9/2023 2,199,416 2,186,449 2,160,926
Encapsys LLC
Chemicals Plastics & Rubber Term Loan B2 Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.77 % 11/7/2024 497,428 492,831 491,832
Endo Luxembourg Finance Company I S.a.r.l.
Healthcare & Pharmaceuticals Term Loan B (4/17) Loan 1M USD LIBOR+ 4.25 % 0.75 % 5.77 % 4/29/2024 3,937,025 3,914,795 3,766,985
Energy Acquisition LP
Capital Equipment Term Loan (6/18) Loan 3M USD LIBOR+ 4.25 % 0.00 % 5.71 % 6/26/2025 1,970,000 1,957,901 1,811,179
Envision Healthcare Corporation
Healthcare & Pharmaceuticals Term Loan B (06/18) Loan 1M USD LIBOR+ 3.75 % 0.00 % 5.27 % 10/10/2025 4,950,000 4,939,709 3,966,188
EyeCare Partners LLC
Healthcare & Pharmaceuticals EyeCare Partners T/L B Loan 1M USD LIBOR+ 3.75 % 0.00 % 5.27 % 2/5/2027 1,621,622 1,619,618 1,583,789
EyeCare Partners LLC(a)
Healthcare & Pharmaceuticals EyeCare Partners Delayed Draw Term Loan Loan 1M USD LIBOR+ 3.75 % 0.00 % 5.27 % 2/5/2027 — — —
FinCo I LLC
Banking Finance Insurance & Real Estate 2018 Term Loan B Loan 1M USD LIBOR+ 2.00 % 0.00 % 3.52 % 12/27/2022 360,538 359,905 356,752
First Eagle Holdings Inc.
Banking Finance Insurance & Real Estate Refinancing Term Loan Loan 3M USD LIBOR+ 2.50 % 0.00 % 3.96 % 2/1/2027 5,450,000 5,426,720 5,338,275
Fitness International LLC
Services: Consumer Term Loan B (4/18) Loan 1M USD LIBOR+ 3.25 % 0.00 % 4.77 % 4/18/2025 1,330,058 1,322,900 1,312,103
Franklin Square Holdings L.P.
Banking Finance Insurance & Real Estate Term Loan Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 8/1/2025 4,443,748 4,414,007 4,421,530
Froneri International Ltd
Beverage Food & Tobacco Term Loan B-2 Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 1/29/2027 2,000,000 1,995,162 1,962,500
Fusion Connect Inc.
Telecommunications Exit Term Loan (1/20) Loan 3M USD LIBOR+ 9.50 % 2.00 % 11.50 % 1/14/2025 1,500,000 1,470,716 1,495,005
Fusion Connect Inc.
Telecommunications Take Back 2nd Out Term Loan Loan 6M USD LIBOR+ 8.00 % 2.00 % 10.00 % 7/14/2025 757,724 737,560 527,883
GBT Group Services B.V.
Hotel Gaming & Leisure Term Loan Loan 3M USD LIBOR+ 2.50 % 0.00 % 3.96 % 8/13/2025 4,443,750 4,442,729 4,410,422
GC EOS Buyer Inc.
Automotive Term Loan B (06/18) Loan 1M USD LIBOR+ 4.50 % 0.00 % 6.02 % 8/1/2025 2,962,500 2,940,820 2,888,438
General Nutrition Centers Inc.
Retail Term Loan B2 Loan 3M USD LIBOR+ 8.75 % 0.75 % 10.21 % 3/4/2021 930,446 929,986 856,010
General Nutrition Centers Inc.
Retail FILO Term Loan Loan 1M USD LIBOR+ 7.00 % 0.00 % 8.52 % 1/3/2023 585,849 584,748 583,505
Genesee & Wyoming Inc.
Transportation: Cargo Term Loan (11/19) Loan 3M USD LIBOR+ 2.00 % 0.00 % 3.46 % 12/30/2026 1,500,000 1,492,771 1,489,380
GEO Group Inc. The
Banking Finance Insurance & Real Estate Term Loan Refinance Loan 1M USD LIBOR+ 2.00 % 0.75 % 3.52 % 3/25/2024 2,000,000 1,911,214 1,846,260
GI Chill Acquisition LLC
Services: Business Term Loan Loan 3M USD LIBOR+ 4.00 % 0.00 % 5.46 % 8/6/2025 2,468,750 2,458,492 2,450,234
GI Revelation Acquisition LLC
Services: Business Term Loan Loan 1M USD LIBOR+ 5.00 % 0.00 % 6.52 % 4/16/2025 1,231,867 1,226,730 1,155,652
Gigamon Inc.
Services: Business Term Loan B Loan 1M USD LIBOR+ 4.25 % 1.00 % 5.77 % 12/27/2024 2,960,000 2,937,550 2,952,600
Global Tel*Link Corporation
Telecommunications Term Loan B Loan 1M USD LIBOR+ 4.25 % 0.00 % 5.77 % 11/28/2025 3,039,750 3,039,750 2,886,668
Go Wireless Inc.
Telecommunications Term Loan Loan 1M USD LIBOR+ 6.50 % 1.00 % 8.02 % 12/22/2024 3,202,597 3,161,265 3,005,093
Goodyear Tire & Rubber Company The
Chemicals Plastics & Rubber Second Lien Term Loan Loan 1M USD LIBOR+ 2.00 % 0.00 % 3.52 % 3/7/2025 2,000,000 2,000,000 1,950,000
Greenhill & Co. Inc.
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 3.25 % 0.00 % 4.77 % 4/12/2024 3,661,538 3,624,459 3,644,769
Grosvenor Capital Management Holdings LLLP
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 2.75 % 1.00 % 4.27 % 3/28/2025 898,530 894,831 898,530
Guidehouse LLP
Aerospace & Defense Term Loan Loan 1M USD LIBOR+ 4.50 % 0.00 % 6.02 % 5/1/2025 3,964,937 3,941,954 3,895,550
Harland Clarke Holdings Corp.
Media: Advertising Printing & Publishing Term Loan Loan 3M USD LIBOR+ 4.75 % 1.00 % 6.21 % 11/3/2023 1,723,072 1,715,720 1,356,919
HD Supply Waterworks Ltd.
Construction & Building Term Loan Loan 3M USD LIBOR+ 2.75 % 1.00 % 4.21 % 8/1/2024 488,750 487,883 481,419
Helix Acquisition Holdings Inc.
Capital Equipment Term Loan (2019 Incremental) Loan 3M USD LIBOR+ 3.75 % 0.00 % 5.21 % 9/30/2024 2,977,500 2,925,219 2,754,188
Helix Gen Funding LLC
Energy: Electricity Term Loan B (02/17) Loan 1M USD LIBOR+ 3.75 % 1.00 % 5.27 % 6/3/2024 264,030 263,694 253,799
HLF Financing SaRL LLC
Consumer goods: Non-durable Term Loan B (08/18) Loan 1M USD LIBOR+ 2.75 % 0.00 % 4.27 % 8/18/2025 3,950,000 3,935,111 3,883,364
Holley Purchaser Inc.
Automotive Term Loan B Loan 3M USD LIBOR+ 5.00 % 0.00 % 6.46 % 10/24/2025 2,475,000 2,454,070 2,301,750
Hudson River Trading LLC
Banking Finance Insurance & Real Estate Term Loan B (01/20) Loan 1M USD LIBOR+ 3.00 % 0.00 % 4.52 % 2/18/2027 6,000,000 5,975,621 5,955,000
Hyperion Refinance S.a.r.l.
Banking Finance Insurance & Real Estate Tem Loan (12/17) Loan 1M USD LIBOR+ 3.50 % 1.00 % 5.02 % 12/20/2024 1,709,781 1,701,824 1,691,623
ICH US Intermediate Holdings II Inc.
Healthcare & Pharmaceuticals Term Loan B Loan 3M USD LIBOR+ 5.75 % 1.00 % 7.21 % 12/24/2026 5,000,000 4,803,288 4,875,000
Idera Inc.
High Tech Industries Term Loan B Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.52 % 6/28/2024 2,939,742 2,919,274 2,917,694
Informatica LLC
High Tech Industries Term Loan B (02/20) Loan 1M USD LIBOR+ 3.25 % 0.00 % 4.77 % 2/25/2027 500,000 497,500 489,375
Inmar Inc.
Services: Business Term Loan B Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.46 % 5/1/2024 3,457,043 3,377,774 3,320,939
Innophos Holdings Inc
Chemicals Plastics & Rubber Term Loan B Loan 1M USD LIBOR+ 3.75 % 0.00 % 5.27 % 2/4/2027 500,000 497,521 496,250

Saratoga Investment Corp. CLO 2013-1, Ltd.

Issuer Name

Industry

Asset Name
Asset
Type Reference Rate/Spread LIBOR
Floor Current
Rate
(All In) Maturity
Date Principal/
Number
of Shares Cost Fair
Value
ION Media Networks Inc.
Media: Broadcasting & Subscription Term Loan B Loan 1M USD LIBOR+ 3.00 % 0.00 % 4.52 % 12/18/2024997,500992,818982,538
Isagenix International LLC
Beverage Food & Tobacco Term Loan Loan 3M USD LIBOR+ 5.75 % 1.00 % 7.21 % 6/16/2025 2,796,876 2,750,718 1,118,750
Jefferies Finance LLC / JFIN Co-Issuer Corp
Banking Finance Insurance & Real Estate
Term Loan
Loan 1M USD LIBOR+ 3.25 % 0.00 % 4.77 % 6/3/2026 3,229,359 3,211,489 3,172,846
Jill Holdings LLC
Retail Term Loan (1st Lien) Loan 3M USD LIBOR+ 5.00 % 1.00 % 6.46 % 5/9/2022 1,800,290 1,796,697 1,458,235
JP Intermediate B LLC
Consumer goods: Non-durable Term Loan Loan 3M USD LIBOR+ 5.50 % 1.00 % 6.96 % 11/20/2025 4,687,500 4,640,380 2,499,984
KAR Auction Services Inc.
Automotive Term Loan B (09/19) Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 9/19/2026 249,375 248,789 247,505
Kindred Healthcare Inc.
Healthcare & Pharmaceuticals Kindred Healthcare T/L (6/18) Loan 1M USD LIBOR+ 5.00 % 0.00 % 6.52 % 7/2/2025 2,000,000 1,980,000 1,975,000
Lakeland Tours LLC
Hotel Gaming & Leisure Term Loan B Loan 3M USD LIBOR+ 4.25 % 1.00 % 5.71 % 12/16/2024 2,457,482 2,450,618 2,248,596
Lannett Company Inc.
Healthcare & Pharmaceuticals Term Loan B Loan 1M USD LIBOR+ 5.38 % 1.00 % 6.89 % 11/25/2022 2,379,293 2,356,101 2,343,175
Learfield Communications LLC
Media: Advertising Printing & Publishing Initial Term Loan (A-L Parent) Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.77 % 12/1/2023 485,000 483,577 439,531
Lifetime Brands Inc.
Consumer goods: Non-durable Term Loan B Loan 1M USD LIBOR+ 3.50 % 1.00 % 5.02 % 2/28/2025 2,992,386 2,955,090 2,857,728
Lighthouse Network LLC
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 4.50 % 1.00 % 6.02 % 12/2/2024 4,129,092 4,115,428 4,123,930
Lightstone Holdco LLC
Energy: Electricity Term Loan B Loan 1M USD LIBOR+ 3.75 % 1.00 % 5.27 % 1/30/2024 1,322,520 1,320,692 1,164,651
Lightstone Holdco LLC
Energy: Electricity Term Loan C Loan 1M USD LIBOR+ 3.75 % 1.00 % 5.27 % 1/30/2024 74,592 74,493 65,688
Lindblad Expeditions Inc.
Hotel Gaming & Leisure US 2018 Term Loan Loan 1M USD LIBOR+ 3.25 % 0.00 % 4.77 % 3/27/2025 394,000 393,227 390,060
Lindblad Expeditions Inc.
Hotel Gaming & Leisure Cayman Term Loan Loan 1M USD LIBOR+ 3.25 % 0.00 % 4.77 % 3/27/2025 98,500 98,307 97,515
Liquidnet Holdings Inc.
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.77 % 7/15/2024 2,131,268 2,126,212 2,093,970
LPL Holdings Inc.
Banking Finance Insurance & Real Estate Term Loan B1 Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 11/11/2026 1,245,213 1,242,233 1,243,133
Marriott Ownership Resorts Inc.
Hotel Gaming & Leisure Term Loan (11/19) Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 3/12/2026 1,500,000 1,500,000 1,432,500
Match Group Inc.
Services: Consumer Term Loan (1/20) Loan 3M USD LIBOR+ 1.75 % 0.00 % 3.21 % 2/5/2027 250,000 249,377 248,438
McAfee LLC
Services: Business Term Loan B Loan 1M USD LIBOR+ 3.75 % 0.00 % 5.27 % 9/30/2024 3,159,418 3,131,317 3,136,165
McDermott International (Americas) Inc.(b)
Construction & Building Term Loan B Loan 3M USD LIBOR+ 5.00 % 1.00 % 6.46 % 5/12/2025 1,965,000 1,933,938 1,126,928
McGraw-Hill Global Education Holdings LLC
Media: Advertising Printing & Publishing Term Loan Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.52 % 5/4/2022 956,813 954,867 897,807
Meredith Corporation
Media: Advertising Printing & Publishing Term Loan B2 Loan 1M USD LIBOR+ 2.50 % 0.00 % 4.02 % 1/31/2025 578,738 577,724 572,227
Messer Industries GMBH
Chemicals Plastics & Rubber Term Loan B Loan 3M USD LIBOR+ 2.50 % 0.00 % 3.96 % 3/2/2026 2,977,500 2,970,753 2,917,950
Michaels Stores Inc.
Retail Term Loan B Loan 1M USD LIBOR+ 2.50 % 1.00 % 4.02 % 1/30/2023 2,599,163 2,590,493 2,393,387
Midwest Physician Administrative Services LLC
Healthcare & Pharmaceuticals Term Loan (2/18) Loan 1M USD LIBOR+ 2.75 % 0.75 % 4.27 % 8/15/2024 970,910 967,282 951,492
Milk Specialties Company
Beverage Food & Tobacco Term Loan (2/17) Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.52 % 8/16/2023 3,899,905 3,848,164 3,696,798
MKS Instruments Inc.
High Tech Industries Term Loan B6 Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 2/2/2026 887,425 879,526 875,001
MLN US HoldCo LLC
Telecommunications Term Loan Loan 1M USD LIBOR+ 4.50 % 0.00 % 6.02 % 11/28/2025 990,000 988,165 932,144
MRC Global (US) Inc.
Metals & Mining Term Loan B2 Loan 1M USD LIBOR+ 3.00 % 0.00 % 4.52 % 9/20/2024 490,000 489,047 477,750
NAI Entertainment Holdings LLC
Hotel Gaming & Leisure Term Loan B Loan 1M USD LIBOR+ 2.50 % 1.00 % 4.02 % 5/8/2025 870,833 869,104 855,594
Natgasoline LLC
Chemicals Plastics & Rubber Term Loan Loan 6M USD LIBOR+ 3.50 % 0.00 % 4.90 % 11/14/2025 495,000 492,907 491,288
National Mentor Holdings Inc.
Healthcare & Pharmaceuticals Term Loan Loan 1M USD LIBOR+ 4.00 % 0.00 % 5.52 % 3/9/2026 1,881,215 1,864,059 1,871,809
National Mentor Holdings Inc.
Healthcare & Pharmaceuticals Term Loan C Loan 1M USD LIBOR+ 4.00 % 0.00 % 5.52 % 3/9/2026 104,662 103,730 104,139
NeuStar Inc.
Telecommunications Term Loan B4 (03/18) Loan 1M USD LIBOR+ 3.50 % 1.00 % 5.02 % 8/8/2024 2,962,121 2,918,947 2,688,125
NeuStar Inc.
Telecommunications Term Loan B-5 Loan 1M USD LIBOR+ 4.50 % 1.00 % 6.02 % 8/8/2024 992,500 975,477 959,311
Nexstar Broadcasting Inc.
Media: Broadcasting & Subscription Term Loan Loan 1M USD LIBOR+ 2.75 % 0.00 % 4.27 % 9/18/2026 249,375 248,222 247,298
NMI Holdings Inc.
Banking Finance Insurance & Real Estate Term Loan Loan 1M USD LIBOR+ 4.75 % 1.00 % 6.27 % 5/23/2023 3,454,906 3,457,271 3,420,357
NorthPole Newco S.a r.l
Aerospace & Defense Term Loan Loan 3M USD LIBOR+ 7.00 % 0.00 % 8.46 % 3/3/2025 4,812,500 4,371,041 4,162,813
Novetta Solutions LLC
Aerospace & Defense Term Loan Loan 1M USD LIBOR+ 5.00 % 1.00 % 6.52 % 10/17/2022 1,919,870 1,911,097 1,878,478
Novetta Solutions LLC
Aerospace & Defense Second Lien Term Loan Loan 1M USD LIBOR+ 8.50 % 1.00 % 10.02 % 10/16/2023 1,000,000 994,137 973,750
NPC International Inc.(b)
Beverage Food & Tobacco Term Loan Loan 3M USD LIBOR+ 3.50 % 1.00 % 4.96 % 4/19/2024 487,500 487,124 237,544
Octave Music Group Inc. The
Services: Business Term Loan B Loan 2M USD LIBOR+ 5.25 % 1.00 % 6.75 % 5/29/2025 5,000,000 4,950,000 4,937,500
Office Depot Inc.
Retail Term Loan B Loan 1M USD LIBOR+ 5.25 % 1.00 % 6.77 % 11/8/2022 2,456,367 2,445,611 2,464,547
Owens & Minor Distribution Inc.
Healthcare & Pharmaceuticals Term Loan B Loan 1M USD LIBOR+ 4.50 % 0.00 % 6.02 % 4/30/2025 492,500 484,678 413,700
Patriot Container Corp.
Environmental Industries Term Loan (3/18) Loan 1M USD LIBOR+ 3.50 % 1.00 % 5.02 % 3/20/2025 500,000 497,500 492,500
PCI Gaming Authority
Hotel Gaming & Leisure Term Loan Loan 1M USD LIBOR+ 2.50 % 0.00 % 4.02 % 5/29/2026 878,269 874,086 871,682
Peraton Corp.
Aerospace & Defense Term Loan Loan 2M USD LIBOR+ 5.25 % 1.00 % 6.75 % 4/29/2024 2,447,449 2,437,345 2,386,263
PGX Holdings Inc.
Services: Consumer Term Loan Loan 1M USD LIBOR+ 5.25 % 1.00 % 6.77 % 9/29/2020 3,564,650 3,555,767 1,782,325
PI UK Holdco II Limited
Services: Business Term Loan B1 (PI UK Holdco II) Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.77 % 1/3/2025 1,473,750 1,467,204 1,449,802
Pixelle Specialty Solutions LLC
Forest Products & Paper Term Loan Loan 1M USD LIBOR+ 6.50 % 1.00 % 8.02 % 10/31/2024 2,000,000 1,960,340 1,953,120
Plastipak Packaging Inc
Containers Packaging & Glass Plastipak Packaging T/L B (04/18) Loan 1M USD LIBOR+ 2.50 % 0.00 % 4.02 % 10/15/2024 2,944,583 2,921,203 2,885,691
Playtika Holding Corp.
High Tech Industries Trm Loan B (12/19) Loan 1M USD LIBOR+ 6.00 % 1.00 % 7.52 % 12/10/2024 4,000,000 3,922,736 3,988,760
Polymer Process Holdings Inc
Containers Packaging & Glass Term Loan Loan 1M USD LIBOR+ 6.00 % 0.00 % 7.52 % 4/30/2026 2,985,000 2,930,303 2,921,569
Presidio Inc.
Services: Business Term Loan B (1/20) Loan 3M USD LIBOR+ 3.50 % 0.00 % 4.96 % 1/22/2027 500,000 498,787 495,000
Prime Security Services Borrower LLC
Services: Consumer Term Loan (Protection One/ADT) Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.77 % 9/23/2026 2,992,500 2,975,658 2,905,717
Priority Payment Systems Holdings LLC
High Tech Industries Term Loan Loan 1M USD LIBOR+ 5.00 % 1.00 % 6.52 % 1/3/2023 2,472,719 2,462,039 2,404,720
Project Accelerate Parent LLC
Services: Business Term Loan Loan 1M USD LIBOR+ 4.25 % 1.00 % 5.77 % 1/2/2025 1,965,000 1,957,491 1,940,438
Prometric Holdings Inc.
Services: Consumer Term Loan Loan 1M USD LIBOR+ 3.00 % 1.00 % 4.52 % 1/29/2025 491,288 489,418 473,478
Pug LLC
Services: Consumer Pug T/L B (02/20) Loan 1M USD LIBOR+ 3.50 % 0.00 % 5.02 % 2/12/2027 1,500,000 1,492,500 1,395,000
Rackspace Hosting Inc.
High Tech Industries Term Loan B Loan 3M USD LIBOR+ 3.00 % 1.00 % 4.46 % 11/3/2023 1,476,064 1,467,715 1,403,486
Radio Systems Corporation
Consumer goods: Durable Term Loan Loan 2M USD LIBOR+ 2.75 % 1.00 % 4.25 % 5/2/2024 1,462,500 1,462,500 1,449,703
Radiology Partners Inc.
Healthcare & Pharmaceuticals Term Loan Loan 2M USD LIBOR+ 4.25 % 0.00 % 5.75 % 7/9/2025 1,432,727 1,426,403 1,413,386
Research Now Group Inc.
Media: Advertising Printing & Publishing Term Loan Loan 3M USD LIBOR+ 5.50 % 1.00 % 6.96 % 12/20/2024 3,927,406 3,816,352 3,868,494
Resolute Investment Managers Inc.
Banking Finance Insurance & Real Estate Term Loan (10/17) Loan 3M USD LIBOR+ 3.25 % 1.00 % 4.71 % 4/29/2022 2,680,466 2,681,757 2,673,765
Rexnord LLC
Capital Equipment Term Loan (11/19) Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 8/21/2024 862,069 862,069 858,431
Reynolds Consumer Products Inc.
Containers Packaging & Glass Reynolds Consumer Products T/L Loan 3M USD LIBOR+ 1.75 % 0.00 % 3.21 % 2/4/2027 1,500,000 1,498,128 1,483,875
RGIS Services LLC
Services: Business Term Loan Loan 3M USD LIBOR+ 7.50 % 1.00 % 8.96 % 3/31/2023 482,554 477,839 421,994
Robertshaw US Holding Corp.
Consumer goods: Durable Term Loan B Loan 1M USD LIBOR+ 3.25 % 1.00 % 4.77 % 2/28/2025 982,500 980,484 884,250
Rocket Software Inc.
High Tech Industries Term Loan (11/18) Loan 1M USD LIBOR+ 4.25 % 0.00 % 5.77 % 11/28/2025 3,970,000 3,953,381 3,817,393

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Avison Young (Canada) Inc.	Services: Business	Term Loan	Loan	3M USD LIBOR+	5.00	%	0.00	%	6.46	%	1/30/2026	3,476,222	$	3,418,777	$	3,406,697
B&G Foods Inc.	Beverage Food & Tobacco	Term Loan	Loan	1M USD LIBOR+	2.50	%	0.00	%	4.02	%	10/10/2026	249,375		248,169		246,881
Ball Metalpack Finco LLC	Containers Packaging & Glass	Term Loan	Loan	3M USD LIBOR+	4.50	%	0.00	%	5.96	%	7/31/2025	3,944,937		3,928,266		3,432,096
Bausch Health Companies Inc.	Healthcare & Pharmaceuticals	Term Loan B (05/18)	Loan	1M USD LIBOR+	3.00	%	0.00	%	4.52	%	6/2/2025	25,355		25,274		25,161
Berry Global Inc.	Chemicals Plastics & Rubber	Term Loan Y	Loan	1M USD LIBOR+	2.00	%	0.00	%	3.52	%	7/1/2026	4,987,500		4,981,754		4,897,974
Blount International Inc.	Forest Products & Paper	Term Loan B (09/18)	Loan	1M USD LIBOR+	3.75	%	1.00	%	5.27	%	4/12/2023	3,453,781		3,450,952		3,432,195
Blucora Inc.	Services: Consumer	Term Loan (11/17)	Loan	2M USD LIBOR+	3.00	%	1.00	%	4.50	%	5/22/2024	955,900		953,639		946,341
Bombardier Recreational Products Inc.	Consumer goods: Durable	Term Loan (1/20)	Loan	1M USD LIBOR+	2.00	%	0.00	%	3.52	%	5/24/2027	995,000		985,847		978,214
Boxer Parent Company Inc.	Services: Business	Term Loan	Loan	1M USD LIBOR+	4.25	%	0.00	%	5.77	%	10/2/2025	2,475,000		2,454,363		2,374,070
Bracket Intermediate Holding Corp.	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	4.25	%	0.00	%	5.71	%	9/5/2025	987,500		983,437		987,500
Broadstreet Partners Inc.	Banking Finance Insurance & Real Estate	Term Loan B3	Loan	1M USD LIBOR+	3.25	%	0.00	%	4.77	%	1/27/2027	2,024,614		2,022,736		2,002,687
Brookfield WEC Holdings Inc.	Energy: Electricity	Term Loan 1/20	Loan	1M USD LIBOR+	3.00	%	0.75	%	4.52	%	8/1/2025	497,487		496,370		488,627
Buckeye Partners L.P.	Utilities: Oil & Gas	Term Loan	Loan	1M USD LIBOR+	2.75	%	0.00	%	4.27	%	11/2/2026	1,000,000		995,334		989,170
BW Gas & Convenience Holdings LLC	Beverage Food & Tobacco	Term Loan	Loan	1M USD LIBOR+	6.25	%	0.00	%	7.77	%	11/18/2024	3,000,000		2,884,283		2,992,500
Calceus Acquisition Inc.	Consumer goods: Non-durable	Term Loan B	Loan	1M USD LIBOR+	5.50	%	0.00	%	7.02	%	2/12/2025	975,000		964,353		964,031
Callaway Golf Company	Retail	Term Loan B	Loan	1M USD LIBOR+	4.50	%	0.00	%	6.02	%	1/2/2026	697,500		684,758		696,196
CareerBuilder LLC	Services: Business	Term Loan	Loan	1M USD LIBOR+	6.75	%	1.00	%	8.27	%	7/31/2023	2,266,211		2,232,341		2,223,720
CareStream Health Inc.	High Tech Industries	Term Loan	Loan	1M USD LIBOR+	6.25	%	1.00	%	7.77	%	2/28/2021	2,362,278		2,356,691		2,263,062
Casa Systems Inc.	Telecommunications	Term Loan	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.52	%	12/20/2023	1,455,000		1,446,052		1,236,750
Castle US Holding Corporation	High Tech Industries	Term Loan B (USD)	Loan	1M USD LIBOR+	3.75	%	0.00	%	5.27	%	1/27/2027	500,000		497,509		475,000
CCS-CMGC Holdings Inc.	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	5.50	%	0.00	%	6.96	%	10/1/2025	2,475,000		2,453,876		2,338,875
Cengage Learning Inc.	Media: Advertising Printing & Publishing	Term Loan	Loan	1M USD LIBOR+	4.25	%	1.00	%	5.77	%	6/7/2023	1,447,458		1,435,195		1,329,447
CenturyLink Inc.	Telecommunications	Term Loan B (1/20)	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	3/15/2027	3,000,000		2,996,438		2,922,180
Citadel Securities LP	Banking Finance Insurance & Real Estate	Term Loan (2/20)	Loan	1M USD LIBOR+	2.75	%	0.00	%	4.27	%	2/27/2026	992,500		991,371		983,816
Clarios Global LP	Automotive	Term Loan B	Loan	1M USD LIBOR+	3.50	%	0.00	%	5.02	%	4/30/2026	1,496,250		1,482,216		1,451,991
Compass Power Generation L.L.C.	Utilities: Electric	Term Loan B (08/18)	Loan	1M USD LIBOR+	3.50	%	1.00	%	5.02	%	12/20/2024	1,891,221		1,886,758		1,855,761

Issuer Name

Industry

Asset Name
Asset
Type Reference Rate/Spread LIBOR
Floor Current
Rate
(All In) Maturity
Date Principal/
Number
of Shares Cost Fair Value
Russell Investments US Institutional Holdco Inc.
Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 2.75 % 1.00 % 4.27 % 6/1/20235,637,9655,554,2765,553,396
Sahara Parent Inc. High Tech Industries Term Loan B (11/18) Loan 3M USD LIBOR+ 6.25 % 0.00 % 7.71 % 8/16/2024 1,955,250 1,938,956 1,877,040
Sally Holdings LLC Retail Term Loan (Fixed) Loan 1M USD LIBOR+ 0.00 % 0.00 % 0.00 % 7/5/2024 1,000,000 996,778 980,000
Sally Holdings LLC Retail Term Loan B Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 7/5/2024 768,409 765,606 753,041
Savage Enterprises LLC Energy: Oil & Gas Term Loan Loan 1M USD LIBOR+ 4.00 % 0.00 % 5.52 % 8/1/2025 3,284,831 3,247,280 3,270,049
SCS Holdings I Inc. High Tech Industries Term Loan 1/20 Loan 1M USD LIBOR+ 3.50 % 0.00 % 5.02 % 7/1/2026 1,990,000 1,985,537 1,976,329
Seadrill Operating LP Energy: Oil & Gas Term Loan B Loan 3M USD LIBOR+ 6.00 % 1.00 % 7.46 % 2/21/2021 905,168 891,491 288,359
Shutterfly Inc. Media: Advertising Printing & Publishing Term Loan B Loan 3M USD LIBOR+ 6.00 % 1.00 % 7.46 % 9/25/2026 870,968 829,352 827,968
SMB Shipping Logistics LLC Transportation: Consumer Term Loan B Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.46 % 2/2/2024 1,947,873 1,946,123 1,913,785
SMG US Midco 2 Inc. Services: Business Term Loan (01/20) Loan 1M USD LIBOR+ 2.50 % 0.00 % 4.02 % 1/23/2025 500,000 500,000 495,000
Snacking Investment BidCo Pty Limited Beverage Food & Tobacco Term Loan Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.52 % 12/18/2026 1,000,000 990,193 987,500
Sotheby’s Services: Business Term Loan Loan 1M USD LIBOR+ 5.50 % 1.00 % 7.02 % 1/15/2027 3,324,994 3,258,223 3,315,285
SP PF Buyer LLC Consumer goods: Durable Term Loan B Loan 1M USD LIBOR+ 4.50 % 0.00 % 6.02 % 12/19/2025 1,985,000 1,911,678 1,801,388
SRAM LLC Consumer goods: Durable Term Loan Loan 1M USD LIBOR+ 2.75 % 1.00 % 3.72 % 3/15/2024 1,769,661 1,762,426 1,756,388
SS&C European Holdings S.A.R.L. Services: Business Term Loan B4 Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 4/16/2025 199,839 199,466 196,841
SS&C Technologies Inc. Services: Business Term Loan B-5 Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 4/16/2025 493,682 492,653 486,000
SS&C Technologies Inc. Services: Business Term Loan B3 Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 4/16/2025 280,056 279,525 275,855
Staples Inc. Wholesale Term Loan (03/19) Loan 1M USD LIBOR+ 5.00 % 0.00 % 6.52 % 4/16/2026 1,960,188 1,960,188 1,928,334
Stats Intermediate Holdings LLC Hotel Gaming & Leisure Term Loan Loan 6M USD LIBOR+ 5.25 % 0.00 % 6.65 % 7/10/2026 2,000,000 1,953,068 1,920,000
Steak N Shake Operations Inc. Beverage Food & Tobacco Term Loan Loan 1M USD LIBOR+ 3.75 % 1.00 % 5.27 % 3/19/2021 824,991 823,352 662,740
STG-Fairway Holdings LLC Services: Business STG Fairway T/L (First Advantage) (Fastball Merger Loan 1M USD LIBOR+ 3.50 % 0.00 % 5.02 % 1/29/2027 500,000 497,500 496,040
Sybil Software LLC High Tech Industries Term Loan B (4/18) Loan 3M USD LIBOR+ 2.25 % 1.00 % 3.71 % 9/29/2023 263,565 262,651 261,918
Teneo Holdings LLC Banking Finance Insurance & Real Estate Term Loan Loan 1M USD LIBOR+ 5.25 % 1.00 % 6.77 % 7/11/2025 2,493,750 2,401,489 2,381,531
Tenneco Inc Capital Equipment Term Loan B Loan 1M USD LIBOR+ 3.00 % 0.00 % �� 4.52 % 10/1/2025 1,485,000 1,472,625 1,386,619
Ten-X LLC Banking Finance Insurance & Real Estate Term Loan Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.52 % 9/30/2024 1,960,000 1,958,142 1,927,327
Terex Corporation Capital Equipment Term Loan Loan 1M USD LIBOR+ 2.75 % 0.75 % 4.27 % 1/31/2024 992,500 988,635 991,567
TGG TS Acquisition Company Media: Diversified & Production Term Loan (12/18) Loan 1M USD LIBOR+ 6.50 % 0.00 % 8.02 % 12/15/2025 2,766,667 2,639,073 2,711,333
The Edelman Financial Center LLC Banking Finance Insurance & Real Estate Term Loan B (06/18) Loan 1M USD LIBOR+ 3.25 % 0.00 % 4.77 % 7/21/2025 1,237,500 1,232,467 1,211,203
The Knot Worldwide Inc Services: Consumer Term Loan Loan 1M USD LIBOR+ 4.50 % 0.00 % 6.02 % 12/19/2025 3,960,000 3,952,856 3,890,700
Thor Industries Inc. Automotive Term Loan (USD) Loan 2M USD LIBOR+ 3.75 % 0.00 % 5.25 % 2/2/2026 2,031,203 2,018,102 2,000,735
Tivity Health Inc. Healthcare & Pharmaceuticals Term Loan B Loan 1M USD LIBOR+ 5.25 % 0.00 % 6.77 % 3/6/2026 2,334,338 2,281,664 2,209,288
Tivity Health Inc. Healthcare & Pharmaceuticals Term Loan A Loan 1M USD LIBOR+ 4.25 % 0.00 % 5.77 % 3/8/2024 1,600,000 1,586,231 1,504,000
Transdigm Inc. Aerospace & Defense Term Loan G (02/20) Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 8/22/2024 4,106,293 4,111,126 4,013,901
Travel Leaders Group LLC Hotel Gaming & Leisure Term Loan B (08/18) Loan 1M USD LIBOR+ 4.00 % 0.00 % 5.52 % 1/25/2024 2,462,500 2,458,773 2,410,172
TRC Companies Inc. Services: Business Term Loan Loan 1M USD LIBOR+ 3.50 % 1.00 % 5.02 % 6/21/2024 3,376,818 3,366,553 3,250,188
TRC Companies Inc. Services: Business Term Loan B Loan 1M USD LIBOR+ 5.00 % 1.00 % 6.52 % 6/21/2024 997,500 982,926 980,044
Trico Group LLC Containers Packaging & Glass Incremental Term Loan Loan 3M USD LIBOR+ 7.00 % 1.00 % 8.46 % 2/2/2024 4,758,359 4,645,140 4,675,088
Truck Hero Inc. Transportation: Cargo First Lien Term Loan Loan 1M USD LIBOR+ 3.75 % 0.00 % 5.27 % 4/22/2024 2,927,444 2,910,795 2,874,984
Trugreen Limited Partnership Services: Consumer Term Loan (03/19) Loan 1M USD LIBOR+ 3.75 % 1.00 % 5.27 % 3/19/2026 981,396 �� 972,628 981,396
Twin River Worldwide Holdings Inc. Hotel Gaming & Leisure Term Loan B Loan 1M USD LIBOR+ 2.75 % 0.00 % 4.27 % 5/11/2026 995,000 990,418 971,060
United Natural Foods Inc. Beverage Food & Tobacco Term Loan B Loan 1M USD LIBOR+ 4.25 % 0.00 % 5.77 % 10/22/2025 3,465,000 3,270,106 2,875,950
Univar Solutions Inc. Chemicals Plastics & Rubber Term Loan B3 (11/17) Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 7/1/2024 1,627,723 1,621,989 1,603,307
Univision Communications Inc. Media: Broadcasting & Subscription Term Loan Loan 1M USD LIBOR+ 2.75 % 1.00 % 4.27 % 3/15/2024 2,746,369 2,735,251 2,634,565
URS Holdco Inc. Transportation: Cargo Term Loan (10/17) Loan 1M USD LIBOR+ 5.75 % 1.00 % 7.27 % 8/30/2024 984,169 973,856 821,778
US Ecology Inc. Environmental Industries Term Loan B Loan 1M USD LIBOR+ 2.50 % 0.00 % 4.02 % 11/2/2026 500,000 498,859 496,250
VeriFone Systems Inc. Banking Finance Insurance & Real Estate Term Loan (7/18) Loan 3M USD LIBOR+ 4.00 % 0.00 % 5.46 % 8/20/2025 5,431,250 5,403,194 5,214,000
Verra Mobility Corp. Construction & Building Term Loan B1 (02/20) Loan 1M USD LIBOR+ 3.25 % 0.00 % 4.77 % 2/28/2025 491,250 489,331 483,881
VFH Parent LLC Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 3.50 % 0.00 % 5.02 % 3/2/2026 3,801,266 3,787,581 3,793,663
Victory Capital Holdings Inc. Banking Finance Insurance & Real Estate Term Loan B (01/20) Loan 1M USD LIBOR+ 2.50 % 0.00 % 4.02 % 7/1/2026 422,273 418,485 415,939
Virtus Investment Partners Inc. Banking Finance Insurance & Real Estate Term Loan B Loan 1M USD LIBOR+ 2.25 % 0.75 % 3.77 % 6/3/2024 3,218,500 3,217,979 3,213,479
Vistra Operations Company LLC Utilities: Electric 2018 Incremental Term Loan Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 12/31/2025 927,500 926,595 919,094
Vizient Inc. Healthcare & Pharmaceuticals Term Loan B-6 Loan 1M USD LIBOR+ 2.00 % 0.00 % 3.52 % 5/6/2026 496,250 495,208 491,600
VS Buyer T/L (Veeam Software) High Tech Industries Term Loan Loan 3M USD LIBOR+ 3.25 % 0.00 % 4.71 % 2/28/2027 1,000,000 1,000,000 986,250
Weight Watchers International Inc. Services: Consumer Term Loan B Loan 3M USD LIBOR+ 4.75 % 0.75 % 6.21 % 11/29/2024 1,670,130 1,645,266 1,665,955
West Corporation Telecommunications Term Loan B Loan 1M USD LIBOR+ 3.50 % 1.00 % 5.02 % 10/10/2024 2,961,172 2,889,546 2,319,573
West Corporation Telecommunications Term Loan B (Olympus Merger) Loan 1M USD LIBOR+ 4.00 % 1.00 % 5.52 % 10/10/2024 1,237,374 1,164,156 981,002
Western Dental Services Inc. Retail Term Loan (12/18) Loan 1M USD LIBOR+ 5.25 % 1.00 % 6.77 % 6/30/2023 2,438,722 2,424,403 2,444,819
Western Digital Corporation High Tech Industries Term Loan B-4 Loan 1M USD LIBOR+ 1.75 % 0.00 % 3.27 % 4/29/2023 903,135 885,248 892,975
Winter Park Intermediate Inc. Automotive Term Loan Loan 1M USD LIBOR+ 4.75 % 0.00 % 6.27 % 4/4/2025 1,984,953 1,966,855 1,951,864
Wirepath LLC Consumer goods: Non-durable Term Loan Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.46 % 8/5/2024 2,955,118 2,931,790 2,766,730
WP CityMD Bidco LLC Services: Consumer Term Loan B Loan 3M USD LIBOR+ 4.50 % 1.00 % 5.96 % 8/13/2026 3,500,000 3,467,362 3,476,375
YS Garments LLC Retail Term Loan Loan 1W USD LIBOR+ 6.00 % 1.00 % 7.57 % 8/9/2024 1,937,500 1,921,365 1,908,438
Zekelman Industries Inc Metals & Mining Term Loan (01/20) Loan 1M USD LIBOR+ 2.25 % 0.00 % 3.77 % 1/19/2027 1,000,000 1,000,000 977,500
Zep Inc. Chemicals Plastics & Rubber Term Loan Loan 3M USD LIBOR+ 4.00 % 1.00 % 5.46 % 8/12/2024 2,443,750 2,434,999 1,840,461
Zest Acquisition Corp. Healthcare & Pharmaceuticals Term Loan Loan 1M USD LIBOR+ 3.50 % 0.00 % 5.02 % 3/14/2025 982,500 978,750 934,603

$ 526,004,959 $ 500,999,934

Number of Shares Cost Fair Value

Cash and cash equivalents
U.S. Bank Money Market (c) 9,081,041 $ 9,081,041 $ 9,081,041

