UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


x			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~September 30, 2020~~March 31, 2021


o			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period to

Commission File No. 814-00995

TCG BDC, INC.

(Exact name of Registrant as specified in its charter)


Maryland						80-0789789
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification Number)

~~520 Madison~~One Vanderbilt Avenue, ~~40th Floor,~~Suite 3400, New York, NY ~~10022~~10017						(212) 813-4900
(Address of principal executive office) (Zip Code)						(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

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, $0.01 par value	CGBD	The Nasdaq Global Select Market

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 ☒ 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 (§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 filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer

Accelerated filer

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 of the Exchange Act). Yes ☐ No x

The number of shares of the registrant’s common stock, $0.01 par value per share, outstanding at ~~November 4, 2020~~May 3, 2021 was ~~56,308,616.~~54,649,010.

TCG BDC, INC.

INDEX



Part I.	Financial Information
Item 1.	Financial Statements
	Consolidated Statements of Assets and Liabilities as of ~~September~~ ~~30, 2020~~March 31, 2021 (unaudited) and December 31, ~~2019~~2020	3
	Consolidated Statements of Operations for the three ~~and~~ ~~nine~~month periods ended ~~September~~ ~~30,~~March 31, 2021 and 2020 ~~and 2019~~ (unaudited)	4
	Consolidated Statements of Changes in Net Assets for the ~~nine~~three month periods ended ~~September~~ ~~30,~~March 31, 2021 and 2020 ~~and 2019~~ (unaudited)	5
	Consolidated Statements of Cash Flows for the ~~nine~~three month periods ended ~~September~~ ~~30,~~March 31, 2021 and 2020 ~~and 2019~~ (unaudited)	6
	Consolidated Schedules of Investments as of ~~September~~ ~~30, 2020~~March 31, 2021 (unaudited) and December 31, ~~2019~~2020	7
	Notes to Consolidated Financial Statements (unaudited)	3133
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	7074
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	~~103~~109
Item 4.	Controls and Procedures	~~104~~110
Part II.	Other Information
Item 1.	Legal Proceedings	~~105~~111
Item 1A.	Risk Factors	~~105~~111
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	~~105~~111
Item 3.	Defaults Upon Senior Securities	~~105~~111
Item 4.	Mine Safety Disclosures	~~105~~112
Item 5.	Other Information	~~105~~112
Item 6.	Exhibits	~~106~~112
	Signatures	~~107~~113

TCG BDC, INC.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES

(dollar amounts in thousands, except per share data)


		September 30, 2020		December 31, 2019			March 31, 2021		December 31, 2020
ASSETS	ASSETS	(unaudited)				ASSETS	(unaudited)
Investments, at fair value	Investments, at fair value					Investments, at fair value
Investments—non-controlled/non-affiliated, at fair value (amortized cost of $1,840,796 and $1,960,755, respectively)		$	1,737,044	$	1,897,057

Investments—controlled/affiliated, at fair value (amortized cost of $233,131 and $240,696, respectively)		211,129		226,907
Total investments, at fair value (amortized cost of $2,073,927 and $2,201,451, respectively)		1,948,173		2,123,964
Investments—non-controlled/non-affiliated, at fair value (amortized cost of $1,575,395 and $1,574,182, respectively)						Investments—non-controlled/non-affiliated, at fair value (amortized cost of $1,575,395 and $1,574,182, respectively)	$	1,528,400	$	1,509,271
Investments—non-controlled/affiliated, at fair value (amortized cost of $38,395 and $37,571, respectively)						Investments—non-controlled/affiliated, at fair value (amortized cost of $38,395 and $37,571, respectively)	27,650		26,180
Investments—controlled/affiliated, at fair value (amortized cost of $311,202 and $311,213, respectively)						Investments—controlled/affiliated, at fair value (amortized cost of $311,202 and $311,213, respectively)	285,584		290,298
Total investments, at fair value (amortized cost of $1,924,992 and $1,922,966, respectively)						Total investments, at fair value (amortized cost of $1,924,992 and $1,922,966, respectively)	1,841,634		1,825,749
Cash and cash equivalents	Cash and cash equivalents	37,088		36,751		Cash and cash equivalents	35,493		68,419
Receivable for investment sold		74		6,162
Receivable for investment sold/repaid						Receivable for investment sold/repaid	1,192		4,313
Deferred financing costs	Deferred financing costs	3,651		4,032		Deferred financing costs	3,502		3,633
Interest receivable from non-controlled/non-affiliated investments	Interest receivable from non-controlled/non-affiliated investments	12,791		9,462		Interest receivable from non-controlled/non-affiliated investments	12,948		12,634

Interest receivable from non-controlled/affiliated investments						Interest receivable from non-controlled/affiliated investments	580		569
Interest and dividend receivable from controlled/affiliated investments	Interest and dividend receivable from controlled/affiliated investments	5,754		6,845		Interest and dividend receivable from controlled/affiliated investments	7,925		6,480
Prepaid expenses and other assets	Prepaid expenses and other assets	856		317		Prepaid expenses and other assets	813		816
Total assets	Total assets	$	2,008,387	$	2,187,533	Total assets	$	1,904,087	$	1,922,613
LIABILITIES	LIABILITIES					LIABILITIES
Secured borrowings (Note 6)		$	513,332	$	616,543
2015-1 Notes payable, net of unamortized debt issuance costs of $2,726 and $2,911, respectively (Note 7)		446,474		446,289
Senior Notes (Note 7)		115,000		115,000
Secured borrowings (Note 7)						Secured borrowings (Note 7)	$	309,397	$	347,949
2015-1 Notes payable, net of unamortized debt issuance costs of $2,602 and $2,664, respectively (Note 8)						2015-1 Notes payable, net of unamortized debt issuance costs of $2,602 and $2,664, respectively (Note 8)	446,598		446,536
Senior Notes, net of unamortized debt issuance costs of $520 and $562, respectively (Note 8)						Senior Notes, net of unamortized debt issuance costs of $520 and $562, respectively (Note 8)	189,480		189,438
Payable for investments purchased						Payable for investments purchased	12,818		809

Interest and credit facility fees payable (Notes 6 and 7)		3,405		6,764
Dividend payable (Note 9)		20,830		31,760
Interest and credit facility fees payable (Notes 7 and 8)						Interest and credit facility fees payable (Notes 7 and 8)	2,427		2,439
Dividend payable (Note 10)						Dividend payable (Note 10)	20,280		19,892
Base management and incentive fees payable (Note 4)	Base management and incentive fees payable (Note 4)	11,473		13,236		Base management and incentive fees payable (Note 4)	11,047		11,549
Administrative service fees payable (Note 4)	Administrative service fees payable (Note 4)	85		77		Administrative service fees payable (Note 4)	202		85
Other accrued expenses and liabilities	Other accrued expenses and liabilities	2,566		1,393		Other accrued expenses and liabilities	1,318		2,553
Total liabilities	Total liabilities	1,113,165		1,231,062		Total liabilities	993,567		1,021,250
Commitments and contingencies (Notes 8 and 11)
Commitments and contingencies (Notes 9 and 12)						Commitments and contingencies (Notes 9 and 12)
EQUITY	EQUITY					EQUITY
NET ASSETS	NET ASSETS					NET ASSETS
Cumulative convertible preferred stock, $0.01 par value; 2,000,000 and 0 shares issued and outstanding as of September 30, 2020 and December 31, 2019, respectively		50,000		—
Common stock, $0.01 par value; 198,000,000 and 200,000,000 shares authorized; 56,308,616 and 57,763,811 shares issued and outstanding at September 30, 2020 and December 31, 2019, respectively		563		578
Cumulative convertible preferred stock, $0.01 par value; 2,000,000 and 2,000,000 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively						Cumulative convertible preferred stock, $0.01 par value; 2,000,000 and 2,000,000 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively	50,000		50,000
Common stock, $0.01 par value; 198,000,000 shares authorized; 54,809,262 and 55,320,309 shares issued and outstanding at March 31, 2021 and December 31, 2020, respectively						Common stock, $0.01 par value; 198,000,000 shares authorized; 54,809,262 and 55,320,309 shares issued and outstanding at March 31, 2021 and December 31, 2020, respectively	548		553
Paid-in capital in excess of par value	Paid-in capital in excess of par value	1,093,250		1,109,238		Paid-in capital in excess of par value	1,075,871		1,081,436
Offering costs	Offering costs	(1,633)		(1,633)		Offering costs	(1,633)		(1,633)
Total distributable earnings (loss)	Total distributable earnings (loss)	(246,958)		(151,712)		Total distributable earnings (loss)	(214,266)		(228,993)
Total net assets	Total net assets	$	895,222	$	956,471	Total net assets	$	910,520	$	901,363
NET ASSETS PER COMMON SHARE	NET ASSETS PER COMMON SHARE	$	15.01	$	16.56	NET ASSETS PER COMMON SHARE	$	15.70	$	15.39

The accompanying notes are an integral part of these consolidated financial statements.

TCG BDC, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(dollar amounts in thousands, except per share data)

(unaudited)


		For the three month periods ended				For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
Investment income:	Investment income:									Investment income:
From non-controlled/non-affiliated investments:	From non-controlled/non-affiliated investments:									From non-controlled/non-affiliated investments:
Interest income	Interest income	$	34,789	$	47,118	$	112,290	$	139,584	Interest income	$	31,756	$	41,465
Other income	Other income	2,110		1,756		8,001		6,050		Other income	1,467		2,344
Total investment income from non-controlled/non-affiliated investments	Total investment income from non-controlled/non-affiliated investments	36,899		48,874		120,291		145,634		Total investment income from non-controlled/non-affiliated investments	33,223		43,809
From non-controlled/affiliated investments:	From non-controlled/affiliated investments:									From non-controlled/affiliated investments:
Interest income	Interest income	—		446		—		1,209		Interest income	38		—
Other income										Other income	3		—
Total investment income from non-controlled/affiliated investments	Total investment income from non-controlled/affiliated investments	—		446		—		1,209		Total investment income from non-controlled/affiliated investments	41		—
From controlled/affiliated investments:	From controlled/affiliated investments:									From controlled/affiliated investments:
Interest income	Interest income	135		2,459		3,563		9,240		Interest income	56		3,236
Dividend income	Dividend income	5,750		4,000		14,750		11,750		Dividend income	7,528		3,500
Total investment income from controlled/affiliated investments	Total investment income from controlled/affiliated investments	5,885		6,459		18,313		20,990		Total investment income from controlled/affiliated investments	7,584		6,736
Total investment income	Total investment income	42,784		55,779		138,604		167,833		Total investment income	40,848		50,545
Expenses:	Expenses:									Expenses:
Base management fees (Note 4)	Base management fees (Note 4)	7,134		8,016		21,585		23,614		Base management fees (Note 4)	6,800		7,386
Incentive fees (Note 4)	Incentive fees (Note 4)	4,322		5,710		14,075		17,489		Incentive fees (Note 4)	4,257		5,086
Professional fees	Professional fees	937		534		2,282		1,879		Professional fees	691		667
Administrative service fees (Note 4)	Administrative service fees (Note 4)	167		61		539		442		Administrative service fees (Note 4)	282		106
Interest expense (Notes 6 and 7)		7,291		13,538		28,913		38,561
Credit facility fees (Note 6)		728		545		2,106		1,784
Interest expense (Notes 7 and 8)										Interest expense (Notes 7 and 8)	6,975		12,179
Credit facility fees (Note 7)										Credit facility fees (Note 7)	519		590
Directors’ fees and expenses	Directors’ fees and expenses	86		88		303		269		Directors’ fees and expenses	116		96
Other general and administrative	Other general and administrative	498		483		1,364		1,338		Other general and administrative	405		411
Total expenses	Total expenses	21,163		28,975		71,167		85,376		Total expenses	20,045		26,521
Net investment income (loss) before taxes	Net investment income (loss) before taxes	21,621		26,804		67,437		82,457		Net investment income (loss) before taxes	20,803		24,024
Excise tax expense	Excise tax expense	387		49		539		169		Excise tax expense	124		52
Net investment income (loss)	Net investment income (loss)	21,234		26,755		66,898		82,288		Net investment income (loss)	20,679		23,972
Net realized gain (loss) and net change in unrealized appreciation (depreciation):	Net realized gain (loss) and net change in unrealized appreciation (depreciation):									Net realized gain (loss) and net change in unrealized appreciation (depreciation):
Net realized gain (loss) on investments:	Net realized gain (loss) on investments:									Net realized gain (loss) on investments:
Non-controlled/non-affiliated investments	Non-controlled/non-affiliated investments	(209)		(10,909)		(49,690)		(8,600)		Non-controlled/non-affiliated investments	1,672		(1,697)
Controlled/affiliated investments		—		—		—		(9,091)
Non-controlled/affiliated investments										Non-controlled/affiliated investments	1		—
Currency gains (losses) on non-investment assets and liabilities	Currency gains (losses) on non-investment assets and liabilities	(11)		—		474		—		Currency gains (losses) on non-investment assets and liabilities	(82)		(150)
Net change in unrealized appreciation (depreciation) on investments:	Net change in unrealized appreciation (depreciation) on investments:									Net change in unrealized appreciation (depreciation) on investments:
Non-controlled/non-affiliated investments	Non-controlled/non-affiliated investments	12,906		(22,343)		(40,054)		(34,074)		Non-controlled/non-affiliated investments	17,916		(117,042)
Non-controlled/affiliated investments	Non-controlled/affiliated investments	—		(48)		—		1,903		Non-controlled/affiliated investments	646		—
Controlled/affiliated investments	Controlled/affiliated investments	2,134		(2,850)		(8,213)		1,662		Controlled/affiliated investments	(4,703)		(28,521)
Net change in unrealized currency gains (losses) on non-investment assets and liabilities	Net change in unrealized currency gains (losses) on non-investment assets and liabilities	(2,446)		406		(749)		406		Net change in unrealized currency gains (losses) on non-investment assets and liabilities	(225)		2,338
Net realized and unrealized gain (loss) on investments and non-investment assets and liabilities	Net realized and unrealized gain (loss) on investments and non-investment assets and liabilities	12,374		(35,744)		(98,232)		(47,794)		Net realized and unrealized gain (loss) on investments and non-investment assets and liabilities	15,225		(145,072)
Net increase (decrease) in net assets resulting from operations	Net increase (decrease) in net assets resulting from operations	33,608		(8,989)		(31,334)		34,494		Net increase (decrease) in net assets resulting from operations	35,904		(121,100)
Preferred stock dividend	Preferred stock dividend	856		—		1,410		—		Preferred stock dividend	875		—
Net increase (decrease) in net assets resulting from operations attributable to Common Stockholders	Net increase (decrease) in net assets resulting from operations attributable to Common Stockholders	$	32,752	$	(8,989)	$	(32,744)	$	34,494	Net increase (decrease) in net assets resulting from operations attributable to Common Stockholders	$	35,029	$	(121,100)
Basic and diluted earnings per common share (Note 9)
Basic and diluted earnings per common share (Note 10)										Basic and diluted earnings per common share (Note 10)
Basic	Basic	$	0.58	$	(0.15)	$	(0.58)	$	0.57	Basic	$	0.65	$	(2.12)
Diluted	Diluted	$	0.55	$	(0.15)	$	(0.58)	$	0.57	Diluted	$	0.60	$	(2.12)
Weighted-average shares of common stock outstanding (Note 9)
Weighted-average shares of common stock outstanding (Note 10)										Weighted-average shares of common stock outstanding (Note 10)
Basic	Basic	56,308,616		59,587,941		56,575,498		60,644,479		Basic	55,039,010		57,112,193
Diluted	Diluted	61,571,773		59,587,941		56,575,498		60,644,479		Diluted	60,306,312		57,112,193