Total cash and cash equivalents 9,081,041 $ 9,081,041 $ 9,081,041

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Compuware Corporation	High Tech Industries	Term Loan (08/18)	Loan	1M USD LIBOR+	4.00	%	0.00	%	5.52	%	8/22/2025	495,000	$	493,979	$	493,763
Concordia International Corp.	Healthcare & Pharmaceuticals	Term Loan	Loan	3M USD LIBOR+	5.50	%	1.00	%	6.96	%	9/6/2024	1,183,650		1,131,380		1,088,224
Connect U.S. Finco LLC	Telecommunications	Delayed Draw Term Loan B	Loan	1M USD LIBOR+	4.50	%	1.00	%	6.02	%	12/11/2026	2,000,000		1,984,055		1,980,000
Consolidated Communications Inc.	Telecommunications	Term Loan B	Loan	1M USD LIBOR+	3.00	%	1.00	%	4.52	%	10/5/2023	1,475,404		1,464,720		1,395,481
Coral-US Co-Borrower LLC	Telecommunications	Term Loan B-5	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	1/31/2028	2,000,000		2,000,000		1,976,660
Covia Holdings Corporation	Metals & Mining	Term Loan	Loan	3M USD LIBOR+	4.00	%	1.00	%	5.46	%	6/2/2025	985,000		985,000		711,663
CPI Acquisition Inc	Banking Finance Insurance & Real Estate	Term Loan B (1st Lien)	Loan	6M USD LIBOR+	4.50	%	1.00	%	5.90	%	8/17/2022	1,436,782		1,427,762		1,089,957
Crown Subsea Communications Holding Inc	Construction & Building	Term Loan	Loan	1M USD LIBOR+	6.00	%	0.00	%	7.52	%	11/3/2025	1,655,837		1,640,398		1,649,627
CSC Holdings LLC	Media: Broadcasting & Subscription	Term Loan B (03/17)	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	7/17/2025	1,974,620		1,952,260		1,941,308
CSC Holdings LLC	Media: Broadcasting & Subscription	Term Loan B-5	Loan	1M USD LIBOR+	2.50	%	0.00	%	4.02	%	4/15/2027	500,000		500,000		492,500
CSC Holdings LLC	Media: Broadcasting & Subscription	Term Loan B	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	1/15/2026	495,000		493,968		486,031
Cushman & Wakefield U.S. Borrower LLC	Construction & Building	Term Loan	Loan	1M USD LIBOR+	2.75	%	0.00	%	4.27	%	8/21/2025	3,945,050		3,928,487		3,874,789
Daseke Companies Inc.	Transportation: Cargo	Replacement Term Loan	Loan	1M USD LIBOR+	5.00	%	1.00	%	6.52	%	2/27/2024	1,955,694		1,946,628		1,867,688
DaVita Inc.	High Tech Industries	Term Loan B-1	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	8/12/2026	997,500		995,133		985,859
Dealer Tire LLC	Automotive	Dealer Tire T/L B-1	Loan	1M USD LIBOR+	4.25	%	0.00	%	5.77	%	12/12/2025	3,000,000		2,992,500		2,977,500
Delek US Holdings Inc.	Utilities: Oil & Gas	Term Loan B	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	3/31/2025	6,446,003		6,379,073		6,317,083
Dell International L.L.C.	High Tech Industries	Term Loan B-1	Loan	1M USD LIBOR+	2.00	%	0.75	%	3.52	%	9/19/2025	3,814,430		3,809,967		3,766,292
Delta 2 (Lux) SARL	Hotel Gaming & Leisure	Term Loan B	Loan	1M USD LIBOR+	2.50	%	1.00	%	4.02	%	2/1/2024	1,318,289		1,315,922		1,275,445
DHX Media Ltd.	Media: Broadcasting & Subscription	Term Loan	Loan	1M USD LIBOR+	4.25	%	1.00	%	5.77	%	12/29/2023	279,282		278,012		267,413
Diamond Sports Group LLC	Media: Broadcasting & Subscription	Term Loan	Loan	1M USD LIBOR+	3.25	%	0.00	%	4.77	%	8/24/2026	997,500		992,773		907,725
Digital Room Holdings Inc.	Media: Advertising Printing & Publishing	Term Loan	Loan	1M USD LIBOR+	5.00	%	0.00	%	6.52	%	5/21/2026	2,985,000		2,944,957		2,790,975
Dole Food Company Inc.	Beverage Food & Tobacco	Term Loan B	Loan	1M USD LIBOR+	2.75	%	1.00	%	4.27	%	4/8/2024	468,750		467,304		461,522
DRW Holdings LLC	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	4.25	%	0.00	%	5.77	%	11/27/2026	5,000,000		4,950,804		4,962,500

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
DynCorp International Inc.	Aerospace & Defense	Term Loan B	Loan	1M USD LIBOR+	6.00	%	1.00	%	7.52	%	8/18/2025	2,962,500	$	2,879,096	$	2,925,469
Eagletree-Carbide Acquisition Corp.	Consumer goods: Durable	Term Loan	Loan	3M USD LIBOR+	4.25	%	1.00	%	5.71	%	8/28/2024	4,927,385		4,901,606		4,804,200
EIG Investors Corp.	High Tech Industries	Term Loan (06/18)	Loan	3M USD LIBOR+	3.75	%	1.00	%	5.21	%	2/9/2023	2,199,416		2,186,449		2,160,926
Encapsys LLC	Chemicals Plastics & Rubber	Term Loan B2	Loan	1M USD LIBOR+	3.25	%	1.00	%	4.77	%	11/7/2024	497,428		492,831		491,832
Endo Luxembourg Finance Company I S.a.r.l.	Healthcare & Pharmaceuticals	Term Loan B (4/17)	Loan	1M USD LIBOR+	4.25	%	0.75	%	5.77	%	4/29/2024	3,937,025		3,914,795		3,766,985
Energy Acquisition LP	Capital Equipment	Term Loan (6/18)	Loan	3M USD LIBOR+	4.25	%	0.00	%	5.71	%	6/26/2025	1,970,000		1,957,901		1,811,179
Envision Healthcare Corporation	Healthcare & Pharmaceuticals	Term Loan B (06/18)	Loan	1M USD LIBOR+	3.75	%	0.00	%	5.27	%	10/10/2025	4,950,000		4,939,709		3,966,188
EyeCare Partners LLC	Healthcare & Pharmaceuticals	EyeCare Partners T/L B	Loan	1M USD LIBOR+	3.75	%	0.00	%	5.27	%	2/5/2027	1,621,622		1,619,618		1,583,789
EyeCare Partners LLC(a)	Healthcare & Pharmaceuticals	EyeCare Partners Delayed Draw Term Loan	Loan	1M USD LIBOR+	3.75	%	0.00	%	5.27	%	2/5/2027	—		—		—
FinCo I LLC	Banking Finance Insurance & Real Estate	2018 Term Loan B	Loan	1M USD LIBOR+	2.00	%	0.00	%	3.52	%	12/27/2022	360,538		359,905		356,752
First Eagle Holdings Inc.	Banking Finance Insurance & Real Estate	Refinancing Term Loan	Loan	3M USD LIBOR+	2.50	%	0.00	%	3.96	%	2/1/2027	5,450,000		5,426,720		5,338,275
Fitness International LLC	Services: Consumer	Term Loan B (4/18)	Loan	1M USD LIBOR+	3.25	%	0.00	%	4.77	%	4/18/2025	1,330,058		1,322,900		1,312,103
Franklin Square Holdings L.P.	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	8/1/2025	4,443,748		4,414,007		4,421,530
Froneri International Ltd	Beverage Food & Tobacco	Term Loan B-2	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	1/29/2027	2,000,000		1,995,162		1,962,500
Fusion Connect Inc.	Telecommunications	Exit Term Loan (1/20)	Loan	3M USD LIBOR+	9.50	%	2.00	%	11.50	%	1/14/2025	1,500,000		1,470,716		1,495,005
Fusion Connect Inc.	Telecommunications	Take Back 2nd Out Term Loan	Loan	6M USD LIBOR+	8.00	%	2.00	%	10.00	%	7/14/2025	757,724		737,560		527,883
GBT Group Services B.V.	Hotel Gaming & Leisure	Term Loan	Loan	3M USD LIBOR+	2.50	%	0.00	%	3.96	%	8/13/2025	4,443,750		4,442,729		4,410,422
GC EOS Buyer Inc.	Automotive	Term Loan B (06/18)	Loan	1M USD LIBOR+	4.50	%	0.00	%	6.02	%	8/1/2025	2,962,500		2,940,820		2,888,438
General Nutrition Centers Inc.	Retail	Term Loan B2	Loan	3M USD LIBOR+	8.75	%	0.75	%	10.21	%	3/4/2021	930,446		929,986		856,010
General Nutrition Centers Inc.	Retail	FILO Term Loan	Loan	1M USD LIBOR+	7.00	%	0.00	%	8.52	%	1/3/2023	585,849		584,748		583,505
Genesee & Wyoming Inc.	Transportation: Cargo	Term Loan (11/19)	Loan	3M USD LIBOR+	2.00	%	0.00	%	3.46	%	12/30/2026	1,500,000		1,492,771		1,489,380
GEO Group Inc. The	Banking Finance Insurance & Real Estate	Term Loan Refinance	Loan	1M USD LIBOR+	2.00	%	0.75	%	3.52	%	3/25/2024	2,000,000		1,911,214		1,846,260
GI Chill Acquisition LLC	Services: Business	Term Loan	Loan	3M USD LIBOR+	4.00	%	0.00	%	5.46	%	8/6/2025	2,468,750		2,458,492		2,450,234
GI Revelation Acquisition LLC	Services: Business	Term Loan	Loan	1M USD LIBOR+	5.00	%	0.00	%	6.52	%	4/16/2025	1,231,867		1,226,730		1,155,652

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Gigamon Inc.	Services: Business	Term Loan B	Loan	1M USD LIBOR+	4.25	%	1.00	%	5.77	%	12/27/2024	2,960,000	$	2,937,550	$	2,952,600
Global Tel*Link Corporation	Telecommunications	Term Loan B	Loan	1M USD LIBOR+	4.25	%	0.00	%	5.77	%	11/28/2025	3,039,750		3,039,750		2,886,668
Go Wireless Inc.	Telecommunications	Term Loan	Loan	1M USD LIBOR+	6.50	%	1.00	%	8.02	%	12/22/2024	3,202,597		3,161,265		3,005,093
Goodyear Tire & Rubber Company The	Chemicals Plastics & Rubber	Second Lien Term Loan	Loan	1M USD LIBOR+	2.00	%	0.00	%	3.52	%	3/7/2025	2,000,000		2,000,000		1,950,000
Greenhill & Co. Inc.	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	3.25	%	0.00	%	4.77	%	4/12/2024	3,661,538		3,624,459		3,644,769
Grosvenor Capital Management Holdings LLLP	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	2.75	%	1.00	%	4.27	%	3/28/2025	898,530		894,831		898,530
Guidehouse LLP	Aerospace & Defense	Term Loan	Loan	1M USD LIBOR+	4.50	%	0.00	%	6.02	%	5/1/2025	3,964,937		3,941,954		3,895,550
Harland Clarke Holdings Corp.	Media: Advertising Printing & Publishing	Term Loan	Loan	3M USD LIBOR+	4.75	%	1.00	%	6.21	%	11/3/2023	1,723,072		1,715,720		1,356,919
HD Supply Waterworks Ltd.	Construction & Building	Term Loan	Loan	3M USD LIBOR+	2.75	%	1.00	%	4.21	%	8/1/2024	488,750		487,883		481,419
Helix Acquisition Holdings Inc.	Capital Equipment	Term Loan (2019 Incremental)	Loan	3M USD LIBOR+	3.75	%	0.00	%	5.21	%	9/30/2024	2,977,500		2,925,219		2,754,188
Helix Gen Funding LLC	Energy: Electricity	Term Loan B (02/17)	Loan	1M USD LIBOR+	3.75	%	1.00	%	5.27	%	6/3/2024	264,030		263,694		253,799
HLF Financing SaRL LLC	Consumer goods: Non-durable	Term Loan B (08/18)	Loan	1M USD LIBOR+	2.75	%	0.00	%	4.27	%	8/18/2025	3,950,000		3,935,111		3,883,364
Holley Purchaser Inc.	Automotive	Term Loan B	Loan	3M USD LIBOR+	5.00	%	0.00	%	6.46	%	10/24/2025	2,475,000		2,454,070		2,301,750
Hudson River Trading LLC	Banking Finance Insurance & Real Estate	Term Loan B (01/20)	Loan	1M USD LIBOR+	3.00	%	0.00	%	4.52	%	2/18/2027	6,000,000		5,975,621		5,955,000
Hyperion Refinance S.a.r.l.	Banking Finance Insurance & Real Estate	Tem Loan (12/17)	Loan	1M USD LIBOR+	3.50	%	1.00	%	5.02	%	12/20/2024	1,709,781		1,701,824		1,691,623
ICH US Intermediate Holdings II Inc.	Healthcare & Pharmaceuticals	Term Loan B	Loan	3M USD LIBOR+	5.75	%	1.00	%	7.21	%	12/24/2026	5,000,000		4,803,288		4,875,000
Idera Inc.	High Tech Industries	Term Loan B	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.52	%	6/28/2024	2,939,742		2,919,274		2,917,694
Informatica LLC	High Tech Industries	Term Loan B (02/20)	Loan	1M USD LIBOR+	3.25	%	0.00	%	4.77	%	2/25/2027	500,000		497,500		489,375
Inmar Inc.	Services: Business	Term Loan B	Loan	3M USD LIBOR+	4.00	%	1.00	%	5.46	%	5/1/2024	3,457,043		3,377,774		3,320,939
Innophos Holdings Inc	Chemicals Plastics & Rubber	Term Loan B	Loan	1M USD LIBOR+	3.75	%	0.00	%	5.27	%	2/4/2027	500,000		497,521		496,250
ION Media Networks Inc.	Media: Broadcasting & Subscription	Term Loan B	Loan	1M USD LIBOR+	3.00	%	0.00	%	4.52	%	12/18/2024	997,500		992,818		982,538
Isagenix International LLC	Beverage Food & Tobacco	Term Loan	Loan	3M USD LIBOR+	5.75	%	1.00	%	7.21	%	6/16/2025	2,796,876		2,750,718		1,118,750
Jefferies Finance LLC/JFIN Co-Issuer Corp	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	3.25	%	0.00	%	4.77	%	6/3/2026	3,229,359		3,211,489		3,172,846

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Jill Holdings LLC	Retail	Term Loan (1st Lien)	Loan	3M USD LIBOR+	5.00	%	1.00	%	6.46	%	5/9/2022	1,800,290	$	1,796,697	$	1,458,235
JP Intermediate B LLC	Consumer goods: Non-durable	Term Loan	Loan	3M USD LIBOR+	5.50	%	1.00	%	6.96	%	11/20/2025	4,687,500		4,640,380		2,499,984
KAR Auction Services Inc.	Automotive	Term Loan B (09/19)	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	9/19/2026	249,375		248,789		247,505
Kindred Healthcare Inc.	Healthcare & Pharmaceuticals	Kindred Healthcare T/L (6/18)	Loan	1M USD LIBOR+	5.00	%	0.00	%	6.52	%	7/2/2025	2,000,000		1,980,000		1,975,000
Lakeland Tours LLC	Hotel Gaming & Leisure	Term Loan B	Loan	3M USD LIBOR+	4.25	%	1.00	%	5.71	%	12/16/2024	2,457,482		2,450,618		2,248,596
Lannett Company Inc.	Healthcare & Pharmaceuticals	Term Loan B	Loan	1M USD LIBOR+	5.38	%	1.00	%	6.89	%	11/25/2022	2,379,293		2,356,101		2,343,175
Learfield Communications LLC	Media: Advertising Printing & Publishing	Initial Term Loan (A-L Parent)	Loan	1M USD LIBOR+	3.25	%	1.00	%	4.77	%	12/1/2023	485,000		483,577		439,531
Lifetime Brands Inc.	Consumer goods: Non-durable	Term Loan B	Loan	1M USD LIBOR+	3.50	%	1.00	%	5.02	%	2/28/2025	2,992,386		2,955,090		2,857,728
Lighthouse Network LLC	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	4.50	%	1.00	%	6.02	%	12/2/2024	4,129,092		4,115,428		4,123,930
Lightstone Holdco LLC	Energy: Electricity	Term Loan B	Loan	1M USD LIBOR+	3.75	%	1.00	%	5.27	%	1/30/2024	1,322,520		1,320,692		1,164,651
Lightstone Holdco LLC	Energy: Electricity	Term Loan C	Loan	1M USD LIBOR+	3.75	%	1.00	%	5.27	%	1/30/2024	74,592		74,493		65,688
Lindblad Expeditions Inc.	Hotel Gaming & Leisure	US 2018 Term Loan	Loan	1M USD LIBOR+	3.25	%	0.00	%	4.77	%	3/27/2025	394,000		393,227		390,060
Lindblad Expeditions Inc.	Hotel Gaming & Leisure	Cayman Term Loan	Loan	1M USD LIBOR+	3.25	%	0.00	%	4.77	%	3/27/2025	98,500		98,307		97,515
Liquidnet Holdings Inc.	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	3.25	%	1.00	%	4.77	%	7/15/2024	2,131,268		2,126,212		2,093,970
LPL Holdings Inc.	Banking Finance Insurance & Real Estate	Term Loan B1	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	11/11/2026	1,245,213		1,242,233		1,243,133
Marriott Ownership Resorts Inc.	Hotel Gaming & Leisure	Term Loan (11/19)	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	3/12/2026	1,500,000		1,500,000		1,432,500
Match Group Inc.	Services: Consumer	Term Loan (1/20)	Loan	3M USD LIBOR+	1.75	%	0.00	%	3.21	%	2/5/2027	250,000		249,377		248,438
McAfee LLC	Services: Business	Term Loan B	Loan	1M USD LIBOR+	3.75	%	0.00	%	5.27	%	9/30/2024	3,159,418		3,131,317		3,136,165
McDermott International (Americas) Inc.(b)	Construction & Building	Term Loan B	Loan	3M USD LIBOR+	5.00	%	1.00	%	6.46	%	5/12/2025	1,965,000		1,933,938		1,126,928
McGraw-Hill Global Education Holdings LLC	Media: Advertising Printing & Publishing	Term Loan	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.52	%	5/4/2022	956,813		954,867		897,807
Meredith Corporation	Media: Advertising Printing & Publishing	Term Loan B2	Loan	1M USD LIBOR+	2.50	%	0.00	%	4.02	%	1/31/2025	578,738		577,724		572,227
Messer Industries GMBH	Chemicals Plastics & Rubber	Term Loan B	Loan	3M USD LIBOR+	2.50	%	0.00	%	3.96	%	3/2/2026	2,977,500		2,970,753		2,917,950
Michaels Stores Inc.	Retail	Term Loan B	Loan	1M USD LIBOR+	2.50	%	1.00	%	4.02	%	1/30/2023	2,599,163		2,590,493		2,393,387
Midwest Physician Administrative Services LLC	Healthcare & Pharmaceuticals	Term Loan (2/18)	Loan	1M USD LIBOR+	2.75	%	0.75	%	4.27	%	8/15/2024	970,910		967,282		951,492

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Milk Specialties Company	Beverage Food & Tobacco	Term Loan (2/17)	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.52	%	8/16/2023	3,899,905	$	3,848,164	$	3,696,798
MKS Instruments Inc.	High Tech Industries	Term Loan B6	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	2/2/2026	887,425		879,526		875,001
MLN US HoldCo LLC	Telecommunications	Term Loan	Loan	1M USD LIBOR+	4.50	%	0.00	%	6.02	%	11/28/2025	990,000		988,165		932,144
MRC Global (US) Inc.	Metals & Mining	Term Loan B2	Loan	1M USD LIBOR+	3.00	%	0.00	%	4.52	%	9/20/2024	490,000		489,047		477,750
NAI Entertainment Holdings LLC	Hotel Gaming & Leisure	Term Loan B	Loan	1M USD LIBOR+	2.50	%	1.00	%	4.02	%	5/8/2025	870,833		869,104		855,594
Natgasoline LLC	Chemicals Plastics & Rubber	Term Loan	Loan	6M USD LIBOR+	3.50	%	0.00	%	4.90	%	11/14/2025	495,000		492,907		491,288
National Mentor Holdings Inc.	Healthcare & Pharmaceuticals	Term Loan	Loan	1M USD LIBOR+	4.00	%	0.00	%	5.52	%	3/9/2026	1,881,215		1,864,059		1,871,809
National Mentor Holdings Inc.	Healthcare & Pharmaceuticals	Term Loan C	Loan	1M USD LIBOR+	4.00	%	0.00	%	5.52	%	3/9/2026	104,662		103,730		104,139
NeuStar Inc.	Telecommunications	Term Loan B4 (03/18)	Loan	1M USD LIBOR+	3.50	%	1.00	%	5.02	%	8/8/2024	2,962,121		2,918,947		2,688,125
NeuStar Inc.	Telecommunications	Term Loan B-5	Loan	1M USD LIBOR+	4.50	%	1.00	%	6.02	%	8/8/2024	992,500		975,477		959,311
Nexstar Broadcasting Inc.	Media: Broadcasting & Subscription	Term Loan	Loan	1M USD LIBOR+	2.75	%	0.00	%	4.27	%	9/18/2026	249,375		248,222		247,298
NMI Holdings Inc.	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	4.75	%	1.00	%	6.27	%	5/23/2023	3,454,906		3,457,271		3,420,357
NorthPole Newco S.a r.l	Aerospace & Defense	Term Loan	Loan	3M USD LIBOR+	7.00	%	0.00	%	8.46	%	3/3/2025	4,812,500		4,371,041		4,162,813
Novetta Solutions LLC	Aerospace & Defense	Term Loan	Loan	1M USD LIBOR+	5.00	%	1.00	%	6.52	%	10/17/2022	1,919,870		1,911,097		1,878,478
Novetta Solutions LLC	Aerospace & Defense	Second Lien Term Loan	Loan	1M USD LIBOR+	8.50	%	1.00	%	10.02	%	10/16/2023	1,000,000		994,137		973,750
NPC International Inc.(b)	Beverage Food & Tobacco	Term Loan	Loan	3M USD LIBOR+	3.50	%	1.00	%	4.96	%	4/19/2024	487,500		487,124		237,544
Octave Music Group Inc. The	Services: Business	Term Loan B	Loan	2M USD LIBOR+	5.25	%	1.00	%	6.75	%	5/29/2025	5,000,000		4,950,000		4,937,500
Office Depot Inc.	Retail	Term Loan B	Loan	1M USD LIBOR+	5.25	%	1.00	%	6.77	%	11/8/2022	2,456,367		2,445,611		2,464,547
Owens & Minor Distribution Inc.	Healthcare & Pharmaceuticals	Term Loan B	Loan	1M USD LIBOR+	4.50	%	0.00	%	6.02	%	4/30/2025	492,500		484,678		413,700
Patriot Container Corp.	Environmental Industries	Term Loan (3/18)	Loan	1M USD LIBOR+	3.50	%	1.00	%	5.02	%	3/20/2025	500,000		497,500		492,500
PCI Gaming Authority	Hotel Gaming & Leisure	Term Loan	Loan	1M USD LIBOR+	2.50	%	0.00	%	4.02	%	5/29/2026	878,269		874,086		871,682
Peraton Corp.	Aerospace & Defense	Term Loan	Loan	2M USD LIBOR+	5.25	%	1.00	%	6.75	%	4/29/2024	2,447,449		2,437,345		2,386,263
PGX Holdings Inc.	Services: Consumer	Term Loan	Loan	1M USD LIBOR+	5.25	%	1.00	%	6.77	%	9/29/2020	3,564,650		3,555,767		1,782,325
PI UK Holdco II Limited	Services: Business	Term Loan B1 (PI UK Holdco II)	Loan	1M USD LIBOR+	3.25	%	1.00	%	4.77	%	1/3/2025	1,473,750		1,467,204		1,449,802
Pixelle Specialty Solutions LLC	Forest Products & Paper	Term Loan	Loan	1M USD LIBOR+	6.50	%	1.00	%	8.02	%	10/31/2024	2,000,000		1,960,340		1,953,120
Plastipak Packaging Inc	Containers Packaging & Glass	Plastipak Packaging T/L B (04/18)	Loan	1M USD LIBOR+	2.50	%	0.00	%	4.02	%	10/15/2024	2,944,583		2,921,203		2,885,691

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Playtika Holding Corp.	High Tech Industries	Trm Loan B (12/19)	Loan	1M USD LIBOR+	6.00	%	1.00	%	7.52	%	12/10/2024	4,000,000	$	3,922,736	$	3,988,760
Polymer Process Holdings Inc	Containers Packaging & Glass	Term Loan	Loan	1M USD LIBOR+	6.00	%	0.00	%	7.52	%	4/30/2026	2,985,000		2,930,303		2,921,569
Presidio Inc.	Services: Business	Term Loan B (1/20)	Loan	3M USD LIBOR+	3.50	%	0.00	%	4.96	%	1/22/2027	500,000		498,787		495,000
Prime Security Services Borrower LLC	Services: Consumer	Term Loan (Protection One/ADT)	Loan	1M USD LIBOR+	3.25	%	1.00	%	4.77	%	9/23/2026	2,992,500		2,975,658		2,905,717
Priority Payment Systems Holdings LLC	High Tech Industries	Term Loan	Loan	1M USD LIBOR+	5.00	%	1.00	%	6.52	%	1/3/2023	2,472,719		2,462,039		2,404,720
Project Accelerate Parent LLC	Services: Business	Term Loan	Loan	1M USD LIBOR+	4.25	%	1.00	%	5.77	%	1/2/2025	1,965,000		1,957,491		1,940,438
Prometric Holdings Inc.	Services: Consumer	Term Loan	Loan	1M USD LIBOR+	3.00	%	1.00	%	4.52	%	1/29/2025	491,288		489,418		473,478
Pug LLC	Services: Consumer	Pug T/L B (02/20)	Loan	1M USD LIBOR+	3.50	%	0.00	%	5.02	%	2/12/2027	1,500,000		1,492,500		1,395,000
Rackspace Hosting Inc.	High Tech Industries	Term Loan B	Loan	3M USD LIBOR+	3.00	%	1.00	%	4.46	%	11/3/2023	1,476,064		1,467,715		1,403,486
Radio Systems Corporation	Consumer goods: Durable	Term Loan	Loan	2M USD LIBOR+	2.75	%	1.00	%	4.25	%	5/2/2024	1,462,500		1,462,500		1,449,703
Radiology Partners Inc.	Healthcare & Pharmaceuticals	Term Loan	Loan	2M USD LIBOR+	4.25	%	0.00	%	5.75	%	7/9/2025	1,432,727		1,426,403		1,413,386
Research Now Group Inc.	Media: Advertising Printing & Publishing	Term Loan	Loan	3M USD LIBOR+	5.50	%	1.00	%	6.96	%	12/20/2024	3,927,406		3,816,352		3,868,494
Resolute Investment Managers Inc.	Banking Finance Insurance & Real Estate	Term Loan (10/17)	Loan	3M USD LIBOR+	3.25	%	1.00	%	4.71	%	4/29/2022	2,680,466		2,681,757		2,673,765
Rexnord LLC	Capital Equipment	Term Loan (11/19)	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	8/21/2024	862,069		862,069		858,431
Reynolds Consumer Products Inc.	Containers Packaging & Glass	Reynolds Consumer Products T/L	Loan	3M USD LIBOR+	1.75	%	0.00	%	3.21	%	2/4/2027	1,500,000		1,498,128		1,483,875
RGIS Services LLC	Services: Business	Term Loan	Loan	3M USD LIBOR+	7.50	%	1.00	%	8.96	%	3/31/2023	482,554		477,839		421,994
Robertshaw US Holding Corp.	Consumer goods: Durable	Term Loan B	Loan	1M USD LIBOR+	3.25	%	1.00	%	4.77	%	2/28/2025	982,500		980,484		884,250
Rocket Software Inc.	High Tech Industries	Term Loan (11/18)	Loan	1M USD LIBOR+	4.25	%	0.00	%	5.77	%	11/28/2025	3,970,000		3,953,381		3,817,393
Russell Investments US Institutional Holdco Inc.	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	2.75	%	1.00	%	4.27	%	6/1/2023	5,637,965		5,554,276		5,553,396
Sahara Parent Inc.	High Tech Industries	Term Loan B (11/18)	Loan	3M USD LIBOR+	6.25	%	0.00	%	7.71	%	8/16/2024	1,955,250		1,938,956		1,877,040
Sally Holdings LLC	Retail	Term Loan (Fixed)	Loan	1M USD LIBOR+	0.00	%	0.00	%	0.00	%	7/5/2024	1,000,000		996,778		980,000
Sally Holdings LLC	Retail	Term Loan B	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	7/5/2024	768,409		765,606		753,041
Savage Enterprises LLC	Energy: Oil & Gas	Term Loan	Loan	1M USD LIBOR+	4.00	%	0.00	%	5.52	%	8/1/2025	3,284,831		3,247,280		3,270,049
SCS Holdings I Inc.	High Tech Industries	Term Loan 1/20	Loan	1M USD LIBOR+	3.50	%	0.00	%	5.02	%	7/1/2026	1,990,000		1,985,537		1,976,329
Seadrill Operating LP	Energy: Oil & Gas	Term Loan B	Loan	3M USD LIBOR+	6.00	%	1.00	%	7.46	%	2/21/2021	905,168		891,491		288,359

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Shutterfly Inc.	Media: Advertising Printing & Publishing	Term Loan B	Loan	3M USD LIBOR+	6.00	%	1.00	%	7.46	%	9/25/2026	870,968	$	829,352	$	827,968
SMB Shipping Logistics LLC	Transportation: Consumer	Term Loan B	Loan	3M USD LIBOR+	4.00	%	1.00	%	5.46	%	2/2/2024	1,947,873		1,946,123		1,913,785
SMG US Midco 2 Inc.	Services: Business	Term Loan (01/20)	Loan	1M USD LIBOR+	2.50	%	0.00	%	4.02	%	1/23/2025	500,000		500,000		495,000
Snacking Investment BidCo Pty Limited	Beverage Food & Tobacco	Term Loan	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.52	%	12/18/2026	1,000,000		990,193		987,500
Sotheby’s	Services: Business	Term Loan	Loan	1M USD LIBOR+	5.50	%	1.00	%	7.02	%	1/15/2027	3,324,994		3,258,223		3,315,285
SP PF Buyer LLC	Consumer goods: Durable	Term Loan B	Loan	1M USD LIBOR+	4.50	%	0.00	%	6.02	%	12/19/2025	1,985,000		1,911,678		1,801,388
SRAM LLC	Consumer goods: Durable	Term Loan	Loan	1M USD LIBOR+	2.75	%	1.00	%	3.72	%	3/15/2024	1,769,661		1,762,426		1,756,388
SS&C European Holdings S.A.R.L.	Services: Business	Term Loan B4	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	4/16/2025	199,839		199,466		196,841
SS&C Technologies Inc.	Services: Business	Term Loan B-5	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	4/16/2025	493,682		492,653		486,000
SS&C Technologies Inc.	Services: Business	Term Loan B3	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	4/16/2025	280,056		279,525		275,855
Staples Inc.	Wholesale	Term Loan (03/19)	Loan	1M USD LIBOR+	5.00	%	0.00	%	6.52	%	4/16/2026	1,960,188		1,960,188		1,928,334
Stats Intermediate Holdings LLC	Hotel Gaming & Leisure	Term Loan	Loan	6M USD LIBOR+	5.25	%	0.00	%	6.65	%	7/10/2026	2,000,000		1,953,068		1,920,000
Steak N Shake Operations Inc.	Beverage Food & Tobacco	Term Loan	Loan	1M USD LIBOR+	3.75	%	1.00	%	5.27	%	3/19/2021	824,991		823,352		662,740
STG-Fairway Holdings LLC	Services: Business	STG Fairway T/L (First Advantage) (Fastball Merger	Loan	1M USD LIBOR+	3.50	%	0.00	%	5.02	%	1/29/2027	500,000		497,500		496,040
Sybil Software LLC	High Tech Industries	Term Loan B (4/18)	Loan	3M USD LIBOR+	2.25	%	1.00	%	3.71	%	9/29/2023	263,565		262,651		261,918
Teneo Holdings LLC	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	5.25	%	1.00	%	6.77	%	7/11/2025	2,493,750		2,401,489		2,381,531
Tenneco Inc	Capital Equipment	Term Loan B	Loan	1M USD LIBOR+	3.00	%	0.00	%	4.52	%	10/1/2025	1,485,000		1,472,625		1,386,619
Ten-X LLC	Banking Finance Insurance & Real Estate	Term Loan	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.52	%	9/30/2024	1,960,000		1,958,142		1,927,327
Terex Corporation	Capital Equipment	Term Loan	Loan	1M USD LIBOR+	2.75	%	0.75	%	4.27	%	1/31/2024	992,500		988,635		991,567
TGG TS Acquisition Company	Media: Diversified & Production	Term Loan (12/18)	Loan	1M USD LIBOR+	6.50	%	0.00	%	8.02	%	12/15/2025	2,766,667		2,639,073		2,711,333
The Edelman Financial Center LLC	Banking Finance Insurance & Real Estate	Term Loan B (06/18)	Loan	1M USD LIBOR+	3.25	%	0.00	%	4.77	%	7/21/2025	1,237,500		1,232,467		1,211,203
The Knot Worldwide Inc	Services: Consumer	Term Loan	Loan	1M USD LIBOR+	4.50	%	0.00	%	6.02	%	12/19/2025	3,960,000		3,952,856		3,890,700
Thor Industries Inc.	Automotive	Term Loan (USD)	Loan	2M USD LIBOR+	3.75	%	0.00	%	5.25	%	2/2/2026	2,031,203		2,018,102		2,000,735
Tivity Health Inc.	Healthcare & Pharmaceuticals	Term Loan B	Loan	1M USD LIBOR+	5.25	%	0.00	%	6.77	%	3/6/2026	2,334,338		2,281,664		2,209,288

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Tivity Health Inc.	Healthcare & Pharmaceuticals	Term Loan A	Loan	1M USD LIBOR+	4.25	%	0.00	%	5.77	%	3/8/2024	1,600,000	$	1,586,231	$	1,504,000
Transdigm Inc.	Aerospace & Defense	Term Loan G (02/20)	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	8/22/2024	4,106,293		4,111,126		4,013,901
Travel Leaders Group LLC	Hotel Gaming & Leisure	Term Loan B (08/18)	Loan	1M USD LIBOR+	4.00	%	0.00	%	5.52	%	1/25/2024	2,462,500		2,458,773		2,410,172
TRC Companies Inc.	Services: Business	Term Loan	Loan	1M USD LIBOR+	3.50	%	1.00	%	5.02	%	6/21/2024	3,376,818		3,366,553		3,250,188
TRC Companies Inc.	Services: Business	Term Loan B	Loan	1M USD LIBOR+	5.00	%	1.00	%	6.52	%	6/21/2024	997,500		982,926		980,044
Trico Group LLC	Containers Packaging & Glass	Incremental Term Loan	Loan	3M USD LIBOR+	7.00	%	1.00	%	8.46	%	2/2/2024	4,758,359		4,645,140		4,675,088
Truck Hero Inc.	Transportation: Cargo	First Lien Term Loan	Loan	1M USD LIBOR+	3.75	%	0.00	%	5.27	%	4/22/2024	2,927,444		2,910,795		2,874,984
Trugreen Limited Partnership	Services: Consumer	Term Loan (03/19)	Loan	1M USD LIBOR+	3.75	%	1.00	%	5.27	%	3/19/2026	981,396		972,628		981,396
Twin River Worldwide Holdings Inc.	Hotel Gaming & Leisure	Term Loan B	Loan	1M USD LIBOR+	2.75	%	0.00	%	4.27	%	5/11/2026	995,000		990,418		971,060
United Natural Foods Inc.	Beverage Food & Tobacco	Term Loan B	Loan	1M USD LIBOR+	4.25	%	0.00	%	5.77	%	10/22/2025	3,465,000		3,270,106		2,875,950
Univar Solutions Inc.	Chemicals Plastics & Rubber	Term Loan B3 (11/17)	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	7/1/2024	1,627,723		1,621,989		1,603,307
Univision Communications Inc.	Media: Broadcasting & Subscription	Term Loan	Loan	1M USD LIBOR+	2.75	%	1.00	%	4.27	%	3/15/2024	2,746,369		2,735,251		2,634,565
URS Holdco Inc.	Transportation: Cargo	Term Loan (10/17)	Loan	1M USD LIBOR+	5.75	%	1.00	%	7.27	%	8/30/2024	984,169		973,856		821,778
US Ecology Inc.	Environmental Industries	Term Loan B	Loan	1M USD LIBOR+	2.50	%	0.00	%	4.02	%	11/2/2026	500,000		498,859		496,250
VeriFone Systems Inc.	Banking Finance Insurance & Real Estate	Term Loan (7/18)	Loan	3M USD LIBOR+	4.00	%	0.00	%	5.46	%	8/20/2025	5,431,250		5,403,194		5,214,000
Verra Mobility Corp.	Construction & Building	Term Loan B1 (02/20)	Loan	1M USD LIBOR+	3.25	%	0.00	%	4.77	%	2/28/2025	491,250		489,331		483,881
VFH Parent LLC	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	3.50	%	0.00	%	5.02	%	3/2/2026	3,801,266		3,787,581		3,793,663
Victory Capital Holdings Inc.	Banking Finance Insurance & Real Estate	Term Loan B (01/20)	Loan	1M USD LIBOR+	2.50	%	0.00	%	4.02	%	7/1/2026	422,273		418,485		415,939
Virtus Investment Partners Inc.	Banking Finance Insurance & Real Estate	Term Loan B	Loan	1M USD LIBOR+	2.25	%	0.75	%	3.77	%	6/3/2024	3,218,500		3,217,979		3,213,479
Vistra Operations Company LLC	Utilities: Electric	2018 Incremental Term Loan	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	12/31/2025	927,500		926,595		919,094
Vizient Inc.	Healthcare & Pharmaceuticals	Term Loan B-6	Loan	1M USD LIBOR+	2.00	%	0.00	%	3.52	%	5/6/2026	496,250		495,208		491,600
VS Buyer T/L (Veeam Software)	High Tech Industries	Term Loan	Loan	3M USD LIBOR+	3.25	%	0.00	%	4.71	%	2/28/2027	1,000,000		1,000,000		986,250
Weight Watchers International Inc.	Services: Consumer	Term Loan B	Loan	3M USD LIBOR+	4.75	%	0.75	%	6.21	%	11/29/2024	1,670,130		1,645,266		1,665,955
West Corporation	Telecommunications	Term Loan B	Loan	1M USD LIBOR+	3.50	%	1.00	%	5.02	%	10/10/2024	2,961,172		2,889,546		2,319,573
West Corporation	Telecommunications	Term Loan B (Olympus Merger)	Loan	1M USD LIBOR+	4.00	%	1.00	%	5.52	%	10/10/2024	1,237,374		1,164,156		981,002

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments — (continued)

February 29, 2020

Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread			LIBOR Floor		Current Rate (All In)		Maturity Date	Principal/ Number of Shares	Cost		Fair Value
Western Dental Services Inc.	Retail	Term Loan (12/18)	Loan	1M USD LIBOR+	5.25	%	1.00	%	6.77	%	6/30/2023	2,438,722	$	2,424,403	$	2,444,819
Western Digital Corporation	High Tech Industries	Term Loan B-4	Loan	1M USD LIBOR+	1.75	%	0.00	%	3.27	%	4/29/2023	903,135		885,248		892,975
Winter Park Intermediate Inc.	Automotive	Term Loan	Loan	1M USD LIBOR+	4.75	%	0.00	%	6.27	%	4/4/2025	1,984,953		1,966,855		1,951,864
Wirepath LLC	Consumer goods: Non-durable	Term Loan	Loan	3M USD LIBOR+	4.00	%	1.00	%	5.46	%	8/5/2024	2,955,118		2,931,790		2,766,730
WP CityMD Bidco LLC	Services: Consumer	Term Loan B	Loan	3M USD LIBOR+	4.50	%	1.00	%	5.96	%	8/13/2026	3,500,000		3,467,362		3,476,375
YS Garments LLC	Retail	Term Loan	Loan	1W USD LIBOR+	6.00	%	1.00	%	7.57	%	8/9/2024	1,937,500		1,921,365		1,908,438
Zekelman Industries Inc	Metals & Mining	Term Loan (01/20)	Loan	1M USD LIBOR+	2.25	%	0.00	%	3.77	%	1/19/2027	1,000,000		1,000,000		977,500
Zep Inc.	Chemicals Plastics & Rubber	Term Loan	Loan	3M USD LIBOR+	4.00	%	1.00	%	5.46	%	8/12/2024	2,443,750		2,434,999		1,840,461
Zest Acquisition Corp.	Healthcare & Pharmaceuticals	Term Loan	Loan	1M USD LIBOR+	3.50	%	0.00	%	5.02	%	3/14/2025	982,500		978,750		934,603
													$	526,004,959	$	500,999,934

	Number of Shares	Cost		Fair Value
Cash and cash equivalents
U.S. Bank Money Market(c)	9,081,041	$	9,081,041	$	9,081,041
Total cash and cash equivalents	9,081,041	$	9,081,041	$	9,081,041

____________

(a) All or a portion of this investment has an unfunded commitment as of February 29, ~~2020.~~

2020 (see Note 6 in Notes to financial statements).
(b) As of February 29, 2020, the investment was in default and on ~~non-accrual~~non-accrual status.

(c) Included within cash and cash equivalents in Saratoga CLO’s Statements of Assets and Liabilities as of February 29, 2020.

~~LIBOR—~~LIBOR — London Interbank Offered Rate

~~1W USD LIBOR—The 1 week USD LIBOR rate as of February 29, 2020 was 1.57%.~~

~~1M USD LIBOR—The 1 month USD LIBOR rate as of February 29, 2020 was 1.52%.~~

~~2M USD LIBOR—The 2 month USD LIBOR rate as of February 29, 2020 was 1.50%.~~

~~3M USD LIBOR—The 3 month USD LIBOR rate as of February 29, 2020 was 1.46%.~~

~~6M USD LIBOR—The 6 month USD LIBOR rate as of February 29, 2020 was 1.40%.~~

~~Prime—The Prime Rate as of February 29, 2020 was 4.75%.~~

1W USD LIBOR — The 1 week USD LIBOR rate as of February 29, 2020 was 1.57%.

1M USD LIBOR — The 1 month USD LIBOR rate as of February 29, 2020 was 1.52%.

2M USD LIBOR — The 2 month USD LIBOR rate as of February 29, 2020 was 1.50%.

3M USD LIBOR — The 3 month USD LIBOR rate as of February 29, 2020 was 1.46%.

6M USD LIBOR — The 6 month USD LIBOR rate as of February 29, 2020 was 1.40%.

Prime — The Prime Rate as of February 29, 2020 was 4.75%.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 5. Income Taxes

~~SIA-Avionte,~~SIA-Avionte, Inc., ~~SIA-GH,~~SIA-GH, Inc., ~~SIA-MAC,~~SIA-MAC, Inc., ~~SIA-TG,~~SIA-TG, Inc., ~~SIA-TT,~~SIA-TT, Inc., ~~SIA-Vector,~~SIA-Vector, Inc. and ~~SIA-VR,~~SIA-VR, Inc., each 100% owned by the Company, are each filing standalone C Corporation tax returns for federal and state purposes. As separately regarded entities for tax purposes, these entities are taxed at normal corporate rates. For tax purposes, any distributions by the entities to the parent company would generally need to be distributed to the Company’s shareholders. Generally, such distributions of the entities’ income to the Company’s shareholders will be considered as qualified dividends for tax purposes. The entities taxable net income will differ from U.S. GAAP net income because of deferred tax temporary differences adjustments arising from net operating losses and unrealized appreciation and ~~deprecation~~depreciation of securities held. Deferred tax assets and liabilities are measured using enacted corporate federal and state tax rates expected to apply to taxable income in the years in which those net operating losses are utilized and the unrealized gains and losses are realized. Deferred tax assets and deferred tax liabilities are netted off by entity, as allowed. The recoverability of deferred tax assets is assessed and a valuation allowance is recorded to the extent that it is more likely than not that any portion of the deferred tax asset will not be realized on the basis of a history of operating losses combined with insufficient projected taxable income or other taxable events in the taxable blockers.

Deferred tax assets and liabilities, and related valuation allowance as of ~~May~~August 31, 2020 and February 29, 2020 were as follows:


	May 31, 2020			February 29, 2020			August 31, 2020			February 29, 2020
Total deferred tax assets	$	1,924,689		$	1,744,879		$	1,790,734		$	1,744,879
Total deferred tax liabilities		(1,144,746	)		(1,412,486	)		(1,261,267	)		(1,412,486	)
Valuation allowance on net deferred tax assets		(1,850,621	)		(1,679,756	)		(1,724,167	)		(1,679,756	)

Net deferred tax liability	$	(1,070,678	)	$	(1,347,363	)	$	(1,194,700	)	$	(1,347,363	)

As of ~~May~~August 31, 2020, the valuation allowance on deferred tax assets was ~~$1.9~~$1.7 million, which represents the federal and state tax effect of net operating losses and unrealized losses that we do not believe we will realize through future taxable income. Any adjustments to the Company’s valuation allowance will depend on estimates of future taxable income and will be made in the period such determination is made.

Net deferred tax (benefit) expense for the three months ended ~~May~~August 31, 2020 includes ~~$(0.3)~~$0.1 million net change in unrealized appreciation (depreciation) on investments and ~~$(0.01)~~$0.0 million net change in total operating expense, in the consolidated statement of operations, respectively. Net deferred tax (benefit) expense for the three months ended August 31, 2019 includes $0.7 million net change in unrealized appreciation (depreciation) on investments and $(0.5) million net change in total operating expense, in the consolidated statement of operations, respectively.

Net deferred tax (benefit) expense for the ~~three~~six months ended ~~May~~August 31, ~~2019~~2020 includes ~~$0.02~~$(0.2) million net change in unrealized appreciation (depreciation) on investments and ~~$0.0~~$(0.00) million net change in total operating expense, in the consolidated statement of operations, respectively. Net deferred tax (benefit) expense for the six months ended August 31, 2019 includes $0.7 million net change in unrealized appreciation (depreciation) on investments and $(0.5) million net change in total operating expense, in the consolidated statement of operations, respectively.

Deferred tax temporary differences may include differences for state taxes and joint venture interests.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 5. Income Taxes (cont.)

Federal and state income tax provisions (benefits) on investments for three and six months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019:

	For the three months ended				For the six months ended
	August 31, 2020		August 31, 2019		August 31, 2020			August 31, 2019
Current
Federal	$	—	$	—	$	—		$	—
State		—		—		—			—
Net current expense		—		—		—			—
Deferred
Federal		74,636		200,527		(170,838	)		213,817
State		49,386		37,812		18,175			47,588
Net deferred expense		124,022		238,339		(152,663	)		261,405
Net tax provision	$	124,022	$	238,339	$	(152,663	)	$	261,405

   May 31, 2020    May 31, 2019
Current

Federal
   $ —      $ —
State
   —      —




Net current expense
   —      —




Deferred

Federal
   (245,474 )    13,290
State
   (31,211 )    9,776




Net deferred expense
   (276,685 )    23,066




Net tax provision
   $ (276,685 )    $ 23,066

Note 6. Agreements and Related Party Transactions

Investment Advisory and Management Agreement

On July 30, 2010, the Company entered into the Management Agreement with our Manager. The initial term of the Management Agreement was two years, with automatic, ~~one-year~~one-year renewals at the end of each year, subject to certain approvals by our board of directors and/or the Company’s stockholders. On July 7, 2020, our board of directors approved the renewal of the Management Agreement for an additional ~~one-year~~one-year term. Pursuant to the Management Agreement, our Manager implements our business strategy on a ~~day-to-day~~day-to-day basis and performs certain services for us, subject to oversight by our board of directors. Our Manager is responsible for, among other duties, determining investment criteria, sourcing, analyzing and executing investments transactions, asset sales, financings and performing asset management duties. Under the Management Agreement, we have agreed to pay our Manager a management fee for investment advisory and management services consisting of a base management fee and an incentive management fee.

Base Management Fee and Incentive Management Fee

The base management fee of 1.75% per year is calculated based on the average value of our gross assets (other than cash or cash equivalents, but including assets purchased with borrowed funds) at the end of the two most recently completed fiscal quarters. The base management fee is paid quarterly following the filing of the most recent ~~10-Q.~~10-Q.

The incentive management fee consists of the following two parts:

The first, payable quarterly in arrears, equals 20.0% of our ~~pre-incentive~~pre-incentive fee net investment income, expressed as a rate of return on the value of our net assets at the end of the immediately preceding quarter, that exceeds a 1.875% quarterly hurdle rate measured as of the end of each fiscal quarter, subject to a ~~“catch-up”~~“catch-up” provision. Under this provision, in any fiscal quarter, our Manager receives no incentive fee unless our ~~pre-incentive~~pre-incentive fee net investment income exceeds the hurdle rate of 1.875%. Our Manager will receive 100.0% of ~~pre-incentive~~pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than or equal to 2.344% in any fiscal quarter; and 20.0% of the amount of our ~~pre-incentive~~pre-incentive fee net investment income, if any, that exceeds 2.344% in any fiscal quarter. There is no accumulation of amounts on the hurdle rate from quarter to quarter, and accordingly there is no claw back of amounts previously paid if subsequent quarters are below the quarterly hurdle rate, and there is no delay of payment if prior quarters are below the quarterly hurdle rate.

The second part of the incentive fee is determined and payable in arrears as of the end of each fiscal year (or upon termination of the Management Agreement) and equals 20.0% of our “incentive fee capital gains,” which equals our realized capital gains on a cumulative basis from May 31, 2010 through the end of the fiscal year, if any, computed net of

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 6. Agreements and Related Party Transactions (cont.)

all realized capital losses and unrealized capital depreciation on a cumulative basis on each investment in the Company’s portfolio, less the aggregate amount of any previously paid capital gain incentive fee. Importantly, the capital gains portion of the incentive fee is based on realized gains and realized and unrealized losses from May 31, 2010. Therefore, realized and unrealized losses incurred prior to such time will not be taken into account when calculating the capital gains portion of the incentive fee, and our Manager will be entitled to 20.0% of incentive fee capital gains that arise after May 31, 2010. In addition, for the purpose of the “incentive fee capital gains” calculations, the cost basis for computing realized gains and losses on investments held by us as of May 31, 2010 will equal the fair value of such investments as of such date.

For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, the Company incurred $2.2 million and ~~$1.8~~$2.0 million in base management fees, respectively. For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, the Company incurred $1.4 million and ~~$1.2~~$1.4 million in incentive fees related to ~~pre-incentive~~pre-incentive fee net investment income, respectively. For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, the Company accrued an expense of $0.1 million and an expense of $0.7 million in incentive fees related to capital gains.

For the six months ended August 31, 2020 and August 31, 2019, the Company incurred $4.4 million and $3.8 million in base management fees, respectively. For the six months ended August 31, 2020 and August 31, 2019, the Company incurred $2.8 million and $2.6 million in incentive fees related to pre-incentive fee net investment income, respectively. For the six months ended August 31, 2020 and August 31, 2019, the Company accrued a (benefit) of ~~$(3.3)~~$(3.1) million and an expense of ~~$1.0~~$1.6 million in incentive fees related to capital ~~gains.~~gains, respectively.

The accrual is calculated using both realized and unrealized capital gains for the period. The actual incentive fee related to capital gains will be determined and payable in arrears at the end of the fiscal year and will include only realized capital gains for the period. As of ~~May~~August 31, 2020, the base management fees accrual was $2.2 million and the incentive fees accrual was ~~$1.4~~$1.5 million and is included in base management and incentive fees payable in the accompanying consolidated statements of assets and liabilities. As of February 29, 2020, the base management fees accrual was $2.1 million and the incentive fees accrual was $13.7 million and is included in base management and incentive fees payable in the accompanying consolidated statements of assets and liabilities.

Administration Agreement

On July 30, 2010, the Company entered into a separate administration agreement (the “Administration Agreement”) with our Manager, pursuant to which our Manager, as our administrator, has agreed to furnish us with the facilities and administrative services necessary to conduct our ~~day-to-day~~day-to-day operations and provide managerial assistance on our behalf to those portfolio companies to which we are required to provide such assistance. The initial term of the Administration Agreement was two years, with automatic, ~~one-year~~one-year renewals at the end of each year subject to certain approvals by our board of directors and/or our stockholders. The amount of expenses payable or reimbursable thereunder by the Company was capped at $1.0 million for the initial ~~two-year~~two-year term of the Administration

Agreement and subsequent renewals. On July 8, 2015, our board of directors approved the renewal of the Administration Agreement for an additional ~~one-year~~one-year term and determined to increase the cap on the payment or reimbursement of expenses by the Company thereunder, which had not been increased since the inception of the agreement, to $1.3 million. On July 7, 2016, our board of directors approved the renewal of the Administration Agreement for an additional ~~one-year~~one-year term. On October 5, 2016, our board of directors determined to increase the cap on the payment or reimbursement of expenses by the Company under the Administration Agreement, from $1.3 million to $1.5 million, effective November 1, 2016. On July 11, 2017, our board of directors approved the renewal of the Administration Agreement for an additional ~~one-year~~one-year term and determined to increase the cap on the payment or reimbursement of expenses by the Company from $1.5 million to $1.75 million, effective August 1, 2017. On July 9, 2018, our board of directors approved the renewal of the Administration Agreement for an additional ~~one-year~~one-year term and determined to increase the cap on the payment or reimbursement of expenses by the Company from $1.75 million to $2.0 million, effective August 1, 2018. On July 9, 2019, our board of directors approved the renewal of the Administration Agreement for an additional ~~one-year~~one-year term and determined to increase the cap on the payment or reimbursement of expenses by the Company from $2.0 million to $2.225 million effective August 1, 2019.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 6. Agreements and Related Party Transactions (cont.)

On July 7, 2020, our board of directors approved the renewal of the Administration Agreement for an additional ~~one-year~~one-year term and determined to increase the cap on the payment or reimbursement of expenses by the Company from $2.225 million to $2.775 million effective August 1, 2020.

For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, we recognized $0.6 million and $0.5 million in administrator expenses, respectively, pertaining to bookkeeping, record keeping and other administrative services provided to us in addition to our allocable portion of rent and other overhead related expenses. For the six months ended August 31, 2020 and August 31, 2019, we recognized $1.2 million and $1.0 million in administrator expenses, respectively, pertaining to bookkeeping, record keeping and other administrative services provided to us in addition to our allocable portion of rent and other overhead related expenses. As of ~~May~~August 31, 2020, ~~$0.4~~$0.3 million of administrator expenses were accrued and included in due to manager in the accompanying consolidated statements of assets and liabilities. As of February 29, 2020, $0.5 million of administrator expenses were accrued and included in due to manager in the accompanying consolidated statements of assets and liabilities.

Saratoga CLO

On August 7, 2018, the Company entered into an unsecured loan agreement with CLO ~~2013-1~~2013-1 Warehouse, a ~~wholly-owned~~wholly-owned subsidiary of Saratoga CLO, pursuant to which CLO ~~2013-1~~2013-1 Warehouse may borrow from time to time up to $20 million from the Company in order to provide capital necessary to support warehouse activities. The CLO ~~2013-1~~2013-1 Warehouse Loan, which expired on February 7, 2020, bears interest at an annual rate of 3M USD LIBOR + 7.5%.

On December 14, 2018, the Company completed the third refinancing and issuance of the ~~2013-1~~2013-1 Reset CLO Notes. This refinancing, among other things, extended the Saratoga CLO reinvestment period to January 2021, and extended its legal maturity to January 2030. A ~~non-call~~non-call period ending January 2020 was also added. In addition, and as part of the refinancing, the Saratoga CLO has also been upsized from $300 million in assets to approximately $500 million. As part of this refinancing and upsizing, the Company invested an additional $13.8 million in all of the newly issued subordinated notes of the Saratoga CLO, and purchased $2.5 million in aggregate principal amount of the Class ~~F-R-2~~F-R-2 Notes tranche and $7.5 million in aggregate principal amount of the Class ~~G-R-2~~G-R-2 Notes tranche at par. Concurrently, the existing $4.5 million of Class F notes and $20.0 million CLO ~~2013-1~~2013-1 Warehouse Loan were repaid. The Company also paid $2.0 million of transaction costs related to the refinancing and upsizing on behalf of the Saratoga CLO and was reimbursed by the Saratoga CLO for these costs during the year ended February 29, 2020.

For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, we recognized management fee income of $0.6 million and $0.6 million, respectively, related to the Saratoga CLO.

For the six months ended August 31, 2020 and August 31, 2019, we recognized management fee income of $1.3 million and $1.3 million, respectively, related to the Saratoga CLO.

In conjunction with the third refinancing and issuance of the ~~2013-1~~2013-1 Reset CLO Notes on December 14, 2018, the Company is no longer entitled to receive an incentive management fee from Saratoga CLO. See Note 4 for additional information.

On February 11, 2020, the Company entered into an unsecured loan agreement CLO ~~2013-1~~2013-1 Warehouse 2 Loan with CLO ~~2013-1~~2013-1 Warehouse 2, a ~~wholly-owned~~wholly-owned subsidiary of Saratoga CLO, pursuant to which CLO ~~2013-1~~2013-1 Warehouse 2 may borrow from time to time up to $20.0 million from the Company in order to provide capital necessary to support warehouse activities. The CLO ~~2013-1~~2013-1 Warehouse 2 Loan, which expires on August 20, 2021, bears interest at an annual rate of 3M USD LIBOR + 7.5%. As of ~~May~~August 31, 2020, the aggregate principal amount of the Company’s investment in the CLO ~~2013-1~~2013-1 Warehouse 2 Loan was $5.0 million, which had a fair value of ~~$4.0~~$4.6 million.

For the ~~three~~six months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, the Company neither bought nor sold any investments from the Saratoga CLO.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 7. Borrowings

Credit Facility

As a BDC, we are only allowed to employ leverage to the extent that our asset coverage, as defined in the 1940 Act, equals at least 200.0% after giving effect to such leverage, or, if we obtain the required approvals from our independent directors and/or stockholders, 150.0%. The amount of leverage that we employ at any time depends on our assessment of the market and other factors at the time of any proposed borrowing. Our asset coverage ratio, as defined in the 1940 Act, was ~~569.4%~~375.8% as of ~~May~~August 31, 2020 and 607.1% as of February 29, 2020. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our ~~non-interested~~non-interested board of directors approved of our becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio became effective on April 16, 2019.

On April 11, 2007, we entered into a $100.0 million revolving securitized credit facility (the “Revolving Facility”). On May 1, 2007, we entered into a $25.7 million term securitized credit facility (the “Term Facility” and, together with the Revolving Facility, the “Facilities”), which was fully drawn at closing. In December 2007, we consolidated the Facilities by using a draw under the Revolving Facility to repay the Term Facility. In response to the market wide decline in financial asset prices, which negatively affected the value of our portfolio, we terminated the revolving period of the Revolving Facility effective January 14, 2009 and commenced a ~~two-year~~two-year amortization period during which all principal proceeds from the collateral were used to repay outstanding borrowings. A significant percentage of our total assets had been pledged under the Revolving Facility to secure our obligations thereunder. Under the Revolving Facility, funds were borrowed from or through certain lenders and interest was payable monthly at the greater of the commercial paper rate and our lender’s prime rate plus 4.00% plus a default rate of 2.00% or, if the commercial paper market was unavailable, the greater of the prevailing LIBOR rates and our lender’s prime rate plus 6.00% plus a default rate of 3.00%.

On July 30, 2010, we used the net proceeds from (i) the stock purchase transaction and (ii) a portion of the funds available to us under the $45.0 million senior secured revolving credit facility (the “Credit Facility”) with Madison Capital Funding LLC, in each case, to pay the full amount of principal and accrued interest, including default interest, outstanding under the Revolving Facility. As a result, the Revolving Facility was terminated in connection therewith. Substantially all of our total assets, other than those held by SBIC LP, have been pledged under the Credit Facility to secure our obligations thereunder.

On February 24, 2012, we amended the Credit Facility to, among other things:

• expand the borrowing capacity under the Credit Facility from $40.0 million to $45.0 million;

• extend the period during which we may make and repay borrowings under the Credit Facility from July 30, 2013 to February 24, 2015 (the “Revolving Period”). The Revolving Period may, upon the occurrence of an event of default, by action of the lenders or automatically, be terminated. All borrowings and other amounts payable under the Credit Facility are due and payable five years after the end of the Revolving Period; and

• remove the condition that we may not acquire additional loan assets without the prior written consent of Madison Capital Funding LLC.

On September 17, 2014, we entered into a second amendment to the Credit Facility to, among other things:

• extend the commitment termination date from February 24, 2015 to September 17, 2017;

• extend the maturity date of the Credit Facility from February 24, 2020 to September 17, 2022 (unless terminated sooner upon certain events);

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 7. Borrowings (cont.)

• reduce the applicable margin rate on base rate borrowings from 4.50% to 3.75%, and on LIBOR borrowings from 5.50% to 4.75%; and

• reduce the floor on base rate borrowings from 3.00% to 2.25%, and on LIBOR borrowings from 2.00% to 1.25%.

On May 18, 2017, we entered into a third amendment to the Credit Facility to, among other things:

• extend the commitment termination date from September 17, 2017 to September 17, 2020;

• extend the final maturity date of the Credit Facility from September 17, 2022 to September 17, 2025 (unless terminated sooner upon certain events);

• reduce the floor on base rate borrowings from 2.25% to 2.00%;

• reduce the floor on LIBOR borrowings from 1.25% to 1.00%; and

• reduce the commitment fee rate from 0.75% to 0.50% for any period during which the ratio of advances outstanding to aggregate commitments, expressed as a percentage, is greater than or equal to 50%.

On April 24, 2020, we entered into a fourth amendment to the Credit Facility to, among other things:

• permit certain amendments related to the Paycheck Protection Program (“Permitted PPP Amendment”) to Loan Asset Documents;

• exclude certain debt and interest amounts allowed by the Permitted PPP Amendments from certain calculations related to Net Leverage Ratio, Interest Coverage Ratio and EBITDA; and

• exclude such Permitted PPP Amendments from constituting a Material Modification.

In addition to any fees or other amounts payable under the terms of the Credit Facility agreement with Madison Capital Funding LLC, an administrative agent fee per annum equal to $0.1 million is payable in equal monthly installments in arrears.

As of ~~May~~August 31, 2020 and February 29, 2020, there were no outstanding borrowings under the Credit Facility. During the applicable periods, the Company was in compliance with all of the limitations and requirements of the Credit Facility. Financing costs of $3.1 million related to the Credit Facility have been capitalized and are being amortized over the term of the facility.

For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, we recorded $0.1 million and $0.1 million of interest expense related to the Credit Facility, respectively, which includes commitment and administrative agent fees. For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, we recorded $0.02 million and $0.02 million of amortization of deferred financing costs related to the Credit Facility, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. During ~~both~~ the three ~~month periods~~months ended ~~May 31, 2020 and May~~August 31, 2019, ~~there was no~~the weighted average interest rate on the outstanding borrowings under the Credit ~~Facility.~~Facility was 6.06%, and the average dollar amount of outstanding borrowings under the Credit Facility was $0.3 million.

For the six months ended August 31, 2020 and August 31, 2019, we recorded $0.2 million and $0.2 million of interest expense related to the Credit Facility, respectively, which includes commitment and administrative agent fees. For the six months ended August 31, 2020 and August 31, 2019, we recorded $0.05 million and $0.05 million of amortization of deferred financing costs related to the Credit Facility, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 7. Borrowings (cont.)

statements of operations. During the six months ended August 31, 2019, the weighted average interest rate on the outstanding borrowings under the Credit Facility was 6.06%, and the average dollar amount of outstanding borrowings under the Credit Facility was $0.2 million.

The Credit Facility contains limitations as to how borrowed funds may be used, such as restrictions on industry concentrations, asset size, weighted average life, currency denomination and collateral interests. The Credit Facility also includes certain requirements relating to portfolio performance, the violation of which could result in the limit of further advances and, in some cases, result in an event of default, allowing the lenders to accelerate repayment of amounts owed thereunder. The Credit Facility has an ~~eight-year~~eight-year term, consisting of a ~~three-year~~three-year period (the “Revolving Period”), under which the Company may make and repay borrowings, and a final maturity five years from the end of the Revolving Period. Availability on the Credit Facility will be subject to a borrowing base calculation, based on, among other things, applicable advance rates (which vary from 50.0% to 75.0% of par or fair value depending on the type of loan asset) and the value of certain “eligible” loan assets included as part of the Borrowing Base. Funds may be borrowed at the greater of the prevailing ~~one-month~~one-month LIBOR rate and 1.00%, plus an applicable margin of 4.75%. At the Company’s option, funds may be borrowed based on an alternative base rate, which in no event will be less than 2.00%, and the applicable margin over such alternative base rate is 3.75%. In addition, the Company will pay the lenders a commitment fee of 0.75% per year (or 0.50% if the ratio of advances outstanding to aggregate commitments is greater than or equal to 50%) on the unused amount of the Credit Facility for the duration of the Revolving Period.

Our borrowing base under the Credit Facility was ~~$36.8~~$28.8 million subject to the Credit Facility cap of $45.0 million at ~~May~~August 31, 2020. For purposes of determining the borrowing base, most assets are assigned the values set forth in our most recent Annual Report on Form ~~10-K~~10-K or Quarterly Report on Form ~~10-Q~~10-Q filed with the U.S. Securities and Exchange Commission (“SEC”). Accordingly, the ~~May~~August 31, 2020 borrowing base relies upon the valuations set forth in the ~~Annual~~Quarterly Report on Form ~~10-K~~10-Q for the ~~year~~period ended ~~February 29,~~May 31, 2020. The valuations presented in this Quarterly Report on Form ~~10-Q~~10-Q will not be incorporated into the borrowing base until after this Quarterly Report on Form ~~10-Q~~10-Q is filed with the SEC.

SBA Debentures

Our ~~wholly-owned~~wholly-owned SBIC subsidiaries are able to borrow funds from the SBA against regulatory capital (which approximates equity capital) that is paid in and is subject to customary regulatory requirements including but not limited to an examination by the SBA.

On August 14, 2019, the Company’s ~~wholly-owned~~wholly-owned subsidiary, SBIC II LP, received an SBIC license from the SBA. The new license provides up to $175.0 million in additional ~~long-term~~long-term capital in the form of SBA debentures. As a result of the 2016 omnibus spending bill signed into law in December 2015, the maximum amount of ~~SBA-guaranteed~~SBA-guaranteed debentures that affiliated SBIC funds can have outstanding was increased from $225.0 million to $350.0 million. With this license approval, Saratoga will grow its SBA relationship from $150.0 million to $325.0 million of committed capital.

As of ~~May~~August 31, 2020, we have funded SBIC LP and SBIC II LP with an aggregate total of equity capital of $75.0 million and ~~$50.0~~$65.0 million, respectively, and have $170.0 million in ~~SBA-guaranteed~~SBA-guaranteed debentures outstanding, of which $150.0 million is held in SBIC LP and $20.0 million held in SBIC II LP. SBA debentures are ~~non-recourse~~non-recourse to us, have a ~~10-year~~10-year maturity, and may be prepaid at any time without penalty. The interest rate of SBA debentures is fixed at the time of issuance, often referred to as pooling, at a ~~market-driven~~market-driven spread over ~~10-year~~10-year U.S. Treasury Notes. SBA current regulations limit the amount that SBIC LP and SBIC II LP may borrow to a maximum of $150.0 million and $175.0 million, respectively, which is up to twice its potential regulatory capital.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 7. Borrowings (cont.)

SBICs are designed to stimulate the flow of private equity capital to eligible small businesses. Under SBA regulations, SBICs may make loans to eligible small businesses and invest in the equity securities of small businesses. Under present SBA regulations, eligible small businesses include businesses that have a tangible net worth not exceeding $19.5 million and have average annual fully taxed net income not exceeding $6.5 million for the two most recent fiscal years. In addition, an SBIC must devote 25.0% of its investment activity to ‘‘smaller’’ concerns as defined by the SBA. A smaller concern is one that has a tangible net worth not exceeding $6.0 million and has average annual fully taxed net income not exceeding $2.0 million for the two most recent fiscal years. SBA regulations also provide alternative size standard criteria to determine eligibility, which depend on the industry in which the business is engaged and are based on such factors as the number of employees and gross sales. According to SBA regulations, SBICs may make ~~long-term~~long-term loans to small businesses, invest in the equity securities of such businesses and provide them with consulting and advisory services.

SBIC LP and SBIC II LP are subject to regulation and oversight by the SBA, including requirements with respect to maintaining certain minimum financial ratios and other covenants. Receipt of an SBIC license does not assure that SBIC II LP will receive ~~SBA-guaranteed~~SBA-guaranteed debenture funding, which is dependent upon SBIC II LP continuing to be in compliance with SBA regulations and policies. The SBA, as a creditor, will have a superior claim to SBIC LP and SBIC II LP assets over our stockholders and debtholders in the event we liquidate SBIC LP and SBIC II LP or the SBA exercises its remedies under the ~~SBA-guaranteed~~SBA-guaranteed debentures issued by SBIC LP and SBIC II LP upon an event of default.

The Company received exemptive relief from the SEC to permit it to exclude the debt of SBIC subsidiaries guaranteed by the SBA from the definition of senior securities in the asset coverage test under the 1940 Act. This allows the Company increased flexibility under the asset coverage test by permitting it to borrow up to $325.0 million more than it would otherwise be able to absent the receipt of this exemptive relief. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, the ~~non-interested~~non-interested board of directors of the Company approved of the Company becoming subject to a minimum asset coverage ratio of 150.0% from 200% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio became effective on April 16, 2019.

As noted above, as of ~~May~~August 31, 2020, there was $170.0 million of SBA debentures outstanding and as of February 29, 2020, there was $150.0 million of SBA debentures outstanding. The carrying amount of the amount outstanding of SBA debentures approximates its fair value, which is based on a waterfall analysis showing adequate collateral coverage and would be classified as a Level 3 liability within the fair value hierarchy. Financing costs of $5.0 million and $1.2 million related to the SBA debentures issued by SBIC LP and SBIC II LP, respectively, have been capitalized and are being amortized over the term of the commitment and drawdown.

For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, we recorded ~~$1.2~~$1.3 million and $1.2 million of interest expense related to the SBA debentures, respectively. For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, we recorded $0.2 million and $0.1 million of amortization of deferred financing costs related to the SBA debentures, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. The weighted average interest rate during the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019 on the outstanding borrowings of the SBA debentures was ~~3.16%~~3.02% and 3.25%, respectively. During the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, the average dollar amount of SBA debentures outstanding was ~~$157.4~~$170.0 million and $150.0 million, respectively.

For the six months ended August 31, 2020 and August 31, 2019, we recorded $2.5 million and $2.4 million of interest expense related to the SBA debentures, respectively. For the six months ended August 31, 2020 and August 31, 2019, we recorded $0.3 million and $0.2 million of amortization of deferred financing costs related to the SBA debentures, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. The weighted average interest

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 7. Borrowings (cont.)

rate during the six months ended August 31, 2020 and August 31, 2019 on the outstanding borrowings of the SBA debentures was 3.09% and 3.25%, respectively. During the six months ended August 31, 2020 and August 31, 2019, the average dollar amount of SBA debentures outstanding was $163.7 million and $150.0 million, respectively.

In December 2015, the 2016 omnibus spending bill approved by Congress and signed into law by the President increased the amount of ~~SBA-guaranteed~~SBA-guaranteed debentures that affiliated SBIC funds can have outstanding from $225.0 million to $350.0 million, subject to SBA approval. SBA regulations previously limited the amount of ~~SBA-guaranteed~~SBA-guaranteed debentures that an SBIC may issue to $150.0 million when it has at least $75.0 million in regulatory capital but this has increased to $175.0 million for new licenses when it has at least $87.5 million in regulatory capital. Affiliated SBICs are permitted to issue up to a combined maximum amount of $350.0 million in ~~SBA-guaranteed~~SBA-guaranteed debentures when they have at least $175.0 million in combined regulatory capital.

Notes

OnIn May ~~10,~~ 2013, the Company issued ~~$42.0~~$48.3 million in aggregate principal amount of 7.50% ~~fixed-rate~~fixed-rate notes due 2020 (the “2020 Notes”). The 2020 Notes will mature on May 31, 2020, and since May 31, 2016, may be redeemed in whole or in part at any time or from time to time at the Company’s option. Interest will be payable quarterly beginning August 15, 2013. On May 17, 2013, the Company closed an additional $6.3 million in aggregate principal amount of the 2020 Notes, pursuant to the full exercise of the underwriters’ option to purchase additional 2020 Notes. The 2020 Notes were redeemed in full on January 13, ~~2017.~~2017 and are no longer listed on the NYSE.

On May 29, 2015, the Company entered into a Debt Distribution Agreement with Ladenburg Thalmann & Co. through which the Company may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the 2020 Notes through an ~~At-the-Market~~At-the-Market (“ATM”) offering. Prior to the 2020 Notes being redeemed in full, the Company had sold 539,725 bonds with a principal of $13.5 million at an average price of $25.31 for aggregate net proceeds of $13.4 million (net of transaction costs).

On December 21, 2016, the Company issued $74.5 million in aggregate principal amount of our 6.75% ~~fixed-rate~~fixed-rate notes due 2023 (the “2023 Notes”) for net proceeds of $71.7 million after deducting underwriting commissions of approximately $2.3 million and offering costs of approximately $0.5 million. The issuance included the exercise of substantially all of the underwriters’ option to purchase an additional $9.8 million aggregate principal amount of 2023 Notes within 30 days. Interest on the 2023 Notes is paid quarterly in arrears on March 15, June 15, September 15 and December 15, at a rate of 6.75% per year, beginning March 30, 2017. The 2023 Notes mature on December 30, 2023, and commencing December 21, 2019, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used to repay all of the outstanding indebtedness under the 2020 Notes, which amounted to $61.8 million, and for general corporate purposes in accordance with our investment objective and strategies.

On December 21, 2019 and February 7, 2020, the Company redeemed $50.0 million and $24.5 million, respectively, in aggregate principal amount of the $74.5 million in aggregate principal amount of issued and outstanding 2023 Notes. The 2023 Notes were listed on the NYSE under the trading symbol “SAB” with a par value of $25.00 per share, and have been delisted following the redemption.

On August 28, 2018, the Company issued $40.0 million in aggregate principal amount of our 6.25% ~~fixed-rate~~fixed-rate notes due 2025 (the ~~“2025~~“6.25% 2025 Notes”) for net proceeds of $38.7 million after deducting underwriting commissions of approximately $1.3 million. Offering costs incurred were approximately $0.3 million. The issuance included the full exercise of the underwriters’ option to purchase an additional $5.0 million aggregate principal amount of 6.25% 2025 Notes within 30 days. Interest on the 6.25% 2025 Notes is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 6.25% per year, beginning November 30, 2018. The 6.25% 2025 Notes mature on August 31, 2025 and commencing August 28, 2021, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used for general corporate purposes in accordance with our investment objective and strategies. Financing costs of $1.6 million related to the 6.25% 2025 Notes have been capitalized and are being amortized over the term of the 6.25% 2025 Notes.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 7. Borrowings (cont.)

interest payment dates and maturity remain unchanged from the existing 6.25% 2025 Notes issued in August 2018. The net proceeds from this offering were used for general corporate purposes in accordance with our investment objective and strategies. The financing costs and discount of $1.0 million related to the 6.25% 2025 Notes have been capitalized and are being amortized over the term of the 6.25% 2025 Notes.

As of ~~May~~August 31, 2020, the total 6.25% 2025 Notes outstanding was $60.0 million. The 6.25% 2025 Notes are listed on the NYSE under the trading symbol “SAF” with a par value of $25.00 per share.

As of ~~May~~August 31, 2020, the carrying amount and fair value of the 6.25% 2025 Notes was $60.0 million and ~~$56.5~~$59.9 million, respectively. The fair value of the 6.25% 2025 Notes, which is publicly traded, is based upon closing market quotes as of the measurement date and would be classified as a Level 1 liability within the fair value hierarchy. As of February 29, 2020, the carrying amount and fair value of the 6.25% 2025 Notes was $60.0 million and $60.6 million, respectively.

For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, we recorded $0.9 million and $0.9 million, respectively, of interest expense and $0.1 million and ~~$0.1~~$0.09 million, respectively, of amortization of deferred financing costs related to the 6.25% 2025 Notes. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. During the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, the average dollar amount of 6.25% 2025 Notes outstanding was $60.0 million and $60.0 million, respectively.

For the ~~three~~six months ended ~~May~~August 31, 2020 and August 31, 2019, we recorded $1.9 million and $1.9 million, respectively, of interest expense and $0.2 million and $0.2 million, respectively, of amortization of deferred financing costs related to the 6.25% 2025 Notes. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. During six months ended August 31, 2020 and August 31, 2019, the average dollar amount of 6.25% 2025 Notes outstanding was $60.0 million and $60.0 million, respectively.

As discussed above, during the fourth quarter of 2020 fiscal year, the Company redeemed $74.45 million in aggregate principal amount of issued outstanding 2023 Notes.

For the three and six months ended August 31, 2019, we recorded $1.3 million and $2.5 million, respectively, of interest expense and $0.1 million and $0.2 million, respectively, of amortization of deferred financing costs related to the 2023 Notes. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of ~~operations.~~options. During the three and six months ended ~~May~~August 31, 2019 the average dollar amount of 2023 Notes outstanding was $74.5 ~~million.~~million and $74.5 million respectively.

On June 24, 2020, the Company issued $37.5 million in aggregate principal amount of our 7.25% fixed-rate notes due 2025 (the “7.25% 2025 Notes”) for net proceeds of $36.3 million after deducting underwriting commissions of approximately $1.2 million. Offering costs incurred were approximately $0.3 million. On July 6, 2020, the underwriters exercised their option in full to purchase an additional $5.625 million in aggregate principal amount of its 7.25% unsecured notes due 2025. Net proceeds to the Company were $5.4 million after deducting underwriting commissions of approximately $0.2 million. Interest on the 7.25% 2025 Notes is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 7.25% per year, beginning August 31, 2020. The 7.25% 2025 Notes mature on June 30, 2025 and commencing June 24, 2022, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used for general corporate purposes in accordance with our investment objective and strategies. Financing costs of $1.6 million related to the 7.25% 2025 Notes have been capitalized and are being amortized over the term of the 7.25% 2025 Notes.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 7. Borrowings (cont.)

As of August 31, 2020, the total 7.25% Notes 2025 outstanding was $43.1 million. The 7.25% 2025 Notes are listed on the NYSE under the trading symbol “SAK” with a par value of $25.00 per share.

As of August 31, 2020, the carrying amount and fair value of the 7.25% 2025 Notes was $43.1 million and $44.1 million, respectively. The fair value of the 7.25% 2025 Notes, which is publicly traded, is based upon closing market quotes as of the measurement date and would be classified as a Level 1 liability within the fair value hierarchy. As of February 29, 2020, the carrying amount and fair value of the 7.25% 2025 Notes was $0.0 million and $0.0 million, respectively.

For the three and six months ended August 31, 2020, we recorded $0.6 million and $0.6 million, respectively, of interest expense and $0.06 million and $0.06 million, respectively, of amortization of deferred financing costs related to the 7.25% 2025 Notes. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations options. During the three and six months ended August 31, 2020 the average dollar amount of 7.25% 2025 Notes outstanding was $43.1 million and $43.1 million respectively.

On July 9, 2020, the Company issued $5.0 million aggregate principal amount of our 7.75% fixed-rate Notes due in 2025 (the “7.75% Notes 2025”) for net proceeds of $4.8 million after deducting underwriting commissions of approximately $0.2 million. Offering costs incurred were approximately $0.1 million. Interest on the 7.75% Notes 2025 is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 7.75% per year, beginning August 31, 2020. The 7.75% Notes 2025 mature on July 9, 2025 and may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used for general corporate purposes in accordance with our investment objective and strategies. Financing costs of $0.3 million related to the 7.75% Notes 2025 have been capitalized and are being amortized over the term of the Notes.

As of August 31, 2020, the total 7.75% Notes 2025 outstanding was $5.0 million The 7.75% 2025 Notes are not listed and have a par value of $25.00 per share. As of August 31, 2020, there was $5.0 million of 7.75% 2025 Notes outstanding and as of February 29, 2020, there was $0.0 million outstanding. The carrying amount of the amount outstanding of 7.75% 2025 Notes approximates its fair value, which is based on a waterfall analysis showing adequate collateral coverage and would be classified as a Level 3 liability within the fair value hierarchy.

For the three and six months ended August 31, 2020, we recorded $0.06 million and $0.06 million, respectively, of interest expense and $0.06 million and $0.06 million, respectively, of amortization of deferred financing costs related to the 7.75% 2025 Notes. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. During the three and six months ended August 31, 2020 the average dollar amount of 7.75% 2025 Notes outstanding was $5.0 million and $5.0 million respectively.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 7. Borrowings(cont.)

Senior Securities

Information about our senior securities is shown in the following table as of ~~May~~August 31, 2020 for the fiscal year periods indicated in the table, unless otherwise noted.