The accompanying notes are an integral part of these consolidated financial statements.

TCG BDC, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS

(dollar amounts in thousands)

(unaudited)


		For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
Net increase (decrease) in net assets resulting from operations:	Net increase (decrease) in net assets resulting from operations:					Net increase (decrease) in net assets resulting from operations:
Net investment income (loss)	Net investment income (loss)	$	66,898	$	82,288	Net investment income (loss)	$	20,679	$	23,972
Net realized gain (loss)	Net realized gain (loss)	(49,216)		(17,691)		Net realized gain (loss)	1,591		(1,847)
Net change in unrealized appreciation (depreciation) on investments	Net change in unrealized appreciation (depreciation) on investments	(48,267)		(30,509)		Net change in unrealized appreciation (depreciation) on investments	13,859		(145,563)
Net change in unrealized currency gains (losses) on non-investment assets and liabilities	Net change in unrealized currency gains (losses) on non-investment assets and liabilities	(749)		406		Net change in unrealized currency gains (losses) on non-investment assets and liabilities	(225)		2,338
Net increase (decrease) in net assets resulting from operations	Net increase (decrease) in net assets resulting from operations	(31,334)		34,494		Net increase (decrease) in net assets resulting from operations	35,904		(121,100)
Capital transactions:	Capital transactions:					Capital transactions:

Preferred stock issued		50,000		—

Repurchase of common stock	Repurchase of common stock	(16,003)		(47,521)		Repurchase of common stock	(5,570)		(16,003)
Dividends declared on preferred and common stock (Note 9)		(63,912)		(71,590)
Dividends declared on preferred and common stock (Note 10)						Dividends declared on preferred and common stock (Note 10)	(21,177)		(20,834)
Net increase (decrease) in net assets resulting from capital share transactions	Net increase (decrease) in net assets resulting from capital share transactions	(29,915)		(119,111)		Net increase (decrease) in net assets resulting from capital share transactions	(26,747)		(36,757)
Net increase (decrease) in net assets	Net increase (decrease) in net assets	(61,249)		(84,617)		Net increase (decrease) in net assets	9,157		(157,937)
Net Assets at beginning of period	Net Assets at beginning of period	956,471		1,063,218		Net Assets at beginning of period	901,363		956,471
Net Assets at end of period	Net Assets at end of period	$	895,222	$	978,601	Net Assets at end of period	$	910,520	$	798,534

The accompanying notes are an integral part of these consolidated financial statements.

TCG BDC, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollar amounts in thousands)

(unaudited)


		For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
Cash flows from operating activities:	Cash flows from operating activities:					Cash flows from operating activities:
Net increase (decrease) in net assets resulting from operations	Net increase (decrease) in net assets resulting from operations	$	(31,334)	$	34,494	Net increase (decrease) in net assets resulting from operations	$	35,904	$	(121,100)
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:	Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:					Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Amortization of deferred financing costs	Amortization of deferred financing costs	939		931		Amortization of deferred financing costs	253		305
Net accretion of discount on investments	Net accretion of discount on investments	(5,510)		(9,012)		Net accretion of discount on investments	(2,026)		(2,586)
Paid-in-kind interest	Paid-in-kind interest	(3,878)		(6,841)		Paid-in-kind interest	(2,025)		(179)
Net realized (gain) loss on investments	Net realized (gain) loss on investments	49,690		17,691		Net realized (gain) loss on investments	(1,673)		1,697
Net realized currency (gain) loss on non-investment assets and liabilities	Net realized currency (gain) loss on non-investment assets and liabilities	(474)		—		Net realized currency (gain) loss on non-investment assets and liabilities	82		150
Net change in unrealized (appreciation) depreciation on investments	Net change in unrealized (appreciation) depreciation on investments	48,267		30,509		Net change in unrealized (appreciation) depreciation on investments	(13,859)		145,563
Net change in unrealized currency (gains) losses on non-investment assets and liabilities	Net change in unrealized currency (gains) losses on non-investment assets and liabilities	749		(406)		Net change in unrealized currency (gains) losses on non-investment assets and liabilities	225		(2,338)
Cost of investments purchased and change in payable for investments purchased	Cost of investments purchased and change in payable for investments purchased	(449,658)		(707,910)		Cost of investments purchased and change in payable for investments purchased	(134,935)		(307,148)
Proceeds from sales and repayments of investments and change in receivable for investments sold		542,846		521,508
Proceeds from sales and repayments of investments and change in receivable for investments sold/repaid						Proceeds from sales and repayments of investments and change in receivable for investments sold/repaid	153,722		277,451
Changes in operating assets:	Changes in operating assets:					Changes in operating assets:
Interest receivable	Interest receivable	(3,329)		(5,705)		Interest receivable	(726)		(949)
Dividend receivable	Dividend receivable	1,091		454		Dividend receivable	(1,044)		500
Prepaid expenses and other assets	Prepaid expenses and other assets	(211)		32		Prepaid expenses and other assets	3		(270)
Changes in operating liabilities:	Changes in operating liabilities:					Changes in operating liabilities:
Due to Investment Adviser		—		(94)

Interest and credit facility fees payable	Interest and credit facility fees payable	(3,359)		180		Interest and credit facility fees payable	(12)		(664)
Base management and incentive fees payable	Base management and incentive fees payable	(1,763)		(108)		Base management and incentive fees payable	(502)		(903)
Administrative service fees payable	Administrative service fees payable	8		(28)		Administrative service fees payable	117		21
Other accrued expenses and liabilities	Other accrued expenses and liabilities	1,173		(616)		Other accrued expenses and liabilities	(1,235)		239
Net cash provided by (used in) operating activities	Net cash provided by (used in) operating activities	145,247		(124,921)		Net cash provided by (used in) operating activities	32,269		(10,211)
Cash flows from financing activities:	Cash flows from financing activities:					Cash flows from financing activities:
Proceeds from issuance of preferred stock		50,000		—

Repurchase of common stock	Repurchase of common stock	(16,003)		(47,521)		Repurchase of common stock	(5,570)		(16,003)
Borrowings on SPV Credit Facility and Credit Facility	Borrowings on SPV Credit Facility and Credit Facility	293,792		590,179		Borrowings on SPV Credit Facility and Credit Facility	40,286		226,500
Repayments of SPV Credit Facility and Credit Facility	Repayments of SPV Credit Facility and Credit Facility	(397,484)		(347,897)		Repayments of SPV Credit Facility and Credit Facility	(79,000)		(139,443)

Debt issuance costs paid	Debt issuance costs paid	(373)		(1,483)		Debt issuance costs paid	(122)		(299)
Dividends paid in cash	Dividends paid in cash	(74,842)		(85,262)		Dividends paid in cash	(20,789)		(31,770)
Net cash provided by (used in) financing activities	Net cash provided by (used in) financing activities	(144,910)		108,016		Net cash provided by (used in) financing activities	(65,195)		38,985
Net increase (decrease) in cash and cash equivalents	Net increase (decrease) in cash and cash equivalents	337		(16,905)		Net increase (decrease) in cash and cash equivalents	(32,926)		28,774
Cash and cash equivalents, beginning of period	Cash and cash equivalents, beginning of period	36,751		87,186		Cash and cash equivalents, beginning of period	68,419		36,751
Cash and cash equivalents, end of period	Cash and cash equivalents, end of period	$	37,088	$	70,281	Cash and cash equivalents, end of period	$	35,493	$	65,525
Supplemental disclosures:	Supplemental disclosures:					Supplemental disclosures:
Interest paid during the period	Interest paid during the period	$	31,708	$	38,244	Interest paid during the period	$	6,915	$	12,647
Taxes, including excise tax, paid during the period	Taxes, including excise tax, paid during the period	$	387	$	169	Taxes, including excise tax, paid during the period	$	626	$	387
Dividends declared on preferred stock and common stock during the period	Dividends declared on preferred stock and common stock during the period	$	63,912	$	71,590	Dividends declared on preferred stock and common stock during the period	$	21,177	$	20,834

The accompanying notes are an integral part of these consolidated financial statements.

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS

As of ~~September 30, 2020~~March 31, 2021

(dollar amounts in thousands)

(unaudited)