SENIOR SECURITIES

(dollar amounts in thousands, except per share data)

Class and Year(1)(2)	Total Amount Outstanding Exclusive of Treasury Securities(3)		Asset Coverage per Unit(4)		Involuntary Liquidating Preference per Share(5)	Average Market Value per Share(6)
	(in thousands)
Credit Facility with Madison Capital Funding
Fiscal year 2021 (as of August 31, 2020)	$	—	$	3,758	—		N/A
Fiscal year 2020 (as of February 29, 2020)	$	—	$	6,071	—		N/A
Fiscal year 2019 (as of February 28, 2019)	$	—	$	2,345	—		N/A
Fiscal year 2018 (as of February 28, 2018)	$	—	$	2,930	—		N/A
Fiscal year 2017 (as of February 28, 2017)	$	—	$	2,710	—		N/A
Fiscal year 2016 (as of February 29, 2016)	$	—	$	3,025	—		N/A
Fiscal year 2015 (as of February 28, 2015)	$	9,600	$	3,117	—		N/A
Fiscal year 2014 (as of February 28, 2014)	$	—	$	3,348	—		N/A
Fiscal year 2013 (as of February 28, 2013)	$	24,300	$	5,421	—		N/A
Fiscal year 2012 (as of February 29, 2012)	$	20,000	$	5,834	—		N/A
Fiscal year 2011 (as of February 28, 2011)	$	4,500	$	20,077	—		N/A
Fiscal year 2010 (as of February 28, 2010)	$	—	$	—	—		N/A
Fiscal year 2009 (as of February 28, 2009)	$	—	$	—	—		N/A
Fiscal year 2008 (as of February 29, 2008)	$	—	$	—	—		N/A
Fiscal year 2007 (as of February 28, 2007)	$	—	$	—	—		N/A
7.50% Notes due 2020(7)
Fiscal year 2017 (as of February 28, 2017)	$	—	$	—	—		N/A
Fiscal year 2016 (as of February 29, 2016)	$	61,793	$	3,025	—	$	25.24	(8)
Fiscal year 2015 (as of February 28, 2015)	$	48,300	$	3,117	—	$	25.46	(8)
Fiscal year 2014 (as of February 28, 2014)	$	48,300	$	3,348	—	$	25.18	(8)
Fiscal year 2013 (as of February 28, 2013)	$	—	$	—	—		N/A
Fiscal year 2012 (as of February 29, 2012)	$	—	$	—	—		N/A
Fiscal year 2011 (as of February 28, 2011)	$	—	$	—	—		N/A
Fiscal year 2010 (as of February 28, 2010)	$	—	$	—	—		N/A
Fiscal year 2009 (as of February 28, 2009)	$	—	$	—	—		N/A
Fiscal year 2008 (as of February 29, 2008)	$	—	$	—	—		N/A
Fiscal year 2007 (as of February 28, 2007)	$	—	$	—	—		N/A

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

Class and Year (1)(2)
   Total
Amount
Outstanding
Exclusive of
Treasury
Securities(3)    Asset
Coverage
per
Unit(4)    Involuntary
Liquidating
Preference
per
Share(5)    Average
Market
Value
per
Share(6)
   (in thousands)
Credit Facility with Madison Capital Funding


Fiscal year 2021 (as of May 31, 2020)
   $ —      $ 5,694    —      N/A
Fiscal year 2020 (as of February 29, 2020)
   $ —      $ 6,071    —      N/A
Fiscal year 2019 (as of February 28, 2019)
   $ —      $ 2,345    —      N/A
Fiscal year 2018 (as of February 28, 2018)
   $ —      $ 2,930    —      N/A
Fiscal year 2017 (as of February 28, 2017)
   $ —      $ 2,710    —      N/A
Fiscal year 2016 (as of February 29, 2016)
   $ —      $ 3,025    —      N/A
Fiscal year 2015 (as of February 28, 2015)
   $ 9,600    $ 3,117    —      N/A
Fiscal year 2014 (as of February 28, 2014)
   $ —      $ 3,348    —      N/A
Fiscal year 2013 (as of February 28, 2013)
   $ 24,300    $ 5,421    —      N/A
Fiscal year 2012 (as of February 29, 2012)
   $ 20,000    $ 5,834    —      N/A
Fiscal year 2011 (as of February 28, 2011)
   $ 4,500    $ 20,077    —      N/A
Fiscal year 2010 (as of February 28, 2010)
   $ —      $ —      —      N/A
Fiscal year 2009 (as of February 28, 2009)
   $ —      $ —      —      N/A
Fiscal year 2008 (as of February 29, 2008)
   $ —      $ —      —      N/A
Fiscal year 2007 (as of February 28, 2007)
   $ —      $ —      —      N/A
7.50% Notes due 2020(7)

Fiscal year 2017 (as of February 28, 2017)
   $ —      $ —      —      N/A
Fiscal year 2016 (as of February 29, 2016)
   $ 61,793    $ 3,025    —      $ 25.24 (8)
Fiscal year 2015 (as of February 28, 2015)
   $ 48,300    $ 3,117    —      $ 25.46 (8)
Fiscal year 2014 (as of February 28, 2014)
   $ 48,300    $ 3,348    —      $ 25.18 (8)
Fiscal year 2013 (as of February 28, 2013)
   $ —      $ —      —      N/A
Fiscal year 2012 (as of February 29, 2012)
   $ —      $ —      —      N/A
Fiscal year 2011 (as of February 28, 2011)
   $ —      $ —      —      N/A
Fiscal year 2010 (as of February 28, 2010)
   $ —      $ —      —      N/A
Fiscal year 2009 (as of February 28, 2009)
   $ —      $ —      —      N/A
Fiscal year 2008 (as of February 29, 2008)
   $ —      $ —      —      N/A
Fiscal year 2007 (as of February 28, 2007)
   $ —      $ —      —      N/A
6.75% Notes due 2023(9)

Fiscal year 2020 (as of February 29, 2020)
   $ —      $ —      —      N/A
Fiscal year 2019 (as of February 28, 2019)
   $ 74,451    $ 2,345    —      $ 25.74 (10)
Fiscal year 2018 (as of February 28, 2018)
   $ 74,451    $ 2,930    —      $ 26.05 (10)
Fiscal year 2017 (as of February 28, 2017)
   $ 74,451    $ 2,710    —      $ 25.89 (10)
6.25% Notes due 2025

Fiscal year 2021 (as of May 31, 2020)
   $ 60,000    $ 5,694    —      $ 22.15 (11)
Fiscal year 2020 (as of February 29, 2020)
   $ 60,000    $ 6,071    —      $ 25.75 (11)
Fiscal year 2019 (as of February 28, 2019)
   $ 60,000    $ 2,345    —      $ 24.97 (11)

~~(1)~~

We have excluded our SBA-guaranteed debentures from this table because the SEC has granted us exemptive relief that permits us to exclude such debentures from the definition of senior securities in the 200% asset coverage ratio we are required to maintain under the 1940 Act.

~~(2)~~

This table does not include the senior securities of our predecessor entity, GSC Investment Corp., relating to a revolving securitized credit facility with Deutsche Bank, in light of the fact that the Company was under different management during the time that such credit facility was outstanding.

~~(3)~~

~~Total amount of senior securities outstanding at the end of the period presented.~~

~~(4)~~

Asset coverage per unit is the ratio of our total assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness. Asset coverage per unit is expressed in terms of dollar amounts per $1,000 of indebtedness, calculated on a total basis.

~~(5)~~

The amount to which such class of senior security would be entitled upon the involuntary liquidation of the issuer in preference to any security junior to it. The “—” indicates information which the Securities and Exchange Commission expressly does not require to be disclosed for certain types of senior securities.

~~(6)~~

~~Not applicable for credit facility because not registered for public trading.~~

~~(7)~~

On January 13, 2017, the Company redeemed in full its 2020 Notes. The Company used a portion of the net proceeds from the 2023 Notes offering, which was completed in December 2016, to redeem the 2020 Notes in full.

~~(8)~~

~~Based on the average daily trading price of the 2020 Notes on the NYSE.~~

~~(9)~~

On December 21, 2019 and February 7, 2020, the Company redeemed $50.0 million and $24.45 million, respectively, in aggregate principal amount of the $74.45 million in aggregate principal amount of issued and outstanding 2023 Notes.

~~(10)~~

~~Based on the average daily trading price of the 2023 Notes on the NYSE.~~

~~(11)~~

~~Based on the average daily trading price of the 2025 Notes on the NYSE.~~

(unaudited)

Note 7. Borrowings(cont.)

Class and Year(1)(2)	Total Amount Outstanding Exclusive of Treasury Securities(3)		Asset Coverage per Unit(4)		Involuntary Liquidating Preference per Share(5)	Average Market Value per Share(6)
	(in thousands)
6.75% Notes due 2023(9)
Fiscal year 2020 (as of February 29, 2020)	$	—	$	—	—		N/A
Fiscal year 2019 (as of February 28, 2019)	$	74,451	$	2,345	—	$	25.74	(10)
Fiscal year 2018 (as of February 28, 2018)	$	74,451	$	2,930	—	$	26.05	(10)
Fiscal year 2017 (as of February 28, 2017)	$	74,451	$	2,710	—	$	25.89	(10)
6.25% Notes due 2025
Fiscal year 2021 (as of August 31, 2020)	$	60,000	$	3,758	—	$	23.23	(11)
Fiscal year 2020 (as of February 29, 2020)	$	60,000	$	6,071	—	$	25.75	(11)
Fiscal year 2019 (as of February 28, 2019)	$	60,000	$	2,345	—	$	24.97	(11)
7.25% Notes due 2025
Fiscal year 2021 (as of August 31, 2020)	$	43,125	$	3,758		$	25.29	(11)
7.75% Notes due 2025
Fiscal year 2021 (as of August 31, 2020)	$	5,000	$	3,758		$	25.00	(12)

____________

(1) We have excluded our SBA-guaranteed debentures from this table because the SEC has granted us exemptive relief that permits us to exclude such debentures from the definition of senior securities in the 200% asset coverage ratio we are required to maintain under the 1940 Act.

(2) This table does not include the senior securities of our predecessor entity, GSC Investment Corp., relating to a revolving securitized credit facility with Deutsche Bank, in light of the fact that the Company was under different management during the time that such credit facility was outstanding.

(3) Total amount of senior securities outstanding at the end of the period presented.

(4) Asset coverage per unit is the ratio of our total assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness. Asset coverage per unit is expressed in terms of dollar amounts per $1,000 of indebtedness, calculated on a total basis.

(5) The amount to which such class of senior security would be entitled upon the involuntary liquidation of the issuer in preference to any security junior to it. The “—” indicates information which the Securities and Exchange Commission expressly does not require to be disclosed for certain types of senior securities.

(6) Not applicable for credit facility because not registered for public trading.

(7) On January 13, 2017, the Company redeemed in full its 2020 Notes. The Company used a portion of the net proceeds from the 2023 Notes offering, which was completed in December 2016, to redeem the 2020 Notes in full.

(8) Based on the average daily trading price of the 2020 Notes on the NYSE.

(9) On December 21, 2019 and February 7, 2020, the Company redeemed $50.0 million and $24.45 million, respectively, in aggregate principal amount of the $74.45 million in aggregate principal amount of issued and outstanding 2023 Notes.

(10) Based on the average daily trading price of the 2023 Notes on the NYSE.

(11) Based on the average daily trading price of the 2025 Notes on the NYSE.

(12) The carrying value of this unlisted security approximates its fair value, based on a waterfall analysis showing adequate collateral coverage.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 8. Commitments and Contingencies

Contractual Obligations

The following table shows our payment obligations for repayment of debt and other contractual obligations at ~~May~~August 31, 2020:

	Payment Due by Period
Long-Term Debt Obligations	Total		Less Than 1 Year		1 – 3 Years		3 – 5 Years		More Than 5 Years
	($ in thousands)
Revolving credit facility	$	—	$	—	$	—	$	—	$	—
SBA debentures		170,000		—		40,000		39,000		91,000
6.25% 2025 Notes		60,000		—		—		60,000		—
7.25% 2025 Notes		43,125		—		—		43,125		—
7.75% 2025 Notes		5,000		—		—		5,000		—
Total Long-Term Debt Obligations	$	278,125	$	—	$	40,000	$	147,125	$	91,000

      Payment Due by Period
   Total    Less Than
1 Year    1 - 3
Years    3 - 5
Years    More Than
5 Years
Long-Term Debt Obligations
   ($ in thousands)
Revolving credit facility
   $ —      $ —      $ —      $ —      $ —
SBA debentures
   170,000    —      40,000    39,000    91,000
2025 Notes
   60,000    —      —      —      60,000










Total Long-Term Debt Obligations
   $ 230,000    $ —      $ 40,000    $ 39,000    $ 151,000

Off-Balance Sheet Arrangements

As of ~~May~~August 31, 2020 and February 29, 2020, the Company’s ~~off-balance~~off-balance sheet arrangements consisted of ~~$48.3~~$45.0 million and $64.1 million, respectively, of unfunded commitments outstanding to provide debt financing to its portfolio companies or to fund limited partnership interests. Such commitments are generally up to the Company’s discretion to approve, or the satisfaction of certain financial and nonfinancial covenants and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Company’s consolidated statements of assets and liabilities and are not reflected in the Company’s consolidated statements of assets and liabilities.

A summary of the unfunded commitments outstanding as of ~~May~~August 31, 2020 and February 29, 2020 is shown in the table below (dollars in thousands):

	August 31, 2020		February 29, 2020
At Company’s discretion
CLEO Communications Holding, LLC	$	630	$	—
inMotionNow, Inc.		—		3,000
Omatic Software, LLC		—		1,000
Passageways, Inc.		5,000		5,000
PDDS Buyer, LLC		—		5,000
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd.		15,000		17,500
Top Gun Pressure Washing, LLC		3,175		5,000
Village Realty Holdings LLC		10,000		10,000
		33,805		46,500

   May 31, 2020    February 29, 2020
At Company’s discretion

inMotionNow, Inc.
   $ 3,000    $ 3,000
Omatic Software, LLC
   —      1,000
Passageways, Inc.
   5,000    5,000
PDDS Buyer, LLC
   3,000    5,000
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd.
   15,000    17,500
Top Gun Pressure Washing, LLC
   3,175    5,000
Village Realty Holdings LLC
   10,000    10,000




   39,175    46,500




At portfolio company’s discretion - satisfaction of certain financial and nonfinancial covenants required

ArbiterSports, LLC
   —      1,000
Axiom Purchaser, Inc.
   —      1,000
CoConstruct, LLC
   —      3,500
Davisware, LLC
   1,022    2,000
GoReact
   2,000    2,000
HemaTerra Holding Company, LLC
   2,000    4,000
Passageways, Inc.
   3,000    3,000
Village Realty Holdings LLC
   1,124    1,124




   9,146    17,624




Total
   $ 48,321    $ 64,124

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 8. Commitments and Contingencies (cont.)

	August 31, 2020		February 29, 2020
At portfolio company’s discretion – satisfaction of certain financial and nonfinancial covenants required
ArbiterSports, LLC		—		1,000
Axiom Purchaser, Inc.		—		1,000
CoConstruct, LLC		—		3,500
Davisware, LLC		1,022		2,000
GoReact		2,000		2,000
HemaTerra Holding Company, LLC		2,000		4,000
Passageways, Inc.		3,000		3,000
Service Fusion		2,000		—
Village Realty Holdings LLC		1,124		1,124
		11,146		17,624
Total	$	44,951	$	64,124

Note 9. Directors Fees

The independent directors receive an annual fee of $60,000. They also receive $2,500 plus reimbursement of reasonable ~~out-of-~~out-of- pocket expenses incurred in connection with attending each board meeting and receive $1,000 plus reimbursement of reasonable ~~out-of-~~out-of- pocket expenses incurred in connection with attending each committee meeting. In addition, the chairman of the Audit Committee receives an annual fee of $10,000 and the chairman of each other committee receives an annual fee of $5,000 for their additional services in these

capacities. In addition, we have purchased directors’ and officers’ liability insurance on behalf of our directors and officers. Independent directors have the option to receive their directors’ fees in the form of our common stock issued at a price per share equal to the greater of net asset value or the market price at the time of payment. No compensation is paid to directors who are “interested persons” of the Company (as such term is defined in the 1940 Act). For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, we incurred $0.1 million and $0.1 million for directors’ fees and expenses, respectively. For the six months ended August 31, 2020 and August 31, 2019, we incurred $0.1 million and $0.2 million for directors’ fees and expenses, respectively. As of ~~May~~August 31, 2020 and February 29, 2020, ~~$0.1~~$0.06 million and $0.06 million in directors’ fees and expenses were accrued and unpaid, respectively. As of ~~May~~August 31, 2020, we had not issued any common stock to our directors as compensation for their services.

Note 10. Stockholders’ Equity

On May 16, 2006, GSC Group, Inc. capitalized the LLC, by contributing $1,000 in exchange for 67 shares, constituting all of the issued and outstanding shares of the LLC.

On March 20, 2007, the Company issued 95,995.5 and 8,136.2 shares of common stock, priced at $150.00 per share, to GSC Group and certain individual employees of GSC Group, respectively, in exchange for the general partnership interest and a limited partnership interest in GSC Partners CDO III GP, LP, collectively valued at $15.6 million. At this time, the 6.7 shares owned by GSC Group in the LLC were exchanged for 6.7 shares of the Company.

On March 28, 2007, the Company completed its IPO of 725,000 shares of common stock, priced at $150.00 per share, before underwriting discounts and commissions. Total proceeds received from the IPO, net of $7.1 million in underwriter’s discount and commissions, and $1.0 million in offering costs, were $100.7 million.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 10. Stockholders’ Equity (cont.)

On July 30, 2010, our Manager and its affiliates purchased 986,842 shares of common stock at $15.20 per share. Total proceeds received from this sale were $15.0 million.

On August 12, 2010, we effected a ~~one-for-ten~~one-for-ten reverse stock split of our outstanding common stock. As a result of the reverse stock split, every ten shares of our common stock were converted into one share of our common stock. Any fractional shares received as a result of the reverse stock split were redeemed for cash. The total cash payment in lieu of shares was $230. Immediately after the reverse stock split, we had 2,680,842 shares of our common stock outstanding.

On September 24, 2014, the Company announced the approval of an open market share repurchase plan that allowed it to repurchase up to 200,000 shares of its common stock at prices below its NAV as reported in its then most recently published consolidated financial statements. On October 7, 2015, the Company’s board of directors extended the open market share repurchase plan for another year and increased the number of shares the Company is permitted to repurchase at prices below its NAV, as reported in its then most recently published consolidated financial statements, to 400,000 shares of its common stock. On October 5, 2016, the Company’s board of directors extended the open market share repurchase plan for another year to October 15, 2017 and increased the number of shares the Company is permitted to repurchase at prices below its NAV, as reported in its then most recently published consolidated financial statements, to 600,000 shares of its common stock. On October 10, 2017, January 8, 2019 and January 7, 2020, the Company’s board of directors extended the open market share repurchase plan for another year to October 15, 2018, January 15, 2020 and January 15, 2021, respectively, each time leaving the number of shares unchanged at 600,000 shares of its common stock. On May 4, 2020, the Board of Directors increased the share repurchase plan to 1.3 million shares of common stock. As of ~~May~~August 31, 2020, the Company purchased ~~218,491~~308,812 shares of common stock, at the average price of ~~$16.87~~$16.96 for approximately ~~$3.7~~$5.2 million pursuant to this repurchase plan. During the three and six months ended ~~May~~August 31, 2020, ~~there was no activity related~~the Company purchased 90,321 shares of common stock, at the average price of $17.17 for approximately $1.6 million pursuant to ~~the~~this repurchase plan.

On March 16, 2017, we entered into an equity distribution agreement with Ladenburg Thalmann & Co. Inc., through which we may offer for sale, from time to time, up to $30.0 million of our common stock through an ATM offering. Subsequent to this, BB&T Capital Markets and B. Riley FBR, Inc. were also added to the agreement. On July 11, 2019, the amount of the common stock to be offered was increased to $70.0 million, and on October 8, 2019, the amount of the common stock to be offered was increased to $130.0 million. As of ~~May~~August 31, 2020, the Company sold 3,992,018 shares for gross proceeds of $97.1 million at an average price of $24.77 for aggregate net proceeds of $95.9 million (net of transaction costs). During the ~~three~~six months ended ~~May~~August 31, 2020, there was no activity related to the ATM offering.

On July 13, 2018, the Company issued 1,150,000 shares of its common stock priced at $25.00 per share (par value $0.001 per share) at an aggregate total of $28.75 million. The net proceeds, after deducting underwriting commissions of $1.15 million and offering costs of approximately $0.2 million, amounted to approximately $27.4 million. The Company also granted the underwriters a ~~30-day~~30-day option to purchase up to an additional 172,500 shares of its common stock, which was not exercised.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

The Company adopted Rule 3-04/Rule 8-03(a)(5) under Regulation S-X (Note 2). Pursuant to the regulation, the Company has
presented a reconciliation of the changes in each significant caption of stockholders’ equity as shown in the tables below:

   Common Stock
Capital
in Excess

Total
Distributable

   Shares    Amount    of Par Value Earnings (Loss) Net Assets
Balance at February 28, 2019
   7,657,156    $ 7,657    $ 203,552,800 $ (22,685,270 ) $ 180,875,187
Increase (Decrease) from Operations:

Net investment income
   —      —      —   3,680,788 3,680,788
Net realized gain (loss) from investments
   —      —      —   —   —
Net change in unrealized appreciation (depreciation) on investments
   —      —      —   3,989,130 3,989,130
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments
   —      —      —   (20,930 ) (20,930 )
Decrease from Shareholder Distributions:

Distributions of investment income – net
   —      —      —   (4,176,132 ) (4,176,132 )
Capital Share Transactions:

Proceeds from issuance of common stock
   76,448    77    1,772,557 —   1,772,634
Stock dividend distribution
   31,240    31    667,358 —   667,389
Repurchases of common stock
   —      —      —   —   —
Offering costs
   —      —      (4,365 ) —   (4,365 )






Balance at May 31, 2019
   7,764,844    $ 7,765    $ 205,988,350 $ (19,212,414 ) $ 186,783,701






Increase (Decrease) from Operations:

Net investment income
   —      —      —   4,956,074 4,956,074
Net realized gain (loss) from investments
   —      —      —   1,870,089 1,870,089
Net change in unrealized appreciation (depreciation) on investments
   —      —      —   1,457,872 1,457,872
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments
   —      —      —   (704,263 ) (704,263 )
Decrease from Shareholder Distributions:

Distributions of investment income – net
   —      —      —   (4,336,226 ) (4,336,226 )
Capital Share Transactions:

Proceeds from issuance of common stock
   1,371,667    1,371    34,101,012 —   34,102,383
Stock dividend distribution
   31,545    32    714,497 —   714,529
Repurchases of common stock
   —      —      —   —   —
Offering costs
   —      —      (507,592 ) —   (507,592 )






Balance at August 31, 2019
   9,168,056    $ 9,168    $ 240,296,267 $ (15,968,868 ) $ 224,336,567






Increase (Decrease) from Operations:

Net investment income
   —      —      —   4,575,303 4,575,303
Net realized gain (loss) from investments
   —      —      —   10,739,678 10,739,678
Net change in unrealized appreciation (depreciation) on investments
   —      —      —   (536,151 ) (536,151 )
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments
   —      —      —   (1,061,608 ) (1,061,608 )
Decrease from Shareholder Distributions:

Distributions of investment income – net
   —      —      —   (5,323,383 ) (5,323,383 )
Capital Share Transactions:

Proceeds from issuance of common stock
   1,952,367    1,951    49,351,357 —   49,353,308
Stock dividend distribution
   34,575    36    806,857 —   806,893
Repurchases of common stock
   —      —      —   —   —
Offering costs
   —      —      (710,257 ) —   (710,257 )






Balance at November 30, 2019
   11,154,998    $ 11,155    $ 289,744,224 $ (7,575,029 ) $ 282,180,350






Increase (Decrease) from Operations:

Net investment income
   —      —      —   66,106 66,106
Net realized gain (loss) from investments
   —      —      —   30,267,388 30,267,388
Net change in unrealized appreciation (depreciation) on investments
   —      —      —   (5,681,765 ) (5,681,765 )
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments
   —      —      —   2,141,150 2,141,150
Decrease from Shareholder Distributions:

Distributions of investment income – net
   —      —      —   (6,261,839 ) (6,261,839 )
Capital Share Transactions:

Proceeds from issuance of common stock
   26,865    27    676,089 —   676,116
Stock dividend distribution
   35,682    36    907,645 —   907,681
Repurchases of common stock
   —      —      —   —   —
Offering costs
   —      —      (8,334 ) —   (8,334 )
Tax reclassification of stockholders’ equity in accordance with generally accepted accounting principles
   —      —      (1,842,633 ) 1,842,633 —






Balance at February 29, 2020
   11,217,545    $ 11,218    $ 289,476,991 $ 14,798,644 $ 304,286,853






Increase (Decrease) from Operations:

Net investment income
   —      —      —   9,018,314 9,018,314
Net realized gain (loss) from investments
   —      —      —   8,480 8,480
Net change in unrealized appreciation (depreciation) on investments
   —      —      —   (31,950,369 ) (31,950,369 )
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments
   —      —      —   267,740 267,740
Decrease from Shareholder Distributions:

Distributions of investment income – net
   —      —      —   —   —
Capital Share Transactions:

Proceeds from issuance of common stock
   —      —      —   —   —
Stock dividend distribution
   —      —      —   —   —
Repurchases of common stock
   —      —      —   —   —
Offering costs
   —      —      —   —   —






Balance at May 31, 2020
   11,217,545    $ 11,218    $ 289,476,991 $ (7,857,191 ) $ 281,631,018

(unaudited)

Note 10. Stockholders’ Equity (cont.)

	Common Stock			Capital in Excess of Par Value			Total Distributable Earnings (Loss)			Net Assets
	Shares	Amount		Capital in Excess of Par Value			Total Distributable Earnings (Loss)			Net Assets
Balance at February 28, 2019	7,657,156	$	7,657	$	203,552,800		$	(22,685,270	)	$	180,875,187
Increase (Decrease) from Operations:
Net investment income	—		—		—			3,680,788			3,680,788
Net realized gain (loss) from investments	—		—		—			—			—
Net change in unrealized appreciation (depreciation) on investments	—		—		—			3,989,130			3,989,130
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments	—		—		—			(20,930	)		(20,930	)

Decrease from Shareholder Distributions:
Distributions of investment income – net	—		—		—			(4,176,132	)		(4,176,132	)
Capital Share Transactions:
Proceeds from issuance of common stock	76,448		77		1,772,557			—			1,772,634
Stock dividend distribution	31,240		31		667,358			—			667,389
Repurchases of common stock	—		—		—			—			—
Offering costs	—		—		(4,365	)		—			(4,365	)
Balance at May 31, 2019	7,764,844	$	7,765	$	205,988,350		$	(19,212,414	)	$	186,783,701

Increase (Decrease) from Operations:
Net investment income	—		—		—			4,956,074			4,956,074
Net realized gain (loss) from investments	—		—		—			1,870,089			1,870,089
Net change in unrealized appreciation (depreciation) on investments	—		—		—			1,457,872			1,457,872
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments	—		—		—			(704,263	)		(704,263	)

Decrease from Shareholder Distributions:
Distributions of investment income – net	—		—		—			(4,336,226	)		(4,336,226	)
Capital Share Transactions:
Proceeds from issuance of common stock	1,371,667		1,371		34,101,012			—			34,102,383
Stock dividend distribution	31,545		32		714,497			—			714,529
Repurchases of common stock	—		—		—			—			—
Offering costs	—		—		(507,592	)		—			(507,592	)
Balance at August 31, 2019	9,168,056	$	9,168	$	240,296,267		$	(15,968,868	)	$	224,336,567

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 10. Stockholders’ Equity (cont.)

Common Stock

Capital in
Excess of
Par Value

Total
Distributable
Earnings
(Loss)

Net Assets

Shares

Amount

Increase (Decrease) from Operations:

Net investment income

—

—

—

4,575,303

4,575,303

Net realized gain (loss) from investments

—

—

—

10,739,678

10,739,678

Net change in unrealized appreciation (depreciation) on investments

—

—

—

(536,151
)

(536,151
)
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments

—

—

—

(1,061,608
)

(1,061,608
)

Decrease from Shareholder Distributions:

Distributions of investment income – net

—

—

—

(5,323,383
)

(5,323,383
)
Capital Share Transactions:

Proceeds from issuance of common stock

1,952,367

1,951

49,351,357

—

49,353,308

Stock dividend distribution

34,575

36

806,857

—

806,893

Repurchases of common stock

—

—

—

—

—

Offering costs

—

—

(710,257
)

—

(710,257
)
Balance at November 30, 2019

11,154,998

$
11,155

$
289,744,224

$
(7,575,029
)

$
282,180,350

Increase (Decrease) from Operations:

Net investment income

—

—

—

66,106

66,106

Net realized gain (loss) from investments

—

—

—

30,267,388

30,267,388

Net change in unrealized appreciation (depreciation) on investments

—

—

—

(5,681,765
)

(5,681,765
)
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments

—

—

—

2,141,150

2,141,150

Decrease from Shareholder Distributions:

Distributions of investment income – net

—

—

—

(6,261,839
)

(6,261,839
)
Capital Share Transactions:

Proceeds from issuance of common stock

26,865

27

676,089

—

676,116

Stock dividend distribution

35,682

36

907,645

—

907,681

Repurchases of common stock

—

—

—

—

—

Offering costs

—

—

(8,334
)

—

(8,334
)
Tax reclassification of stockholders’ equity in accordance with generally accepted accounting principles

—

—

(1,842,633
)

1,842,633

—

Balance at February 29, 2020

11,217,545

$
11,218

$
289,476,991

$
14,798,644

$
304,286,853

Increase (Decrease) from Operations:

Net investment income

—

—

—

9,018,314

9,018,314

Net realized gain (loss) from investments

—

—

—

8,480

8,480

Net change in unrealized appreciation (depreciation) on investments

—

—

—

(31,950,369
)

(31,950,369
)
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments

—

—

—

267,740

267,740

Decrease from Shareholder Distributions:

Distributions of investment income – net

—

—

—

—

—

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 10. Stockholders’ Equity (cont.)

Common Stock

Capital in
Excess of
Par Value

Total
Distributable
Earnings
(Loss)

Net Assets

Shares

Amount

Capital Share Transactions:

Proceeds from issuance of common stock

—

—

—

—

—

Stock dividend distribution

—

—

—

—

—

Repurchases of common stock

—

—

—

—

—

Offering costs

—

—

—

—

—

Balance at May 31, 2020

11,217,545

$
11,218

$
289,476,991

$
(7,857,191
)

$
281,631,018

Increase (Decrease) from Operations:

Net investment income

—

—

—

5,334,713

5,334,713

Net realized gain (loss) from investments

—

—

—

11,929

11,929

Net change in unrealized appreciation (depreciation) on investments

—

—

—

16,580,401

16,580,401

Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments

—

—

—

(116,521
)

(116,521
)
Decrease from Shareholder Distributions:

Distributions of investment income – net

—

—

—

(4,487,015
)

(4,487,015
)
Capital Share Transactions:

Proceeds from issuance of common stock

—

—

—

—

—

Stock dividend distribution

47,098

46

774,944

—

774,990

Repurchases of common stock

(90,321
)

(90
)

(1,550,327
)

—

(1,550,417
)
Repurchase fees

—

—

(1,740
)

—

(1,740
)
Offering costs

—

—

—

—

—

Balance at August 31, 2020

11,174,322

$
11,174

$
288,699,868

$
9,466,316

$
298,177,358

Note 11. Earnings Per Share

In accordance with the provisions of FASB ASC Topic 260, “Earnings per Share” (“ASC 260”), basic earnings per share is computed by dividing earnings available to common shareholders by the weighted average number of shares outstanding during the period. Other potentially dilutive common shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis.

The following information sets forth the computation of the weighted average basic and diluted net increase in net assets resulting from operations per share for the three and six months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019 (dollars in thousands except share and per share amounts):

	For the three months ended				For the six months ended
Basic and Diluted	August 31, 2020		August 31, 2019		August 31, 2020			August 31, 2019
Net increase (decrease) in net assets resulting from operations	$	21,811	$	7,580	$	(845	)	$	15,229
Weighted average common shares outstanding		11,207,142		8,333,570		11,212,315			8,041,365
Weighted average earnings (loss) per common share	$	1.95	$	0.91	$	(0.08	)	$	1.89

   For the three months ended
Basic and Diluted
   May 31, 2020    May 31, 2019
Net increase (decrease) in net assets resulting from operations
   $ (22,656 )    $ 7,649
Weighted average common shares outstanding
   11,217,545    7,746,187
Weighted average earnings (loss) per common share
   $ (2.02 )    $ 0.99

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 12. Dividend

On July 7, 2020, our board of directors declared a dividend of $0.40 per share, which was paid on August 12, 2020, to common stockholders of record as of July 27, 2020. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.7 million in cash and 47,098 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $16.45 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on July 30, 31 and August 3, 4, 5, 6, 7, 10, 11 and 12, 2020.

During the three months ended May 31, 2020, there were no dividends declared.

On February 26, 2019, our board of directors declared a dividend of $0.54 per share, which was paid on March 28, 2019, to common stockholders of record as of March 14, 2019. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.5 million in cash and 31,240 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $21.36 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on March 15, 18, 19, 20, 21, 22, 25, 26, 27 and 28, 2019.

The following table summarizes dividends declared for the ~~three~~six months ended ~~May~~August 31, 2020 (dollars in thousands except per share amounts):

Date Declared	Record Date	Payment Date	Amount Per Share		Total Amount*
July 7, 2020	July 27, 2020	August 12, 2020	$	0.40	$	4,487
Total dividends declared			$	0.40	$	4,487

____________

* Total amount is calculated based on the number of shares outstanding at the date of record.

The following table summarizes dividends declared for the six months ended August 31, 2019 (dollars in thousands except per share amounts):

Date Declared	Record Date	Payment Date	Amount Per Share		Total Amount*
May 28, 2019	June 13, 2019	July 27, 2019	$	0.55	$	4,336
February 26, 2019	March 14, 2019	March 28, 2019		0.54		4,176
Total dividends declared			$	1.09	$	8,512

         Amount
Per Share    Total
Amount*
Date Declared
   Record Date    Payment Date
February 26, 2019
   March 14, 2019    March 28, 2019    $ 0.54    $ 4,176




Total dividends declared
         $ 0.54    $ 4,176

*	~~Total amount is calculated based on the number of shares outstanding at the date of record.~~

____________

* Total amount is calculated based on the number of shares outstanding at the date of record.

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 13. Financial Highlights

The following is a schedule of financial highlights as of and for the ~~three~~six months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019:

Per share data	August 31, 2020			August 31, 2019
Net asset value at beginning of period	$	27.13		$	23.62
Net investment income(1)		1.28			1.07
Net realized and unrealized gain and losses on investments(1)		(1.36	)		0.82
Net increase in net assets resulting from operations		(0.08	)		1.89
Distributions declared from net investment income		(0.40	)		(1.09	)
Total distributions to stockholders		(0.40	)		(1.09	)
Issuance of common stock above net asset value(2)		—			0.05
Repurchases of common stock(3)		0.06			—
Dilution(4)		(0.03	)		—
Net asset value at end of period	$	26.68		$	24.47
Net assets at end of period	$	298,177,358		$	224,336,567
Shares outstanding at end of period		11,174,322			9,168,056
Per share market value at end of period	$	17.14		$	25.16
Total return based on market value(5)(6)		(23.37	)%		14.68	%
Total return based on net asset value(5)(7)		0.73	%		8.80	%

Ratio/Supplemental data:
Ratio of net investment income to average net assets(8)		9.55	%		10.81	%
Expenses:
Ratio of operating expenses to average net assets(9)		4.87	%		6.12	%
Ratio of incentive management fees to average net assets(5)		(0.11	)%		2.13	%
Ratio of interest and debt financing expenses to average net assets(9)		3.97	%		7.79	%
Ratio of total expenses to average net assets(8)		8.73	%		16.04	%
Portfolio turnover rate(5)(10)		6.63	%		10.97	%
Asset coverage ratio per unit(11)		3,758			2,669
Average market value per unit
Revolving Credit Facility(12)		N/A			N/A
SBA Debentures Payable(12)		N/A			N/A
6.75% Notes Payable 2023(13)		N/A		$	25.75
6.25% Notes Payable 2025	$	23.23		$	25.80
7.25% Notes Payable 2025(14)	$	25.29			N/A
7.75% Notes Payable 2025(12)		N/A			N/A

Per share data
   May 31, 2020 May 31, 2019
Net asset value at beginning of period
   $ 27.13 $ 23.62
Net investment income(1)
   0.80 0.48
Net realized and unrealized gains (losses) on investments(1)
   (2.82 ) 0.51


Net increase (decrease) in net assets resulting from operations
   (2.02 ) 0.99
Distributions declared from net investment income
   —   (0.54 )


Total distributions to stockholders
   —   (0.54 )
Dilution(2)
   —   (0.01 )


Net asset value at end of period
   $ 25.11 $ 24.06


Net assets at end of period
   $ 281,631,018 $ 186,783,701
Shares outstanding at end of period
   11,217,545 7,764,844
Per share market value at end of period
   $ 15.18 $ 24.65
Total return based on market value(3)(4)
   (33.74 )% 9.69 %
Total return based on net asset value(3)(5)
   (7.45 )% 4.42 %
Ratio/Supplemental data:

Ratio of net investment income to average net assets(6)
   10.33 % 11.39 %
Expenses:

Ratio of operating expenses to average net assets(7)
   4.84 % 6.69 %
Ratio of incentive management fees expense (benefit) to average net assets(3)
   (0.63 )% 1.15 %
Ratio of interest and debt financing expenses to average net assets(7)
   3.47 % 8.37 %


Ratio of total expenses to average net assets(6)
   7.68 % 16.21 %
Portfolio turnover rate(3)(8)
   1.93 % 6.63 %
Asset coverage ratio per unit(9)
   5,694 2,389
Average market value per unit

Credit Facility(10)
   N/A N/A
SBA Debentures(10)
   N/A N/A
2023 Notes
   N/A $ 25.78
2025 Notes
   $ 22.15 $ 25.28

~~(1)~~

~~Per share amounts are calculated using the weighted average shares outstanding during the period.~~

~~(2)~~

Represents the dilutive effect of issuing common stock below net asset value per share during the period in connection with the satisfaction of the Company’s annual RIC distribution requirement and may include the impact of the different share amounts used for different items (weighted average basic common shares outstanding for the corresponding period and actual common shares outstanding at the end of the period) in the per common share data calculation and rounding impacts. See Note 12, Dividend.

~~(3)~~

~~Ratios are not annualized.~~

~~(4)~~

Total investment return is calculated assuming a purchase of common shares at the current market value on the first day and a sale at the current market value on the last day of the periods reported. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company’s DRIP. Total investment return does not reflect brokerage commissions.

~~(5)~~

Total investment return is calculated assuming a purchase of common shares at the current net asset value on the first day and a sale at the current net asset value on the last day of the periods reported. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company’s DRIP. Total investment return does not reflect brokerage commissions.

~~(6)~~

~~Ratios are annualized. Incentive management fees included within the ratio are not annualized.~~

~~(7)~~

~~Ratios are annualized.~~

~~(8)~~

~~Portfolio turnover rate is calculated using the lesser of year-to-date sales or year-to-date purchases over the average of the invested assets at fair value.~~

~~(9)~~

Asset coverage ratio per unit is the ratio of the carrying value of our total consolidated assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness. Asset coverage ratio per unit is expressed in terms of dollar amounts per $1,000 of indebtedness. Asset coverage ratio per unit does not include unfunded commitments. The inclusion of unfunded commitments in the calculation of the asset coverage ratio per unit would not cause us to be below the required amount of regulatory coverage.

~~(10)~~

~~The Credit Facility and SBA Debentures are not registered for public trading.~~

____________

(1) Per share amounts are calculated using the weighted average shares outstanding during the period.

(2) The continuous issuance of common stock may cause an incremental increase in net asset value per share due to the sale of shares at the then prevailing public offering price and the receipt of net proceeds per share by the Company in excess of net asset value per share on each subscription closing date. The per share data was derived by computing (i) the sum of (A) the number of shares issued in connection with subscriptions and/or distribution reinvestment on each share transaction date multiplied by (B) the differences between the net proceeds per share and the net asset value per share on each share transaction date, divided by (ii) the total shares outstanding during the period.

(3) Represents the anti-dilutive impact on the net asset value per share (“NAV”) of the Company due to the repurchase of common shares. See Note 10, Stockholders’ Equity.

(4) Represents the dilutive effect of issuing common stock below net asset value per share during the period in connection with the satisfaction of the Company’s annual RIC distribution requirement and may include the impact of the different

SARATOGA INVESTMENT CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2020

(unaudited)

Note 13. Financial Highlights (cont.)

share amounts used for different items (weighted average basic common shares outstanding for the corresponding year and actual common shares outstanding at the end of the year) in the per common share data calculation and rounding impacts. See Note 12, Dividend.

(5) Ratios are not annualized.

(6) Total investment return is calculated assuming a purchase of common shares at the current market value on the first day and a sale at the current market value on the last day of the periods reported. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company’s DRIP. Total investment return does not reflect brokerage commissions.

(7) Total investment return is calculated assuming a purchase of common shares at the current net asset value on the first day and a sale at the current net asset value on the last day of the periods reported. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company’s DRIP. Total investment return does not reflect brokerage commissions.

(8) Ratios are annualized. Incentive management fees included within the ratio are not annualized.

(9) Ratios are annualized.

(10) Portfolio turnover rate is calculated using the lesser of year-to-date sales or year-to-date purchases over the average of the invested assets at fair value.

(11) Asset coverage ratio per unit is the ratio of the carrying value of our total consolidated assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness. Asset coverage ratio per unit is expressed in terms of dollar amounts per $1,000 of indebtedness. Asset coverage ratio per unit does not include unfunded commitments. The inclusion of unfunded commitments in the calculation of the asset coverage ratio per unit would not cause us to be below the required amount of regulatory coverage.

(12) The Revolving Credit Facility, SBA Debentures and 7.75% Notes Payable 2025 are not registered for public trading.

(13) On December 21, 2019 and February 7, 2020, the Company redeemed $50.0 million and $24.5 million, respectively, in aggregate principal amount of the $74.5 million in aggregate principal amount of issued and outstanding 2023 Notes and are no longer listed on the NYSE.

(14) Period from close of business on June 30, 2020 through August 31, 2020.

Note 14. Subsequent Events

The Company has evaluated subsequent events through the filing of this Form ~~10-Q~~10-Q and determined that there have been no events that have occurred that would require adjustments to the Company’s consolidated financial statements and disclosures in the consolidated financial statements except for the following:

On June 24, 2020, the Company issued $37.5 million in aggregate principal amount of 7.25% fixed-rate notes due 2025 (the “Second 2025 Notes”) for net proceeds of $36.3 million after deducting underwriting commissions of approximately $1.2 million. Offering costs incurred were approximately $0.2 million. The Company has granted the underwriters an option to purchase up to an additional $5.625 million in aggregate principal amount of Notes within 30 days, which they fully exercised on JulyOctober 6, 2020 for additional net proceeds of $5.4 million after deducting additional underwriting commissions of approximately $0.2 million. Interest on the Second 2025 Notes is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 7.25% per year, beginning August 31, 2020. The Second 2025 Notes mature on June 30, 2025 and commencing June 24, 2022, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering will be used for general corporate purposes in accordance with the Company’s investment objective and strategies. The Second 2025 Notes are expected to be listed on the New York Stock Exchange and to trade thereon within 30 days of the original issue date under the trading symbol “SAK”. The Company has received an investment grade private rating of “BBB” from Egan-Jones Ratings Company, an independent, unaffiliated rating agency.

~~On July 7,~~ 2020, the Company declared a dividend of ~~$0.40~~$0.41 per share payable on ~~August 12,~~November 10, 2020, to common stockholders of record on ~~July 27,~~October 26, 2020. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to the Company’s DRIP.

Subsequent to ~~May~~August 31, 2020, the global outbreak of the coronavirus (“~~COVID-19”~~COVID-19”) pandemic, and the related effect on the U.S. and global economies, has ~~had~~continued to have adverse consequences for the business operations of some of the Company’s portfolio companies and, as a result, has had some adverse effects on the Company’s operations. The ultimate economic fallout from the pandemic, and the ~~long-term~~long-term impact on economies, markets, industries and individual issuers, remain uncertain. The operational and financial performance of the issuers of securities in which the Company invests depends on future developments, including the duration and spread of the outbreak, and such uncertainty may in turn adversely affect the value and liquidity of the Company’s investments and negatively impact the Company’s performance.

On September 14, 2020, we entered into a fifth amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

• extend the commitment termination date of the Credit Facility from September 17, 2020 to September 17, 2021, with no change to the maturity date of September 17, 2025.

• provide for the transition away from the LIBOR Rate in the market, and

• expand the definition of Eligible Loan Asset to allow investments with certain recurring revenue features to qualify as Collateral and be included in the borrowing base.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with our consolidated financial statements and related notes and other financial information appearing elsewhere in this Quarterly Report on Form ~~10-Q.~~10-Q. In addition to historical information, the following discussion and other parts of this Quarterly Report contain ~~forward-looking~~forward-looking information that involves risks and uncertainties. Our actual results could differ materially from those anticipated by such ~~forward-looking~~forward-looking information due to the factors discussed under “Note about ~~Forward-Looking~~Forward-Looking Statements” and Part I, Item 1A. “Risk Factors” in our Annual Report on Form ~~10-K~~10-K for the fiscal year ended February 29, 2020.

The ~~forward-looking~~forward-looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account all information currently available to us. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to us or are within our control. If a change occurs, our business, financial condition, liquidity and results of operations may vary materially from those expressed in our ~~forward-looking~~forward-looking statements.

The ~~forward-looking~~forward-looking statements contained in this Quarterly Report on Form ~~10-Q~~10-Q involve risks and uncertainties, including statements as to:

• our future operating results and the impact of ~~COVID-19~~COVID-19 pandemic thereon;

• the introduction, withdrawal, success and timing of business initiatives and strategies;

• changes in political, economic or industry conditions, the interest rate environment or financial and capital markets, which could result in changes in the value of our assets;

• pandemics or other serious public health events, such as the recent global outbreak of ~~COVID-19;~~COVID-19;

• the relative and absolute investment performance and operations of our Manager;

• the impact of increased competition;

• our ability to turn potential investment opportunities into transactions and thereafter into completed and successful investments;

• the unfavorable resolution of any future legal proceedings;

• our business prospects and the prospects of our portfolio companies, including our and their ability to achieve our respective objectives as a result of the current ~~COVID-19~~COVID-19 pandemic;

• the impact of investments that we expect to make and future acquisitions and divestitures;

• our contractual arrangements and relationships with third parties;

• the dependence of our future success on the general economy and its impact on the industries in which we invest and the impact of the ~~COVID-19~~COVID-19 pandemic thereon;

• the ability of our portfolio companies to achieve their objectives;

• our expected financings and investments;

• our regulatory structure and tax status, including our ability to operate as a business development company (“BDC”), or to operate our small business investment company (“SBIC”) subsidiaries, and to continue to qualify to be taxed as a regulated investment company (“RIC”);

• the adequacy of our cash resources and working capital;

• the timing of cash flows, if any, from the operations of our portfolio companies and the impact of the ~~COVID-19~~COVID-19 pandemic thereon;

• the impact of interest rate volatility on our results, particularly because we use leverage as part of our investment strategy;

• the impact of legislative and regulatory actions and reforms and regulatory, supervisory or enforcement actions of government agencies relating to us or our Manager;

• the impact of changes to tax legislation and, generally, our tax position;

• our ability to access capital and any future financings by us;

• the ability of our Manager to attract and retain highly talented professionals; and

• the ability of our Manager to locate suitable investments for us and to monitor and effectively administer our ~~investments.~~investments and the impacts of the COVID-19 pandemic thereon.

The following statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including without limitation:

• changes in laws and regulations, changes in political, economic or industry conditions, and changes in the interest rate environment, including with respect to the anticipated discontinuation of LIBOR, or other conditions affecting the financial and capital markets, including with respect to changes resulting from or in response to, or potentially even the absence of changes as a result of, the impact of the COVID-19 pandemic;

• the length and duration of the COVID-19 outbreak in the United States as well as worldwide, and the magnitude of its impact and time required for economic recovery, including with respect to the impact of travel restrictions and other isolation and quarantine measures on the ability of the Manager’s investment professionals to conduct in-person diligence on, and otherwise monitor, existing and future investments;

• an economic downturn and the time period required for robust economic recovery therefrom, including the current economic downturn as a result of the impact of the COVID-19 pandemic, which may have a material impact on our portfolio companies’ results of operations and financial condition, which could lead to the loss of some or all of our investments in certain portfolio companies and have a material adverse effect on our results of operations and financial condition;

• a contraction of available credit, an inability or unwillingness of our lenders to fund their commitments to us and/or an inability to access capital markets or additional sources of liquidity, including as a result of the impact and duration of the COVID-19 pandemic, could have a material adverse effect on our results of operations and financial condition and impair our lending and investment activities;

• risks associated with possible disruption in our portfolio companies’ operations due to wars and other forms of conflict, terrorist acts, security operations and catastrophic events such as fires, floods, earthquakes, tornadoes, hurricanes and global health epidemics; and

• the risks, uncertainties and other factors we identify in “Risk Factors” in our most recent Annual Report on Form 10-K under Part I, Item 1A, in our quarterly reports on Form 10-Q, including this report, and in our other filings with the SEC that we make from time to time.

Such ~~forward-looking~~forward-looking statements may include statements preceded by, followed by or that otherwise include terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “project,” “should,” “will” and “would” or the negative of these terms or other comparable terminology.

We have based the ~~forward-looking~~forward-looking statements included in this quarterly report on Form ~~10-Q~~10-Q on information available to us on the date of this quarterly report on Form ~~10-Q,~~10-Q, and we assume no obligation to update any such ~~forward-looking~~forward-looking statements. Actual results could differ materially from those anticipated in our ~~forward-looking~~forward-looking statements, and future results could differ materially from historical performance. We undertake no obligation to revise or update any ~~forward-looking~~forward-looking statements, whether as a result of new information, future events or otherwise, unless required by law or SEC rule or regulation. You are advised to consult any additional disclosures that we may make directly to you or through reports that we in the future may file with the SEC, including annual reports on Form ~~10-K,~~10-K, quarterly reports on Form ~~10-Q~~10-Q and current reports on Form ~~8-K.~~8-K.

The following analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the related notes thereto contained elsewhere in this quarterly report on Form ~~10-Q.~~10-Q.

OVERVIEW

We are a Maryland corporation that has elected to be treated as a BDC under the 1940 Act. Our investment objective is to create attractive ~~risk-adjusted~~risk-adjusted returns by generating current income and ~~long-term~~long-term capital appreciation from our investments. We invest primarily in senior and unitranche leveraged loans and mezzanine debt issued by private U.S. middle market companies, which we define as companies having earnings before interest, tax, depreciation and amortization (“EBITDA”) of between $2 million and $50 million, both through direct lending and through participation in loan syndicates. We may also invest up to 30.0% of the portfolio in opportunistic investments in order to seek to enhance returns to stockholders. Such investments may include investments in distressed debt, which may include securities of companies in bankruptcy, foreign debt, private equity, securities of public companies that are not thinly traded and structured finance vehicles such as collateralized loan obligation funds. Although we have no current intention to do so, to the extent we invest in private equity funds, we will limit our investments in entities that are excluded from the definition of “investment company” under Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, which includes private equity funds, to no more than 15.0% of its net assets. We have elected and qualified to be treated as a RIC under Subchapter M of the Code.

COVID-19 Update

On March 11, 2020, the World Health Organization declared the novel coronavirus, or ~~COVID-19,~~COVID-19, as a pandemic, and on March 13, 2020 the United States declared a national emergency with respect to ~~COVID-19.~~COVID-19. The outbreak of ~~COVID-19~~COVID-19 has, and continues, to severely impact global economic activity and cause significant volatility and negative pressure in financial markets. The global impact of the outbreak has been rapidly evolving and many countries, including the United States, have reacted by instituting quarantines, mandating business and school closures and restricting travel. Such actions are creating disruption in global supply chains and adversely impacting a number of industries. The outbreak could have a continued adverse impact on economic and market conditions and trigger a period of global economic slowdown. The rapid development and fluidity of this situation precludes any prediction as to the ultimate adverse impact of ~~COVID-19.~~COVID-19. Nevertheless, ~~COVID-19~~COVID-19 presents material uncertainty and risks with respect to the underlying value of the Company’s portfolio companies, the Company’s business, financial condition, results of operations and cash flows, such as the potential negative impact to financing arrangements, company decisions to delay, defer and/or modify the character of dividends in order to preserve liquidity, increased costs of operations, changes in law and/or regulation, and uncertainty regarding government and regulatory policy.

We have evaluated subsequent events from ~~June~~September 1, 2020 through ~~July 8,~~October 7, 2020. However, as the discussion in this Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations relates to the Company’s financial statements for the ~~quarter-ended May~~quarter-ended August 31, 2020, the analysis contained herein may not fully account for impacts relating to the ~~COVID-19~~COVID-19 pandemic. In that regard, for example, as of ~~May~~August 31, 2020, the Company valued its portfolio investments in conformity with U.S. GAAP based on the facts and circumstances known by the Company at that time, or reasonably expected to be known at that time. Due to the overall volatility that the ~~COVID-19~~COVID-19 pandemic has caused, any valuations conducted now or in the future in conformity with U.S. GAAP could result in a lower fair value of our portfolio. The potential impact to our results going forward will depend to a large extent on future developments and new information that may emerge regarding the duration and severity of COVID- 19 and the actions taken by authorities and other entities to contain the coronavirus or treat its impact, all of which are beyond our control. Accordingly, the Company cannot predict the extent to which its financial condition and results of operations will be affected at this time.

Corporate History

We commenced operations, at the time known as GSC Investment Corp., on March 23, 2007 and completed an initial public offering of shares of common stock on March 28, 2007. Prior to July 30, 2010, we were externally managed and advised by GSCP (NJ), L.P., an entity affiliated with GSC Group, Inc. In connection with the consummation of a recapitalization transaction on July 30, 2010, as described below we engaged Saratoga Investment Advisors to replace GSCP (NJ), L.P. as our investment adviser and changed our name to Saratoga Investment Corp.

As a result of the event of default under a revolving securitized credit facility with Deutsche Bank we previously had in place, in December 2008 we engaged the investment banking firm of Stifel, Nicolaus & Company to evaluate strategic transaction opportunities and consider alternatives for us. On April 14, 2010, GSC Investment Corp. entered into a stock purchase agreement with Saratoga Investment Advisors and certain of its affiliates and an assignment, assumption and novation agreement with Saratoga Investment Advisors, pursuant to which GSC Investment Corp. assumed certain rights and obligations of Saratoga Investment Advisors under a debt commitment letter Saratoga Investment Advisors received from Madison Capital Funding LLC, which indicated Madison Capital Funding’s willingness to provide GSC Investment Corp. with a $40.0 million senior secured revolving credit facility, subject to the satisfaction of certain terms and conditions. In addition, GSC Investment Corp. and GSCP (NJ), L.P. entered into a termination and release agreement, to be effective as of the closing of the transaction contemplated by the stock purchase agreement, pursuant to which GSCP (NJ), L.P., among other things, agreed to waive any and all accrued and unpaid deferred incentive management fees up to and as of the closing of the transaction contemplated by the stock purchase agreement but continued to be entitled to receive the base management fees earned through the date of the closing of the transaction contemplated by the stock purchase agreement.

On July 30, 2010, the transactions contemplated by the stock purchase agreement with Saratoga Investment Advisors and certain of its affiliates were completed, the private sale of 986,842 shares of our common stock for $15.0 million in aggregate purchase price to Saratoga Investment Advisors and certain of its affiliates closed, the Company entered into the Credit Facility, and the Company began doing business as Saratoga Investment Corp.

We used the net proceeds from the private sale transaction and a portion of the funds available to us under the Credit Facility to pay the full amount of principal and accrued interest, including default interest, outstanding under our revolving securitized credit facility with Deutsche Bank. The revolving securitized credit facility with Deutsche Bank was terminated in connection with our payment of all amounts outstanding thereunder on July 30, 2010.

In January 2011, we registered for public resale of the 986,842 shares of our common stock issued to Saratoga Investment Advisors and certain of its affiliates.

On March 28, 2012, our ~~wholly-owned~~wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP (“SBIC LP”), received an SBIC license from the Small Business Administration (“SBA”). On August 14, 2019, our ~~wholly-owned~~wholly-owned subsidiary, Saratoga Investment Corp. SBIC II LP (“SBIC II LP”), also received an SBIC license from the SBA.

In May 2013, we issued $48.3 million in aggregate principal amount of our 7.50% ~~fixed-rate~~fixed-rate unsecured notes due 2020 (the “2020 Notes”) for net proceeds of $46.1 million after deducting underwriting commissions of $1.9 million and offering costs of $0.3 million. The proceeds included the underwriters’ full exercise of their overallotment option. The 2020 Notes were listed on the NYSE under the trading symbol “SAQ” with a par value of $25.00 per share. The 2020 Notes were redeemed in full on January 13, ~~2017.~~2017 and are no longer listed on the NYSE.

On May 29, 2015, we entered into a Debt Distribution Agreement with Ladenburg Thalmann & Co. through which we may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the 2020 Notes through an ~~At-the-Market~~At-the-Market (“ATM”) offering. Prior to the 2020 Notes being redeemed in full, the Company sold 539,725 bonds with a principal of $13.5 million at an average price of $25.31 for aggregate net proceeds of $13.4 million (net of transaction costs).

On December 21, 2016, we issued $74.5 million in aggregate principal amount of our 6.75% ~~fixed-rate~~fixed-rate unsecured notes due 2023 (the “2023Notes”) for net proceeds of $71.7 million after deducting underwriting commissions of approximately $2.3 million and offering costs of approximately $0.5 million. The issuance included the exercise of substantially all of the underwriters’ option to purchase an additional $9.8 million aggregate principal amount of 2023 Notes within 30 days. The 2023 Notes were listed on the NYSE under the trading symbol “SAB” with a par value of $25.00 per share. On December 21, 2019 and February 7, 2020, the Company redeemed $50.0 million and $24.5 million, respectively, in aggregate principal amount of the $74.5 million in aggregate principal amount of issued and outstanding 2023 Notes.

On March 16, 2017, we entered into an equity distribution agreement with Ladenburg Thalmann & Co. Inc., through which we may offer for sale, from time to time, up to $30.0 million of our common stock through an ATM offering. Subsequent to this, BB&T Capital Markets and B. Riley FBR, Inc. were also added to the agreement. On July 11, 2019, the amount of the common stock to be offered through this offering was increased to $70.0 million, and on October 8, 2019, the amount of the common stock to be offered was increased to $130.0 million. As of ~~May~~August 31, 2020, the Company sold 3,922,018 shares for gross proceeds of $97.1 million at an average price of $24.77 for aggregate net proceeds of $95.9 million (net of transaction costs). During the ~~three~~six months ended ~~May~~August 31, 2020, there was no activity related to the ATM offering.

On December 14, 2018, the Company completed the third refinancing of the Saratoga CLO (the ~~“2013-1~~“2013-1 Reset CLO Notes”). This refinancing, among other things, extended the Saratoga CLO reinvestment period to January 2021, and extended its legal maturity to January 2030. A ~~non-call~~non-call period of January 2020 was also added. In addition to and as part of the refinancing, the Saratoga CLO has also been upsized from $300 million in assets to approximately $500 million. As part of this refinancing and upsizing, the Company invested an additional $13.8 million in all of the newly issued subordinated notes of the Saratoga CLO, and purchased $2.5 million in aggregate principal amount of the Class ~~F-R-2~~F-R-2 Notes tranche and $7.5 million in aggregate principal amount of the Class ~~G-R-2~~G-R-2 Notes tranche at par. Concurrently, the existing $4.5 million of Class F notes were repaid.

the underwriters’ option to purchase an additional $2.5 million aggregate principal amount of 6.25% 2025 Notes within 30 days. Interest rate, interest payment dates and maturity remain unchanged from the existing 6.25% 2025 Notes issued in August 2018. The net proceeds from this offering were used for general corporate purposes in accordance with our investment objective and strategies. The financing costs and discount of $1.0 million related to the 6.25% 2025 Notes have been capitalized and are being amortized over the term of the 6.25% 2025 Notes. As of ~~May~~August 31, 2020, the total 6.25% 2025 Notes outstanding was $60.0 million. The 6.25% 2025 Notes are listed on the NYSE under the trading symbol “SAF” with a par value of $25.00 per share.

On August 14, 2019, our ~~wholly-owned~~wholly-owned subsidiary, Saratoga Investment Corp. SBIC II LP (“SBIC II LP”), also received an SBIC license from the SBA. The new license will provide up to $175.0 million in additional ~~long-term~~long-term capital in the form of SBA debentures.

On June 24, 2020, the Company issued $37.5 million in aggregate principal amount of our 7.25% ~~fixed-rate~~fixed-rate notes due 2025 (the ~~“Second~~“7.25% 2025 Notes”) for net proceeds of $36.3 million after deducting underwriting commissions of approximately $1.2 million. Offering costs incurred were approximately ~~$0.2~~$0.3 million. ~~The Company has granted~~On July 6, 2020, the underwriters anexercised their option in full to purchase ~~up to~~ an additional $5.625 million in aggregate principal amount of ~~Notes within 30 days, which they fully exercised on July 6, 2020 for additional net~~its 7.25% unsecured notes due 2025. Net proceeds ofto the Company were $5.4 million after deducting ~~additional~~ underwriting commissions of approximately $0.2 million. Interest on the ~~Second~~7.25% 2025 Notes is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 7.25% per year, beginning August 31, 2020. The ~~Second~~7.25% 2025 Notes mature on June 30, 2025 and commencing June 24, 2022, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering ~~will be~~were used for general corporate purposes in accordance with ~~the Company’s~~our investment objective and strategies. ~~The Second~~Financing costs of $1.6 million related to the 7.25% 2025 Notes have been capitalized and are ~~expected to be listed on~~being amortized over the ~~New York Stock Exchange and to trade thereon within 30 days~~term of the ~~original issue date under the trading symbol “SAK”.~~7.25% 2025 Notes. The Company has received an investment grade private rating of “BBB” from ~~Egan-Jones~~Egan-Jones Ratings Company, an independent, unaffiliated rating agency. As of August 31, 2020, the total 7.25% 2025 Notes outstanding was $43.1 million. The 7.25% 2025 Notes are listed on the NYSE under the trading symbol “SAK” with a par value of $25.00 per share.

On July 9, 2020, the Company issued $5.0 million aggregate principal amount of our 7.75% fixed-rate Notes due in 2025 (the “7.75% 2025 Notes”) for net proceeds of $4.8 million after deducting underwriting commissions of approximately $0.2 million. Offering costs incurred were approximately $0.1 million. Interest on the 7.75% Notes 2025 is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 7.75% per year, beginning August 31, 2020. The 7.75% Notes 2025 mature on July 9, 2025 and may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used for general corporate purposes in accordance with our investment objective and strategies. Financing costs of $0.3 million related to the 7.75% Notes 2025 have been capitalized and are being amortized over the term of the Notes. As of August 31, 2020, the total 7.25% 2025 Notes outstanding was $5.0 million. The 7.75% 2025 Notes are unlisted and has a par value of $25.00 per share.

Critical Accounting Policies

Basis of Presentation

The preparation of financial statements in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) requires management to make certain estimates and assumptions affecting amounts reported in the Company’s consolidated financial statements. We have identified investment valuation, revenue recognition and the recognition of capital gains incentive fee expense as our most critical accounting estimates. We continuously evaluate our estimates, including those related to the matters described below. These

estimates are based on the information that is currently available to us and on various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ materially from those estimates under different assumptions or conditions. A discussion of our critical accounting policies follows.

Investment Valuation

The Company accounts for its investments at fair value in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 820, Fair Value Measurement and Disclosures (“ASC 820”). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that its investments are to be sold or its liabilities are to be transferred at the balance sheet date in the principal market to independent market participants, or in the absence of a principal market, in the most advantageous market, which may be a hypothetical market. Market participants are defined as buyers and sellers in the principal or most advantageous market that are independent, knowledgeable, and willing and able to transact.

of our board of directors and a third party independent valuation firm. Determinations of fair value may involve subjective judgments and estimates. The types of factors that may be considered in determining the fair value of our investments include the nature and realizable value of any collateral, the portfolio company’s ability to make payments, market yield trend analysis, the markets in which the portfolio company does business, comparison to publicly traded companies, discounted cash flow and other relevant factors.

We undertake a ~~multi-step~~multi-step valuation process each quarter when valuing investments for which market quotations are not readily available, as described below:

• Each investment is initially valued by the responsible investment professionals of Saratoga Investment Advisors and preliminary valuation conclusions are documented and discussed with our senior management; and

• An independent valuation firm engaged by our board of directors independently reviews a selection of these preliminary valuations each quarter so that the valuation of each investment for which market quotes are not readily available is reviewed by the independent valuation firm at least once each fiscal year. We use a ~~third-party~~third-party independent valuation firm to value our investment in the subordinated notes of Saratoga CLO and the Class ~~F-R-2~~F-R-2 Notes and Class ~~G-R-2~~G-R-2 Notes tranches of the Saratoga CLOs every quarter.

In addition, all our investments are subject to the following valuation process:

• The audit committee of our board of directors reviews and approves each preliminary valuation and Saratoga Investment Advisors and an independent valuation firm (if applicable) will supplement the preliminary valuation to reflect any comments provided by the audit committee; and

• Our board of directors discusses the valuations and approves the fair value of each investment, in good faith, based on the input of Saratoga Investment Advisors, independent valuation firm (to the extent applicable) and the audit committee of our board of directors.

Our investment in Saratoga CLO is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, ~~re-investment~~re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by Saratoga Investment Advisors and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rate and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. We use the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flow analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO.

Revenue Recognition

Income Recognition

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that such amounts are expected to be collected. The Company stops accruing interest on its investments when it is determined that interest is no longer collectible. Discounts and premiums on investments purchased are accreted/amortized over the life of the respective investment using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion of discounts and amortization of premiums on investments.

Payment-in-Kind Interest

The Company holds debt and preferred equity investments in its portfolio that contain a ~~payment-in-kind~~payment-in-kind (“PIK”) interest provision. The PIK interest, which represents contractually deferred interest added to the investment balance that is generally due at maturity, is generally recorded on the accrual basis to the extent such amounts are expected to be collected. We stop accruing PIK interest if we do not expect the issuer to be able to pay all principal and interest when due.

Revenues

We generate revenue in the form of interest income and capital gains on the debt investments that we hold and capital gains, if any, on equity interests that we may acquire. We expect our debt investments, whether in the form of leveraged loans or mezzanine debt, to have terms of up to ten years, and to bear interest at either a fixed or floating rate. Interest on debt will be payable generally either quarterly or ~~semi-annually.~~semi-annually. In some cases, our debt or preferred equity investments may provide for a portion or all of the interest to be PIK. To the extent interest is PIK, it will be payable through the increase of the principal amount of the obligation by the amount of interest due on the ~~then-outstanding~~then-outstanding aggregate principal amount of such obligation. The principal amount of the debt and any accrued but unpaid interest will generally become due at the maturity date. In addition, we may generate revenue in the form of commitment, origination, structuring or diligence fees, fees for providing managerial assistance or investment management services and possibly consulting fees. Any such fees will be generated in connection with our investments and recognized as earned. We may also invest in preferred equity or common equity securities that pay dividends on a current basis.

On January 22, 2008, we entered into a collateral management agreement with Saratoga CLO, pursuant to which we act as its collateral manager. The Saratoga CLO was initially refinanced in October 2013 with its reinvestment period extended to October 2016. On November 15, 2016, we completed a second refinancing of the Saratoga CLO with its reinvestment period extended to October 2018.

On December 14, 2018, we completed a third refinancing and upsize of the Saratoga CLO. The third Saratoga CLO refinancing, among other things, extended its reinvestment period to January 2021, and extended its legal maturity date to January 2030. A ~~non-call~~non-call period of January 2020 was also added. Following this refinancing, the Saratoga CLO portfolio increased from approximately $300.0 million in aggregate principal amount to approximately $500.0 million of predominantly senior secured first lien term loans. In addition to refinancing its liabilities, we invested an additional $13.8 million in all of the newly issued subordinated notes of the Saratoga CLO and also purchased $2.5 million in aggregate principal amount of the Class ~~F-R-2~~F-R-2 and $7.5 million in aggregate principal amount of the Class ~~G-R-2~~G-R-2 notes tranches at par, with a coupon of LIBOR plus 8.75% and LIBOR plus 10.00%, respectively. As part of this refinancing, we also redeemed our existing $4.5 million aggregate amount of the Class F notes tranche at par.

On February 11, 2020, the Company entered into an unsecured loan agreement (“CLO ~~2013-1~~2013-1 Warehouse 2 Loan”) with Saratoga Investment Corp. CLO ~~2013-1~~2013-1 Warehouse 2, Ltd (“CLO ~~2013-1~~2013-1 Warehouse 2”), a ~~wholly-owned~~wholly-owned subsidiary of Saratoga CLO, pursuant to which CLO ~~2013-1~~2013-1 Warehouse 2 may borrow from time to time up to $20.0 million from the Company in order to provide capital necessary to support warehouse activities. The CLO ~~2013-1~~2013-1 Warehouse 2 Loan, which expires on August 20, 2021, bears interest at an annual rate of 3M USD LIBOR + 7.5%. For the ~~three~~six months ended ~~May~~August 31, 2020, the maximum amount invested by us in CLO ~~2013-1~~2013-1 Warehouse 2 amounted to $5.0 million. As of ~~May~~August 31, 2020, the fair value of our investment in CLO ~~2013-1~~2013-1 Warehouse 2 was ~~$4.0~~$4.6 million.

The Saratoga CLO remains effectively 100% owned and managed by Saratoga Investment Corp. We receive a base management fee of 0.10% per annum and a subordinated management fee of 0.40% per annum of the outstanding principal amount of Saratoga CLO’s assets, paid quarterly to the extent of available proceeds. Prior to the second refinancing and the issuance of the ~~2013-1~~2013-1 Amended CLO Notes, we received a base management fee of 0.25% per annum and a subordinated management fee of 0.25% per annum of the outstanding principal amount of Saratoga CLO’s assets, paid quarterly to the extent of available proceeds.

Following the third refinancing and the issuance of the ~~2013-1~~2013-1 Reset CLO Notes on December 14, 2018, we are no longer entitled to an incentive management fee equal to 20.0% of excess cash flow to the extent the Saratoga CLO subordinated notes receive an internal rate of return paid in cash equal to or greater than 12.0%.

Interest income on our investment in Saratoga CLO is recorded using the effective interest method in accordance with the provisions of ASC Topic ~~325-40,~~ ~~Investments-Other,~~325-40, Investments-Other, Beneficial Interests in Securitized Financial Assets (“ASC ~~325-40”~~325-40”), based on the anticipated yield and the estimated cash flows over the projected life of the investment. Yields are revised when there are changes in actual or estimated cash flows due to changes in prepayments and/or ~~re-investments,~~re-investments, credit losses or asset pricing. Changes in estimated yield are recognized as an adjustment to the estimated yield over the remaining life of the investment from the date the estimated yield was changed.

Expenses

Our primary operating expenses include the payment of investment advisory and management fees, professional fees, directors and officers insurance, fees paid to independent directors and administrator expenses, including our allocable portion of our administrator’s overhead. Our investment advisory and management fees compensate our Manager for its work in identifying, evaluating, negotiating, closing and monitoring our investments. We bear all other costs and expenses of our operations and transactions, including those relating to:

• organization;

• calculating our net asset value (including the cost and expenses of any independent valuation firm);

• expenses incurred by our Manager payable to third parties, including agents, consultants or other advisers, in monitoring our financial and legal affairs and in monitoring our investments and performing due diligence on our prospective portfolio companies;

• expenses incurred by our Manager payable for travel and due diligence on our prospective portfolio companies;

• interest payable on debt, if any, incurred to finance our investments;

• offerings of our common stock and other securities;

• investment advisory and management fees;

• fees payable to third parties, including agents, consultants or other advisers, relating to, or associated with, evaluating and making investments;

• transfer agent and custodial fees;

• federal and state registration fees;

• all costs of registration and listing our common stock on any securities exchange;

• federal, state and local taxes;

• independent directors’ fees and expenses;

• costs of preparing and filing reports or other documents required by governmental bodies (including the U.S. Securities and Exchange Commission (“SEC”) and the SBA);

• costs of any reports, proxy statements or other notices to common stockholders including printing costs;

• our fidelity bond, directors and officers errors and omissions liability insurance, and any other insurance premiums;

• direct costs and expenses of administration, including printing, mailing, long distance telephone, copying, secretarial and other staff, independent auditors and outside legal costs; and

• administration fees and all other expenses incurred by us or, if applicable, the administrator in connection with administering our business (including payments under the Administration Agreement based upon our allocable portion of the administrator’s overhead in performing its obligations under an Administration Agreement, including rent and the allocable portion of the cost of our officers and their respective staffs (including travel expenses)).

Pursuant to the investment advisory and management agreement that we had with GSCP (NJ), L.P., our former investment adviser and administrator, we had agreed to pay GSCP (NJ), L.P. as investment adviser a quarterly base management fee of 1.75% of the average value of our total assets (other than cash or cash equivalents but including assets purchased with borrowed funds) at the end of the two most recently completed fiscal quarters and an incentive fee.

The incentive fee had two parts:

• A fee, payable quarterly in arrears, equal to 20.0% of our ~~pre-incentive~~pre-incentive fee net investment income, expressed as a rate of return on the value of the net assets at the end of the immediately preceding quarter, that exceeded a 1.875% quarterly hurdle rate measured as of the end of each fiscal quarter. Under this provision, in any fiscal quarter, our former investment adviser received no incentive fee unless our ~~pre-incentive~~pre-incentive fee net investment income exceeded the hurdle rate of 1.875%. Amounts received as a return of capital were not included in calculating this portion of the incentive fee. Since the hurdle rate was based on net assets, a return of less than the hurdle rate on total assets could still have resulted in an incentive fee.

• A fee, payable at the end of each fiscal year, equal to 20.0% of our net realized capital gains, if any, computed net of all realized capital losses and unrealized capital depreciation, in each case on a cumulative basis on each investment in the Company’s portfolio, less the aggregate amount of capital gains incentive fees paid to our former investment adviser through such date.

We deferred cash payment of any incentive fee otherwise earned by our former investment adviser if, during the then most recent four full fiscal quarters ending on or prior to the date such payment was to be made, the sum of (a) our aggregate distributions to our stockholders and (b) our change in net assets (defined as total assets less liabilities) (before taking into account any incentive fees payable during that period) was less than 7.5% of our net assets at the beginning of such period. These calculations were appropriately ~~pro-rated~~pro-rated for the first three fiscal quarters of operation and adjusted for any share issuances or repurchases during the applicable period. Such incentive fee would become payable on the next date on which such test had been satisfied for the most recent four full fiscal quarters or upon certain terminations of the investment advisory and management agreement. We commenced deferring cash payment of incentive fees during the quarterly period ended August 31, 2007 and continued to defer such payments through the quarterly period ended May 31, 2010. As of July 30, 2010, the date on which GSCP (NJ), L.P. ceased to be our investment adviser and administrator, we owed GSCP (NJ), L.P. $2.9 million in fees for services previously provided to us; of which $0.3 million has been paid by us. GSCP (NJ), L.P. agreed to waive payment by us of the remaining $2.6 million in connection with the consummation of the stock purchase transaction with Saratoga Investment Advisors and certain of its affiliates described elsewhere in this Quarterly Report.

The terms of the investment advisory and management agreement with Saratoga Investment Advisors, our current investment adviser, are substantially similar to the terms of the investment advisory and management agreement we had entered into with GSCP (NJ), L.P., our former investment adviser, except for the following material distinctions in the fee terms:

• The capital gains portion of the incentive fee was reset with respect to gains and losses from May 31, 2010, and therefore losses and gains incurred prior to such time will not be taken into account when calculating the capital gains fee payable to Saratoga Investment Advisors and, as a result, Saratoga Investment Advisors will be entitled to 20.0% of net gains that arise after May 31, 2010. In addition, the cost basis for computing realized gains and losses on investments held by us as of May 31, 2010 equal the fair value of such investment as of such date. Under the investment advisory and management agreement with our former investment adviser, GSCP (NJ), L.P., the capital gains fee was calculated from March 21, 2007, and the gains were substantially outweighed by losses.

• Under the “catch up” provision, 100.0% of our ~~pre-incentive~~pre-incentive fee net investment income with respect to that portion of such ~~pre-incentive~~pre-incentive fee net investment income that exceeds 1.875% but is less than or equal to 2.344% in any fiscal quarter is payable to Saratoga Investment Advisors. This will enable Saratoga Investment Advisors to receive 20.0% of all net investment income as such amount approaches 2.344% in any quarter, and Saratoga Investment Advisors will receive 20.0% of any additional net investment income. Under the investment advisory and management agreement with our former investment adviser, GSCP (NJ), L.P. only received 20.0% of the excess net investment income over 1.875%.

• We will no longer have deferral rights regarding incentive fees in the event that the distributions to stockholders and change in net assets is less than 7.5% for the preceding four fiscal quarters.

Capital Gains Incentive Fee

The Company records an expense accrual relating to the capital gains incentive fee payable by the Company to its Manager when the unrealized gains on its investments exceed all realized capital losses on its investments given the fact that a capital gains incentive fee would be owed to the Manager if the Company were to liquidate its investment portfolio at such time. The actual incentive fee payable to the Company’s Manager related to capital gains will be determined and payable in arrears at the end of each fiscal year and will include only realized capital gains for the period.

New Accounting Pronouncements

Company’s consolidated financial statements and disclosures.

SEC Rule 12b-2 Update

Portfolio and Investment Activity

Investment Portfolio Overview

	August 31, 2020			February 29, 2020
	($ in millions)
Number of investments(1)		79			74
Number of portfolio companies(2)		40			35
Average investment per portfolio company(2)	$	11.8		$	12.9
Average investment size(1)	$	6.2		$	6.3
Weighted average maturity(3)		2.8 yrs			3.1 yrs
Number of industries		9			9
Non-performing or delinquent investments (fair value)	$	5.4		$	2.1
Fixed rate debt (% of interest earning portfolio)(3)	$	30.4	(6.7%)	$	29.7	(6.8%)
Fixed rate debt (weighted average current coupon)(3)		8.8	%		9.3	%
Floating rate debt (% of interest earning portfolio)(3)	$	425.8	(93.3%)	$	404.4	(93.2%)
Floating rate debt (weighted average current spread over LIBOR)(3)(4)		7.9	%		8.0	%

____________

(1) Excludes our investment in the subordinated notes of Saratoga CLO.

   May 31, 2020 February 29, 2020
   ($ in millions)
Number of investments(1)
   76 74
Number of portfolio companies(2)
   39 35
Average investment per portfolio company(2)
   $ 11.6 $ 12.9
Average investment size(1)
   $ 6.1 $ 6.3
Weighted average maturity(3)
   2.9yrs 3.1 yrs
Number of industries
   9 9
Non-performing or delinquent investments (fair value)
   $ 3.9 $ 2.1
Fixed rate debt (% of interest earning portfolio)(3)
   $ 28.6(6.5%) $ 29.7(6.8%)
Fixed rate debt (weighted average current coupon)(3)
   8.7% 9.3%
Floating rate debt (% of interest earning portfolio)(3)
   $ 410.3(93.5%) $ 404.4(93.2%)
Floating rate debt (weighted average current spread over LIBOR)(3)(4)
   7.9 % 8.0 %

(2) Excludes our investment in the subordinated notes of Saratoga CLO, Class F-R-2 Notes and Class G-R-2 Notes tranches of Saratoga CLO and loan to Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd.

~~(1)~~

~~Excludes our investment in the subordinated notes of Saratoga CLO.~~

~~(2)~~

~~Excludes our investment in the subordinated notes of Saratoga CLO, Class F-R-2 Notes and Class G-R-2 Notes tranches of Saratoga CLO and loan to Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd.~~

~~(3)~~

~~Excludes our investment in the subordinated notes of Saratoga CLO and equity interests.~~

~~(4)~~

~~Calculation uses either 1-month or 3-month LIBOR, depending on the contractual terms, and after factoring in any existing LIBOR floors.~~

(3) Excludes our investment in the subordinated notes of Saratoga CLO and equity interests.

(4) Calculation uses either 1-month or 3-month LIBOR, depending on the contractual terms, and after factoring in any existing LIBOR floors.

During the three months ended ~~May~~August 31, 2020, we invested ~~$39.0~~$31.7 million in new or existing portfolio companies and had ~~$9.4~~$23.3 million in aggregate amount of exits and repayments resulting in net investments of ~~$29.6~~$8.4 million for the period. During the three months ended ~~May~~August 31, 2019, we invested ~~$27.4~~$92.5 million in new or existing portfolio companies and had ~~$26.9~~$19.0 million in aggregate amount of exits and repayments resulting in net investments of ~~$0.5~~$73.5 million for the period.

During the six months ended August 31, 2020, we invested $70.7 million in new or existing portfolio companies and had $32.6 million in aggregate amount of exits and repayments resulting in net investments of $38.1 million for the period. During the six months ended August 31, 2019, we invested $119.9 million in new or existing portfolio companies and had $45.9 million in aggregate amount of exits and repayments resulting in net investments of $74.0 million for the period.

Portfolio Composition

Our portfolio composition at ~~May~~August 31, 2020 and February 29, 2020 at fair value was as follows:


	May 31, 2020						February 29, 2020						August 31, 2020				February 29, 2020
	Percentage of Total Portfolio			Weighted Average Current Yield			Percentage of Total Portfolio			Weighted Average Current Yield			Percentage of Total Portfolio		Weighted Average Current Yield		Percentage of Total Portfolio		Weighted Average Current Yield
First lien term loans		73.4	%		9.9	%		71.3	%		9.6	%	76.7	%	9.7	%	71.3	%	9.6	%
Second lien term loans		14.4			11.1			15.1			10.7		9.9		11.4		15.1		10.7
Unsecured term loans		1.2			6.7			0.9			9.3		1.3		5.9		0.9		9.3
Structured finance securities		5.6			11.7			6.7			11.4		6.1		16.4		6.7		11.4
Equity interests		5.4			—			6.0			—		6.0		—		6.0		—

Total		100.0	%		9.6	%		100.0	%		9.3	%	100.0	%	9.6	%	100.0	%	9.3	%

At ~~May~~August 31, 2020, our investment in the subordinated notes of Saratoga CLO, a collateralized loan obligation fund, had a fair value of ~~$18.1~~$21.6 million and constituted ~~3.7%~~4.3% of our portfolio. This investment constitutes a first loss position in a portfolio that, as of ~~May~~August 31, 2020 and February 29, 2020, was composed of ~~$519.0~~$521.6 million and $528.4 million, respectively, in aggregate principal amount of primarily senior secured first lien term loans. In addition, as of ~~May~~August 31, 2020, we also own $2.5 million in aggregate principal of the ~~F-R-2~~F-R-2 Notes and $7.5 million in aggregate principal of the ~~G-R-2~~G-R-2 Notes in the Saratoga CLO, that only rank senior to the subordinated notes. At ~~May~~August 31, 2020, our investment in CLO ~~2013-1~~2013-1 Warehouse 2, a ~~wholly-owned~~wholly-owned subsidiary of Saratoga CLO, had a fair value of ~~$4.0~~$4.6 million and constituted ~~0.8%~~0.9% of our portfolio.

This investment is subject to unique risks. (See “Part 1. Item 1A. Risk ~~Factors—~~Factors — Our investment in Saratoga CLO constitutes a leveraged investment in a portfolio of predominantly senior secured first lien term loans and is subject to additional risks and volatility” in our Annual Report on Form ~~10-K~~10-K for the fiscal year ended February 29, 2020).