Investments—non-controlled/non-affiliated (1)	Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value (5)			% of Net Assets		Investments—non-controlled/non-affiliated (1)				Footnotes		Industry		Reference Rate & Spread (2)		Interest Rate (2)		Acquisition Date		Maturity Date			Par/ Principal Amount **			Amortized Cost (4)			Fair Value (5)			% of Net Assets
																																													Investments—non-controlled/non-affiliated (1)	Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **	Amortized Cost (4)	Fair Value (5)	% of Net Assets
First Lien Debt (72.71% of fair value)
Airnov, Inc. (Clariant)		^*	(2)(3)(12)	Containers, Packaging & Glass	L + 5.25%	6.25%	12/20/2019	12/19/2025	$	12,748	$	12,562	$	12,648		1.41	%
First Lien Debt (64.8% of fair value)															First Lien Debt (64.8% of fair value)
Advanced Web Technologies Holding Company															Advanced Web Technologies Holding Company				^*		(2)(3)(13)		Containers, Packaging & Glass		L + 6.00%		7.00%		12/17/2020		12/17/2026		$	6,125		$	5,949		$	6,152		0.68	%
Airnov, Inc.															Airnov, Inc.				^*		(2)(3)		Containers, Packaging & Glass		L + 5.25%		6.25%		12/20/2019		12/19/2025		12,438			12,286			12,409			1.36
Allied Universal Holdco LLC															Allied Universal Holdco LLC				^		(2)(3)		Business Services		L + 4.25%		4.44%		2/17/2021		7/10/2026		500			502			498			0.05
Alpha Packaging Holdings, Inc.	Alpha Packaging Holdings, Inc.	+*	(2)(3)	Containers, Packaging & Glass	L + 6.00%	7.00%	6/26/2015	11/12/2021	2,802		2,802		2,799			0.31		Alpha Packaging Holdings, Inc.		^*		(2)(3)		Containers, Packaging & Glass		L + 6.00%		7.00%		6/26/2015		11/12/2021			2,765			2,765			2,765			0.30
Alpine SG, LLC															Alpine SG, LLC				*		(2)(3)		High Tech Industries		L + 5.75%		6.75%		2/2/2018		11/16/2022		10,890			10,842			10,722			1.18
Alpine SG, LLC															Alpine SG, LLC				^		(2)(3)		High Tech Industries		L + 8.50%		9.50%		7/24/2020		11/16/2022		1,618			1,583			1,618			0.18
Alpine SG, LLC	Alpine SG, LLC	^*	(2)(3)	High Tech Industries	L + 5.75%	6.75%	2/2/2018	11/16/2022	15,301		15,215		15,229			1.70		Alpine SG, LLC		^*		(2)(3)		High Tech Industries		L + 6.50%		7.50%		11/2/2020		11/16/2022			10,749			10,489			10,661			1.17
Alpine SG, LLC	Alpine SG, LLC	^	(2)(3)	High Tech Industries	L + 8.50%	9.50%	7/24/2020	11/16/2022	1,618		1,573		1,624			0.18		Alpine SG, LLC		^		(2)(3)		High Tech Industries		L + 7.00%		8.00%		2/10/2021		11/16/2022			3,046			2,964			3,035			0.33
American Physician Partners, LLC	American Physician Partners, LLC	^+*	(2)(3)(12)	Healthcare & Pharmaceuticals	L + 6.50%	7.50%	1/7/2019	12/21/2021	37,966		37,741		36,391			4.07		American Physician Partners, LLC		^*		(2)(3)(13)		Healthcare & Pharmaceuticals		L + 6.75%		7.75%		1/7/2019		12/21/2021			28,550			28,485			27,680			3.04
AMS Group HoldCo, LLC	AMS Group HoldCo, LLC	^+	(2)(3)(12)	Transportation: Cargo	L + 6.50%	7.50%	9/29/2017	9/29/2023	30,479		30,117		30,238			3.38		AMS Group HoldCo, LLC		^		(2)(3)(13)		Transportation: Cargo		L + 6.50%		7.50%		9/29/2017		9/29/2023			22,220			21,993			22,184			2.44
Analogic Corporation	Analogic Corporation	^+*	(2)(3)(12)	Capital Equipment	L + 5.25%	6.25%	6/22/2018	6/22/2024	2,367		2,336		2,363			0.26		Analogic Corporation		^*		(2)(3)(13)		Capital Equipment		L + 5.25%		6.25%		6/22/2018		6/22/2024			2,356			2,328			2,341			0.27
Anchor Hocking, LLC	Anchor Hocking, LLC	^	(2)(3)	Durable Consumer Goods	L + 11.75%	12.75%	1/25/2019	1/25/2024	10,047		9,816		9,623			1.07		Anchor Hocking, LLC		^		(2)(3)		Durable Consumer Goods		L + 11.75%		12.75%		1/25/2019		1/25/2024			4,190			4,108			4,060			0.45
Applied Technical Services, LLC															Applied Technical Services, LLC				^		(2)(3)(13)		Business Services		L + 5.75%		6.75%		12/29/2020		12/29/2026		394			382			392			0.04
Apptio, Inc.	Apptio, Inc.	^	(2)(3)(12)	Software	L + 7.25%	8.25%	1/10/2019	1/10/2025	10,541		10,340		10,582			1.18		Apptio, Inc.		^		(2)(3)(13)		Software		L + 7.25%		8.25%		1/10/2019		1/10/2025			6,131			6,026			6,188			0.68
At Home Holding III, Inc.	At Home Holding III, Inc.	^	(2)(3)(7)	Retail	L + 9.00%	10.00%	6/12/2020	7/27/2022	898		878		882			0.10		At Home Holding III, Inc.		^		(2)(3)(7)		Retail		L + 9.00%		10.00%		6/12/2020		7/27/2022			852			838			852			0.09
Aurora Lux FinCo S.Á.R.L. (Accelya) (Luxembourg)		^*	(2)(3)(7)	Software	L + 6.00%	7.00%	12/24/2019	12/24/2026	37,313		36,460		34,051			3.81
Aurora Lux FinCo S.Á.R.L. (Luxembourg)															Aurora Lux FinCo S.Á.R.L. (Luxembourg)				^*		(2)(3)(7)		Software		L + 6.00%		7.00%		12/24/2019		12/24/2026		32,736			32,037			29,620			3.25
Avenu Holdings, LLC	Avenu Holdings, LLC	+*	(2)(3)	Sovereign & Public Finance	L + 5.25%	6.25%	9/28/2018	9/28/2024	38,371		37,932		37,815			4.22		Avenu Holdings, LLC		*		(2)(3)		Sovereign & Public Finance		L + 5.25%		6.25%		9/28/2018		9/28/2024			13,650			13,518			13,650			1.50
Barnes & Noble, Inc.	Barnes & Noble, Inc.	^	(2)(3)(11)	Retail	L + 5.50%	6.50%	8/7/2019	8/7/2024	16,967		16,626		15,859			1.77		Barnes & Noble, Inc.		^		(2)(3)(11)		Retail		L + 5.50%		6.50%		8/7/2019		8/7/2024			16,521			16,225			15,615			1.71
BlueCat Networks, Inc. (Canada)															BlueCat Networks, Inc. (Canada)				*		(2)(3)(7)		High Tech Industries		L + 6.25%		7.25%		10/30/2020		10/30/2026		11,468			11,250			11,460			1.26
BMS Holdings III Corp.	BMS Holdings III Corp.	^*	(2)(3)	Construction & Building	L + 5.25%	6.25%	9/30/2019	9/30/2026	4,917		4,793		4,882			0.55		BMS Holdings III Corp.		*		(2)(3)		Construction & Building		L + 5.25%		6.25%		9/30/2019		9/30/2026			1,592			1,559			1,578			0.17
Brooks Equipment Company, LLC		+	(2)(3)	Construction & Building	L + 5.00%	6.00%	6/26/2015	5/1/2021	367		367		367			0.04
Captive Resources Midco, LLC	Captive Resources Midco, LLC	^*	(2)(3)(12)	Banking, Finance, Insurance & Real Estate	L + 6.00%	7.00%	6/30/2015	5/31/2025	19,698		19,408		19,777			2.21		Captive Resources Midco, LLC		^*		(2)(3)(13)		Banking, Finance, Insurance & Real Estate		L + 5.75%		6.75%		6/30/2015		5/31/2025			10,407			10,262			10,515			1.15
Central Security Group, Inc.	Central Security Group, Inc.	^+*	(2)(3)(8)	Consumer Services	L + 5.63%	6.63%	6/26/2015	10/6/2021	18,400		17,863		7,949			0.89		Central Security Group, Inc.		^*		(2)(3)		Consumer Services		L + 6.00%		7.00%		10/16/2020		10/16/2025			9,254			9,254			8,589			0.94
Chartis Holding, LLC	Chartis Holding, LLC	^*	(2)(3)(12)	Business Services	L + 5.50%	6.50%	5/1/2019	5/1/2025	15,806		15,469		15,702			1.75		Chartis Holding, LLC		^*		(2)(3)(13)		Business Services		L + 5.25%		6.25%		5/1/2019		5/1/2025			16,229			15,948			16,229			1.78
Chemical Computing Group ULC (Canada)	Chemical Computing Group ULC (Canada)	^*	(2)(3)(7)(12)	Software	L + 5.00%	6.00%	8/30/2018	8/30/2023	472		471		469			0.05		Chemical Computing Group ULC (Canada)		^*		(2)(3)(7)(13)		Software		L + 5.00%		6.00%		8/30/2018		8/30/2023			470			469			470			0.05
CircusTrix Holdings, LLC	CircusTrix Holdings, LLC	^*	(2)(3)(12)	Hotel, Gaming & Leisure	L + 6.75% (100% PIK)	7.75%	2/2/2018	12/6/2021	9,757		9,714		7,733			0.86		CircusTrix Holdings, LLC		^*		(2)(3)		Hotel, Gaming & Leisure		L + 8.00% (100% PIK)		9.00%		2/2/2018		1/16/2024			10,400			10,368			8,597			0.94
CircusTrix Holdings, LLC															CircusTrix Holdings, LLC				^		(2)(3)(13)		Hotel, Gaming & Leisure		L + 8.00% (100% PIK)		9.00%		1/8/2021		7/16/2023		346			289			347			0.04
Cobblestone Intermediate Holdco LLC	Cobblestone Intermediate Holdco LLC	^	(2)(3)(12)	Consumer Services	L + 5.00%	6.00%	1/29/2020	1/29/2026	615		609		618			0.07		Cobblestone Intermediate Holdco LLC		^		(2)(3)		Consumer Services		L + 5.50%		6.50%		1/29/2020		1/29/2026			728			722			732			0.09
Comar Holding Company, LLC	Comar Holding Company, LLC	^+*	(2)(3)(12)	Containers, Packaging & Glass	L + 5.50%	6.50%	6/18/2018	6/18/2024	30,915		30,467		30,902			3.45		Comar Holding Company, LLC		^*		(2)(3)(13)		Containers, Packaging & Glass		L + 5.50%		6.50%		6/18/2018		6/18/2024			24,050			23,676			24,050			2.64
Cority Software Inc. (Canada)		^*	(2)(3)(7)(12)	Software	L + 5.25%	6.25%	7/2/2019	7/2/2026	19,470		19,083		19,508			2.18
Cority Software Inc. (Canada)		^	(2)(3)(7)	Software	L + 7.25%	8.25%	9/3/2020	7/2/2026	1,902		1,846		1,931			0.22
Derm Growth Partners III, LLC (Dermatology Associates)		^	(2)(3)(8)	Healthcare & Pharmaceuticals	L + 6.25% (100% PIK)	7.25%	5/31/2016	5/31/2022	56,320		56,046		28,680			3.20
DermaRite Industries, LLC		^*	(2)(3)	Healthcare & Pharmaceuticals	L + 7.00%	8.00%	3/3/2017	3/3/2022	21,966		21,861		21,424			2.39
Designer Brands Inc.		^	(2)(3)(7)	Retail	L + 8.50%	9.75%	8/7/2020	8/7/2025	18,182		17,738		18,037			2.02
Diligent Corporation		^	(2)(3)(12)	Telecommunications	L + 6.25%	7.25%	8/4/2020	8/4/2025	580		562		576			0.06
Direct Travel, Inc.		^*	(2)(3)(8)	Hotel, Gaming & Leisure	L + 8.50%	9.50%	10/14/2016	12/1/2021	36,711		36,476		25,985			2.90
DTI Holdco, Inc.		*	(2)(3)	High Tech Industries	L + 4.75%	5.75%	12/18/2018	9/30/2023	1,959		1,875		1,670			0.19

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of ~~September 30, 2020~~March 31, 2021

(dollar amounts in thousands)

(unaudited)