We do not consolidate the Saratoga CLO portfolio in our consolidated financial statements. Accordingly, the metrics below do not include the underlying Saratoga CLO portfolio investments. However, at ~~May~~August 31, 2020, ~~$449.0~~$478.0 million or ~~98.1%~~98.3% of the Saratoga CLO portfolio investments in terms of market value had a CMR (as defined below) color rating of green or yellow and ~~seven~~six Saratoga CLO portfolio investments were in default with a fair value of ~~$3.6~~$2.5 million. At February 29, 2020, $494.2 million or 98.6% of the Saratoga CLO portfolio investments in terms of market value had a CMR (as defined below) color rating of green or yellow and two Saratoga CLO portfolio investments were in default with a fair value of $1.4 million. For more information relating to the Saratoga CLO, see the audited financial statements for Saratoga in our Annual Report on Form ~~10-K~~10-K for the fiscal year ended February 29, 2020.

Saratoga Investment Advisors normally grades all of our investments using a credit and monitoring rating system (“CMR”). The CMR consists of a single component: a color rating. The color rating is based on several criteria, including financial and operating strength, probability of default, and restructuring risk. The color ratings are characterized as follows: (Green)—performing credit; (Yellow)—underperforming credit; (Red)—in principal payment default and/or expected loss of principal.

Portfolio CMR distribution

The CMR distribution for our investments at ~~May~~August 31, 2020 and February 29, 2020 was as follows:

Saratoga Investment Corp.

	August 31, 2020				February 29, 2020
Color Score	Investments at Fair Value		Percentage of Total Portfolio		Investments at Fair Value		Percentage of Total Portfolio
	($ in thousands)
Green	$	420,092	82.7	%	$	429,784	88.5	%
Yellow		32,667	6.4			2,141	0.5
Red		3,488	0.7			2,137	0.4
N/A(1)		51,870	10.2			51,570	10.6
Total	$	508,117	100.0	%	$	485,632	100.0	%

____________

   May 31, 2020 February 29, 2020
Color Score
   Investments
at
Fair Value    Percentage
of Total
Portfolio Investments
at
Fair Value    Percentage
of Total
Portfolio
   ($ in thousands)
Green
   $ 396,777    82.2 % $ 429,784    88.5 %
Yellow
   40,148    8.3 2,141    0.5
Red
   2,029    0.4 2,137    0.4
N/A(1)
   43,993    9.1 51,570    10.6






Total
   $ 482,947    100.0 % $ 485,632    100.0 %

~~(1)~~

(1) Comprised of our investment in the subordinated notes of Saratoga CLO and equity interests.

The change in reserve from $1.2 million as of February 29, 2020 to ~~$1.5~~$1.7 million as of ~~May~~August 31, 2020 was primarily related to the additional interest accruals reserved on My Alarm Center, LLC, Roscoe Medical, Inc. and TMAC Acquisition Co., LLC.

The CMR distribution of Saratoga CLO investments at ~~May~~August 31, 2020 and February 29, 2020 was as follows:

Saratoga CLO

	August 31, 2020				February 29, 2020
Color Score	Investments at Fair Value		Percentage of Total Portfolio		Investments at Fair Value		Percentage of Total Portfolio
	($ in thousands)
Green	$	406,644	83.7	%	$	456,767	91.1	%
Yellow		71,671	14.7			37,446	7.5
Red		7,708	1.6			6,787	1.4
N/A(1)		0	0.0			0	0.0
Total	$	486,023	100.0	%	$	501,000	100.0	%

____________

(1) Comprised of Saratoga CLO’s equity interests.

   May 31, 2020 February 29, 2020
Color Score
   Investments
at
Fair Value    Percentage
of Total
Portfolio Investments
at
Fair Value    Percentage
of Total
Portfolio
   ($ in thousands)
Green
   $ 381,793    83.4 % $ 456,767    91.1 %
Yellow
   67,179    14.7 37,446    7.5
Red
   8,772    1.9 6,787    1.4
N/A(1)
   0    0.0 0    0.0






Total
   $ 457,744    100.0 % $ 501,000    100.0 %

~~(1)~~

~~Comprised of Saratoga CLO’s equity interests.~~

Portfolio composition by industry grouping at fair value

The following table shows our portfolio composition by industry grouping at fair value at ~~May~~August 31, 2020 and February 29, 2020:

Saratoga Investment Corp.

	August 31, 2020				February 29, 2020*
	Investments At Fair Value		Percentage of Total Portfolio		Investments At Fair Value		Percentage of Total Portfolio
	($ in thousands)
Education Software	$	97,431	19.2	%	$	96,055	19.8	%
IT Services		80,678	15.9			62,541	12.9
Healthcare Software		43,045	8.5			30,764	6.3
Structured Finance Securities(1)		35,738	7.0			34,675	7.1
Education Services		31,789	6.2			36,365	7.5
Healthcare Services		30,233	6.0			28,455	5.9
Sports Management		24,943	4.9			25,740	5.3
Payroll Services		18,757	3.7			19,055	3.9
Marketing Services		16,882	3.3			14,200	2.9
Hospitality/Hotel		16,325	3.2			14,894	3.1
Real Estate Services		14,859	2.9			—	0.0
Property Management		11,179	2.2			11,503	2.4
Cyber Security		10,225	2.0			9,982	2.1
Industrial Products		9,668	1.9			10,779	2.2
Corporate Governance		9,020	1.8			9,090	1.9
Waste Services		8,873	1.7			9,000	1.9
Healthcare Products Manufacturing		8,072	1.6			7,717	1.6
Construction Management Services		7,601	1.5			4,284	0.9
Facilities Maintenance		6,934	1.4			5,375	1.1
Field Service Management		6,800	1.3			2,970	0.6
Non-profit Services		5,475	1.1			5,555	1.1
Office Supplies		3,609	0.7			3,799	0.8
Healthcare Supply		3,488	0.7			2,137	0.4
Restaurant		1,880	0.4			2,140	0.4
Metals		1,572	0.3			3,130	0.6
Consumer Services		1,527	0.3			1,997	0.4
Staffing Services		672	0.1			922	0.2
Financial Services		424	0.1			32,090	6.6
Consumer Products		418	0.1			418	0.1
Total	$	508,117	100.0	%	$	485,632	100.0	%

____________

   May 31, 2020 February 29, 2020
   Investments
At
Fair Value    Percentage
of Total
Portfolio Investments
At
Fair Value    Percentage
of Total
Portfolio
   ($ in thousands)
Business Services
   $ 294,092    60.9 % $ 285,356    58.8 %
Healthcare Services
   71,864    14.9 69,072    14.2
Education
   70,070    14.5 77,341    15.9
Structured Finance Securities(1)
   31,269    6.5 34,675    7.1
Property Management
   9,981    2.0 11,503    2.4
Consumer Services
   1,997    0.4 1,997    0.4
Food and Beverage
   1,848    0.4 2,141    0.4
Metals
   1,417    0.3 3,130    0.7
Consumer Products
   409    0.1 417    0.1






Total
   $ 482,947    100.0 % $ 485,632    100.0 %

~~(1)~~

~~Comprised of our investment in the subordinated notes, Class F-R-2 Notes and Class G-R-2 Notes of Saratoga CLO and Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd.~~

* Certain reclassifications have been made to previously reported industry groupings to show results on a consistent basis across periods.

(1) Comprised of our investment in the subordinated notes, Class F-R-2 Notes and Class G-R-2 Notes of Saratoga CLO and Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd.

The following table shows Saratoga CLO’s portfolio composition by industry grouping at fair value at ~~May~~August 31, 2020 and February 29, 2020:

Saratoga CLO

	August 31, 2020				February 29, 2020
	Investments at Fair Value		Percentage of Total Portfolio		Investments at Fair Value		Percentage of Total Portfolio
	($ in thousands)
Banking Finance Insurance & Real Estate	$	86,035	17.7	%	$	87,957	17.6	%
Services: Business		41,665	8.6			45,735	9.1
Healthcare & Pharmaceuticals		37,315	7.7			39,978	8.0
High Tech Industries		33,774	6.9			32,897	6.6
Telecommunications		31,001	6.3			28,317	5.6
Services: Consumer		25,155	5.2			28,327	5.6
Aerospace & Defense		24,550	5.1			25,093	5.0
Media: Advertising Printing & Publishing		20,665	4.3			19,808	4.0
Beverage Food & Tobacco		18,919	3.8			21,637	4.3
Consumer goods: Non-durable		16,973	3.5			15,700	3.1
Chemicals Plastics & Rubber		16,779	3.5			14,689	2.9
Automotive		16,710	3.4			13,820	2.8
Hotel Gaming & Leisure		16,264	3.3			16,883	3.4
Containers Packaging & Glass		12,729	2.6			15,753	3.1
Media: Broadcasting & Subscription		10,680	2.2			7,959	1.6
Consumer goods: Durable		10,071	2.1			11,674	2.3
Capital Equipment		9,989	2.1			9,551	1.9
Retail		9,490	2.0			14,538	2.9
Utilities: Oil & Gas		7,019	1.4			7,306	1.5
Transportation: Cargo		6,946	1.4			7,054	1.4
Forest Products & Paper		5,329	1.1			5,385	1.1
Construction & Building		5,169	1.1			7,617	1.5
Transportation: Consumer		4,039	0.8			1,914	0.4
Metals & Mining		3,871	0.8			4,112	0.8
Utilities: Electric		3,230	0.7			4,752	1.0
Media: Diversified & Production		3,113	0.6			2,711	0.5
Energy: Oil & Gas		2,213	0.5			3,559	0.7
Energy: Electricity		1,920	0.4			3,357	0.7
Utilities		1,787	0.4			—	0.0
Wholesale		1,651	0.3			1,928	0.4
Environmental Industries		972	0.2			989	0.2
Total	$	486,023	100.0	%	$	501,000	100.0	%

   May 31, 2020 February 29, 2020
   Investments
at
Fair Value    Percentage
of Total
Portfolio Investments
at
Fair Value    Percentage
of Total
Portfolio
   ($ in thousands)
Banking Finance Insurance & Real Estate
   $ 86,039    18.8 % $ 87,957    17.6 %
Services: Business
   37,308    8.2 45,735    9.1
Healthcare & Pharmaceuticals
   33,988    7.4 39,978    8.0
High Tech Industries
   30,372    6.6 32,897    6.6
Telecommunications
   28,033    6.1 28,317    5.6
Services: Consumer
   25,015    5.5 28,327    5.6
Aerospace & Defense
   24,320    5.3 25,093    5.0
Beverage Food & Tobacco
   20,588    4.5 21,637    4.3
Media: Advertising Printing & Publishing
   18,085    4.0 19,808    4.0
Chemicals Plastics & Rubber
   16,401    3.6 14,689    2.9
Consumer goods: Non-durable
   15,409    3.4 15,700    3.1
Containers Packaging & Glass
   15,050    3.3 15,753    3.1
Hotel Gaming & Leisure
   12,752    2.8 16,883    3.4
Automotive
   10,976    2.4 13,820    2.8
Retail
   10,511    2.3 14,538    2.9
Media: Broadcasting & Subscription
   9,826    2.1 7,959    1.6
Capital Equipment
   9,616    2.1 9,551    1.9
Consumer goods: Durable
   9,528    2.1 11,674    2.3
Utilities: Oil & Gas
   6,501    1.4 7,306    1.5
Transportation: Cargo
   6,432    1.4 7,054    1.4
Construction & Building
   6,175    1.3 7,617    1.5
Forest Products & Paper
   5,056    1.1 5,385    1.1
Metals & Mining
   3,721    0.8 4,112    0.8
Utilities: Electric
   2,683    0.6 4,752    1.0
Energy: Oil & Gas
   2,553    0.6 3,559    0.7
Media: Diversified & Production
   2,478    0.5 2,711    0.5
Transportation: Consumer
   1,937    0.4 1,914    0.4
Energy: Electricity
   1,873    0.4 3,357    0.7
Utilities
   1,835    0.4 —      0.0
Wholesale
   1,727    0.4 1,928    0.4
Environmental Industries
   956    0.2 989    0.2






Total
   $ 457,744    100.0 % $ 501,000    100.0 %

Portfolio composition by geographic location at fair value

The following table shows our portfolio composition by geographic location at fair value at ~~May~~August 31, 2020 and February 29, 2020. The geographic composition is determined by the location of the corporate headquarters of the portfolio company.

	August 31, 2020				February 29, 2020
	Investments at Fair Value		Percentage of Total Portfolio		Investments at Fair Value		Percentage of Total Portfolio
	($ in thousands)
Southeast	$	169,254	33.3	%	$	165,353	34.0	%
West		130,292	25.7			99,390	20.5
Midwest		90,577	17.8			75,528	15.5
Southwest		33,976	6.7			61,456	12.7
Northeast		17,658	3.5			18,047	3.7
Northwest		10,225	2.0			9,981	2.1
Other(1)		56,135	11.0			55,877	11.5
Total	$	508,117	100.0	%	$	485,632	100.0	%

____________

   May 31, 2020 February 29, 2020
   Investments
at
Fair Value    Percentage
of Total
Portfolio Investments
at
Fair Value    Percentage
of Total
Portfolio
   ($ in thousands)
Southeast
   $ 159,280    33.0 % $ 165,353    34.0 %
West
   117,808    24.4 99,390    20.5
Midwest
   73,130    15.1 75,528    15.5
Southwest
   53,609    11.1 61,456    12.7
Northeast
   18,018    3.7 18,047    3.7
Northwest
   9,623    2.0 9,981    2.1
Other(1)
   51,479    10.7 55,877    11.5






Total
   $ 482,947    100.0 % $ 485,632    100.0 %

(1) Comprised of our investment in the subordinated notes, Class F-R-2 Notes and Class G-R-2 Notes of Saratoga CLO, Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd and foreign investments.

~~(1)~~

~~Comprised of our investment in the subordinated notes, Class F-R-2 Notes and Class G-R-2 Notes of Saratoga CLO, Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd and foreign investments.~~

Results of operations

Operating results for the three and six months ended ~~May~~August 31, 2020 and ~~May 30,~~August 31, 2019 was as follows:

	For the three months ended						For the six months ended
	August 31, 2020			August 31, 2019			August 31, 2020			August 31, 2019
	($ in thousands)
Total investment income	$	13,856		$	13,888		$	27,153		$	26,639
Total operating expenses		8,521			8,932			12,800			18,002
Net investment income		5,335			4,956			14,353			8,637
Net realized gain (loss) from investments		12			1,870			20			1,870
Net change in unrealized appreciation (depreciation) on investments		16,580			1,458			(15,370	)		5,447
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		(116	)		(704	)		152			(725	)
Net increase (decrease) in net assets resulting from operations	$	21,811		$	7,580		$	(845	)	$	15,229

   For the three months ended
   May 31, 2020    May 31, 2019
   ($ in thousands)
Total investment income
   $ 13,297    $ 12,751
Total operating expenses
   4,279    9,070




Net investment income
   9,018    3,681
Net realized gain (loss) from investments
   8    —
Net change in unrealized appreciation (depreciation) on investments
   (31,950 )    3,989
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments
   268    (21 )




Net increase (decrease) in net assets resulting from operations
   $ (22,656 )    $ 7,649

Investment income

The composition of our investment income for three and six months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019 was as follows:

	For the three months ended				For the six months ended
	August 31, 2020		August 31, 2019		August 31, 2020		August 31, 2019
	($ in thousands)
Interest from investments	$	12,260	$	11,742	$	24,411	$	23,345
Interest from cash and cash equivalents		2		146		13		197
Management fee income		626		630		1,260		1,259
Structuring and advisory fee income*		940		1,047		1,254		1,364
Other income*		28		323		215		474
Total investment income	$	13,856	$	13,888	$	27,153	$	26,639

____________

   For the three months ended
   May 31, 2020    May 31, 2019
   ($ in thousands)
Interest from investments
   $ 12,150    $ 11,603
Interest from cash and cash equivalents
   12    51
Management fee income
   635    630
Structuring and advisory fee income*
   313    316
Other income*
   187    151




Total investment income
   $ 13,297    $ 12,751

* Certain prior period amounts have been reclassified to conform to current period presentation.

*	~~Certain prior period amounts have been reclassified to conform to current period presentation.~~

For the three months ended ~~May~~August 31, 2020, total investment income ~~increased $0.5~~decreased $0.03 million, or ~~4.3%~~0.2% to ~~$13.3~~$13.9 million from ~~$12.8~~$13.9 million for the three months ended ~~May~~August 31, 2019. Interest income from investments increased ~~$0.6~~$0.5 million, or ~~4.7%~~4.4%, to ~~$12.2~~$12.3 million for the three months ended ~~May~~August 31, 2020 from ~~$11.6~~$11.7 million for the three months ended ~~May~~August 31, 2019. This reflects the impact of the increase of ~~$73.4~~$21.2 million, or ~~17.9%~~4.4% in total investments at ~~May~~August 31, 2020 from ~~$409.5~~$486.9 million at ~~May~~August 31, 2019, offset by the reduction in LIBOR during this same period. At ~~May~~August 31, 2020, the weighted average current yield on investments was 9.6% compared to ~~10.6%~~10.1% at ~~May~~August 31, 2019, which offset some of the increase in investments.

For the six months ended August 31, 2020, total investment income increased $0.5 million, or 1.9% to $27.2 million from $26.6 million for the six months ended August 31, 2019. Interest income from investments increased $1.1 million, or 4.4%, to $24.4 million for the six months ended August 31, 2020 from $23.3 million for the six months ended August 31, 2019. This reflects the partial period impact of the increase of $21.2 million, or 4.4% in total investments at August 31, 2020 from $486.9 million at August 31, 2019.

For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, total PIK income was ~~$0.7~~$0.4 million and $1.2 million, respectively. For the six months ended August 31, 2020 and August 31, 2019, total PIK income was $1.1 million and $2.4 million, respectively. This decrease was primarily due to the sale of our investment in Easy Ice, LLC during the fourth quarter of the fiscal year ended February 29, 2020, which primarily generated PIK income.

Management fee income reflects the fee income received for managing the Saratoga CLO. For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, total management fee income was $0.6 million and $0.6 million, respectively. For the six months ended August 31, 2020 and August 31, 2019, total management fee income was $1.3 million and $1.3 million, respectively.

Operating expenses

The composition of our operating expenses for the three and six months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019 was as follows:

   For the three months ended
   May 31, 2020    May 31, 2019
   ($ in thousands)
Interest and debt financing expenses
   $ 2,564    $ 3,864
Base management fees
   2,160    1,812
Incentive management fees expense (benefit)
   (1,858 )    2,113
Professional fees
   387    395
Administrator expenses
   556    500
Insurance
   68    65
Directors fees and expenses
   60    60
General & administrative and other expenses
   351    259
Income tax expense (benefit)
   (9 )    2




Total operating expenses
   $ 4,279    $ 9,070

	For the three months ended					For the six months ended
	August 31, 2020		August 31, 2019			August 31, 2020			August 31, 2019
	($ in thousands)
Interest and debt financing expenses	$	3,327	$	3,867		$	5,893		$	7,731
Base management fees		2,209		1,997			4,370			3,809
Incentive management fees expense (benefit)		1,530		2,086			(329	)		4,199
Professional fees		368		385			754			780
Administrator expenses		602		519			1,158			1,019
Insurance		68		64			135			129
Directors fees and expenses		75		98			135			158
General & administrative and other expenses		334		382			685			641
Income tax expense (benefit)		8		(466	)		(1	)		(464	)
Total operating expenses	$	8,521	$	8,932		$	12,800		$	18,002

For the three months ended ~~May~~August 31, 2020, total operating expenses decreased ~~$4.8~~$0.4 million, or ~~52.8%~~4.6% compared to the three months ended ~~May~~August 31, 2019. For the six months ended August 31, 2020, total operating expenses decreased $5.2 million, or 28.9% compared to the three months ended August 31, 2019.

For the three months ended ~~May~~August 31, 2020, interest and debt financing expenses decreased ~~$1.3~~$0.5 million, or ~~33.7%~~13.9% compared to the three months ended ~~May~~August 31, 2019. The decrease is primarily attributable to a decrease in average outstanding debt from ~~$284.5~~$288.7 million for the three months ended ~~May~~August 31, 2019 to ~~$217.4~~$265.3 million for the three months ended ~~May~~August 31, 2020, primarily reflecting the redemption of our 2023 Notes during the fiscal quarter ended February 29, 2020.

100

For the six months ended August 31, 2020, interest and debt financing expenses decreased $1.8 million, or 23.8% compared to the six months ended August 31, 2019. The decrease is primarily attributable to a decrease in average outstanding debt from $284.6 million for the six months ended August 31, 2019 to $241.3 million for the six months ended August 31, 2020, primarily reflecting the redemption of our 2023 Notes during the fiscal quarter ended February 29, 2020.

For the three months ended ~~May~~August 31, 2020, the weighted average interest rate on our outstanding indebtedness was ~~4.01%~~4.32% compared to 4.73% for the three months ended August 31, 2019. The decrease in weighted average interest rate was primarily driven by the redemption of the 2023 Notes during the fiscal quarter ended February 29, 2020 which carried a fixed rate of 6.75%.

For the six months ended August 31, 2020, the weighted average interest rate on our outstanding indebtedness was 4.18% compared to 4.80% for the ~~three~~six months ended ~~May~~August 31, 2019. The decrease in weighted average interest rate was primarily driven by the redemption of the 2023 Notes during the fiscal quarter ended February 29, 2020 which carried a fixed rate of 6.75%.

As of ~~May~~August 31, 2020 and February 29, 2020, the SBA debentures represented ~~73.9%~~61.1% and 71.4% of overall debt, respectively.

For the three months ended ~~May~~August 31, 2020, base management fees increased ~~$0.3~~$0.2 million, or ~~19.2%~~10.6% compared to the three months ended ~~May~~August 31, 2019. The increase in base management fees results from the ~~18.9%~~10.3% increase in the average value of our total assets, less cash and cash equivalents, from ~~$412.0~~$454.2 million for the three months ended ~~May~~August 31, 2019 to ~~$489.8~~$500.8 million for the three months ended ~~May~~August 31, 2020. For the six months ended August 31, 2020, base management fees increased $0.5 million, or 14.7% compared to the six months ended August 31, 2019. The increase in base management fees results from the 14.4% increase in the average value of our total assets, less cash and cash equivalents, from $433.1 million for the six months ended August 31, 2019 to $495.3 million for the six months ended August 31, 2020.

For the three months ended ~~May~~August 31, 2020, incentive management fees decreased ~~$4.0~~$0.5 million, or ~~187.9%~~26.7%, compared to the three months ended ~~May~~August 31, 2019. The first part of the incentive management fees remained relatively unchanged at $1.4 million for the three months ended August 31, 2020 and 2019. The incentive management fees related to capital gains decreased from a $0.7 million expense for the three months ended August 31, 2019 to a $0.1 million expense for the three months ended August 31, 2020, reflecting a reversal of incentive fee accrual due to an increase in unrealized depreciation on investments as of August 31, 2020.

For the six months ended August 31, 2020, incentive management fees decreased $4.5 million, or 108.0%, compared to the six months ended August 31, 2019. The first part of the incentive management fees increased from ~~$1.2~~$2.6 million for the ~~three~~six months ended ~~May~~August 31, 2019 to ~~$1.4~~$2.8 million for the ~~three~~six months ended ~~May~~August 31, 2020, as higher average total assets led to increased net investment income above the hurdle rate pursuant to the Management Agreement. The incentive management fees related to capital gains decreased from a ~~$1.0~~$1.6 million expense for the ~~three~~six months ended ~~May~~August 31, 2019 to a ~~$(3.3)~~$(3.1) million benefit for the ~~three~~six months ended ~~May~~August 31, 2020, reflecting a reversal of incentive fee accrual due to an increase in unrealized depreciation on investments as of ~~May~~August 31, 2020.

For the three and six months ended ~~May~~August 31, 2020, professional fees decreased ~~$0.01~~$0.02 million, or ~~2.1%~~4.5%, and decreased $0.03 million, or 3.3%, respectively, compared to the three and six months ended ~~May~~August 31, 2019.

For the three and six months ended ~~May~~August 31, 2020, administrator expenses increased $0.08 million, or 16.1%, and increased $0.1 million, or ~~11.3%~~13.7%, respectively, compared to the three and six months ended ~~May~~August 31, 2019. These increases during the period are primarily attributable to an increase to the cap on the payment or reimbursements of expenses by the Company from $2.0 million to $2.225 million, effective August 1, ~~2019.~~2019, and from $2.225 million to $2.775 million, effective August 1, 2020.

As discussed above, the decrease in interest and debt financing expenses for the three months ended ~~May~~August 31, 2020 compared to the three months ended ~~May~~August 31, 2019 is primarily attributable to a decrease in the average dollar amount of outstanding debt. During the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, ~~there were no~~the average borrowings outstanding under the Credit ~~Facility.~~Facility was $0.0 million and $0.3 million, respectively. For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, the average borrowings outstanding of SBA debentures

101

was ~~$157.4~~$170.0 million and $150.0 million, respectively. For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, the weighted average interest rate on the outstanding borrowings of the SBA debentures was ~~3.16%~~3.02% and 3.25%, respectively. During the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, the average dollar amount of our 6.25% ~~fixed-rate~~fixed-rate 2025 Notes outstanding was $60.0 million and $60.0 million, respectively. On December 21, 2019 and February 7, 2020, the Company redeemed $50.0 million and $24.5 million, respectively, in aggregate principal amount of the $74.5 million in aggregate principal amount of issued and outstanding 2023 Notes. During the three months ended ~~May~~August 31, 2020 and August 31, 2019, the weighted average dollar amount of our 7.25% fixed-rate 2025 Notes outstanding was $43.1 million and $0.0 million, respectively. During the three months ended August 31, 2020 and August 31, 2019, the weighted average dollar amount of our 7.75% fixed-rate 2025 Notes outstanding was $5.0 million and $0.0 million, respectively. During the three months ended August 31, 2020 and August 31, 2019, the average dollar amount of our 6.75% ~~fixed-rate~~fixed-rate 2023 Notes outstanding was $0.0 million and $74.5 ~~million.~~million, respectively.

As discussed above, the decrease in interest and debt financing expenses for the six months ended August 31, 2020 compared to the six months ended August 31, 2019 is primarily attributable to a decrease in the average dollar amount of outstanding debt. During the six months ended August 31, 2020 and August 31, 2019, the average borrowings outstanding under the Credit Facility was $0.0 million and $0.2 million, respectively. For the six months ended August 31, 2020 and August 31, 2019, the average borrowings outstanding of SBA debentures was $163.7 million and $150.0 million, respectively. For the six months ended August 31, 2020 and August 31, 2019, the weighted average interest rate on the outstanding borrowings of the SBA debentures was 3.09% and 3.25%, respectively. During the six months ended August 31, 2020 and August 31, 2019, the average dollar amount of our 6.25% fixed-rate 2025 Notes outstanding was $60.0 million and $60.0 million, respectively. During the six months ended August 31, 2020 and August 31, 2019, the weighted average dollar amount of our 7.25% fixed-rate 2025 Notes outstanding was $43.1 million and $0.0 million, respectively. During the six months ended August 31, 2020 and August 31, 2019, the weighted average dollar amount of our 7.75% fixed-rate 2025 Notes outstanding was $5.0 million and $0.0 million, respectively. During the six months ended August 31, 2020 and August 31, 2019, the average dollar amount of our 6.75% fixed-rate 2023 Notes outstanding was $0.0 million and $74.5 million, respectively.

For the three months ended ~~May~~August 31, 2020 and ~~May~~August 31, 2019, there were income tax expense (benefits) of $0.01 million and ~~$0.0~~$0.5 million, respectively. For the six months ended August 31, 2020 and August 31, 2019, there were income tax expense (benefits) of $(0.01) million and $0.5 million, respectively. This relates to net deferred federal and state income tax expense (benefit) with respect to operating gains and losses and income derived from equity investments held in the taxable blockers.

Net realized gains (losses) on sales of investments

For the three months ended ~~May~~August 31, 2020, the Company had ~~$9.4~~$23.3 million of sales, repayments, exits or restructurings resulting in $0.01 million of net realized gains. For the six months ended August 31, 2020, the Company had $70.7 million of sales, repayments, exits or restructurings resulting in $0.02 million of net realized gains.

For the three months ended ~~May~~August 31, 2019, the Company had ~~$26.9~~$19.0 million of sales, repayments, exits or ~~restructurings. There were no~~restructurings resulting in $1.9 million of net realized gains. For the six months ended August 31, 2019, the Company had $45.9 million of sales, repayments, exits or restructurings resulting in $1.9 million of net realized gains. The most significant realized gains and losses during the ~~three~~six months ended ~~May~~August 31, ~~2019.~~

2019 were as follows (dollars in thousands):

Six Months ended August 31, 2019

Issuer	Asset Type	Gross Proceeds		Cost		Net Realized Gain
Censis Technologies, Inc.	Equity Interests	$	1,559	$	999	$	560
Fancy Chap, Inc.	First Lien Term Loan		6,000		5,940		60
Fancy Chap, Inc.	Equity Interests		2,175		925		1,250

102

Net change in unrealized appreciation (depreciation) on investments

For the three months ended ~~May~~August 31, 2020, our investments had a net change in unrealized appreciation of $16.6 million versus a net change in unrealized appreciation of $1.5 million for the three months ended August 31, 2019. For the six months ended August 31, 2020, our investments had a net change in unrealized depreciation of ~~$32.0~~$15.4 million versus a net change in unrealized appreciation of ~~$4.0~~$5.4 million for the ~~three~~six months ended ~~May~~August 31, 2019. The most significant cumulative net change in unrealized appreciation (depreciation) for the ~~three~~six months ended ~~May~~August 31, 2020 were the following (dollars in thousands):

Six Months ended August 31, 2020


Three Months ended May 31, 2020
Issuer	Asset Type	Cost		Fair Value		Total Unrealized Appreciation (Depreciation)			YTD Change in Unrealized Appreciation (Depreciation)			Asset Type	Cost		Fair Value		Total Unrealized Appreciation (Depreciation)			YTD Change in Unrealized Appreciation (Depreciation)
C2 Educational Systems												First Lien Term Loan	$	15,989	$	13,030	$	(2,959	)	$	(2,977	)
Knowland Group, LLC	Second Lien Term Loans	$	15,379	$	11,445	$	(3,934	)	$	(3,827	)	Second Lien Term Loans		15,768		13,355		(2,412	)		(2,306	)
C2 Educational Systems	First Lien Term Loan		15,987		12,872		(3,115	)		(3,134	)
Saratoga Investment Corp. CLO 2013-1, Ltd.	Structured Finance Securities		22,160		18,085		(4,075	)		(3,112	)
ArbiterSports, LLC												First Lien Term Loan		26,782		24,943		(1,840	)		(1,815	)
Elyria Foundry Company, L.L.C.	Second Lien Term Loan & Equity Interests		10,921		1,417		(9,504	)		(1,759	)	Second Lien Term Loan & Equity Interests		10,969		1,572		(9,397	)		(1,652	)
Vector Controls Holding Co., LLC												First Lien Term Loan & Equity Interests		7,849		9,668		1,819			(1,110	)
Destiny Solutions Inc.	First Lien Term Loan & Equity Interests		38,178		37,077		(1,101	)		(1,640	)	First Lien Term Loan & Equity Interests		37,708		36,856		(852	)		(1,054	)
ArbiterSports, LLC	First Lien Term Loan		26,777		25,126		(1,651	)		(1,625	)
Village Realty Holdings LLC	First Lien Term Loan		11,025		9,763		(1,262	)		(1,390	)
Texas Teachers of Tomorrow, LLC	First Lien Term Loan & Equity Interests		19,533		18,520		(1,013	)		(1,144	)	First Lien Term Loan & Equity Interests		19,394		18,759		(635	)		(767	)
Identity Automation Systems	First Lien Term Loan & Equity Interests		17,742		17,546		(196	)		(959	)
Kev Software Inc.	First Lien Term Loan		21,047		20,210		(837	)		(952	)	First Lien Term Loan		20,999		20,398		(601	)		(717	)
EMS LINQ, Inc.	First Lien Term Loan		14,771		13,875		(896	)		(939	)
inMotionNow, Inc.	First Lien Term Loan		14,084		13,273		(811	)		(935	)
CLEO Communications Holding, LLC	First Lien Term Loan		33,882		33,728		(154	)		(924	)
My Alarm Center, LLC												Equity Interests		4,867		1,527		(3,340	)		(470	)

The net changes in unrealized depreciation for the six months ended August 31, 2020 noted above primarily relate to the impact of ~~COVID-19,~~COVID-19, resulting in changes to market spreads, EBITDA multiples and/or revised portfolio company performance, following the events since March 2020.

The most significant cumulative net change in unrealized appreciation ~~(depreciation)~~ for the ~~three~~six months ended ~~May~~August 31, 2019 were the following (dollars in thousands):

Six Months ended August 31, 2019

Three Months ended May 31, 2019
Issuer

Asset Type
   Cost    Fair Value    Total
Unrealized
Appreciation
(Depreciation) YTD Change in
Unrealized
Appreciation
(Depreciation)
Censis Technologies, Inc.

Equity Interests
   $ 999    $ 4,018    $ 3,019 $ 1,631
My Alarm Center, LLC

Equity Interests
   4,811    2,372    (2,439 ) (794 )
Saratoga Investment Corp. CLO 2013-1, Ltd.

Structured Finance Securities
   24,899    28,024    3,125 1,248

Issuer	Asset Type	Cost		Fair Value		Total Unrealized Appreciation		YTD Change in Unrealized Appreciation
Censis Technologies, Inc.	Equity Interests	$	—	$	4,262	$	4,262	$	2,874
Easy Ice, LLC	Equity Interests		10,177		15,421		5,244		1,571
Netreo Holdings, LLC	Equity Interests		3,150		6,641		3,491		1,462

The ~~$1.6~~$2.9 million net change in unrealized appreciation in our investment in Censis Technologies, Inc. was driven by continued outperformance of the business as well as the completion of a strategic acquisition.

The ~~$0.8 million net change in unrealized depreciation in our investment in My Alarm Center, LLC was driven by the issuance of new securities senior to existing investments.~~

~~The $1.2~~$1.6 million net change in unrealized appreciation in our investment in ~~Saratoga Investment Corp. CLO 2013-1, Ltd.~~Easy Ice, LLC was driven by a continued ~~outperformance~~increase in the scale and earnings of the ~~Saratoga CLO.~~business.

The $1.5 million net change in unrealized appreciation in our investment in Netreo Holdings, LLC was driven by a continued increase in the scale and earnings of the business.

103

Changes in net assets resulting from operations

For the three months ended ~~May~~August 31, 2020, we recorded a net ~~decrease~~increase in net assets resulting from operations of ~~$22.7~~$21.8 million. Based on ~~11,217,545~~11,207,142 weighted average common shares outstanding as of ~~May~~August 31, 2020, our per share net ~~decrease~~increase in net assets resulting from operations was ~~$2.02~~$1.95 for the three months ended ~~May~~August 31, 2020. For the three months ended ~~May~~August 31, 2019, we recorded a net increase in net assets resulting from operations of $7.6 million, or ~~$0.99~~$0.91 per share based on ~~7,746,187~~8,333,570 weighted average common shares outstanding as of ~~May~~August 31, 2019.

For the six months ended August 31, 2020, we recorded a net decrease in net assets resulting from operations of $0.8 million. Based on 11,212,315 weighted average common shares outstanding as of August 31, 2020, our per share net decrease in net assets resulting from operations was $0.08 for the six months ended August 31, 2020. For the six months ended August 31, 2019, we recorded a net increase in net assets resulting from operations of $15.2 million, or $1.89 per share based on 8,041,365 weighted average common shares outstanding as of August 31, 2019.

104

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

We intend to continue to generate cash primarily from cash flows from operations, including interest earned from our investments in debt in middle market companies, interest earned from the temporary investment of cash in U.S. government securities and other ~~high-quality~~high-quality debt investments that mature in one year or less, future borrowings and future offerings of securities.

Although we expect to fund the growth of our investment portfolio through the net proceeds from future equity offerings, including our dividend reinvestment plan (“DRIP”), and issuances of senior securities or future borrowings, to the extent permitted by the 1940 Act, we cannot assure you that our plans to raise capital will be successful. In this regard, because our common stock has historically traded at a price below our current net asset value per share and we are limited in our ability to sell our common stock at a price below net asset value per share, we have been and may continue to be limited in our ability to raise equity capital.

In addition, we intend to distribute to our stockholders substantially all of our operating taxable income in order to satisfy the distribution requirement applicable to RICs under the Code. In satisfying this distribution requirement, in accordance with certain applicable provisions of the Code and the Treasury regulations and a revenue procedure issued by the Internal Revenue Service (“IRS”), a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation that the aggregate amount of cash to be distributed to all stockholders must be at least 20% of the aggregate declared distribution. We may rely on the revenue procedure in future periods to satisfy our RIC distribution requirement.

Also, as a BDC, we generally are required to meet a coverage ratio of total assets, less liabilities and indebtedness not represented by senior securities, to total senior securities, which include all of our borrowings and any outstanding preferred stock, of at least 200.0%, reduced to 150.0% effective April 16, 2019 following the approval received from the ~~non-interested~~non-interested board of directors on April 16, 2018. This requirement limits the amount that we may borrow. Our asset coverage ratio, as defined in the 1940 Act, was ~~569.4%~~375.8% as of ~~May~~August 31, 2020 and 607.1% as of February 29, 2020. To fund growth in our investment portfolio in the future, we anticipate needing to raise additional capital from various sources, including the equity markets and other ~~debt-related~~debt-related markets, which may or may not be available on favorable terms, if at all.

Consequently, we may not have the funds or the ability to fund new investments, to make additional investments in our portfolio companies, to fund our unfunded commitments to portfolio companies, to pay dividends or to repay borrowings. Also, the illiquidity of our portfolio investments may make it difficult for us to sell these investments when desired and, if we are required to sell these investments, we may realize significantly less than their recorded value.

Madison revolving credit facility

Below is a summary of the terms of the senior secured revolving credit facility we entered into with Madison Capital Funding LLC (the “Credit Facility”) on June 30, 2010, which was most recently amended on ~~April 24,~~September 14, 2020. (See Recent Developments).

Availability. The Company can draw up to the lesser of (i) $40.0 million (the “Facility Amount”) and (ii) the product of the applicable advance rate (which varies from 50.0% to 75.0% depending on the type of loan asset) and the value, determined in accordance with the Credit Facility (the “Adjusted Borrowing Value”), of certain “eligible” loan assets pledged as security for the loan (the “Borrowing Base”), in each case less (a) the amount of any undrawn funding commitments the Company has under any loan asset and which are not covered by amounts in the Unfunded Exposure Account referred to below (the “Unfunded Exposure Amount”) and outstanding borrowings. Each loan asset held by the Company as of the date on which the Credit Facility was closed was valued as of that date and each loan asset that the Company acquires after such date will be valued at the lowest of its fair value, its face value (excluding accrued interest) and the purchase price paid for such loan asset. Adjustments to the value of a loan asset will be made to reflect, among other things, changes in its fair value, a default by the obligor on the loan asset, insolvency of the obligor, acceleration of the loan asset, and certain modifications to the terms of the loan asset.

105

The Credit Facility contains limitations on the type of loan assets that are “eligible” to be included in the Borrowing Base and as to the concentration level of certain categories of loan assets in the Borrowing Base such as restrictions on geographic and industry concentrations, asset size and quality, payment frequency, status and terms, average life, and collateral interests. In addition, if an asset is to remain an “eligible” loan asset, the Company may not make changes to the payment, amortization, collateral and certain other terms of the loan assets without the consent of the administrative agent that will either result in subordination of the loan asset or be materially adverse to the lenders.

Collateral. The Credit Facility is secured by substantially all of the assets of the Company (other than assets held by our SBIC subsidiary) and includes the subordinated notes (“CLO Notes”) issued by Saratoga CLO and the Company’s rights under the CLO Management Agreement (as defined below).

Interest Rate and Fees. Under the Credit Facility, funds are borrowed from or through certain lenders at the greater of the prevailing LIBOR rate and 1.00%, plus an applicable margin of 4.75%. At the Company’s option, funds may be borrowed based on an alternative base rate, which in no event will be less than 2.00%, and the applicable margin over such alternative base rate is 3.75%. In addition, the Company pays the lenders a commitment fee of 0.75% per year on the unused amount of the Credit Facility for the duration of the Revolving Period (defined below). Accrued interest and commitment fees are payable monthly. The Company was also obligated to pay certain other fees to the lenders in connection with the closing of the Credit Facility.

Revolving Period and Maturity Date. The Company may make and repay borrowings under the Credit Facility for a period of three years following the closing of the Credit Facility (the “Revolving Period”). The Revolving Period may be terminated at an earlier time by the Company or, upon the occurrence of an event of default, by action of the lenders or automatically. All borrowings and other amounts payable under the Credit Facility are due and payable in full five years after the end of the Revolving Period.

Collateral Tests. It is a condition precedent to any borrowing under the Credit Facility that the principal amount outstanding under the Credit Facility, after giving effect to the proposed borrowings, not exceed the lesser of the Borrowing Base or the Facility Amount (the “Borrowing Base Test”). In addition to satisfying the Borrowing Base Test, the following tests must also be satisfied (together with Borrowing Base Test, the “Collateral Tests”):

• Interest Coverage Ratio. The ratio (expressed as a percentage) of interest collections with respect to pledged loan assets, less certain fees and expenses relating to the Credit Facility, to accrued interest and commitment fees and any breakage costs payable to the lenders under the Credit Facility for the last 6 payment periods must equal at least 175.0%.

•

~~Interest Coverage Ratio.~~ The ratio (expressed as a percentage) of interest collections with respect to pledged loan assets, less certain fees and expenses relating to the Credit Facility, to accrued interest and commitment fees and any breakage costs payable to the lenders under the Credit Facility for the last 6 payment periods must equal at least 175.0%.