Investments—non-controlled/non-affiliated (1)	Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value (5)			% of Net Assets		Investments—non-controlled/non-affiliated (1)				Footnotes		Industry		Reference Rate & Spread (2)		Interest Rate (2)		Acquisition Date		Maturity Date			Par/ Principal Amount **			Amortized Cost (4)			Fair Value (5)			% of Net Assets
																																													Investments—non-controlled/non-affiliated (1)	Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **	Amortized Cost (4)	Fair Value (5)	% of Net Assets
Cority Software Inc. (Canada)															Cority Software Inc. (Canada)				^*		(2)(3)(7)(13)		Software		L + 5.25%		6.25%		7/2/2019		7/2/2026		$	10,595		$	10,384		$	10,657		1.17	%
Cority Software Inc. (Canada)															Cority Software Inc. (Canada)				^		(2)(3)(7)		Software		L + 7.25%		8.25%		9/3/2020		7/2/2026		1,893			1,841			1,934			0.21
DCA Investment Holding, LLC															DCA Investment Holding, LLC				^		(2)(3)(13)		Healthcare & Pharmaceuticals		L + 6.25%		7.00%		3/11/2021		3/12/2027		9,936			9,752			9,750			1.07
Derm Growth Partners III, LLC															Derm Growth Partners III, LLC				^		(2)(3)(8)		Healthcare & Pharmaceuticals		L + 6.25%		7.25%		5/31/2016		5/31/2022		56,192			54,793			31,967			3.51
DermaRite Industries, LLC															DermaRite Industries, LLC				^*		(2)(3)(13)		Healthcare & Pharmaceuticals		L + 6.75%		7.75%		3/3/2017		3/3/2022		18,669			18,604			17,945			1.97
Designer Brands Inc.															Designer Brands Inc.				^		(2)(3)(7)		Retail		L + 8.50%		9.75%		8/7/2020		8/7/2025		17,728			17,330			17,426			1.91
Diligent Corporation															Diligent Corporation				^		(2)(3)(13)		Telecommunications		L + 6.25%		7.25%		8/4/2020		8/4/2025		577			560			582			0.06
DTI Holdco, Inc.															DTI Holdco, Inc.				*		(2)(3)		High Tech Industries		L + 4.75%		5.75%		12/18/2018		9/30/2023		1,949			1,878			1,867			0.21
Emergency Communications Network, LLC	Emergency Communications Network, LLC	^+*	(2)(3)	Telecommunications	L + 2.625%, 5.125% PIK	8.75%	6/1/2017	6/1/2023	$	24,218	$	24,107	$	20,948		2.34	%	Emergency Communications Network, LLC		^*		(2)(3)		Telecommunications		L + 2.625%, 5.125% PIK		8.75%		6/1/2017		6/1/2023			24,619			24,529			21,520			2.36
Ensono, LP	Ensono, LP	^*	(2)(3)	Telecommunications	L + 5.25%	5.40%	4/30/2018	6/27/2025	8,472		8,406		8,376			0.94		Ensono, LP		*		(2)(3)		Telecommunications		L + 5.25%		5.36%		4/30/2018		6/27/2025			2,152			2,137			2,136			0.23
Ensono, LP	Ensono, LP	^*	(2)(3)	Telecommunications	L + 5.75%	5.89%	6/25/2020	6/27/2025	18,176		18,047		17,964			2.01		Ensono, LP		^*		(2)(3)		Telecommunications		L + 5.75%		5.86%		6/25/2020		6/27/2025			18,085			17,968			17,995			1.98
Ethos Veterinary Health LLC	Ethos Veterinary Health LLC	^+	(2)(3)(12)	Consumer Services	L + 4.75%	4.90%	5/17/2019	5/15/2026	10,813		10,701		10,502			1.17		Ethos Veterinary Health LLC		^		(2)(3)(13)		Consumer Services		L + 4.75%		4.86%		5/17/2019		5/15/2026			2,606			2,565			2,572			0.28
EvolveIP, LLC	EvolveIP, LLC	^+*	(2)(3)(12)	Telecommunications	L + 5.75%	6.75%	11/26/2019	6/7/2023	34,749		34,670		34,470			3.85		EvolveIP, LLC		^*		(2)(3)(13)		Telecommunications		L + 5.75%		6.75%		11/26/2019		6/7/2023			25,798			25,746			25,798			2.83
Frontline Technologies Holdings, LLC	Frontline Technologies Holdings, LLC	*+	(2)(3)	Software	L + 5.75%	6.75%	9/18/2017	9/18/2023	3,107		3,087		3,128			0.35		Frontline Technologies Holdings, LLC		^*		(2)(3)		Software		L + 5.75%		6.75%		9/18/2017		9/18/2023			3,091			3,075			3,118			0.34
FWR Holding Corporation	FWR Holding Corporation	^+*	(2)(3)(12)	Beverage, Food & Tobacco	L + 5.50%, 1.50% PIK	8.00%	8/21/2017	8/21/2023	34,537		34,124		30,685			3.43		FWR Holding Corporation		^*		(2)(3)(13)		Beverage, Food & Tobacco		L + 5.50%, 1.50% PIK		8.00%		8/21/2017		8/21/2023			34,622			34,274			31,628			3.47
Hydrofarm, LLC		^	(2)(3)	Wholesale	L + 8.50%	8.65%	5/15/2017	5/12/2022	19,327		19,063		14,697			1.64
Greenhouse Software, Inc.															Greenhouse Software, Inc.				^		(2)(3)(13)		Software		L + 6.50%		7.50%		3/1/2021		3/1/2027		15,196			14,824			14,821			1.63
Hawkeye AcquisitionCo, LLC															Hawkeye AcquisitionCo, LLC				^*		(2)(3)(13)		Aerospace & Defense		L + 6.75%		7.75%		3/1/2021		11/19/2026		6,109			5,890			5,887			0.65
Helios Buyer, Inc.															Helios Buyer, Inc.				^*		(2)(3)(13)		Consumer Services		L + 6.00%		7.00%		12/15/2020		12/15/2026		9,364			9,081			9,301			1.02
Hercules Borrower LLC															Hercules Borrower LLC				^		(2)(3)(13)		Environmental Industries		L + 6.50%		7.50%		12/14/2020		12/14/2026		18,592			18,094			18,293			2.01
Higginbotham Insurance Agency, Inc.															Higginbotham Insurance Agency, Inc.				^		(2)(3)(13)		Banking, Finance, Insurance & Real Estate		L + 5.75%		6.50%		11/25/2020		11/25/2026		3,902			3,830			3,930			0.43
iCIMS, Inc.	iCIMS, Inc.	^	(2)(3)(12)	Software	L + 6.50%	7.50%	9/12/2018	9/12/2024	—		(17)		(10)			—		iCIMS, Inc.		^		(2)(3)		Software		L + 6.50%		7.50%		9/12/2018		9/12/2024			1,671			1,648			1,679			0.18
Individual FoodService Holdings, LLC	Individual FoodService Holdings, LLC	^+	(2)(3)(12)	Wholesale	L + 5.75%	6.75%	2/21/2020	11/22/2025	3,928		3,837		3,553			0.40		Individual FoodService Holdings, LLC		^		(2)(3)(13)		Wholesale		L + 6.25%		7.25%		2/21/2020		11/22/2025			3,902			3,817			3,837			0.42
Innovative Business Services, LLC		^*	(2)(3)(12)	High Tech Industries	L + 5.50%	6.50%	4/5/2018	4/5/2023	16,913		16,601		16,659			1.86
Individual FoodService Holdings, LLC															Individual FoodService Holdings, LLC				^		(2)(3)(13)		Wholesale		L + 6.25%		7.25%		12/31/2020		11/22/2025		2,207			2,150			2,177			0.25
Integrity Marketing Acquisition, LLC	Integrity Marketing Acquisition, LLC	^	(2)(3)(12)	Banking, Finance, Insurance & Real Estate	L + 5.50%	6.50%	1/15/2020	8/27/2025	4,863		4,797		4,911			0.55		Integrity Marketing Acquisition, LLC		^		(2)(3)		Banking, Finance, Insurance & Real Estate		L + 5.75%		6.75%		1/15/2020		8/27/2025			4,958			4,897			5,004			0.55
K2 Insurance Services, LLC	K2 Insurance Services, LLC	^+*	(2)(3)(12)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	7/3/2019	7/1/2024	25,633		25,177		25,415			2.84		K2 Insurance Services, LLC		^*		(2)(3)(13)		Banking, Finance, Insurance & Real Estate		L + 5.00%		6.00%		7/3/2019		7/1/2024			18,603			18,298			18,631			2.05
Kaseya, Inc.	Kaseya, Inc.	^	(2)(3)(12)	High Tech Industries	L + 5.50%, 1.00% PIK	7.50%	5/3/2019	5/2/2025	21,217		20,831		21,229			2.37		Kaseya, Inc.		^		(2)(3)(13)		High Tech Industries		L + 4.00%, 3.00% PIK		8.00%		5/3/2019		5/2/2025			15,714			15,466			15,714			1.73
Legacy.com, Inc.	Legacy.com, Inc.	^	(2)(3)(11)	High Tech Industries	L + 6.00%	7.00%	3/20/2017	3/20/2023	17,066		16,868		16,369			1.83		Legacy.com, Inc.		^		(2)(3)(11)		High Tech Industries		L + 6.00%		7.00%		3/20/2017		3/20/2023			17,066			16,905			15,992			1.76
Lifelong Learner Holdings, LLC	Lifelong Learner Holdings, LLC	^*	(2)(3)(12)	Business Services	L + 5.75%	6.75%	10/18/2019	10/18/2026	23,872		23,396		20,046			2.24		Lifelong Learner Holdings, LLC		^*		(2)(3)(13)		Business Services		L + 5.75%		6.75%		10/18/2019		10/18/2026			23,756			23,315			21,927			2.41
Liqui-Box Holdings, Inc.		^	(2)(3)(12)	Containers, Packaging & Glass	L + 4.50%	5.50%	6/3/2019	6/3/2024	1,227		1,204		1,189			0.13
Mailgun Technologies, Inc.		^	(2)(3)(12)	High Tech Industries	L + 5.00%	6.00%	3/26/2019	3/26/2025	11,764		11,550		11,419			1.28
National Carwash Solutions, Inc.		^+*	(2)(3)(12)	Automotive	L + 6.00%	7.00%	8/7/2018	4/28/2023	10,245		10,118		10,042			1.12
National Technical Systems, Inc.		^+*	(2)(3)(12)	Aerospace & Defense	L + 6.00%	7.00%	6/26/2015	6/12/2021	27,581		27,511		27,476			3.07
NES Global Talent Finance US, LLC (United Kingdom)		+*	(2)(3)(7)	Energy: Oil & Gas	L + 5.50%	6.50%	5/9/2018	5/11/2023	9,814		9,713		9,712			1.09
NMI AcquisitionCo, Inc.		^+*	(2)(3)(12)	High Tech Industries	L + 5.50%	6.50%	9/6/2017	9/6/2022	49,683		49,246		49,637			5.54
Northland Telecommunications Corporation		^*	(2)(3)(12)	Media: Broadcasting & Subscription	L + 5.75%	6.75%	10/1/2018	10/1/2025	46,266		45,660		46,654			5.21
Paramit Corporation		+*	(2)(3)	Capital Equipment	L + 4.50%	5.50%	5/3/2019	5/3/2025	6,213		6,164		6,162			0.69
PF Growth Partners, LLC		^+*	(2)(3)(12)	Hotel, Gaming & Leisure	L + 5.00%	6.00%	7/1/2019	7/11/2025	7,313		7,211		6,432			0.72
Plano Molding Company, LLC		^	(2)(3)	Hotel, Gaming & Leisure	L + 7.50%, 1.50% PIK	10.00%	5/1/2015	5/12/2022	14,674		14,625		12,759			1.43
Plano Molding Company, LLC		^	(2)(3)	Hotel, Gaming & Leisure	L + 7.50%, 1.50% PIK	10.00%	8/7/2020	5/12/2022	1,077		1,067		937			0.10
PPC Flexible Packaging, LLC		^+*	(2)(3)(12)	Containers, Packaging & Glass	L + 5.50%	6.50%	11/23/2018	11/23/2024	14,565		14,440		14,411			1.61

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of ~~September 30, 2020~~March 31, 2021

(dollar amounts in thousands)

(unaudited)


Investments—non-controlled/non-affiliated (1)	Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value (5)			% of Net Assets		Investments—non-controlled/non-affiliated (1)				Footnotes		Industry		Reference Rate & Spread (2)		Interest Rate (2)		Acquisition Date		Maturity Date			Par/ Principal Amount **			Amortized Cost (4)			Fair Value (5)			% of Net Assets
																																													Investments—non-controlled/non-affiliated (1)	Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **	Amortized Cost (4)	Fair Value (5)	% of Net Assets
Liqui-Box Holdings, Inc.															Liqui-Box Holdings, Inc.				^		(2)(3)(13)		Containers, Packaging & Glass		L + 4.50%		5.50%		6/3/2019		6/3/2024		$	1,718		$	1,698		$	1,492		0.16	%
Mailgun Technologies, Inc.															Mailgun Technologies, Inc.				^		(2)(3)(13)		High Tech Industries		L + 5.00%		6.00%		3/26/2019		3/26/2025		3,248			3,180			3,206			0.35
National Technical Systems, Inc.															National Technical Systems, Inc.				^		(2)(3)(13)		Aerospace & Defense		L + 5.50%		6.50%		10/28/2020		6/12/2023		1,175			1,152			1,175			0.13
NES Global Talent Finance US, LLC (United Kingdom)															NES Global Talent Finance US, LLC (United Kingdom)				^*		(2)(3)(7)		Energy: Oil & Gas		L + 5.50%		6.50%		5/9/2018		5/11/2023		9,764			9,681			9,507			1.04
NMI AcquisitionCo, Inc.															NMI AcquisitionCo, Inc.				^*		(2)(3)(13)		High Tech Industries		L + 5.00%		6.00%		9/6/2017		9/6/2023		40,650			40,382			40,814			4.48
Paramit Corporation															Paramit Corporation				^*		(2)(3)		Capital Equipment		L + 4.50%		5.50%		5/3/2019		5/3/2025		5,213			5,176			5,184			0.57
Paramit Corporation															Paramit Corporation				^		(2)(3)(13)		Capital Equipment		L + 5.25%		6.25%		11/24/2020		5/3/2025		3,029			2,918			3,029			0.34
PF Growth Partners, LLC															PF Growth Partners, LLC				^*		(2)(3)(13)		Hotel, Gaming & Leisure		L + 7.00%		8.00%		7/1/2019		7/11/2025		7,276			7,185			6,842			0.75
Plano Molding Company, LLC															Plano Molding Company, LLC				^		(2)(3)		Hotel, Gaming & Leisure		L + 7.50%, 1.50% PIK		10.00%		5/1/2015		5/12/2022		14,711			14,701			13,655			1.50
Plano Molding Company, LLC															Plano Molding Company, LLC				^		(2)(3)		Hotel, Gaming & Leisure		L + 7.50%, 1.50% PIK		10.00%		8/7/2020		5/12/2022		1,082			1,076			1,082			0.12
PPC Flexible Packaging, LLC															PPC Flexible Packaging, LLC				^*		(2)(3)(13)		Containers, Packaging & Glass		L + 5.50%		6.50%		11/23/2018		11/23/2024		11,508			11,409			11,508			1.26
PPT Management Holdings, LLC	PPT Management Holdings, LLC	^	(2)(3)	Healthcare & Pharmaceuticals	L + 6.00%, 2.50% PIK	9.50%	12/15/2016	12/16/2022	$	27,893	$	27,804	$	22,505		2.51	%	PPT Management Holdings, LLC		^		(2)(3)		Healthcare & Pharmaceuticals		L + 6.00%, 2.50% PIK		9.50%		12/15/2016		12/16/2022			28,081			28,011			23,678			2.60
PricewaterhouseCoopers Public Sector LLP	PricewaterhouseCoopers Public Sector LLP	^	(2)(3)(12)	Aerospace & Defense	L + 3.25%	3.48%	5/1/2018	5/1/2023	—		(82)		(46)			(0.01)		PricewaterhouseCoopers Public Sector LLP		^		(2)(3)(13)		Aerospace & Defense		L + 3.25%		3.44%		5/1/2018		5/1/2023			—			(66)			(19)			0.01
Product Quest Manufacturing, LLC	Product Quest Manufacturing, LLC	^	(2)(3)(8)	Containers, Packaging & Glass	L + 6.75%	10.00%	9/21/2017	3/31/2020	840		840		441			0.05		Product Quest Manufacturing, LLC		^		(2)(3)(8)		Containers, Packaging & Glass		L + 6.75%		10.00%		9/21/2017		3/31/2021			840			840			423			0.05
Propel Insurance Agency, LLC	Propel Insurance Agency, LLC	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 4.25%	5.25%	6/1/2018	6/1/2024	2,345		2,332		2,321			0.26		Propel Insurance Agency, LLC		^		(2)(3)		Banking, Finance, Insurance & Real Estate		L + 5.00%		6.00%		6/1/2018		6/1/2024			2,333			2,322			2,324			0.26
QW Holding Corporation (Quala)		^+*	(2)(3)(12)	Environmental Industries	L + 6.25%	7.25%	8/31/2016	8/31/2022	43,231		42,831		40,685			4.55
Prophix Software Inc. (Canada)															Prophix Software Inc. (Canada)				^		(2)(3)(7)(13)		Software		L + 6.50%		7.50%		2/1/2021		2/1/2026		10,963			10,710			10,704			1.18
QW Holding Corporation															QW Holding Corporation				^*		(2)(3)		Environmental Industries		L + 5.75%		6.75%		8/31/2016		8/31/2022		43,007			42,711			40,913			4.49
Redwood Services Group, LLC															Redwood Services Group, LLC				*		(2)(3)		High Tech Industries		L + 6.00%		7.00%		11/13/2018		6/6/2023		5,030			5,007			5,030			0.56
Redwood Services Group, LLC	Redwood Services Group, LLC	^*	(2)(3)	High Tech Industries	L + 6.00%	7.00%	11/13/2018	6/6/2023	8,364		8,313		8,252			0.92		Redwood Services Group, LLC		*		(2)(3)		High Tech Industries		L + 8.50%		9.50%		8/14/2020		6/6/2023			3,466			3,383			3,515			0.39
Redwood Services Group, LLC	Redwood Services Group, LLC	^	(2)(3)(12)	High Tech Industries	L + 8.50%	9.50%	8/14/2020	6/6/2023	977		877		990			0.11		Redwood Services Group, LLC		^*		(2)(3)(13)		High Tech Industries		L + 7.25%		8.25%		10/19/2020		6/6/2023			14,566			14,265			14,702			1.61
Regency Entertainment, Inc.	Regency Entertainment, Inc.	^+	(2)(3)	Media: Diversified & Production	L + 6.75%	7.75%	5/22/2020	10/22/2025	20,000		19,621		19,600			2.19		Regency Entertainment, Inc.		^		(2)(3)		Media: Diversified & Production		L + 6.75%		7.75%		5/22/2020		10/22/2025			20,000			19,652			19,652			2.16
Reladyne, Inc.	Reladyne, Inc.	^	(2)(3)	Wholesale	L + 5.00%	6.00%	8/21/2020	7/22/2022	16,667		16,510		16,500			1.84		Reladyne, Inc.		*		(2)(3)		Wholesale		L + 5.00%		6.00%		8/21/2020		7/22/2022			10,100			10,030			10,061			1.10
Riveron Acquisition Holdings, Inc.	Riveron Acquisition Holdings, Inc.	^+*	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	5/22/2019	5/22/2025	19,818		19,501		19,838			2.22		Riveron Acquisition Holdings, Inc.		*		(2)(3)		Banking, Finance, Insurance & Real Estate		L + 5.75%		6.75%		5/22/2019		5/22/2025			11,488			11,321			11,603			1.27
RSC Acquisition, Inc.	RSC Acquisition, Inc.	^	(2)(3)(12)	Banking, Finance, Insurance & Real Estate	L + 5.50%	6.50%	11/1/2019	11/1/2026	17,640		17,304		17,320			1.94		RSC Acquisition, Inc.		^		(2)(3)(13)		Banking, Finance, Insurance & Real Estate		L + 5.50%		6.50%		11/1/2019		11/1/2026			6,068			5,961			6,100			0.67
Sapphire Convention, Inc. (Smart City)		^+*	(2)(3)	Telecommunications	L + 5.25%	6.25%	11/20/2018	11/20/2025	32,467		31,975		27,444			3.07
Sapphire Convention, Inc.															Sapphire Convention, Inc.				^*		(2)(3)(13)		Telecommunications		L + 6.25%		7.25%		11/20/2018		11/20/2025		29,378			28,930			24,547			2.70
Smile Doctors, LLC	Smile Doctors, LLC	^+*	(2)(3)(12)	Healthcare & Pharmaceuticals	L + 6.00%	7.00%	10/6/2017	10/6/2022	23,401		23,333		22,465			2.51		Smile Doctors, LLC		^*		(2)(3)(13)		Healthcare & Pharmaceuticals		L + 6.00%		7.00%		10/6/2017		10/6/2022			16,887			16,838			16,887			1.84
Southern Graphics, Inc.															Southern Graphics, Inc.				^		(2)(3)(11)		Media: Advertising, Printing & Publishing		L + 6.50%		7.50%		10/30/2020		10/23/2023		9,959			9,781			9,950			1.09
Sovos Brands Intermediate, Inc.	Sovos Brands Intermediate, Inc.	+*	(2)(3)	Beverage, Food & Tobacco	L + 4.75%	4.90%	11/16/2018	11/20/2025	19,748		19,585		19,523			2.18		Sovos Brands Intermediate, Inc.		^*		(2)(3)		Beverage, Food & Tobacco		L + 4.75%		4.98%		11/16/2018		11/20/2025			12,292			12,200			12,226			1.34
SPay, Inc.		^*	(2)(3)(12)	Hotel, Gaming & Leisure	L + 2.30%, 5.45% PIK	8.75%	6/15/2018	6/17/2024	20,983		20,700		17,006			1.90
Superior Health Linens, LLC		^+	(2)(3)(12)	Business Services	L + 6.50%	7.50%	9/30/2016	9/30/2021	21,110		21,030		20,900			2.34
Surgical Information Systems, LLC		^+*	(2)(3)(11)	High Tech Industries	L + 5.00%	6.00%	4/24/2017	4/24/2023	26,168		26,040		25,906			2.89
T2 Systems, Inc.		^+*	(2)(3)(12)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2016	9/28/2022	35,473		35,090		34,705			3.88
Tank Holding Corp.		^	(2)(3)(12)	Capital Equipment	L + 4.00%	4.15%	3/26/2019	3/26/2024	4		4		4			—
TCFI Aevex LLC		^*	(2)(3)	Aerospace & Defense	L + 6.00%	7.00%	3/18/2020	3/18/2026	10,006		9,842		9,843			1.10
The Leaders Romans Bidco Limited (United Kingdom) Term Loan B		^	(2)(3)(7)	Banking, Finance, Insurance & Real Estate	L + 6.75%, 3.50% PIK	11.00%	7/23/2019	6/30/2024	£	20,420	24,920		25,822			2.88
The Leaders Romans Bidco Limited (United Kingdom) Term Loan C		^	(2)(3)(7)(12)	Banking, Finance, Insurance & Real Estate	L + 6.75%, 3.50% PIK	11.00%	7/23/2019	6/30/2024	£	3,377	4,284		4,426			0.49
Trump Card, LLC		+^*	(2)(3)(12)	Transportation: Cargo	L + 5.50%	6.50%	6/26/2018	4/21/2022	7,613		7,587		7,401			0.83
TSB Purchaser, Inc. (Teaching Strategies, LLC)		^+*	(2)(3)(12)	Media: Advertising, Printing & Publishing	L + 6.00%	7.00%	5/14/2018	5/14/2024	28,083		27,604		27,698			3.09
Turbo Buyer, Inc. (Portfolio Holdings, Inc.)		^+*	(2)(3)(12)	Automotive	L + 5.50%	6.50%	12/2/2019	12/2/2025	32,579		31,814		32,242			3.60

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of ~~September 30, 2020~~March 31, 2021

(dollar amounts in thousands)

(unaudited)

Investments—non-controlled/non-affiliated (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Acquisition Date Maturity Date Par/ Principal Amount **
Amortized Cost (4)
Fair Value (5)
% of Net Assets
Tweddle Group, Inc. ^ (2)(3) Media: Advertising, Printing & Publishing L + 4.50% 5.50% 9/17/2018 9/17/2023 $ 1,825 $ 1,807 $ 1,782 0.20 %
U.S. Acute Care Solutions, LLC * (2)(3) Healthcare & Pharmaceuticals L + 6.00% 7.00% 2/21/2019 5/15/2021 4,265 4,252 3,851 0.43
Unifrutti Financing PLC (Cyprus) ^ (7) Beverage, Food & Tobacco 7.50%, 1.00% PIK 8.50% 9/15/2019 9/15/2026 € 4,575 4,825 5,177 0.58
US INFRA SVCS Buyer, LLC (AIMS Companies) ^ (2)(3)(12) Environmental Industries L + 6.00% 7.00% 4/13/2020 4/13/2026 6,564 5,915 5,829 0.65
USLS Acquisition, Inc. ^* (2)(3)(12) Business Services L + 5.75% 6.75% 11/30/2018 11/30/2024 21,975 21,633 20,336 2.27
USLS Acquisition, Inc. ^* (2)(3)(12) Business Services L + 5.75% 6.75% 9/3/2020 11/30/2024 — (23) (42) —
VRC Companies, LLC ^+* (2)(3)(12) Business Services L + 6.50% 7.50% 3/31/2017 3/31/2023 37,457 37,147 37,457 4.18
Westfall Technik, Inc. ^* (2)(3) Chemicals, Plastics & Rubber L + 6.25% 7.25% 9/13/2018 9/13/2024 28,254 27,974 26,024 2.91
YLG Holdings, Inc. ^ (2)(3)(12) Consumer Services L + 6.25% 7.25% 9/30/2020 11/1/2025 1,210 1,150 1,150 0.13
Zemax Software Holdings, LLC ^* (2)(3)(12) Software L + 5.75% 6.75% 6/25/2018 6/25/2024 10,710 10,598 10,568 1.18
Zenith Merger Sub, Inc. ^+* (2)(3)(12) Business Services L + 5.25% 6.25% 12/13/2017 12/13/2023 18,607 18,434 18,389 2.05
First Lien Debt Total $ 1,504,621 $ 1,416,398 158.22 %
Second Lien Debt (14.77% of fair value)
Access CIG, LLC * (2)(3) Business Services L + 7.75% 7.91% 2/14/2018 2/27/2026 $ 2,700 $ 2,688 $ 2,543 0.28 %
AI Convoy S.A.R.L (Cobham) (United Kingdom) ^ (2)(3)(7) Aerospace & Defense L + 8.25% 9.25% 1/17/2020 1/17/2028 30,327 29,689 31,213 3.49
Aimbridge Acquisition Co., Inc. ^ (2)(3) Hotel, Gaming & Leisure L + 7.50% 7.66% 2/1/2019 2/1/2027 9,241 9,100 8,043 0.90
AQA Acquisition Holding, Inc. ^+ (2)(3) High Tech Industries L + 8.00% 9.00% 10/1/2018 5/24/2024 40,000 39,717 39,940 4.46
Brave Parent Holdings, Inc. ^* (2)(3) Software L + 7.50% 8.50% 10/3/2018 4/19/2026 19,062 18,698 18,463 2.06
Drilling Info Holdings, Inc. ^ (2)(3) Energy: Oil & Gas L + 8.25% 8.40% 2/11/2020 7/30/2026 18,600 18,129 18,042 2.02
Higginbotham Insurance Agency, Inc. ^ (2)(3) Banking, Finance, Insurance & Real Estate L + 7.50% 8.50% 12/3/2019 12/19/2025 2,500 2,478 2,500 0.28
Jazz Acquisition, Inc. ^ (2)(3) Aerospace & Defense L + 8.00% 8.15% 6/13/2019 6/18/2027 23,450 23,141 17,278 1.93
Le Tote, Inc. ^ (2)(3) Retail L + 8.75% 10.25% 11/8/2019 11/8/2024 7,511 7,359 7,196 0.80
Outcomes Group Holdings, Inc. ^* (2)(3) Business Services L + 7.50% 7.72% 10/23/2018 10/26/2026 4,500 4,491 4,442 0.50
Pharmalogic Holdings Corp. ^ (2)(3) Healthcare & Pharmaceuticals L + 8.00% 9.00% 6/7/2018 12/11/2023 800 797 770 0.09
Quartz Holding Company (QuickBase, Inc.) ^ (2)(3) Software L + 8.00% 8.15% 4/2/2019 4/2/2027 11,900 11,694 11,547 1.29
Reladyne, Inc. ^+ (2)(3) Wholesale L + 9.50% 10.50% 4/19/2018 1/21/2023 12,242 12,121 11,861 1.32
Stonegate Pub Company Bidco Limited (United Kingdom) ^ (2)(3)(7) Beverage, Food & Tobacco L + 8.50% 8.86% 3/12/2020 3/12/2028 £ 20,000 24,716 21,025 2.35
Tank Holding Corp. ^* (2)(3) Capital Equipment L + 8.25% 8.39% 3/26/2019 3/26/2027 37,380 36,862 37,466 4.19
Ultimate Baked Goods MIDCO, LLC (Rise Baking) ^ (2)(3) Beverage, Food & Tobacco L + 8.00% 9.00% 8/9/2018 8/9/2026 8,333 8,199 7,808 0.87


Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value (5)		% of Net Assets

SPay, Inc.	^*	(2)(3)(13)	Hotel, Gaming & Leisure	L + 2.30%, 6.95% PIK	10.25%	6/15/2018	6/17/2024	$	21,730	$	21,480	$	18,273	2.01	%
Speedstar Holding, LLC	^*	(2)(3)(13)	Automotive	L + 7.00%	8.00%	1/22/2021	1/22/2027	27,432		26,824		26,813		2.94
Superior Health Linens, LLC	^*	(2)(3)(13)	Business Services	L + 6.50%	7.50%	9/30/2016	9/30/2021	12,837		12,812		12,821		1.41
T2 Systems, Inc.	^*	(2)(3)(13)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2016	9/28/2022	26,536		26,321		26,535		2.90
TCFI Aevex LLC	^*	(2)(3)(13)	Aerospace & Defense	L + 6.00%	7.00%	3/18/2020	3/18/2026	9,668		9,487		9,651		1.06
The Leaders Romans Bidco Limited (United Kingdom) Term Loan B	^	(2)(3)(7)	Banking, Finance, Insurance & Real Estate	L + 6.75%, 3.50% PIK	11.00%	7/23/2019	6/30/2024	£	20,739	25,444		28,520		3.13
The Leaders Romans Bidco Limited (United Kingdom) Term Loan C	^	(2)(3)(7)(13)	Banking, Finance, Insurance & Real Estate	L + 6.75%, 3.50% PIK	11.00%	7/23/2019	6/30/2024	£	4,991	7,363		8,945		0.98
Trump Card, LLC	^*	(2)(3)(13)	Transportation: Cargo	L + 5.50%	6.50%	6/26/2018	4/21/2022	7,734		7,716		7,634		0.84
TSB Purchaser, Inc.	^*	(2)(3)(13)	Media: Advertising, Printing & Publishing	L + 6.00%	7.00%	5/14/2018	5/14/2024	18,618		18,328		18,518		2.03
Turbo Buyer, Inc.	^*	(2)(3)(13)	Automotive	L + 5.50%	6.50%	12/2/2019	12/2/2025	24,262		23,730		24,527		2.69
Tweddle Group, Inc.	^	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.50%	5.50%	9/17/2018	9/17/2023	1,710		1,694		1,536		0.17
Unifrutti Financing PLC (Cyprus)	^	(7)	Beverage, Food & Tobacco	7.50%, 1.00% PIK	8.50%	9/15/2019	9/15/2026	€	4,598	4,866		5,325		0.57
Unifrutti Financing PLC (Cyprus)	^	(7)	Beverage, Food & Tobacco	11.00% PIK	11.00%	10/22/2020	9/15/2026	€	679	762		786		0.09
US INFRA SVCS Buyer, LLC	^	(2)(3)(13)	Environmental Industries	L + 6.00%	7.00%	4/13/2020	4/13/2026	4,066		3,531		3,658		0.40
USLS Acquisition, Inc.	^*	(2)(3)(13)	Business Services	L + 5.75%	6.75%	11/30/2018	11/30/2024	21,393		21,089		20,124		2.21
USLS Acquisition, Inc.	^	(2)(3)(13)	Business Services	L + 5.75%	6.75%	9/3/2020	11/30/2024	—		(21)		—		—
VRC Companies, LLC	^*	(2)(3)(13)	Business Services	L + 6.50%	7.50%	3/31/2017	3/31/2023	33,201		32,989		32,504		3.57
Westfall Technik, Inc.	^*	(2)(3)(13)	Chemicals, Plastics & Rubber	L + 6.25%	7.25%	9/13/2018	9/13/2024	27,656		27,408		26,389		2.90
Wheel Pros, LLC	*	(2)(3)	Automotive	L + 5.25%	6.25%	11/18/2020	11/6/2027	3,267		3,188		3,251		0.36
YLG Holdings, Inc.	^	(2)(3)(13)	Consumer Services	L + 6.25%	7.25%	9/30/2020	11/1/2025	1,626		1,570		1,613		0.18
Zemax Software Holdings, LLC	^*	(2)(3)(13)	Software	L + 5.75%	6.75%	6/25/2018	6/25/2024	6,271		6,207		6,159		0.68
Zenith Merger Sub, Inc.	^*	(2)(3)(13)	Business Services	L + 5.25%	6.25%	12/13/2017	12/13/2023	13,603		13,499		13,579		1.49
First Lien Debt Total										$	1,237,509	$	1,194,048	131.14	%

Second Lien Debt (16.3% of fair value)
AI Convoy S.A.R.L (United Kingdom)	^	(2)(3)(7)	Aerospace & Defense	L + 8.25%	9.25%	1/17/2020	1/17/2028	$	24,814	$	24,318	$	25,717	2.82	%
Aimbridge Acquisition Co., Inc.	^	(2)(3)	Hotel, Gaming & Leisure	L + 7.50%	7.62%	2/1/2019	2/1/2027	9,241		9,109		8,197		0.90
AQA Acquisition Holdings, Inc.	^	(2)(3)	High Tech Industries	L + 7.50%	8.00%	3/3/2021	3/3/2029	40,000		39,007		39,000		4.29
Brave Parent Holdings, Inc.	^*	(2)(3)	Software	L + 7.50%	7.61%	10/3/2018	4/19/2026	19,062		18,725		19,062		2.09

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of ~~September 30, 2020~~March 31, 2021

(dollar amounts in thousands)

(unaudited)


Investments—non-controlled/non-affiliated (1)	Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value (5)			% of Net Assets		Investments—non-controlled/non-affiliated (1)				Footnotes		Industry		Reference Rate & Spread (2)		Interest Rate (2)		Acquisition Date		Maturity Date			Par/ Principal Amount **			Amortized Cost (4)				Fair Value (5)				% of Net Assets
																																																Investments—non-controlled/non-affiliated (1)	Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **	Amortized Cost (4)	Fair Value (5)	% of Net Assets
Drilling Info Holdings, Inc.															Drilling Info Holdings, Inc.				^		(2)(3)		Energy: Oil & Gas		L + 8.25%		8.36%		2/11/2020		7/30/2026		$	18,600		$	18,161			$	18,739			2.06	%
Jazz Acquisition, Inc.															Jazz Acquisition, Inc.				^		(2)(3)		Aerospace & Defense		L + 8.00%		8.11%		6/13/2019		6/18/2027		23,450			23,159				18,762				2.06
Outcomes Group Holdings, Inc.															Outcomes Group Holdings, Inc.				^*		(2)(3)		Business Services		L + 7.50%		7.70%		10/23/2018		10/26/2026		1,731			1,727				1,731				0.19
PAI Holdco, Inc.															PAI Holdco, Inc.				^		(2)(3)		Automotive		L + 6.25%, 2.00% PIK		9.25%		10/28/2020		10/28/2028		13,599			13,210				13,480				1.48
Peraton Corp.															Peraton Corp.				^		(2)(3)		Aerospace & Defense		L + 7.75%		8.50%		2/24/2021		2/1/2029		12,300			12,115				12,115				1.33
Quartz Holding Company															Quartz Holding Company				^		(2)(3)		Software		L + 8.00%		8.11%		4/2/2019		4/2/2027		7,048			6,934				7,118				0.78
Reladyne, Inc.															Reladyne, Inc.				^		(2)(3)		Wholesale		L + 9.50%		10.50%		4/19/2018		1/21/2023		12,242			12,145				11,834				1.30
Stonegate Pub Company Bidco Limited (United Kingdom)															Stonegate Pub Company Bidco Limited (United Kingdom)				^		(2)(3)(7)		Beverage, Food & Tobacco		L + 8.50%		8.54%		3/12/2020		3/12/2028		£	20,000		24,743				22,976				2.52
Tank Holding Corp.															Tank Holding Corp.				^*		(2)(3)		Capital Equipment		L + 8.25%		8.36%		3/26/2019		3/26/2027		35,965			35,489				36,214				3.98
TruGreen Limited Partnership															TruGreen Limited Partnership				^		(2)(3)		Consumer Services		L + 8.50%		9.25%		11/16/2020		11/2/2028		13,000			12,752				13,003				1.43
Ultimate Baked Goods MIDCO, LLC															Ultimate Baked Goods MIDCO, LLC				^		(2)(3)		Beverage, Food & Tobacco		L + 8.00%		9.00%		8/9/2018		8/9/2026		2,820			2,777				2,600				0.29
Watchfire Enterprises, Inc.	Watchfire Enterprises, Inc.	^	(2)(3)	Media: Advertising, Printing & Publishing	L + 8.00%	9.00%	10/2/2013	10/2/2021	$	7,000	$	6,980	$	6,969		0.78	%	Watchfire Enterprises, Inc.		^		(2)(3)		Media: Advertising, Printing & Publishing		L + 8.00%		9.00%		10/2/2013		10/2/2021			7,000			6,990				6,947				0.76
World 50, Inc.	World 50, Inc.	^	(9)	Business Services	11.50%	11.50%	1/10/2020	1/9/2027	10,000		9,817		9,792			1.09		World 50, Inc.		^		(9)		Business Services		11.50%		11.50%		1/10/2020		1/9/2027			7,635			7,503				7,561				0.83
WP CPP Holdings, LLC (CPP)		^*	(2)(3)	Aerospace & Defense	L + 7.75%	8.75%	7/18/2019	4/30/2026	39,500		39,160		30,297			3.38
Zywave, Inc.		^	(2)(3)	High Tech Industries	L + 9.00%	10.00%	11/18/2016	11/17/2023	464		459		464			0.05
WP CPP Holdings, LLC															WP CPP Holdings, LLC				^*		(2)(3)		Aerospace & Defense		L + 7.75%		8.75%		7/18/2019		4/30/2026		39,500			39,184				34,266				3.77

Second Lien Debt Total	Second Lien Debt Total										$	306,295	$	287,659		32.13	%	Second Lien Debt Total																				$	308,048			$	299,322			32.87	%

Investments—non-controlled/non-affiliated (1)
Footnotes Industry Acquisition Date Shares/ Units Cost
Fair
Value (5)
% of Net Assets
Equity Investments (1.69% of fair value)
ANLG Holdings, LLC ^ (6) Capital Equipment 6/22/2018 592 $ 592 $ 978 0.11 %
Avenu Holdings, LLC ^ (6) Sovereign & Public Finance 9/28/2018 172 172 259 0.03
BK Intermediate Company, LLC ^ (6) Healthcare & Pharmaceuticals 5/27/2020 288 288 271 0.03
Chartis Holding, LLC ^ (6) Business Services 5/1/2019 433 433 601 0.07
CIP Revolution Holdings, LLC ^ (6) Media: Advertising, Printing & Publishing 8/19/2016 318 318 154 0.02
Cority Software Inc. (Canada) ^ (6) Software 7/2/2019 250 250 280 0.03
DecoPac, Inc. ^ (6) Non-durable Consumer Goods 9/29/2017 1,500 1,500 2,084 0.23
Derm Growth Partners III, LLC (Dermatology Associates) ^ (6) Healthcare & Pharmaceuticals 5/31/2016 1,000 1,000 — —
GRO Sub Holdco, LLC (Grand Rapids) ^ (6) Healthcare & Pharmaceuticals 3/29/2018 500 500 — —
K2 Insurance Services, LLC ^ (6) Banking, Finance, Insurance & Real Estate 7/3/2019 433 433 556 0.06
Legacy.com, Inc. ^ (6) High Tech Industries 3/20/2017 1,500 1,500 665 0.07
Mailgun Technologies, Inc. ^ (6) High Tech Industries 3/26/2019 424 424 784 0.09
North Haven Goldfinch Topco, LLC ^ (6) Containers, Packaging & Glass 6/18/2018 2,315 2,315 2,717 0.30
Paramit Corporation ^ (6) Capital Equipment 6/17/2019 150 500 737 0.08
PPC Flexible Packaging, LLC ^ (6) Containers, Packaging & Glass 2/1/2019 965 965 1,247 0.14
Rough Country, LLC ^ (6) Durable Consumer Goods 5/25/2017 755 755 1,830 0.20
SiteLock Group Holdings, LLC ^ (6) High Tech Industries 4/5/2018 446 446 560 0.06
T2 Systems Parent Corporation ^ (6) Transportation: Consumer 9/28/2016 556 556 825 0.09
Tailwind HMT Holdings Corp. ^ (6) Energy: Oil & Gas 11/17/2017 20 1,334 2,025 0.23
Tank Holding Corp. ^ (6) Capital Equipment 3/26/2019 850 850 943 0.11
Titan DI Preferred Holdings, Inc. (Drilling Info) ^ (6) Energy: Oil & Gas 2/11/2020 10,876 10,589 10,549 1.18


Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Acquisition Date	Shares/ Units	Cost		Fair Value (5)		% of Net Assets
Equity Investments (1.9% of fair value)
ANLG Holdings, LLC	^	(6)	Capital Equipment	6/22/2018	592	$	592	$	803	0.09	%
Avenu Holdings, LLC	^	(6)	Sovereign & Public Finance	9/28/2018	172	172		479		0.05
BK Intermediate Company, LLC	^	(6)	Healthcare & Pharmaceuticals	5/27/2020	288	288		266		0.03
Central Security Group, Inc.	^*	(6)	Consumer Services	10/16/2020	443	—		—		—
Chartis Holding, LLC	^	(6)	Business Services	5/1/2019	433	433		733		0.08
CIP Revolution Holdings, LLC	^	(6)	Media: Advertising, Printing & Publishing	8/19/2016	318	318		250		0.03
Cority Software Inc. (Canada)	^	(6)	Software	7/2/2019	250	250		312		0.03
DecoPac, Inc.	^	(6)	Non-durable Consumer Goods	9/29/2017	1,500	1,500		1,557		0.17
Derm Growth Partners III, LLC	^	(6)	Healthcare & Pharmaceuticals	5/31/2016	1,000	1,000		—		—
GRO Sub Holdco, LLC	^	(6)	Healthcare & Pharmaceuticals	3/29/2018	268	—		290		0.03
K2 Insurance Services, LLC	^	(6)	Banking, Finance, Insurance & Real Estate	7/3/2019	433	433		622		0.07

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of ~~September 30, 2020~~March 31, 2021

(dollar amounts in thousands)

(unaudited)


Investments—non-controlled/non-affiliated (1)	Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Acquisition Date	Shares/ Units	Cost		Fair Value (5)			% of Net Assets		Investments—non-controlled/non-affiliated (1)				Footnotes		Industry		Acquisition Date		Shares/ Units			Cost				Fair Value (5)				% of Net Assets
Turbo Buyer, Inc. (Portfolio Holdings, Inc.)		^	(6)	Automotive	12/2/2019	1,925	$	1,925	$	2,368		0.27	%
Legacy.com, Inc.											Legacy.com, Inc.				^		(6)		High Tech Industries		3/20/2017		1,500		$	1,500			$	696			0.08	%
Mailgun Technologies, Inc.											Mailgun Technologies, Inc.				^		(6)		High Tech Industries		3/26/2019		424		424				784				0.09
North Haven Goldfinch Topco, LLC											North Haven Goldfinch Topco, LLC				^		(6)		Containers, Packaging & Glass		6/18/2018		2,315		2,315				3,199				0.35
Paramit Corporation											Paramit Corporation				^		(6)		Capital Equipment		6/17/2019		150		500				760				0.08
PPC Flexible Packaging, LLC											PPC Flexible Packaging, LLC				^		(6)		Containers, Packaging & Glass		2/1/2019		965		965				1,483				0.16
Rough Country, LLC											Rough Country, LLC				^		(6)		Durable Consumer Goods		5/25/2017		755		490				1,511				0.17
T2 Systems Parent Corporation											T2 Systems Parent Corporation				^		(6)		Transportation: Consumer		9/28/2016		556		556				677				0.07
Tailwind HMT Holdings Corp.											Tailwind HMT Holdings Corp.				^		(6)		Energy: Oil & Gas		11/17/2017		22		1,558				2,023				0.22
Tank Holding Corp.											Tank Holding Corp.				^		(6)		Capital Equipment		3/26/2019		850		482				944				0.10
Titan DI Preferred Holdings, Inc.											Titan DI Preferred Holdings, Inc.				^		(6)		Energy: Oil & Gas		2/11/2020		11,620		11,345				11,620				1.28
Turbo Buyer, Inc.											Turbo Buyer, Inc.				^		(6)		Automotive		12/2/2019		1,925		1,925				2,601				0.29
Tweddle Holdings, Inc.	Tweddle Holdings, Inc.	*^	(6)	Media: Advertising, Printing & Publishing	9/17/2018	17	—		—			—		Tweddle Holdings, Inc.		^*		(6)		Media: Advertising, Printing & Publishing		9/17/2018		17			—				—				—
Unifrutti Financing PLC (Cyprus)											Unifrutti Financing PLC (Cyprus)				^		(6)		Beverage, Food & Tobacco		10/22/2020		—		424				421				0.05
Unifrutti Financing PLC (Cyprus)											Unifrutti Financing PLC (Cyprus)				^		(6)		Beverage, Food & Tobacco		10/22/2020		—		133				148				0.02
USLS Acquisition, Inc.	USLS Acquisition, Inc.	^	(6)	Business Services	11/30/2018	641	641		560			0.06		USLS Acquisition, Inc.		^		(6)		Business Services		11/30/2018		641			641				570				0.06
W50 Parent LLC	W50 Parent LLC	^	(6)	Business Services	1/10/2020	500	500		542			0.06		W50 Parent LLC		^		(6)		Business Services		1/10/2020		500			500				672				0.07
Zenith American Holding, Inc.	Zenith American Holding, Inc.	^	(6)	Business Services	12/13/2017	1,564	782		1,287			0.14		Zenith American Holding, Inc.		^		(6)		Business Services		12/13/2017		1,564			782				1,441				0.16
Zillow Topco LP	Zillow Topco LP	^	(6)	Software	6/25/2018	313	312		165			0.02		Zillow Topco LP		^		(6)		Software		6/25/2018		313			312				168				0.02
Equity Investments Total	Equity Investments Total						$	29,880	$	32,987		3.68	%	Equity Investments Total													$	29,838			$	35,030			3.85	%

Total investments—non-controlled/non-affiliated	Total investments—non-controlled/non-affiliated						$	1,840,796	$	1,737,044		194.03	%	Total investments—non-controlled/non-affiliated													$	1,575,395			$	1,528,400			167.86	%

Investments—controlled/affiliated Footnotes Industry
Reference Rate & Spread(2)
Interest
Rate (2)
Acquisition Date Maturity
Date Par/
Principal
Amount
Amortized
Cost (6)
Fair
Value (5)
% of Net Assets
First Lien Debt (0.35% of fair value)
SolAero Technologies Corp. (A1 Term Loan) ^ (2)(3)(8)(10) Telecommunications L + 8.00% (100% PIK) 9.00% 4/12/2019 10/12/2022 $ 3,166 $ 3,166 $ 1,151 0.13 %
SolAero Technologies Corp. (A2 Term Loan) ^ (2)(3)(8)(10) Telecommunications L + 8.00% (100% PIK) 9.00% 4/12/2019 10/12/2022 8,707 8,707 3,165 0.35
SolAero Technologies Corp. (Priority Facilities) ^ (2)(3)(10)(12) Telecommunications L + 6.00% 7.00% 4/12/2019 10/12/2022 2,477 2,442 2,477 0.28
First Lien Debt Total $ 14,315 $ 6,793 0.76 %

Investments—controlled/affiliated Footnotes Industry Acquisition Date Shares/ Units Cost
Fair
Value (5)
% of Net Assets
Equity Investments (0.00% of fair value)
SolAero Technologies Corp. ^ (6)(10) Telecommunications 4/12/2019 3 $ 2,815 $ — — %
Equity Investments Total $ 2,815 $ — — %


Investments—non-controlled/affiliated		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value (5)		% of Net Assets
First Lien Debt (1.5% of fair value)
Direct Travel, Inc.	^*	(2)(3)(8)(12)	Hotel, Gaming & Leisure	L + 1.00%, 7.50% PIK	9.50%	10/14/2016	10/1/2023	$	36,839	$	36,218	$	25,473	2.80	%
Direct Travel Inc.	^	(2)(3)(12)(13)	Hotel, Gaming & Leisure	L + 6.00%	7.00%	10/1/2020	10/1/2023	2,177		2,177		2,177		0.24
First Lien Debt Total										$	38,395	$	27,650	3.04	%

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of ~~September 30, 2020~~March 31, 2021

(dollar amounts in thousands)

(unaudited)

Investments—controlled/affiliated Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Acquisition Date Maturity Date Par Amount/ LLC Interest Cost
Fair
Value (7)
% of Net Assets
Investment Fund (10.49% of fair value)
Middle Market Credit Fund, LLC, Subordinated Loan and Member's Interest ^ (7)(10) Investment Fund N/A —% 2/29/2016 3/1/2021 $ 216,000 $ 216,001 $ 204,336 22.83 %
Middle Market Credit Fund, Mezzanine Loan ^ (2)(7)(9)(10) Investment Fund L + 9.00% 9.23% 6/30/2016 3/22/2021 — — — —
Investment Fund Total $ 216,001 $ 204,336 22.83 %
Total investments—controlled/affiliated $ 233,131 $ 211,129 23.59 %
Total Investments $ 2,073,927 $ 1,948,173 217.62 %


Investments—non-controlled/affiliated		Footnotes	Industry	Acquisition Date	Shares/ Units	Cost		Fair Value (5)		% of Net Assets
Equity Investments (0.0% of fair value)
Direct Travel, Inc.	^	(6)(12)	Hotel, Gaming & Leisure	10/1/2020	43	$	—	$	—	—	%
Equity Investments Total						$	—	$	—	—	%
Total investments—non-controlled/affiliated						$	38,395	$	27,650	3.04	%


Investments—controlled/affiliated		Footnotes	Industry	Reference Rate & Spread(2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value (5)		% of Net Assets
First Lien Debt (0.3% of fair value)
SolAero Technologies Corp. (A1 Term Loan)	^	(2)(3)(8)(10)	Telecommunications	L + 8.00% (100% PIK)	9.00%	4/12/2019	10/12/2022	$	3,166	$	3,166	$	670	0.07	%
SolAero Technologies Corp. (A2 Term Loan)	^	(2)(3)(8)(10)	Telecommunications	L + 8.00% (100% PIK)	9.00%	4/12/2019	10/12/2022	8,707		8,707		1,843		0.20
SolAero Technologies Corp. (Priority Facilities)	^	(2)(3)(10)(13)	Telecommunications	L + 6.00%	7.00%	4/12/2019	10/12/2022	2,442		2,417		2,442		0.27

First Lien Debt Total										$	14,290	$	4,955	0.54	%


Investments—controlled/affiliated		Footnotes	Industry	Acquisition Date	Shares/ Units	Cost		Fair Value (5)		% of Net Assets
Equity Investments (0.0% of fair value)
SolAero Technologies Corp.	^	(6)(10)	Telecommunications	4/12/2019	3	$	2,815	$	—	—	%

Equity Investments Total						$	2,815	$	—	—	%

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of March 31, 2021

(dollar amounts in thousands)

(unaudited)


Investments—controlled/affiliated		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par Amount/ LLC Interest **		Cost		Fair Value (5)		% of Net Assets
Investment Funds (15.2% of fair value)
Middle Market Credit Fund II, LLC, Member's Interest	^	(7)(10)	Investment Funds	N/A	—%	11/3/2020	12/31/2030	$	78,122	$	78,096	$	77,934	8.56	%
Middle Market Credit Fund, LLC, Subordinated Loan and Member's Interest	^	(7)(10)	Investment Funds	N/A	—%	2/29/2016	12/31/2024	216,000		216,001		202,695		22.26
Middle Market Credit Fund, Mezzanine Loan	^	(2)(7)(9)(10)	Investment Funds	L + 9.00%	9.19%	6/30/2016	5/21/2022	—		—		—		—
Investment Fund Total										$	294,097	$	280,629	30.82	%

Total investments—controlled/affiliated										$	311,202	$	285,584	31.37	%
Total Investments										$	1,924,992	$	1,841,634	202.26	%

^ Denotes that all or a portion of the assets are owned by TCG BDC, Inc. (together with its consolidated subsidiaries, “we,” “us,” “our,” “TCG BDC” or the “Company”). The Company has entered into a senior secured revolving credit facility (as amended, the “Credit Facility”). The lenders of the Credit Facility have a first lien security interest in substantially all of the portfolio investments held by the Company (see Note 6,7, Borrowings). Accordingly, such assets are not available to creditors of ~~TCG BDC SPV LLC (the “SPV”) or~~ Carlyle Direct Lending CLO 2015-1R LLC (formerly known as Carlyle GMS Finance MM CLO 2015-1 LLC) (the “2015-1 Issuer”).