• Overcollateralization Ratio. The ratio (expressed as a percentage) of the aggregate Adjusted Borrowing Value of “eligible” pledged loan assets plus the fair value of certain ineligible pledged loan assets and the CLO Notes (in each case, subject to certain adjustments) to outstanding borrowings under the Credit Facility plus the Unfunded Exposure Amount must equal at least 200.0%.

•

~~Overcollateralization Ratio.~~ The ratio (expressed as a percentage) of the aggregate Adjusted Borrowing Value of “eligible” pledged loan assets plus the fair value of certain ineligible pledged loan assets and the CLO Notes (in each case, subject to certain adjustments) to outstanding borrowings under the Credit Facility plus the Unfunded Exposure Amount must equal at least 200.0%.

•

~~Weighted Average FMV Test.~~ The aggregate adjusted or weighted value of “eligible” pledged loan assets as a percentage of the aggregate outstanding principal balance of “eligible” pledged loan assets must be equal to or greater than 72.0% and 80.0% during the one-year• Weighted Average FMV Test. The aggregate adjusted or weighted value of “eligible” pledged loan assets as a percentage of the aggregate outstanding principal balance of “eligible” pledged loan assets must be equal to or greater than 72.0% and 80.0% during the one-year periods prior to the first and second anniversary of the closing date, respectively, and 85.0% at all times thereafter.

The Credit Facility also requires payment of outstanding borrowings or replacement of pledged loan assets upon the Company’s breach of its representation and warranty that pledged loan assets included in the Borrowing Base are “eligible” loan assets. Such payments or replacements must equal the lower of the amount by which the Borrowing Base is overstated as a result of such breach or any deficiency under the Collateral Tests at the time of repayment or replacement. Compliance with the Collateral Tests is also a condition to the discretionary sale of pledged loan assets by the Company.

Priority of Payments. During the Revolving Period, the priority of payments provisions of the Credit Facility require, after payment of specified fees and expenses and any necessary funding of the Unfunded Exposure Account, that collections of principal from the loan assets and, to the extent that these are insufficient, collections of interest from the loan assets, be applied on each payment date to payment of outstanding borrowings if the Borrowing Base Test, the Overcollateralization Ratio and the Interest Coverage Ratio would not otherwise be met. Similarly,

106

following termination of the Revolving Period, collections of interest are required to be applied, after payment of certain fees and expenses, to cure any deficiencies in the Borrowing Base Test, the Interest Coverage Ratio and the Overcollateralization Ratio as of the relevant payment date.

Reserve Account. The Credit Facility requires the Company to set aside an amount equal to the sum of accrued interest, commitment fees and administrative agent fees due and payable on the next succeeding three payment dates (or corresponding to three payment periods). If for any monthly period during which fees and other payments accrue, the aggregate Adjusted Borrowing Value of “eligible” pledged loan assets which do not pay cash interest at least quarterly exceeds 15.0% of the aggregate Adjusted Borrowing Value of “eligible” pledged loan assets, the Company is required to set aside such interest and fees due and payable on the next succeeding six payment dates. Amounts in the reserve account can be applied solely to the payment of administrative agent fees, commitment fees, accrued and unpaid interest and any breakage costs payable to the lenders.

Unfunded Exposure Account. With respect to revolver or delayed draw loan assets, the Company is required to set aside in a designated account (the “Unfunded Exposure Account”) 100.0% of its outstanding and undrawn funding commitments with respect to such loan assets. The Unfunded Exposure Account is funded at the time the Company acquires a revolver or delayed draw loan asset and requests a related borrowing under the Credit Facility. The Unfunded Exposure Account is funded through a combination of proceeds of the requested borrowing and other Company funds, and if for any reason such amounts are insufficient, through application of the priority of payment provisions described above.

Operating Expenses. The priority of payments provision of the Credit Facility provides for the payment of certain operating expenses of the Company out of collections on principal and interest during the Revolving Period and out of collections on interest following the termination of the Revolving Period in accordance with the priority established in such provision. The operating expenses payable pursuant to the priority of payment provisions is limited to $350,000 for each monthly payment date or $2.5 million for the immediately preceding period of twelve consecutive monthly payment dates. This ceiling can be increased by the lesser of 5.0% or the percentage increase in the fair market value of all the Company’s assets only on the first monthly payment date to occur after each ~~one-year~~one-year anniversary following the closing of the Credit Facility. Upon the occurrence of a Manager Event (described below), the consent of the administrative agent is required in order to pay operating expenses through the priority of payments provision.

Events of Default. The Credit Facility contains certain negative covenants, customary representations and warranties and affirmative covenants and events of default. The Credit Facility does not contain grace periods for breach by the Company of certain covenants, including, without limitation, preservation of existence, negative pledge, change of name or jurisdiction and separate legal entity status of the Company covenants and certain other customary covenants. Other events of default under the Credit Facility include, among other things, the following:

• an Interest Coverage Ratio of less than 150.0%;

• an Overcollateralization Ratio of less than 175.0%;

• the filing of certain ERISA or tax liens;

• the occurrence of certain “Manager Events” such as:

• failure by Saratoga Investment Advisors and its affiliates to maintain collectively, directly or indirectly, a cash equity investment in the Company in an amount equal to at least $5.0 million at any time prior to the third anniversary of the closing date;

• failure of the Management Agreement between Saratoga Investment Advisors and the Company to be in full force and effect;

• indictment or conviction of Saratoga Investment Advisors or any “key person” for a felony offense, or any fraud, embezzlement or misappropriation of funds by Saratoga Investment Advisors or any “key person” and, in the case of “key persons,” without a reputable, experienced individual reasonably satisfactory to Madison Capital Funding appointed to replace such key person within 30 days;

107

• resignation, termination, disability or death of a “key person” or failure of any “key person” to provide active participation in Saratoga Investment Advisors’ daily activities, all without a reputable, experienced individual reasonably satisfactory to Madison Capital Funding appointed within 30 days; or

• occurrence of any event constituting “cause” under the Collateral Management Agreement between the Company and Saratoga CLO (the “CLO Management Agreement”), delivery of a notice under Section 12(c) of the CLO Management Agreement with respect to the removal of the Company as collateral manager or the Company ceases to act as collateral manager under the CLO Management Agreement.

Conditions to Acquisitions and Pledges of Loan Assets. The Credit Facility imposes certain additional conditions to the acquisition and pledge of additional loan assets. Among other things, the Company may not acquire additional loan assets without the prior written consent of the administrative agent until such time that the administrative agent indicates in writing its satisfaction with Saratoga Investment Advisors’ policies, personnel and processes relating to the loan assets.

Fees and Expenses. The Company paid certain fees and reimbursed Madison Capital Funding LLC for the aggregate amount of all documented, ~~out-of-pocket~~out-of-pocket costs and expenses, including the reasonable fees and expenses of lawyers, incurred by Madison Capital Funding LLC in connection with the Credit Facility and the carrying out of any and all acts contemplated thereunder up to and as of the date of closing of the stock purchase transaction with Saratoga Investment Advisors and certain of its affiliates. These amounts totaled $2.0 million.

On February 24, 2012, we amended our senior secured revolving credit facility with Madison Capital Funding LLC to, among other things:

• expand the borrowing capacity under the Credit Facility from $40.0 million to $45.0 million;

• remove the condition that we may not acquire additional loan assets without the prior written consent of the administrative agent.

On September 17, 2014, we entered into a second amendment to the Revolving Facility with Madison Capital Funding LLC to, among other things:

• extend the commitment termination date from February 24, 2015 to September 17, 2017;

• extend the maturity date of the Revolving Facility from February 24, 2020 to September 17, 2022 (unless terminated sooner upon certain events);

• reduce the applicable margin rate on base rate borrowings from 4.50% to 3.75%, and on LIBOR borrowings from 5.50% to 4.75%; and

• reduce the floor on base rate borrowings from 3.00% to 2.25%; and on LIBOR borrowings from 2.00% to 1.25%.

On May 18, 2017, we entered into a third amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

• extend the commitment termination date from September 17, 2017 to September 17, 2020;

• extend the final maturity date of the Credit Facility from September 17, 2022 to September 17, 2025;

• reduce the floor on base rate borrowings from 2.25% to 2.00%;

108

• reduce the floor on LIBOR borrowings from 1.25% to 1.00%; and

On April 24, 2020, we entered into a fourth amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

• permit certain amendments related to the Paycheck Protection Program (“Permitted PPP Amendment”) to Loan Asset Documents;

• exclude certain debt and interest amounts allowed by the Permitted PPP Amendments from certain calculations related to Net Leverage Ratio, Interest Coverage Ratio and EBITDA; and

• exclude such Permitted PPP Amendments from constituting a Material Modification.

As of ~~May~~August 31, 2020, we had no outstanding borrowings under the Credit Facility and $170.0 million of ~~SBA-guaranteed~~SBA-guaranteed debentures outstanding (which are discussed below). As of February 29, 2020, we had no outstanding borrowings under the Credit Facility and $150.0 million of ~~SBA-guaranteed~~SBA-guaranteed debentures outstanding. Our borrowing base under the Credit Facility at ~~May~~August 31, 2020 and February 29, 2020 was ~~$36.8~~$28.8 million and $35.6 million, respectively.

Our asset coverage ratio, as defined in the 1940 Act, was ~~569.4%~~375.8% as of ~~May~~August 31, 2020 and 607.1% as of February 29, 2020.

SBA-guaranteed debentures

In addition, we, through two ~~wholly-owned~~wholly-owned subsidiaries, sought and obtained licenses from the SBA to operate an SBIC. In this regard, on March 28, 2012, our ~~wholly-owned~~wholly-owned subsidiary, Saratoga Investment Corp. SBIC LP, received a license from the SBA to operate as an SBIC under Section 301(c) of the Small Business Investment Act of 1958 and on August 14, 2019, our ~~wholly-owned~~wholly-owned subsidiary, Saratoga Investment Corp. SBIC II LP, also received a license. SBICs are designated to stimulate the flow of private equity capital to eligible small businesses. Under SBA regulations, SBICs may make loans to eligible small businesses and invest in the equity securities of small businesses.

The SBIC licenses allows our SBIC subsidiaries to obtain leverage by issuing ~~SBA-guaranteed~~SBA-guaranteed debentures. ~~SBA-guaranteed~~SBA-guaranteed debentures are ~~non-recourse,~~non-recourse, interest only debentures with interest payable ~~semi-annually~~semi-annually and have a ~~ten-year~~ten-year maturity. The principal amount of ~~SBA-guaranteed~~SBA-guaranteed debentures is not required to be paid prior to maturity but may be prepaid at any time without penalty. The interest rate of ~~SBA-guaranteed~~SBA-guaranteed debentures is fixed on a ~~semi-annual~~semi-annual basis at a ~~market-driven~~market-driven spread over U.S. Treasury Notes with ~~10-year~~10-year maturities.

SBA regulations previously limited the amount that our SBIC subsidiary may borrow to a maximum of $150.0 million when it has at least $75.0 million in regulatory capital, receives a capital commitment from the SBA and has been through an examination by the SBA subsequent to licensing. This maximum has been increased by SBA regulators for new licenses to $175.0 million of SBA debentures when it has at least $87.5 million in regulatory capital. The new license will provide up to $175.0 million in additional ~~long-term~~long-term capital in the form of ~~SBA-guaranteed~~SBA-guaranteed debentures. The SBIC LP and SBIC II LP are regulated by the SBA. As a result of the 2016 omnibus spending bill signed into law in December 2015, the maximum amount of ~~SBA-guaranteed~~SBA-guaranteed debentures that affiliated SBIC funds can have outstanding was increased from $225.0 million to $350.0 million. Our ~~wholly-owned~~wholly-owned SBIC subsidiaries are able to borrow funds from the SBA against regulatory capital (which approximates equity capital) that is paid in and is subject to customary regulatory requirements including but not limited to an examination by the SBA. With this license approval, Saratoga will grow its SBA relationship from $150.0 million to $325.0 million of committed capital.

We received exemptive relief from the SEC to permit us to exclude the debt of our SBIC subsidiaries guaranteed by the SBA from the definition of senior securities in the asset coverage test under the 1940 Act. This allows us increased flexibility under the asset coverage test by permitting us to borrow up to $325.0 million more than we would otherwise be able to absent the receipt of this exemptive relief. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our ~~non-interested~~ non-interested

109

board of directors approved of our becoming subject to a minimum asset coverage ratio of 150.0% from 200% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio became effective on April 16, 2019.

As of ~~May~~August 31, 2020, our SBIC LP subsidiary had $75.0 million in regulatory capital and $150.0 million in ~~SBA-guaranteed~~SBA-guaranteed debentures outstanding and our SBIC II LP subsidiary had ~~$50.0~~$65.0 million in regulatory capital and $20.0 million in ~~SBA-guaranteed~~SBA-guaranteed debentures outstanding.

Unsecured notes

In May 2013, wethe Company issued $48.3 million in aggregate principal amount of ~~our~~7.50% fixed-rate notes due 2020 Notes for net proceeds of $46.1 million after deducting underwriting commissions of $1.9 million and offering costs of $0.3 million. The proceeds included the underwriters’ full exercise of their overallotment option. Interest on these 2020 Notes is paid quarterly in arrears on February 15, May 15, August 15 and November 15, at a rate of 7.50% per year, beginning August 15, 2013. The 2020 Notes mature on May 31, 2020 and since May 31, 2016, may be redeemed in whole or in part at any time or from time to time at our option. In connection with the issuance of the 2020 Notes, we agreed to the following covenants for the period of time during which the 2020 Notes are outstanding:

we will not violate (whether or not we are subject to) Section 18(a)(1)(A) as modified by Section 61(a)(1) of the 1940 Act or any successor provisions, but giving effect to any exemptive relief granted to us by the SEC. Currently, these provisions generally prohibit us from making additional borrowings, including through the issuance of additional debt or the sale of additional debt securities, unless our asset coverage, as defined in the 1940 Act, equals at least 200.0% after such borrowings.

we will not violate (regardless of whether we are subject to) Section 18(a)(1)(B) as modified by Section 61(a)(1) of the 1940 Act or any successor provisions, but giving effect to (i) any exemptive relief granted to us by the SEC and (ii) no-action relief granted by the SEC to another BDC (or to the Company if it determines to seek such similar no-action or other relief) permitting the BDC to declare any cash dividend or distribution notwithstanding the prohibition contained in Section 18(a)(1)(B) as modified by Section 61(a)(1) of the 1940 Act in order to maintain the BDC’s status as a regulated investment company under the Code. Currently these provisions generally prohibit us from declaring any cash dividend or distribution upon any class of our capital stock, or purchasing any such capital stock if our asset coverage, as defined in the 1940 Act, is below 200.0% at the time of the declaration of the dividend or distribution or the purchase and after deducting the amount of such dividend, distribution or purchase.

(the “2020 Notes”). The 2020 Notes were redeemed in full on January 13, 2017 and are no longer listed on the NYSE.

On May 29, 2015, we entered into a Debt Distribution Agreement with Ladenburg Thalmann & Co. through which we may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the 2020 Notes through an ATM offering. Prior to the 2020 Notes being redeemed in full, the Company had sold 539,725 bonds with a principal of $13.5 million at an average price of $25.31 for aggregate net proceeds of $13.4 million (net of transaction costs).

On December 21, 2016, we issued $74.5 million in aggregate principal amount of our 2023 Notes for net proceeds of $71.7 million after deducting underwriting commissions of approximately $2.3 million and offering costs of approximately $0.5 million. The issuance included the exercise of substantially all of the underwriters’ option to purchase an additional $9.8 million aggregate principal amount of 2023 Notes within 30 days. Interest on the 2023 Notes is paid quarterly in arrears on March 15, June 15, September 15 and December 15, at a rate of 6.75% per year, beginning March 30, 2017. The 2023 Notes mature on December 30, 2023, and commencing December 21, 2019, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used to repay all of the outstanding indebtedness under the 2020 Notes on January 13, 2017, which amounted to $61.8 million, and for general corporate purposes in accordance with our investment objective and strategies. On December 21, 2019 and February 7, 2020, the Company redeemed $50.0 million and $24.5 million, respectively, in aggregate principal amount of the $74.5 million in aggregate principal amount of issued and outstanding 2023 Notes and are no longer listed on the NYSE.

On February 5, 2019, the Company completed a ~~re-opening~~re-opening and ~~up-sizing~~up-sizing of its existing 6.25% 2025 Notes by issuing an additional $20.0 million in aggregate principal amount for net proceeds of $19.2 million after deducting underwriting commissions of approximately $0.6 million and discount of $0.2 million. Offering costs incurred were approximately $0.2 million. The issuance included the full exercise of the underwriters’ option to purchase an additional $2.5 million aggregate principal amount of 6.25% 2025 Notes within 30 days. Interest rate, interest payment dates and maturity remain unchanged from the existing 6.25% 2025 Notes issued in August 2018. The net proceeds from this offering were used for general corporate purposes in accordance with our investment objective and strategies. The financing costs and discount of $1.0 million related to the 6.25% 2025 Notes have been capitalized and are being amortized over the term of the 6.25% 2025 Notes.

At ~~May~~August 31, 2020, the total 6.25% 2025 Notes outstanding was $60.0 million.

110

In connection with the issuance of the 6.25% 2025 Notes, we agreed to the following covenants for the period of time during which the notes are outstanding:

• we will not violate (whether or not we are subject to) Section 18(a)(1)(A) as modified by Section 61(a)(1) of the 1940 Act or any successor provisions, but giving effect to any exemptive relief granted to us by the SEC. These provisions generally prohibit us from making additional borrowings, including through the issuance of additional debt or the sale of additional debt securities, unless our asset coverage, as defined in the 1940 Act, equals at least 200% after such borrowings, or, if we obtain the required approvals from our independent directors and/or stockholders, 150% (after deducting the amount of such dividend, distribution or purchase price, as the case may be).

• we will not declare any dividend (except a dividend payable in our stock), or declare any other distribution, upon a class of our capital stock, or purchase any such capital stock, unless, in every such case, at the time of the declaration of any such dividend or distribution, or at the time of any such purchase, we have an asset coverage (as defined in the 1940 Act) of at least 150.0%, as such obligation may be amended or superseded, after deducting the amount of such dividend, distribution or purchase price, as the case may be, and in each case giving effect to (i) any exemptive relief granted to us by the SEC, and (ii) any SEC ~~no-action~~no-action relief granted by the SEC to another BDC (or to us if we determine to seek such similar ~~no-action~~no-action or other relief) permitting the BDC to declare any cash dividend or distribution notwithstanding the prohibition contained in Section 18(a)(1)(B) as modified by such provisions of Section 61(a) of the 1940 Act as may be applicable to us from time to time, as such obligation may be amended or superseded, in order to maintain such BDC’s status as a regulated investment company under Subchapter M of the Code.

• if, at any time, we are not subject to the reporting requirements of Sections 13 or 15(d) of the Securities Exchange Act of 1934, or the Exchange Act, to file any periodic reports with the SEC, we agree to furnish to holders of the 6.25% 2025 Notes and the Trustee, for the period of time during which the 6.25% 2025 Notes are outstanding, our audited annual consolidated financial statements, within 90 days of our fiscal year end, and unaudited interim consolidated financial statements, within 45 days of our fiscal quarter end (other than our fourth fiscal quarter). All such financial statements will be prepared, in all material respects, in accordance with applicable United States generally accepted accounting principles.

February 28, May 31, August 31 and November 30, at a rate of 7.25% per year, beginning August 31, 2020. The ~~Second~~7.25% 2025 Notes mature on June 30, 2025 and commencing June 24, 2022, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering ~~will be~~were used for general corporate purposes in accordance with ~~the Company’s~~our investment objective and strategies. ~~The Second~~Financing costs of $1.6 million related to the 7.25% 2025 Notes have been capitalized and are ~~expected to be listed on~~being amortized over the ~~New York Stock Exchange and to trade thereon within 30 days~~term of the ~~original issue date under the trading symbol “SAK”.~~7.25% 2025 Notes. The Company has received an investment grade private rating of “BBB” from ~~Egan-Jones~~Egan-Jones Ratings Company, an independent, unaffiliated rating agency. As of August 31, 2020, the total 7.25% 2025 Notes outstanding was $43.1 million. The 7.25% 2025 Notes are listed on the NYSE under the trading symbol “SAK” with a par value of $25.00 per share. At August 31, 2020, the total 7.25% 2025 Notes outstanding was $43.1 million.

AtOn July 9, 2020, the Company issued $5.0 million aggregate principal amount of our 7.75% fixed-rate Notes due in 2025 (the “7.75% 2025 Notes”) for net proceeds of $4.8 million after deducting underwriting commissions of approximately $0.2 million. Offering costs incurred were approximately $0.1 million. Interest on the 7.75% Notes 2025 is paid quarterly in arrears on February 28, May 31, ~~2020~~August 31 and ~~February 29,~~November 30, at a rate of 7.75% per year, beginning August 31, 2020. The 7.75% Notes 2025 mature on July 9, 2025 and may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used for general corporate purposes in accordance with our investment objective and strategies. Financing costs of $0.3 million related to the 7.75% Notes 2025 have been capitalized and are being amortized over the term of the Notes. The 7.75% 2025 Notes are unlisted and have a par value of $25.00 per share.

111

At August 31, 2020, the ~~fair value of investments, cash and cash equivalents and cash and cash equivalents, reserve accounts were as follows:~~total 7.75% 2025 Notes outstanding was $5.0 million.

   May 31, 2020 February 29, 2020
   Fair Value    Percentage of
Total Fair Value    Percentage of
Total
   ($ in thousands)
Cash and cash equivalents
   $ 12,843    2.5 % $ 24,599    4.7 %
Cash and cash equivalents, reserve accounts
   12,952    2.6 14,851    2.8
First lien term loans
   354,435    69.6 346,233    66.0
Second lien term loans
   69,487    13.7 73,570    14.0
Unsecured term loans
   5,811    1.1 4,346    0.8
Structured finance securities
   27,306    5.4 32,470    6.2
Equity interests
   25,908    5.1 29,013    5.5






Total
   $ 508,742    100.0 % $ 525,082    100.0 %

At August 31, 2020 and February 29, 2020, the fair value of investments, cash and cash equivalents and cash and cash equivalents, reserve accounts were as follows:

	August 31, 2020				February 29, 2020
	Fair Value		Percentage of Total		Fair Value		Percentage of Total
	($ in thousands)
Cash and cash equivalents	$	39,052	6.8	%	$	24,599	4.7	%
Cash and cash equivalents, reserve accounts		26,343	4.7			14,851	2.8
First lien term loans		389,912	67.9			346,233	66.0
Second lien term loans		50,295	8.8			73,570	14.0
Unsecured term loans		6,522	1.1			4,346	0.8
Structured finance securities		31,096	5.4			32,470	6.2
Equity interests		30,292	5.3			29,013	5.5
Total	$	573,512	100.0	%	$	525,082	100.0	%

On March 16, 2017, we entered into an equity distribution agreement with Ladenburg Thalmann & Co. Inc., through which we may offer for sale, from time to time, up to $30.0 million of our common stock through an ATM offering. Subsequent to this, BB&T Capital Markets and B. Riley FBR, Inc. were also added to the agreement. On July 11, 2019, the amount of the common stock to be offered through this offering was increased to $70.0 million, and on October 8, 2019, the amount of the common stock to be offered was increased to $130.0 million. As of ~~May~~August 31, 2020, the Company sold 3,922,018 shares for gross proceeds of $97.1 million at an average price of $24.77 for aggregate net proceeds of $95.9 million (net of transaction costs). During the ~~three~~six months ended ~~May~~August 31, 2020, there was no activity related to the ATM offering.

On September 24, 2014, the Company announced the approval of an open market share repurchase plan that allowed it to repurchase up to 200,000 shares of its common stock at prices below its NAV as reported in its then most recently published consolidated financial statements. On October 7, 2015, the Company’s board of directors extended the open market share repurchase plan for another year and increased the number of shares the Company is permitted to repurchase at prices below its NAV, as reported in its then most recently published consolidated financial statements, to 400,000 shares of its common stock. On October 5, 2016, the Company’s board of directors extended the open market share repurchase plan for another year to October 15, 2017 and increased the number of shares the Company is permitted to repurchase at prices below its NAV, as reported in its then most recently published consolidated financial statements, to 600,000 shares of its common stock. On October 10, 2017, January 8, 2019 and January 7, 2020, the Company’s board of directors extended the open market share repurchase plan for another year to October 15, 2018, January 15, 2020 and January 15, 2021, respectively, each time leaving the number of shares unchanged at 600,000 shares of its common stock. On May 4, 2020, the Board of Directors increased the share repurchase plan to 1.3 million shares of common stock. As of ~~May~~August 31, 2020, the Company purchased ~~218,491~~308,812 shares of common stock, at the average price of ~~$16.87~~$16.96 for approximately ~~$3.7~~$5.3 million pursuant to this repurchase plan. During the ~~three~~six months ended ~~May~~August 31, 2020, ~~there was no activity~~the Company purchased 90,321 shares of common stock, at the average price of $17.17 for approximately $5.2 million pursuant to this repurchase plan.

On July 7, 2020, the Company declared a dividend of $0.40 per share payable on August 12, 2020, to common stockholders of record on July 27, 2020. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to the Company’s DRIP. Based on shareholder elections, the dividend consisted of approximately $3.7 million in cash and 47,098 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the

112

stock portion was calculated based on a price of $16.45 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on July 30, 31 and August 3, 4, 5, 6, 7, 10, 11 and 12, 2020.

On January 7, 2020, the Company declared a dividend of $0.56 per share, which was paid on February 6, 2020, to common stockholders of record on January 24, 2020. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to the Company’s DRIP. Based on shareholder elections, the dividend consisted of approximately $5.4 million in cash and 35,682 newly issued shares of common stock, or 0.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $25.44 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on January 24, 27, 28, 29, 30, 31 and February 3, 4, 5 and 6, 2020.

On August 27, 2019, the Company declared a dividend of $0.56 per share, which was paid on September 26, 2019, to common stockholders of record on September 13, 2019. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to the Company’s DRIP. Based on shareholder elections, the dividend consisted of approximately $4.5 million in cash and 34,575 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $23.34 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on September 13, 16, 17, 18, 19, 20, 23, 24, 25 and 26, 2019.

On May 28, 2019, our board of directors declared a dividend of $0.55 per share, which was paid on June 27, 2019, to common stockholders of record as of June 13, 2019. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.6 million in cash and 31,545 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $22.65 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on June 14, 17, 18, 19, 20, 21, 24, 25, 26 and 27, 2019.

On November 27, 2018, our board of directors declared a dividend of $0.53 per share, which was paid on January 2, 2019, to common stockholders of record on December 17, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to the Company’s DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 30,796 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $18.88 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on December 18, 19, 20, 21, 24, 26, 27, 28, 31, 2018 and January 2, 2019.

On August 28, 2018, our board of directors declared a dividend of $0.52 per share, which was paid on September 27, 2018, to common stockholders of record as of September 17, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.3 million in cash and 25,862 newly issued shares of common stock, or 0.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $22.35 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on September 14, 17, 18, 19, 20, 21, 24, 25, 26 and 27, 2018.

On May 30, 2018, our board of directors declared a dividend of $0.51 per share, which was paid on June 27, 2018, to common stockholders of record as of June 15, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.7 million in cash and 21,562 newly issued shares of common stock, or 0.3%

113

of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $23.72 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on June 14, 15, 18, 19, 20, 21, 22, 25, 26 and 27, 2018.

On February 26, 2018, our board of directors declared a dividend of $0.50 per share, which was paid on March 26, 2018, to common stockholders of record as of March 14, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.6 million in cash and 25,354 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $19.91 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on March 13, 14, 15, 16, 19, 20, 21, 22, 23 and 26, 2018.

On November 29, 2017, our board of directors declared a dividend of $0.49 per share, which was paid on December 27, 2017, to common stockholders of record on December 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 25,435 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $21.14 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on December 13, 14, 15, 18, 19, 20, 21, 22, 26 and 27, 2017.

On August 28, 2017, our board of directors declared a dividend of $0.48 per share, which was paid on September 26, 2017, to common stockholders of record on September 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.2 million in cash and 33,551 newly issued shares of common stock, or 0.6% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $20.19 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on September 13, 14, 15, 18, 19, 20, 21, 22, 25 and 26, 2017.

On May 30, 2017, our board of directors declared a dividend of $0.47 per share, which was paid on June 27, 2017, to common stockholders of record on June 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.3 million in cash and 26,222 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $20.04 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on June 14, 15, 16, 19, 20, 21, 22, 23, 26 and 27, 2017.

On February 28, 2017, our board of directors declared a dividend of $0.46 per share, which was paid on March 28, 2017, to common stockholders of record as of March 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.0 million in cash and 29,096 newly issued shares of common stock, or 0.5% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $21.38 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on March 15, 16, 17, 20, 21, 22, 23, 24, 27 and 28, 2017.

On January 12, 2017, our board of directors declared a dividend of $0.45 per share, which was paid on February 9, 2017, to common stockholders of record as of January 31, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.6 million in cash and 50,453 newly issued shares of common stock, or 0.9% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $20.25 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on January 27, 30, 31 and February 1, 2, 3, 6, 7, 8 and 9, 2017.

On October 5, 2016, our board of directors declared a dividend of $0.44 per share, which was paid on November 9, 2016, to common stockholders of record as of October 31, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 58,548 newly issued shares

114

of common stock, or 1.0% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $17.12 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on October 27, 28, 31 and November 1, 2, 3, 4, 7, 8 and 9, 2016.

On August 8, 2016, our board of directors declared a special dividend of $0.20 per share, which was paid on September 5, 2016, to common stockholders of record as of August 24, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.7 million in cash and 24,786 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $17.06 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on August 22, 23, 24, 25, 26, 29, 30, 31 and September 1 and 2, 2016.

On July 7, 2016, our board of directors declared a dividend of $0.43 per share, which was paid on August 9, 2016, to common stockholders of record as of July 29, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 58,167 newly issued shares of common stock, or 1.0% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $16.32 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on July 27, 28, 29 and August 1, 2, 3, 4, 5, 8 and 9, 2016.

On March 31, 2016, our board of directors declared a dividend of $0.41 per share, which was paid on April 27, 2016, to common stockholders of record as of April 15, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 56,728 newly issued shares of common stock, or 1.0% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.43 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on April 14, 15, 18, 19, 20, 21, 22, 25, 26 and 27, 2016.

On January 12, 2016, our board of directors declared a dividend of $0.40 per share, which was paid on February 29, 2016, to common stockholders of record as of February 1, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.4 million in cash and 66,765 newly issued shares of common stock, or 1.2% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $13.11 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on February 16, 17, 18, 19, 22, 23, 24, 25, 26 and 29, 2016.

On October 7, 2015, our board of directors declared a dividend of $0.36 per share, which was paid on November 30, 2015, to common stockholders of record as of November 2, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 61,029 newly issued shares of common stock, or 1.1% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.53 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on November 16, 17, 18, 19, 20, 23, 24, 25, 27 and 30, 2015.

On July 8, 2015, our board of directors declared a dividend of $0.33 per share, which was paid on August 31, 2015, to common stockholders of record as of August 3, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 47,861 newly issued shares of common stock, or 0.9% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.28 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on August 18, 19, 20, 21, 24, 25, 26, 27, 28 and 31, 2015.

115

On May 14, 2015, our board of directors declared a special dividend of $1.00 per share, which was paid on June 5, 2015, to common stockholders of record on as of May 26, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 126,230 newly issued shares of common stock, or 2.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $16.47 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on May 22, 26, 27, 28, 29 and June 1, 2, 3, 4 and 5, 2015.

On April 9, 2015, our board of directors declared a dividend of $0.27 per share, which was paid on May 29, 2015, to common stockholders of record as of May 4, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.9 million in cash and 33,766 newly issued shares of common stock, or 0.6% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $16.78 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on May 15, 18, 19, 20, 21, 22, 26, 27, 28 and 29, 2015.

On September 24, 2014, our board of directors declared a dividend of $0.22 per share, which was paid on February 27, 2015, to common stockholders of record on February 2, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.8 million in cash and 26,858 newly issued shares of common stock, or 0.5% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.97 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on February 13, 17, 18, 19, 20, 23, 24, 25, 26 and 27, 2015.

Also, on September 24, 2014, our board of directors declared a dividend of $0.18 per share, which was paid on November 28, 2014, to common stockholders of record on November 3, 2014. Shareholders had the option to receive payment of the dividend in cash or receive shares of common stock pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.6 million in cash and 22,283 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.37 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on November 14, 17, 18, 19, 20, 21, 24, 25, 26 and 28, 2014.

On October 30, 2013, our board of directors declared a dividend of $2.65 per share, which was paid on December 27, 2013, to common stockholders of record as of November 13, 2013. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $2.5 million or $0.53 per share. This dividend was declared in reliance on certain private letter rulings issued by the IRS concluding that a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20.0% of the aggregate declared distribution. Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 649,500 shares of common stock, or 13.7% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.439 per share, which 95% of equaled the volume weighted average trading price per share of the common stock on December 11, 13, and 16, 2013.

On November 9, 2012, our board of directors declared a dividend of $4.25 per share, which was paid on December 31, 2012, to common stockholders of record as of November 20, 2012. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $3.3 million or $0.85 per share. Based on shareholder elections, the dividend consisted of $3.3 million in cash and 853,455 shares of common stock, or 22.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in

116

the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.444 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on December 14, 17 and 19, 2012.

On November 15, 2011, our board of directors declared a dividend of $3.00 per share, which was paid on December 30, 2011, to common stockholders of record as of November 25, 2011. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.0 million or $0.60 per share. Based on shareholder elections, the dividend consisted of $2.0 million in cash and 599,584 shares of common stock, or 18.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $13.117067 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on December 20, 21 and 22, 2011.

On November 12, 2010, our board of directors declared a dividend of $4.40 per share to shareholders payable in cash or shares of our common stock, in accordance with the provisions of the IRS Revenue Procedure ~~2010-12,~~2010-12, which allows a ~~publicly-traded~~publicly-traded regulated investment company to satisfy its distribution requirements with a distribution paid partly in common stock provided that at least 10.0% of the distribution is payable in cash. The dividend was paid on December 29, 2010 to common shareholders of record on November 19, 2010. Based on shareholder elections, the dividend consisted of $1.2 million in cash and 596,235 shares of common stock, or 22.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 10.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $17.8049 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on December 20, 21 and 22, 2010.

On November 13, 2009, our board of directors declared a dividend of $18.25 per share, which was paid on December 31, 2009, to common stockholders of record as of November 25, 2009. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.1 million or $0.25 per share. Based on shareholder elections, the dividend consisted of $2.1 million in cash and 864,872.5 shares of common stock, or 104.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 13.7% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $1.5099 per share, which equaled 95% of the volume weighted average trading price per share of the common stock on December 24 and 28, 2009.

We cannot provide any assurance that these measures will provide sufficient sources of liquidity to support our operations and growth.

Contractual obligations

The following table shows our payment obligations for repayment of debt and other contractual obligations at ~~May~~August 31, 2020:

	Payment Due by Period
Long-Term Debt Obligations	Total		Less Than 1 Year		1 – 3 Years		3 – 5 Years		More Than 5 Years
	($ in thousands)
Revolving credit facility	$	—	$	—	$	—	$	—	$	—
SBA debentures		170,000		—		40,000		39,000		91,000
6.25% 2025 Notes		60,000		—		—		60,000		—
7.25% 2025 Notes		43,125		—		—		43,125		—
7.75% 2025 Notes		5,000		—		—		5,000		—
Total Long-Term Debt Obligations	$	278,125	$	—	$	40,000	$	147,125	$	91,000

117

      Payment Due by Period
Long-Term Debt Obligations
   Total    Less Than
1 Year    1 - 3
Years    3 - 5
Years    More Than
5 Years
   ($ in thousands)
Revolving credit facility
   $ —      $ —      $ —      $ —      $ —
SBA debentures
   170,000    —      40,000    39,000    91,000
2025 Notes
   60,000    —      —      —      60,000










Total Long-Term Debt Obligations
   $ 230,000    $ —      $ 40,000    $ 39,000    $ 151,000

Off-balance sheet arrangements

A summary of the unfunded commitments outstanding as of ~~May~~August 31, 2020 and February 29, 2020 is shown in the table below (dollars in thousands):

	August 31, 2020		February 29, 2020
At Company’s discretion
CLEO Communications Holding, LLC	$	630	$	—
inMotionNow, Inc.		—		3,000
Omatic Software, LLC		—		1,000
Passageways, Inc.		5,000		5,000
PDDS Buyer, LLC		—		5,000
Saratoga Investment Corp. CLO 2013-1 Warehouse 2, Ltd.		15,000		17,500
Top Gun Pressure Washing, LLC		3,175		5,000
Village Realty Holdings LLC		10,000		10,000
		33,805		46,500
At portfolio company’s discretion – satisfaction of certain financial and nonfinancial covenants required
ArbiterSports, LLC		—		1,000
Axiom Purchaser, Inc.		—		1,000
CoConstruct, LLC		—		3,500
Davisware, LLC		1,022		2,000
GoReact		2,000		2,000
HemaTerra Holding Company, LLC		2,000		4,000
Passageways, Inc.		3,000		3,000
Service Fusion		2,000		—
Village Realty Holdings LLC		1,124		1,124
		11,146		17,624
Total	$	44,951	$	64,124

Recent Developments

On ~~June 24,~~October 6, 2020, the Company ~~issued $37.5 million in aggregate principal amount~~declared a dividend of ~~7.25% fixed-rate notes due 2025 (the “Second 2025 Notes”) for net proceeds~~$0.41 per share payable on November 10, 2020, to common stockholders of ~~$36.3 million after deducting underwriting commissions of approximately $1.2 million. Offering costs incurred were approximately $0.2 million. The Company has granted~~record on October 26, 2020. Shareholders have the ~~underwriters an~~ option to ~~purchase up~~receive payment of the dividend in cash, or receive shares of common stock, pursuant to an additional $5.625 million in aggregate principal amount of Notes within 30 days, which they fully exercised on July 6, 2020 for additional net proceeds of $5.4 million after deducting additional underwriting commissions of approximately $0.2 million. Interest on the Second 2025 Notes is paid quarterly in arrears on February 28, May 31, August 31 and November 30, at a rate of 7.25% per year, beginning August 31, 2020. The Second 2025 Notes mature on June 30, 2025 and commencing June 24, 2022, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering will be used for general corporate purposes in accordance with the Company’s investment objective and strategies. The Second 2025 Notes are expected to be listed on the New York Stock Exchange and to trade thereon within 30 days of the original issue date under the trading symbol “SAK”. The Company has received an investment grade private rating of “BBB” from Egan-Jones Ratings Company, an independent, unaffiliated rating agency.DRIP.

Subsequent to ~~May~~August 31, 2020, the global outbreak of the coronavirus, or ~~COVID-19,~~COVID-19, pandemic, and the related effect on the U.S. and global economies, has ~~had~~continued to have adverse consequences for the business operations of some of the Company’s portfolio companies and, as a result, has had some adverse effects on the Company’s operations. The ultimate economic fallout from the pandemic, and the ~~long-term~~long-term impact on economies, markets, industries and individual issuers, is uncertain. The operational and financial performance of the issuers of securities in which the Company invests depends on future developments, including the duration and spread of the outbreak, and such uncertainty may in turn adversely affect the value and liquidity of the Company’s investments and negatively impact the Company’s performance.

118

On September 14, 2020, we entered into a fifth amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

• extend the commitment termination date of the Credit Facility from September 17, 2020 to September 17, 2021, with no change to the maturity date of September 17, 2025.

• provide for the transition away from the LIBOR Rate in the market, and

• expand the definition of Eligible Loan Asset to allow investments with certain recurring revenue features to qualify as Collateral and be included in the borrowing base.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our business activities contain elements of market risk. We consider our principal market risk to be the fluctuation in interest rates. Managing this risk is essential to our business. Accordingly, we have systems and procedures designed to identify and analyze our risks, to establish appropriate policies and thresholds and to continually monitor this risk and thresholds by means of administrative and information technology systems and other policies and processes. In addition, U.S. and global capital markets and credit markets have experienced a higher level of stress due to the global ~~COVID-19~~COVID-19 pandemic, which has resulted in an increase in the level of volatility across such markets and a general decline in value of the securities held by us.

Interest rate risk is defined as the sensitivity of our current and future earnings to interest rate volatility, including relative changes in different interest rates, variability of spread relationships, the difference in ~~re-pricing~~re-pricing intervals between our assets and liabilities and the effect that interest rates may have on our cash flows. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on interest earning assets and our interest expense incurred in connection with our ~~interest-bearing~~interest-bearing debt and liabilities. Changes in interest rates can also affect, among other things, our ability to acquire leveraged loans, high yield bonds and other debt investments and the value of our investment portfolio.

Our investment income is affected by fluctuations in various interest rates, including LIBOR and the prime rate. A large portion of our portfolio is, and we expect will continue to be, comprised of floating rate investments that utilize LIBOR. In connection with the ~~COVID-19~~COVID-19 pandemic, the U.S. Federal Reserve and other central banks have reduced certain interest rates and LIBOR has decreased. A prolonged reduction in interest rates will reduce our gross investment income and could result in a decrease in our net investment income if such decreases in LIBOR are not offset by a corresponding increase in the spread over LIBOR that we earn on any portfolio investments, a decrease in our operating expenses, including with respect to our income incentive fee, or a decrease in the interest rate of our floating interest rate liabilities tied to LIBOR. Our interest expense is affected by fluctuations in LIBOR only on our revolving credit facility. At ~~May~~August 31, 2020, we had ~~$230.0~~$278.0 million of borrowings outstanding. There were no borrowings outstanding on the revolving credit facility as of ~~May~~August 31, 2020.

We have analyzed the potential impact of changes in interest rates on interest income from investments. Assuming that our investments as of ~~May~~August 31, 2020 were to remain constant for a full fiscal year and no actions were taken to alter the existing interest rate terms, a hypothetical change of a 1.0% increase in interest rates would cause a corresponding increase of approximately ~~$0.6~~$0.5 million to our interest income. Conversely, a hypothetical change of a 1.0% decrease in interest rates would cause a corresponding decrease of approximately ~~$0.05~~$0.04 million to our interest income.

Changes in interest rates would have no impact to our current interest and debt financing expense, as all our borrowings except for our credit facility are fixed rate, and our credit facility is currently undrawn.

Although management believes that this measure is indicative of our sensitivity to interest rate changes, it does not adjust for potential changes in credit quality, size and composition of the assets on the statements of assets and liabilities and other business developments that could magnify or diminish our sensitivity to interest rate changes, nor does it account for divergences in LIBOR and the commercial paper rate, which have historically moved in tandem but, in times of unusual credit dislocations, have experienced periods of divergence. Accordingly, no assurances can be given that actual results would not materially differ from the potential outcome simulated by this estimate.

119

For further information, the following table shows the approximate annualized increase or decrease in the components of net investment income due to hypothetical base rate changes in interest rates, assuming no changes in our investments and borrowings as of ~~May~~August 31, 2020.

Basis Point Change	Increase (Decrease) in Interest Income			(Increase) Decrease in Interest Expense		Increase (Decrease) in Net Investment Income			Increase (Decrease) in Net Investment Income per Share
	($ in thousands)
-100	$	(36	)	$	—	$	(36	)	$	(0.00	)
-50		(36	)		—		(36	)		(0.00	)
-25		(36	)		—		(36	)		(0.00	)
25		38			—		38			0.00
50		75			—		75			0.01
100		468			—		468			0.04
200		2,871			—		2,871			0.26
300		7,013			—		7,013			0.63
400		11,420			—		11,420			1.02

Basis
Point
Change
Increase
(Decrease)
in Interest
Income (Increase)
Decrease
in Interest
Expense Increase
(Decrease) in Net
Investment
Income Increase
(Decrease) in Net
Investment
Income per Share
($ in thousands)
-100 $ (52 ) $ —   $ (52 ) $ (0.00 )
-50 (52 ) —   (52 ) (0.00 )
-25 (38 ) —   (38 ) (0.00 )
25 38 —   38 0.00
50 75 —   75 0.01
100 618 —   618 0.06
200 3,277 —   3,277 0.29
300 7,470 —   7,470 0.67
400 11,814 —   11,814 1.05

ITEM 4. CONTROLS AND PROCEDURES

~~(a)~~

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and our chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934). Based on that evaluation, our chief executive officer and our chief financial officer have concluded that our current disclosure controls and procedures are effective in facilitating timely decisions regarding required disclosure of any material information relating to us that is required to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit(a) As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and our chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934). Based on that evaluation, our chief executive officer and our chief financial officer have concluded that our current disclosure controls and procedures are effective in facilitating timely decisions regarding required disclosure of any material information relating to us that is required to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

~~(b)~~

There have been no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) of Exchange Act) that occurred during the quarter ended May 31, 2020 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

(b) There have been no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) of Exchange Act) that occurred during the quarter ended August 31, 2020 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

120

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Neither we nor our ~~wholly-owned~~wholly-owned subsidiaries, Saratoga Investment Funding LLC and Saratoga Investment Corp. SBIC LP and Saratoga Investment Corp. SBIC II LP, are currently subject to any material legal proceedings.

Item 1A. Risk Factors

In addition to information set forth in this report, you should carefully consider the “Risk Factors” discussed in our most recent Annual Report on Form ~~10-K~~10-K filed with the SEC, which could materially affect our business, financial condition and/or operating results. Other than as set forth below, there have been no material changes during the ~~three~~six months ended ~~May~~August 31, 2020 to the risk factors discussed in “Item 1A. Risk Factors” of our Annual Report on Form ~~10-K.~~10-K. Additional risks or uncertainties not currently known to us or that we currently deem to be immaterial also may materially affect our business, financial condition and/or operating results.

Changes relating to the LIBOR calculation process may adversely affect the value of our portfolio of ~~LIBOR-indexed, floating-rate~~LIBOR-indexed, floating-rate debt securities.

LIBOR, the London Interbank Offered Rate, is the basic rate of interest used in lending transactions between banks on the London interbank market and is widely used as a reference for setting the interest rate on loans globally. We typically use LIBOR as a reference rate in ~~floating-rate~~floating-rate loans we extend to portfolio companies such that the interest due to us pursuant to a term loan extended to a portfolio company is calculated using LIBOR. The terms of our debt investments generally include minimum interest rate floors which are calculated based on LIBOR. Further, the borrowings of the senior secured revolving credit facility entered into with Madison Capital Funding LLC (the “Credit Facility”) typically use LIBOR as a reference rate.

In the recent past, concerns have been publicized that some of the member banks surveyed by the British Bankers’ Association (“BBA”) in connection with the calculation of LIBOR across a range of maturities and currencies may have been ~~under-reporting~~under-reporting or otherwise manipulating the ~~inter-bank~~inter-bank lending rate applicable to them in order to profit on their derivative positions or to avoid an appearance of capital insufficiency or adverse reputational or other consequences that may have resulted from reporting ~~inter-bank~~inter-bank lending rates higher than those they actually submitted. A number of BBA member banks entered into settlements with their regulators and law enforcement agencies with respect to alleged manipulation of LIBOR, and investigations by regulators and governmental authorities in various jurisdictions are ongoing.

Actions by the ICE Benchmark Administration, regulators or law enforcement agencies as a result of these or future events, may result in changes to the manner in which LIBOR is determined. Potential changes, or uncertainty related to such potential changes may adversely affect the market for ~~LIBOR-based~~LIBOR-based securities, including our portfolio of ~~LIBOR-indexed, floating-rate~~LIBOR-indexed, floating-rate debt securities. In addition, any further changes or reforms to the determination or supervision of LIBOR may result in a sudden or prolonged increase or decrease in reported LIBOR, which could have an adverse impact on the market for ~~LIBOR-based~~LIBOR-based securities or the value of our portfolio of ~~LIBOR-indexed, floating-rate~~LIBOR-indexed, floating-rate debt securities, loans, and other financial obligations or extensions of credit held by or due to us.

On July 27, 2017, the U.K. Financial Conduct Authority (the “FCA”), which regulates LIBOR, announced that it intends to stop persuading or compelling banks to submit LIBOR rates after 2021. In addition, on March 25, 2020, the FCA stated that although the central assumption that firms cannot rely on LIBOR being published after the end of 2021 has not changed, the outbreak of ~~COVID-19~~COVID-19 has impacted the timing of many firms’ transition planning, and the FCA will continue to assess the impact of the ~~COVID-19~~COVID-19 pandemic on transition timelines and update the marketplace as soon as possible. It is unclear if after 2021 LIBOR will cease to exist or if new methods of calculating LIBOR will be established such that it continues to exist after 2021. We have exposure to LIBOR, including in financial instruments that mature after 2021. Our exposure arises from the value of our portfolio of ~~LIBOR-indexed, floating-rate~~LIBOR-indexed, floating-rate debt securities.

In the United States, the Federal Reserve Board and the Federal Reserve Bank of New York, in conjunction with the Alternative Reference Rates Committee, a steering committee comprised of large U.S. financial institutions, is considering replacing U.S. dollar LIBOR with a new index calculated by ~~short-term~~short-term repurchase agreements,

121

backed by Treasury securities called the Secured Overnight Financing Rate (“SOFR”). The Federal Reserve Bank of New York began publishing SOFR in April 2018. Whether or not SOFR attains market traction as a LIBOR replacement remains a question and the future of LIBOR at this time is uncertain, including whether the ~~COVID-19~~COVID-19 pandemic will have further effect on LIBOR transition plans.

The elimination of LIBOR or any other changes or reforms to the determination or supervision of LIBOR could have an adverse impact on the market for or value of any ~~LIBOR-indexed, floating-rate~~LIBOR-indexed, floating-rate debt securities, loans, and other financial obligations or extensions of credit held by or due to us or on our overall financial condition or results of operations. If LIBOR ceases to exist, we may need to renegotiate the credit agreements extending beyond 2021 with our portfolio companies that utilize LIBOR as a factor in determining the interest rate to replace LIBOR with the new standard that is established. In the event that the LIBOR Rate is no longer available or published on a current basis or no longer made available or used for determining the interest rate of loans, our administrative agent that manages our loans will generally select a comparable successor rate; provided that (i) to the extent a comparable or successor rate is approved by the administrative agent, the approved rate shall be applied in a manner consistent with market practice; and (ii) to the extent such market practice is not administratively feasible for the administrative agent, such approved rate shall be applied as otherwise reasonably determined by the administrative agent.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Not applicable.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

122

ITEM 6. EXHIBITS

Listed below are the exhibits which are filed as part of this report (according to the number assigned to them in Item 601 of Regulation ~~S-K)~~S-K):

EXHIBIT INDEX


Exhibit Number		Description

3.1(a)		Articles of Incorporation of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.’s Form 10-Q for the quarterly period ended May 31, 2007).

3.1(b)		Articles of Amendment of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed August 3, 2010).

3.1(c)		Articles of Amendment of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed August 13, 2010).

3.2		Second Amended and Restated Bylaws of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on June 14, 2011).

4.1		Specimen certificate of Saratoga Investment Corp.’s common stock, par value $0.001 per share. (incorporated by reference to Saratoga Investment Corp.’s Registration Statement on Form N-2, File ~~No.~~No. 333-169135, filed on September 1, 2010).

4.2		Registration Rights Agreement dated July 30, 2010 between GSC Investment Corp., GSC CDO III L.L.C., and the investors party thereto (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on August 3, 2010).

4.3		Dividend Reinvestment Plan (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on September 24, 2014).

4.4		Form of Indenture by and between the Company and U.S. Bank National Association, as trustee (incorporated by reference to Saratoga Investment Corp.’s Pre-Effective Amendment No. 2 to the Registration Statement on Form N-2, File No. 333-186323 filed April 30, 2013).

4.5		Form of Second Supplemental Indenture between the Company and U.S. Bank National Association (incorporated by reference to Amendment No. 2 to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-214182, filed on December 12, 2016).

4.6		Form of Global Note (incorporated by reference to Exhibit 4.5 hereto, and Exhibit A therein).

4.7		Form of Third Supplemental Indenture between the Company and U.S. Bank National Association (incorporated by reference to Post- Effective Amendment No. 9 to the Registrant’s Registration Statement on Form N-2, File No. 333-216344, filed on August 28, 2018).

4.8		Form of Global Note (incorporated by reference to Exhibit 4.7 hereto, and Exhibit A therein).

4.9		Form of Articles Supplementary Establishing and Fixing the Rights and Preferences of Preferred Stock (incorporated by reference to Saratoga Investment Corp.’s registration statement on Form N-2 Pre-Effective Amendment No. 1, File No. 333-196526, filed on December 5, 2014).

4.10		Description of ~~Securities~~Securities. (incorporated by reference to Saratoga Investment Corp.’s Annual Report on Form 10-K filed on May 6, 2020).

4.11		Fourth Supplemental Indenture between the Company and U.S. Bank National Association, as trustee, relating to the 7.25% Note due 2025 (incorporated by reference to Exhibit 4.2 to the Registrant’s Current Report on Form 8-K (File No. 814-00732) filed on June 24, 2020).

4.12		Form of 7.25% Notes due 2025 (incorporated by reference to Exhibit 4.11 hereto).

10.1		Investment Advisory and Management Agreement dated July 30, 2010 between GSC Investment Corp. and Saratoga Investment Advisors, LLC (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on August 3, 2010).

10.2		Custodian Agreement dated March 21, 2007 between GSC Investment LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Form 10-Q for the quarterly period ended May 31, 2007).

10.3		Administration Agreement dated July 30, 2010 between GSC Investment Corp. and Saratoga Investment Advisors, LLC (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on August 3, 2010).

10.4		Trademark License Agreement dated July 30, 2010 between Saratoga Investment Advisors, LLC and GSC Investment Corp. (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on August 3, 2010).

123



~~10.5~~ Exhibit Number		Description
10.5		Credit, Security and Management Agreement dated July 30, 2010 by and among GSC Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on August 3, 2010).

10.6		Form of Indemnification Agreement between Saratoga Investment Corp. and each officer and director of Saratoga Investment Corp. (incorporated by reference to Amendment No. 2 to Saratoga Investment Corp.’s Registration Statement on Form N-2 filed on January 12, 2007).

10.7		Amendment No. 1 to Credit, Security and Management Agreement dated February 24, 2012 by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on February 29, 2012).

10.8		Amended and Restated Indenture, dated as of November 15, 2016, among Saratoga Investment Corp. CLO 2013-1, Ltd., Saratoga Investment Corp. CLO 2013-1, Inc. and U.S. Bank National Association. (incorporated by reference to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-216344, filed on February 28, 2017).

10.9		Amended and Restated Collateral Management Agreement, dated October 17, 2013, by and between Saratoga Investment Corp. and Saratoga Investment Corp. CLO 2013-1, Ltd. (incorporated by reference to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-196526, filed on December 5, 2014).

10.10		Amendment No. 2 to Credit, Security and Management Agreement dated September 17, 2014 by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on September 18, 2014).

10.11		Amendment No. 3 to Credit, Security and Management Agreement, dated May 18, 2017, by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on May 18, 2017).

10.12		Equity Distribution Agreement dated March 16, 2017, by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc. and BB&T Capital Markets, a division of BB&T Securities, LLC (incorporated by reference to Saratoga Investment Corp.’s Post-Effective Amendment No. 1 to the Registration Statement on Form N-2, File No. 333-216344, filed on March 16, 2017).

10.13		Amendment No. 1 to the Equity Distribution Agreement dated October 12, 2017, by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc., BB&T Capital Markets, a division of BB&T Securities, LLC, and FBR Capital Markets & Co. (incorporated by reference to Saratoga Investment Corp.’s Post-Effective Amendment No. 2 to the Registration Statement on Form N-2, File No. 333-216344, filed on October 12, 2017).

10.14		Amendment No. 2 to the Equity Distribution Agreement dated January 11, 2018, by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc., BB&T Capital Markets, a division of BB&T Securities, LLC, and FBR Capital Markets & Co. (incorporated by reference to Saratoga Investment Corp.’s Post-Effective Amendment No. 3 to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-216344, filed on January 11, 2018).

10.15		Amendment No. 3 to the Equity Distribution Agreement dated October 16, 2018, by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc., BB&T Capital Markets, a division of BB&T Securities, LLC, and B. Riley FBR, Inc. (incorporated by reference to Post-Effective Amendment No. 1 to the registrant’s Registration Statement on Form N-2, File No. 333-227116, filed on October 16, 2018).

10.16		Amendment No. 4 to the Equity Distribution Agreement dated July 11, 2019, by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc., BB&T Capital Markets, a division of BB&T Securities, LLC, and B. Riley FBR, Inc. (incorporated by reference to Post-Effective Amendment No. 5 to the registrant’s Registration Statement on Form N-2, File No. 333-227116, filed on July 12, 2019).

10.17		Amendment No. 5 to the Equity Distribution Agreement dated October 10, 2019, by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc., BB&T Capital Markets, a division BB&T Securities, LLC, and B. Riley FBR, Inc. (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on October 10, 2019).

124


~~10.18~~ Exhibit Number		Description
10.18		Amendment No. 4 to Credit, Security and Management Agreement, dated April 24, 2020, by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on April 29, 2020).

11 10.19		Amendment No. 5 to Credit, Security and Management Agreement, dated September 14, 2020, by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.’s Current Report on Form 8-K filed on September 17, 2020).
11		Computation of Per Share Earnings (included in Note 11 to the consolidated financial statements contained in this report)..

14		Code of Ethics of the Company adopted under Rule 17j-1 (incorporated by reference to Amendment ~~No.7~~No. 7 to Saratoga Investment Corp.’s Registration Statement on Form N-2, File No. 333-138051, filed on March 22, 2007).

21.1		List of Subsidiaries (incorporated by reference to Saratoga Investment Corp.’s Annual Report on Form 10-K filed on May 6, 2020).

31.1*		Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934

31.2*		Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934

32.1*		Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 ~~U.S.C~~U.S.C. 1350)

32.2*		Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

*	~~Filed herewith~~

____________

* Filed herewith

125

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


	SARATOGA INVESTMENT CORP.
Date: October 7, 2020	~~SARATOGA INVESTMENT CORP.~~By:
~~Date: July 8, 2020~~		~~By:~~	/s/ CHRISTIAN L. OBERBECK
			~~Christian L. Oberbeck~~
			Christian L. Oberbeck
		Chief Executive Officer
		By:	/s/ HENRI J. STEENKAMP
		Henri J. Steenkamp
	~~Henri J. Steenkamp~~
			Chief Financial Officer and Chief Compliance Officer

81126


	For the three months ended
	May 31, 2020			May 31, 2019
INVESTMENT INCOME
Interest from investments
Interest income:
Non-control/Non-affiliate investments	$	9,955,562		$	8,527,740
Affiliate investments		398,370			249,325
Control investments		1,133,584			1,648,146
Payment-in-kind interest income:
Non-control/Non-affiliate investments		581,946			151,897
Affiliate investments		46,223			40,150
Control investments		34,782			985,869

Total interest from investments		12,150,467			11,603,127
Interest from cash and cash equivalents		11,796			51,359
Management fee income		634,572			629,516
Structuring and advisory fee income*		313,306			316,375
Other income*		187,000			150,807

Total investment income		13,297,141			12,751,184

OPERATING EXPENSES
Interest and debt financing expenses		2,563,876			3,864,576
Base management fees		2,160,528			1,812,169
Incentive management fees expense (benefit)		(1,858,310	)		2,113,169
Professional fees		386,888			395,126
Administrator expenses		556,250			500,000
Insurance		67,726			64,619
Directors fees and expenses		60,000			60,000
General & administrative		350,814			258,601
Income tax expense (benefit)		(8,945	)		2,136

Total operating expenses		4,278,827			9,070,396

NET INVESTMENT INCOME		9,018,314			3,680,788

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
Net realized gain (loss) from investments:
Non-control/Non-affiliate investments		8,480			—

Net realized gain (loss) from investments		8,480			—

Net change in unrealized appreciation (depreciation) on investments:
Non-control/Non-affiliate investments		(24,422,894	)		2,393,191
Affiliate investments		(2,444,252	)		169,944
Control investments		(5,083,223	)		1,425,995

Net change in unrealized appreciation (depreciation) on investments		(31,950,369	)		3,989,130
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		267,740			(20,930	)

Net realized and unrealized gain (loss) on investments		(31,674,149	)		3,968,200

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS	$	(22,655,835	)	$	7,648,988

WEIGHTED AVERAGE—BASIC AND DILUTED EARNINGS (LOSS) PER COMMON SHARE	$	(2.02	)	$	0.99
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING—BASIC AND DILUTED		11,217,545			7,746,187


Company	Industry		Investment Interest Rate/ Maturity	Original Acquisition Date		Principal/ Number of Shares		Cost		Fair Value (c)			% of Net Assets
Non-control/Non-affiliate investments—149.5% (b)
Apex Holdings Software Technologies, LLC		Business Services	First Lien Term Loan (3M USD LIBOR+8.00%), 9.00% Cash, 9/21/2021		9/21/2016	$	18,000,000	$	17,958,108	$	17,220,600			6.1	%
Apex Holdings Software Technologies, LLC		Business Services	Delayed Draw Term Loan (3M USD LIBOR+8.00%), 9.00% Cash, 9/21/2021		10/1/2018	$	1,500,000		1,493,070		1,435,050			0.5	%
ArbiterSports, LLC (d)		Business Services	First Lien Term Loan (3M USD LIBOR+6.50%), 8.25% Cash, 2/21/2025		2/21/2020	$	26,000,000		25,776,666		24,195,600			8.6	%
Arbiter Sports, LLC (d)		Business Services	Delayed Draw Term Loan (3M USD LIBOR+6.50%), 8.25% Cash, 2/21/2025		2/21/2020	$	1,000,000		1,000,000		930,600			0.3	%
Avionte Holdings, LLC (h)		Business Services	Class A Units		1/8/2014		100,000		100,000		652,755			0.2	%
CLEO Communications Holding, LLC (d)		Business Services	First Lien Term Loan (3M USD LIBOR+8.00%), 9.00% Cash/2.00% PIK, 3/31/2022		3/31/2017	$	13,862,297		13,845,633		13,748,626			4.9	%
CLEO Communications Holding, LLC (d)		Business Services	Delayed Draw Term Loan (3M USD LIBOR+8.00%), 9.00% Cash/2.00% PIK, 3/31/2022		3/31/2017	$	20,144,170		20,036,042		19,978,987			7.1	%
CoConstruct, LLC		Business Services	First Lien Term Loan (3M USD LIBOR+7.50%), 10.00% Cash, 7/5/2024		7/5/2019	$	4,200,000		4,163,653		4,082,400			1.4	%
CoConstruct, LLC		Business Services	Delayed Draw Term Loan (3M USD LIBOR+7.50%), 10.00% Cash, 7/5/2024		7/5/2019	$	3,500,000		3,467,047		3,402,000			1.2	%
Davisware, LLC		Business Services	First Lien Term Loan (3M USD LIBOR+7.00%), 9.00% Cash, 7/31/2024		9/6/2019	$	3,000,000		2,973,420		2,844,300			1.0	%
Davisware, LLC (j)		Business Services	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 9.00% Cash, 7/31/2024		9/6/2019	$	977,790		968,436		873,990			0.3	%
Destiny Solutions Inc. (d)		Business Services	First Lien Term Loan (3M USD LIBOR+7.25%), 9.25% Cash, 10/23/2024		5/16/2018	$	36,000,000		35,709,234		34,311,600			12.2	%
Destiny Solutions Inc. (h), (i)		Business Services	Limited Partner Interests		5/16/2018		2,342		2,468,464		2,765,313			1.0	%
Emily Street Enterprises, L.L.C.		Business Services	Senior Secured Note (3M USD LIBOR+8.50%), 10.00% Cash, 12/31/2020		12/28/2012	$	3,300,000		3,299,985		3,230,700			1.1	%
Emily Street Enterprises, L.L.C. (h)		Business Services	Warrant Membership Interests Expires 12/28/2022		12/28/2012		49,318		400,000		307,450			0.1	%
Erwin, Inc. (d)		Business Services	Second Lien Term Loan (3M USD LIBOR+11.50%), 12.50% Cash/1.00% PIK, 8/28/2021		2/29/2016	$	16,090,374		16,042,089		16,021,185			5.7	%
FMG Suite Holdings, LLC (d)		Business Services	Second Lien Term Loan (1M USD LIBOR+8.00%), 9.00% Cash, 11/16/2023		5/16/2018	$	23,000,000		22,875,335		22,896,500			8.1	%
GDS Software Holdings, LLC (h)		Business Services	Common Stock Class A Units		8/23/2018		250,000		250,000		416,431			0.1	%
Identity Automation Systems (h)		Business Services	Common Stock Class A-2 Units		8/25/2014		232,616		232,616		697,848			0.2	%
Identity Automation Systems (h)		Business Services	Common Stock Class A-1 Units		3/6/2020		43,715		171,571		174,870			0.1	%
Identity Automation Systems (d)		Business Services	First Lien Term Loan (3M USD LIBOR+9.24%), 10.99% Cash, 5/8/2024		8/25/2014	$	17,378,750		17,338,112		16,673,173			5.9	%
inMotionNow, Inc.		Business Services	First Lien Term Loan (3M USD LIBOR+7.25), 9.75% Cash, 5/15/2024		5/15/2019	$	12,200,000		12,100,642		11,403,340			4.0	%
inMotionNow, Inc. (j)		Business Services	Delayed Draw Term Loan (3M USD LIBOR+7.25) 9.75% Cash, 5/15/2024		5/15/2019	$	2,000,000		1,982,887		1,869,400			0.7	%
Knowland Group, LLC		Business Services	Second Lien Term Loan (3M USD LIBOR+8.00%), 10.00% Cash, 5/9/2024		11/9/2018	$	15,379,167		15,379,167		11,445,176			4.1	%
LogicMonitor, Inc.		Business Services	First Lien Term Loan (3M USD LIBOR+5.00), 6.00% Cash, 5/17/2023		3/20/2020	$	18,000,000		17,872,544		17,305,200			6.1	%
National Waste Partners (d)		Business Services	Second Lien Term Loan 10.00% Cash, 2/13/2022		2/13/2017	$	9,000,000		8,965,278		8,805,600			3.1	%
Omatic Software, LLC		Business Services	First Lien Term Loan (3M USD LIBOR+8.00%), 9.75% Cash, 5/29/2023		5/29/2018	$	5,500,000		5,463,118		5,358,650			2.0	%
Passageways, Inc.		Business Services	First Lien Term Loan (3M USD LIBOR+7.00%), 8.75% Cash, 7/5/2023		7/5/2018	$	5,000,000		4,963,510		4,849,500			1.8	%
Passageways, Inc. (j)		Business Services	Delayed Draw Term Loan (3M USD LIBOR+7.00%), 8.75% Cash, 7/5/2023		1/3/2020	$	2,000,000		1,991,661		1,849,500			0.7	%
Passageways, Inc. (h)		Business Services	Series A Preferred Stock		7/5/2018		2,027,205		1,000,000		2,105,112			0.8	%
Sceptre Hospitality Resources, LLC		Business Services	First Lien Term Loan (1M USD LIBOR+9.00%), 10.00% Cash, 4/27/2025		4/27/2020	$	3,000,000		2,970,794		2,970,000			1.1	%
Vector Controls Holding Co., LLC (d)		Business Services	First Lien Term Loan 10.50% (9.00% Cash/1.50% PIK), 3/6/2022		3/6/2013	$	7,849,846		7,849,770		7,649,675			2.7	%
Vector Controls Holding Co., LLC (d), (h)		Business Services	Warrants to Purchase Limited Liability Company Interests, Expires 11/30/2027		5/31/2015		343		—		2,289,966			0.8	%

			Total Business Services						271,108,852		264,761,097			94.0	%

Targus Holdings, Inc. (d), (h)		Consumer Products	Common Stock		12/31/2009		210,456		1,589,630		409,172			0.1	%

			Total Consumer Products						1,589,630		409,172			0.1	%

My Alarm Center, LLC (k)		Consumer Services	Preferred Equity Class A Units 8.00% PIK		7/14/2017		2,227		2,357,879		—			0.0	%
My Alarm Center, LLC (h)		Consumer Services	Preferred Equity Class B Units		7/14/2017		1,797		1,796,880		—			0.0	%
My Alarm Center, LLC (h)		Consumer Services	Preferred Equity Class Z Units		9/12/2018		676		712,343		1,997,158			0.6	%
My Alarm Center, LLC (h)		Consumer Services	Common Stock		7/14/2017		96,224		—		—			0.0	%

			Total Consumer Services						4,867,102		1,997,158			0.6	%

C2 Educational Systems (d)		Education	First Lien Term Loan (3M USD LIBOR+7.00%), 8.50% Cash, 5/31/2020		5/31/2017	$	16,000,000		15,987,433		12,872,000			4.6	%
EMS LINQ, Inc.		Education	First Lien Term Loan (1M USD LIBOR+8.50%), 9.75% Cash, 8/9/2024		8/9/2019	$	14,887,500		14,771,175		13,875,150			4.9	%
GoReact		Education	First Lien Term Loan (3M USD LIBOR+7.50%), 9.50% Cash, 1/17/2025		1/17/2020	$	5,000,000		4,934,208		4,709,000			1.7	%
GoReact (j)		Education	Delayed Draw Term Loan (3M USD LIBOR+7.50%), 9.50% Cash, 1/17/2025		1/17/2020	$	—		—		(116,400	)		0.0	%
Kev Software Inc. (a)		Education	First Lien Term Loan (1M USD LIBOR+8.63%), 9.63% Cash, 9/13/2023		9/13/2018	$	21,178,171		21,046,716		20,210,328			7.2	%
Texas Teachers of Tomorrow, LLC (h), (i)		Education	Common Stock		12/2/2015		750,000		750,000		648,428			0.2	%
Texas Teachers of Tomorrow, LLC (d)		Education	First Lien Term Loan (3M USD LIBOR+7.25%), 9.75% Cash, 6/28/2024		6/28/2019	$	18,945,824		18,782,577		17,871,596			6.3	%

			Total Education						76,272,109		70,070,102			24.9	%

TMAC Acquisition Co., LLC (k)		Food and Beverage	Unsecured Term Loan 8.00% PIK, 9/01/2023		3/1/2018	$	2,261,017		2,261,017		1,848,422			0.7	%

			Total Food and Beverage						2,261,017		1,848,422			0.7	%

Axiom Parent Holdings, LLC (h)		Healthcare Services	Common Stock Class A Units		6/19/2018		400,000		400,000		331,445			0.1	%
Axiom Purchaser, Inc. (d)		Healthcare Services	First Lien Term Loan (3M USD LIBOR+6.00%), 7.75% Cash, 6/19/2023		6/19/2018	$	10,000,000		9,940,487		9,488,000			3.4	%
Axiom Purchaser, Inc. (d)		Healthcare Services	Delayed Draw Term Loan (3M USD LIBOR+6.00%), 7.75% Cash, 6/19/2023		6/19/2018	$	4,000,000		3,970,740		3,795,200			1.3	%
ComForCare Health Care		Healthcare Services	First Lien Term Loan (3M USD LIBOR+7.50%), 8.50% Cash, 1/31/2022		1/31/2017	$	15,000,000		14,936,996		14,737,500			5.2	%
HemaTerra Holding Company, LLC		Healthcare Services	First Lien Term Loan (3M USD LIBOR+6.75%), 9.25% Cash, 4/15/2024		4/15/2019	$	6,000,000		5,947,515		5,868,000			2.1	%
HemaTerra Holding Company, LLC (d), (j)		Healthcare Services	Delayed Draw Term Loan (3M USD LIBOR+6.75%), 9.25% Cash, 4/15/2024		4/15/2019	$	12,000,000		11,896,667		11,692,000			4.2	%
TRC HemaTerra, LLC (h)		Healthcare Services	Class D Membership Interests		4/15/2019		2,000,000		2,000,000		2,289,018			0.8	%
Ohio Medical, LLC (h)		Healthcare Services	Common Stock		1/15/2016		5,000		500,000		743,607			0.3	%
Ohio Medical, LLC		Healthcare Services	Senior Subordinated Note 12.00% Cash, 6/30/2022		1/15/2016	$	7,300,000		7,279,283		7,300,000			2.6	%
PDDS Buyer, LLC		Healthcare Services	First Lien Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 7/15/2024		7/15/2019	$	12,000,000		11,894,752		11,648,400			4.1	%


	May 31, 2020		May 31, 2019
Cash and cash equivalents	$	12,842,608	$	37,183,604
Cash and cash equivalents, reserve accounts		12,952,393		23,812,643

Total cash and cash equivalents and cash and cash equivalents, reserve accounts	$	25,795,001	$	60,996,247


Class and Year (1)(2)	Total Amount Outstanding Exclusive of Treasury Securities(3)		Asset Coverage per Unit(4)		Involuntary Liquidating Preference per Share(5)		Average Market Value per Share(6)
	(in thousands)
Credit Facility with Madison Capital Funding
Fiscal year 2021 (as of May 31, 2020)	$	—	$	5,694		—		N/A
Fiscal year 2020 (as of February 29, 2020)	$	—	$	6,071		—		N/A
Fiscal year 2019 (as of February 28, 2019)	$	—	$	2,345		—		N/A
Fiscal year 2018 (as of February 28, 2018)	$	—	$	2,930		—		N/A
Fiscal year 2017 (as of February 28, 2017)	$	—	$	2,710		—		N/A
Fiscal year 2016 (as of February 29, 2016)	$	—	$	3,025		—		N/A
Fiscal year 2015 (as of February 28, 2015)	$	9,600	$	3,117		—		N/A
Fiscal year 2014 (as of February 28, 2014)	$	—	$	3,348		—		N/A
Fiscal year 2013 (as of February 28, 2013)	$	24,300	$	5,421		—		N/A
Fiscal year 2012 (as of February 29, 2012)	$	20,000	$	5,834		—		N/A
Fiscal year 2011 (as of February 28, 2011)	$	4,500	$	20,077		—		N/A
Fiscal year 2010 (as of February 28, 2010)	$	—	$	—		—		N/A
Fiscal year 2009 (as of February 28, 2009)	$	—	$	—		—		N/A
Fiscal year 2008 (as of February 29, 2008)	$	—	$	—		—		N/A
Fiscal year 2007 (as of February 28, 2007)	$	—	$	—		—		N/A
7.50% Notes due 2020(7)
Fiscal year 2017 (as of February 28, 2017)	$	—	$	—		—		N/A
Fiscal year 2016 (as of February 29, 2016)	$	61,793	$	3,025		—	$	25.24	(8)
Fiscal year 2015 (as of February 28, 2015)	$	48,300	$	3,117		—	$	25.46	(8)
Fiscal year 2014 (as of February 28, 2014)	$	48,300	$	3,348		—	$	25.18	(8)
Fiscal year 2013 (as of February 28, 2013)	$	—	$	—		—		N/A
Fiscal year 2012 (as of February 29, 2012)	$	—	$	—		—		N/A
Fiscal year 2011 (as of February 28, 2011)	$	—	$	—		—		N/A
Fiscal year 2010 (as of February 28, 2010)	$	—	$	—		—		N/A
Fiscal year 2009 (as of February 28, 2009)	$	—	$	—		—		N/A
Fiscal year 2008 (as of February 29, 2008)	$	—	$	—		—		N/A
Fiscal year 2007 (as of February 28, 2007)	$	—	$	—		—		N/A
6.75% Notes due 2023(9)
Fiscal year 2020 (as of February 29, 2020)	$	—	$	—		—		N/A
Fiscal year 2019 (as of February 28, 2019)	$	74,451	$	2,345		—	$	25.74	(10)
Fiscal year 2018 (as of February 28, 2018)	$	74,451	$	2,930		—	$	26.05	(10)
Fiscal year 2017 (as of February 28, 2017)	$	74,451	$	2,710		—	$	25.89	(10)
6.25% Notes due 2025
Fiscal year 2021 (as of May 31, 2020)	$	60,000	$	5,694		—	$	22.15	(11)
Fiscal year 2020 (as of February 29, 2020)	$	60,000	$	6,071		—	$	25.75	(11)
Fiscal year 2019 (as of February 28, 2019)	$	60,000	$	2,345		—	$	24.97	(11)


The Company adopted Rule 3-04/Rule 8-03(a)(5) under Regulation S-X (Note 2). Pursuant to the regulation, the Company has presented a reconciliation of the changes in each significant caption of stockholders’ equity as shown in the tables below:
	Common Stock				Capital in Excess			Total Distributable
	Shares		Amount		of Par Value			Earnings (Loss)			Net Assets
Balance at February 28, 2019		7,657,156	$	7,657	$	203,552,800		$	(22,685,270	)	$	180,875,187
Increase (Decrease) from Operations:
Net investment income		—		—		—			3,680,788			3,680,788
Net realized gain (loss) from investments		—		—		—			—			—
Net change in unrealized appreciation (depreciation) on investments		—		—		—			3,989,130			3,989,130
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		—		—		—			(20,930	)		(20,930	)
Decrease from Shareholder Distributions:
Distributions of investment income – net		—		—		—			(4,176,132	)		(4,176,132	)
Capital Share Transactions:
Proceeds from issuance of common stock		76,448		77		1,772,557			—			1,772,634
Stock dividend distribution		31,240		31		667,358			—			667,389
Repurchases of common stock		—		—		—			—			—
Offering costs		—		—		(4,365	)		—			(4,365	)

Balance at May 31, 2019		7,764,844	$	7,765	$	205,988,350		$	(19,212,414	)	$	186,783,701

Increase (Decrease) from Operations:
Net investment income		—		—		—			4,956,074			4,956,074
Net realized gain (loss) from investments		—		—		—			1,870,089			1,870,089
Net change in unrealized appreciation (depreciation) on investments		—		—		—			1,457,872			1,457,872
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		—		—		—			(704,263	)		(704,263	)
Decrease from Shareholder Distributions:
Distributions of investment income – net		—		—		—			(4,336,226	)		(4,336,226	)
Capital Share Transactions:
Proceeds from issuance of common stock		1,371,667		1,371		34,101,012			—			34,102,383
Stock dividend distribution		31,545		32		714,497			—			714,529
Repurchases of common stock		—		—		—			—			—
Offering costs		—		—		(507,592	)		—			(507,592	)

Balance at August 31, 2019		9,168,056	$	9,168	$	240,296,267		$	(15,968,868	)	$	224,336,567

Increase (Decrease) from Operations:
Net investment income		—		—		—			4,575,303			4,575,303
Net realized gain (loss) from investments		—		—		—			10,739,678			10,739,678
Net change in unrealized appreciation (depreciation) on investments		—		—		—			(536,151	)		(536,151	)
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		—		—		—			(1,061,608	)		(1,061,608	)
Decrease from Shareholder Distributions:
Distributions of investment income – net		—		—		—			(5,323,383	)		(5,323,383	)
Capital Share Transactions:
Proceeds from issuance of common stock		1,952,367		1,951		49,351,357			—			49,353,308
Stock dividend distribution		34,575		36		806,857			—			806,893
Repurchases of common stock		—		—		—			—			—
Offering costs		—		—		(710,257	)		—			(710,257	)

Balance at November 30, 2019		11,154,998	$	11,155	$	289,744,224		$	(7,575,029	)	$	282,180,350

Increase (Decrease) from Operations:
Net investment income		—		—		—			66,106			66,106
Net realized gain (loss) from investments		—		—		—			30,267,388			30,267,388
Net change in unrealized appreciation (depreciation) on investments		—		—		—			(5,681,765	)		(5,681,765	)
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		—		—		—			2,141,150			2,141,150
Decrease from Shareholder Distributions:
Distributions of investment income – net		—		—		—			(6,261,839	)		(6,261,839	)
Capital Share Transactions:
Proceeds from issuance of common stock		26,865		27		676,089			—			676,116
Stock dividend distribution		35,682		36		907,645			—			907,681
Repurchases of common stock		—		—		—			—			—
Offering costs		—		—		(8,334	)		—			(8,334	)
Tax reclassification of stockholders’ equity in accordance with generally accepted accounting principles		—		—		(1,842,633	)		1,842,633			—

Balance at February 29, 2020		11,217,545	$	11,218	$	289,476,991		$	14,798,644		$	304,286,853

Increase (Decrease) from Operations:
Net investment income		—		—		—			9,018,314			9,018,314
Net realized gain (loss) from investments		—		—		—			8,480			8,480
Net change in unrealized appreciation (depreciation) on investments		—		—		—			(31,950,369	)		(31,950,369	)
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		—		—		—			267,740			267,740
Decrease from Shareholder Distributions:
Distributions of investment income – net		—		—		—			—			—
Capital Share Transactions:
Proceeds from issuance of common stock		—		—		—			—			—
Stock dividend distribution		—		—		—			—			—
Repurchases of common stock		—		—		—			—			—
Offering costs		—		—		—			—			—

Balance at May 31, 2020		11,217,545	$	11,218	$	289,476,991		$	(7,857,191	)	$	281,631,018


	May 31, 2020					February 29, 2020
	Investments At Fair Value		Percentage of Total Portfolio			Investments At Fair Value		Percentage of Total Portfolio
	($ in thousands)
Business Services	$	294,092		60.9	%	$	285,356		58.8	%
Healthcare Services		71,864		14.9			69,072		14.2
Education		70,070		14.5			77,341		15.9
Structured Finance Securities(1)		31,269		6.5			34,675		7.1
Property Management		9,981		2.0			11,503		2.4
Consumer Services		1,997		0.4			1,997		0.4
Food and Beverage		1,848		0.4			2,141		0.4
Metals		1,417		0.3			3,130		0.7
Consumer Products		409		0.1			417		0.1

Total	$	482,947		100.0	%	$	485,632		100.0	%


Three Months ended May 31, 2019
Issuer	Asset Type	Cost		Fair Value		Total Unrealized Appreciation (Depreciation)			YTD Change in Unrealized Appreciation (Depreciation)
Censis Technologies, Inc.	Equity Interests	$	999	$	4,018	$	3,019		$	1,631
My Alarm Center, LLC	Equity Interests		4,811		2,372		(2,439	)		(794	)
Saratoga Investment Corp. CLO 2013-1, Ltd.	Structured Finance Securities		24,899		28,024		3,125			1,248


Basis Point Change	Increase (Decrease) in Interest Income			(Increase) Decrease in Interest Expense		Increase (Decrease) in Net Investment Income			Increase (Decrease) in Net Investment Income per Share
	($ in thousands)
-100	$	(52	)	$	—	$	(52	)	$	(0.00	)
-50		(52	)		—		(52	)		(0.00	)
-25		(38	)		—		(38	)		(0.00	)
25		38			—		38			0.00
50		75			—		75			0.01
100		618			—		618			0.06
200		3,277			—		3,277			0.29
300		7,470			—		7,470			0.67
400		11,814			—		11,814			1.05