+ Denotes that all or a portion of the assets are owned by the Company’s wholly owned subsidiary, the SPV. The SPV has entered into a senior secured revolving credit facility (as amended, the “SPV Credit Facility” and, together with the Credit Facility, the “Facilities”). The lenders of the SPV Credit Facility have a first lien security interest in substantially all of the assets of the SPV (see Note 6, Borrowings). Accordingly, such assets are not available to creditors of the Company or the 2015-1 Issuer.

* Denotes that all or a portion of the assets are owned by the Company's wholly owned subsidiary, the 2015-1 Issuer, and secure the notes issued in connection with a term debt securitization completed by the Company on June 26, 2015 (see Note 7,8, Notes Payable). Accordingly, such assets are not available to the creditors of the ~~Company or the SPV.~~Company.

** Par amount is denominated in USD ("$") unless otherwise noted, as denominated in Euro (“€”) or British Pound (“£”).

(1)Unless otherwise indicated, issuers of debt and equity investments held by the Company are domiciled in the United States. Under the Investment Company Act of 1940, as amended (together with the rules and regulations promulgated thereunder, the “Investment Company Act”), the Company would be deemed to “control” a portfolio company if the Company owned more than 25% of its outstanding voting securities and/or held the power to exercise control over the management or policies of the portfolio company. As of ~~September 30, 2020,~~March 31, 2021, the Company does not “control” any of these portfolio companies. Under the Investment Company Act, the Company would be deemed an “affiliated person” of a portfolio company if the Company owns 5% or more of the portfolio company’s outstanding voting securities. As of ~~September 30, 2020,~~March 31, 2021, the Company is not an “affiliated person” of any of these portfolio companies. Certain portfolio company investments are subject to contractual restrictions on sales.

(2)Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to either LIBOR (“L”) or an alternate base rate (commonly based on the Federal Funds Rate or the U.S. Prime Rate), which generally resets quarterly. For each such loan, the Company has indicated the reference rate used and provided the spread and the interest rate in effect as of ~~September 30,~~March 31, 2021. As of March 31, 2021, the reference rates for our variable rate loans were the 30-day LIBOR at 0.11%, the 90-day LIBOR at 0.19% and the 180-day LIBOR at 0.21%.

(3)Loan includes interest rate floor feature, which is generally 1.00%.

(4)Amortized cost represents original cost, including origination fees and upfront fees received that are deemed to be an adjustment to yield, adjusted for the accretion/amortization of discounts/premiums, as applicable, on debt investments using the effective interest method.

(5)Fair value is determined in good faith by or under the direction of the Board of Directors of the Company (see Note 2, Significant Accounting Policies, and Note 3, Fair Value Measurements), pursuant to the Company’s valuation policy. The fair value of all first lien and second lien debt investments, equity investments and the investment funds was determined using significant unobservable inputs.

(6)Security acquired in transaction exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of March 31, 2021, the aggregate fair value of these securities is $35,030, or 3.85% of the Company’s net assets.

(7)The Company has determined the indicated investments are non-qualifying assets under Section 55(a) of the Investment Company Act. Under the Investment Company Act, the Company may not acquire any non-qualifying assets unless, at the time such acquisition is made, qualifying assets represent at least 70% of the Company’s total assets.

(8)Loan was on non-accrual status as of March 31, 2021.

(9)Represents a corporate mezzanine loan, which is subordinated to senior secured term loans of the portfolio company/investment fund.

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of March 31, 2021

(dollar amounts in thousands)

(unaudited)

(10)Under the Investment Company Act, the Company is deemed to be an “affiliated person” of and “control” this investment fund because the Company owns more than 25% of the investment fund’s outstanding voting securities and/or has the power to exercise control over management or policies of such investment fund. See Note 5, Middle Market Credit Fund, LLC, and Note 6, Middle Market Credit Fund II, LLC, for more details. Transactions related to investments in controlled affiliates for the three month period ended March 31, 2021, were as follows:


Investments—controlled/affiliated	Fair Value as of December 31, 2020		Additions/Purchases		Reductions/Sales/ Paydowns		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of March 31, 2021		Dividend and Interest Income
Middle Market Credit Fund, LLC, Mezzanine Loan	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Middle Market Credit Fund, LLC, Subordinated Loan and Member’s Interest	205,891		—		—		—		(3,196)		202,695		5,000
Middle Market Credit Fund II LLC, Member's Interest	77,395		—		—		—		539		77,934		2,524
Total investments—controlled/affiliated	$	283,286	$	—	$	—	$	—	$	(2,657)	$	280,629	$	7,524


Investments—controlled/affiliated	Fair Value as of December 31, 2020		Additions/Purchases		Reductions/Sales/ Paydowns		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of March 31, 2021		Dividend and Interest Income
SolAero Technologies Corp. (Priority Term Loan)	$	2,640	$	—	$	(18)	$	—	$	—	$	2,622	$	56
SolAero Technologies Corp. (A1 Term Loan)	1,214		—		—		—		(544)		670		—
SolAero Technologies Corp. (A2 Term Loan)	3,338		—		—		—		(1,495)		1,843		—
Solaero Technology Corp. (Equity)	—		—		—		—		—		—		—
Total investments—controlled/affiliated	$	7,192	$	—	$	(18)	$	—	$	(2,039)	$	5,135	$	56

(11) In addition to the interest earned based on the stated interest rate of this loan, which is the amount reflected in this schedule, the Company is entitled to receive additional interest as a result of an agreement among lenders as follows: Barnes & Noble, Inc. (1.83%), Southern Graphics, Inc. (1.71%), and Legacy.com Inc. (3.90%). Pursuant to the agreement among lenders in respect of this loan, this investment represents a first lien/last out loan, which has a secondary priority behind the first lien/first out loan with respect to principal, interest and other payments.

(12) Under the Investment Company Act, the Company is deemed an "affiliated person" of this portfolio company because the Company owns 5% or more of the portfolio company's outstanding voting securities. Transactions related to the portfolio company during the three month period ended March 31, 2021were as follows:


Investments—non-controlled/affiliated	Fair Value as of December 31, 2020		Additions/Purchases		Reductions/Sales/ Paydowns		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of March 31, 2021		Dividend and Interest Income
Direct Travel, Inc.	$	24,949	$	—	$	(123)	$	1	$	646	$	25,473	$	—
Direct Travel, Inc.	1,231		946		—		—		—		2,177		38
Direct Travel, Inc. (Equity)	—		—		—		—		—		—		—
Total investments—non-controlled/affiliated	$	26,180	$	946	$	(123)	$	1	$	646	$	27,650	$	38

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of March 31, 2021

(dollar amounts in thousands)

(unaudited)

(13)As of March 31, 2021, the Company had the following unfunded commitments to fund delayed draw and revolving senior secured loans:


Investments—non-controlled/non-affiliated	Type	Unused Fee	Par/ Principal Amount		Fair Value
First and Second Lien Debt—unfunded delayed draw and revolving term loans commitments
Advanced Web Technologies Holding Company	Delayed Draw	1.00%	$	2,299	$	6
Advanced Web Technologies Holding Company	Revolver	0.50	755		2
American Physician Partners, LLC	Revolver	0.50	550		(16)
AMS Group HoldCo, LLC	Revolver	0.50	2,315		(3)
Analogic Corporation	Revolver	0.50	168		(1)
Applied Technical Services	Delayed Draw	1.00	132		(1)
Applied Technical Services	Revolver	0.50	53		—
Apptio, Inc.	Revolver	0.50	1,420		11
Captive Resources Midco, LLC	Revolver	0.50	2,143		18
Chartis Holding, LLC	Delayed Draw	1.00	4,406		—
Chartis Holding, LLC	Revolver	0.50	2,401		—
Chemical Computing Group ULC (Canada)	Revolver	0.50	29		—
CircusTrix Holdings, LLC	Delayed Draw	1.00	287		—
Comar Holding Company, LLC	Revolver	0.50	2,935		—
Comar Holding Company, LLC	Delayed Draw	1.00	2,586		—
Cority Software Inc.(Canada)	Revolver	0.50	3,000		14
DCA Investment Holding, LLC	Delayed Draw	1.00	2,449		(37)
DermaRite Industries, LLC	Revolver	0.50	2,234		(78)
Diligent Corporation	Delayed Draw	1.00	141		1
Diligent Corporation	Revolver	0.50	47		—
Direct Travel, Inc.	Delayed Draw	0.50	2,083		—
Ethos Veterinary Health LLC	Delayed Draw	1.00	2,696		(17)
EvolveIP, LLC	Delayed Draw	1.00	3,333		—
EvolveIP, LLC	Revolver	0.50	2,941		—
FWR Holding Corporation	Revolver	0.50	4,444		(340)
Greenhouse Software, Inc.	Revolver	0.50	1,471		(33)
Hawkeye AcquisitionCo, LLC	Delayed Draw	1.00	4,454		(89)
Hawkeye AcquisitionCo, LLC	Revolver	0.50	557		(11)
Helios Buyer, Inc.	Revolver	0.50	689		(3)
Helios Buyer, Inc.	Delayed Draw	1.00	4,672		(20)
Hercules Borrower LLC	Revolver	0.50	2,160		(31)
Higginbotham Insurance Agency, Inc.	Delayed Draw	1.00	1,098		6
Individual FoodService Holdings, LLC	Revolver	0.50	607		(8)
Individual FoodService Holdings, LLC	Delayed Draw	1.00	584		(7)
Individual FoodService Holdings, LLC	Delayed Draw	1.00	149		(2)

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of March 31, 2021

(dollar amounts in thousands)

(unaudited)


Investments—non-controlled/non-affiliated	Type	Unused Fee	Par/ Principal Amount		Fair Value
K2 Insurance Services, LLC	Revolver	0.50	2,290		3
K2 Insurance Services, LLC	Delayed Draw	1.00	1,571		2
Kaseya, Inc.	Delayed Draw	1.00	1,111		—
Kaseya, Inc.	Revolver	0.50	787		—
Lifelong Learner Holdings, LLC	Delayed Draw	1.00	1,690		(115)
Lifelong Learner Holdings, LLC	Revolver	0.50	1,377		(94)
Liqui-Box Holdings, Inc.	Revolver	0.50	912		(79)
Mailgun Technologies, Inc.	Revolver	0.50	1,342		(12)
National Technical Systems, Inc.	Revolver	0.50	836		—
NMI AcquisitionCo, Inc.	Revolver	0.50	1,280		5
Paramit Corporation	Delayed Draw	1.00	2,931		—
PF Growth Partners, LLC	Delayed Draw	1.00	823		(44)
PPC Flexible Packaging, LLC	Revolver	0.50	685		—
PricewaterhouseCoopers Public Sector LLP	Revolver	0.50	6,250		(19)

Redwood Services Group, LLC	Delayed Draw	3.63	2,992		23
RSC Acquisition, Inc.	Revolver	0.50	462		2
Sapphire Convention, Inc.	Revolver	0.50	3,089		(460)
Smile Doctors, LLC	Revolver	0.50	707		—
SolAero Technologies Corp. (Priority Facilities)	Revolver	0.50	984		—
SolAero Technologies Corp. (Priority Facilities)	Revolver	0.50	1,084		—
SPay, Inc.	Revolver	0.50	648		(100)
Speedstar Holding, LLC	Delayed Draw	1.00	3,775		(76)
Superior Health Linens, LLC	Revolver	0.50	1,667		(2)
T2 Systems, Inc.	Revolver	0.50	2,933		—
TCFI Aevex LLC	Delayed Draw	1.00	1,787		(3)
The Leaders Romans Bidco Limited (United Kingdom)	Delayed Draw	1.00	£	2,111	252
Trump Card, LLC	Revolver	0.50	477		(6)
TSB Purchaser, Inc.	Revolver	0.50	1,891		(9)
Turbo Buyer, Inc.	Revolver	0.50	2,151		22
US INFRA SVCS Buyer, LLC	Revolver	0.50	2,275		(29)
US INFRA SVCS Buyer, LLC	Delayed Draw	1.00	25,328		(327)
USLS Acquisition, Inc.	Revolver	0.50	1,418		(79)







VRC Companies, LLC	Revolver	0.50	1,646		(33)
Westfall Technik, Inc.	Revolver	0.50	431		(19)
YLG Holdings, Inc.	Delayed Draw	1.00	368		(2)
Zemax Software Holdings, LLC	Revolver	0.50	642		(10)
Zenith Merger Sub, Inc.	Revolver	0.50	2,120		(3)
Total unfunded commitments			$	149,152	$	(1,891)

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of March 31, 2021

(dollar amounts in thousands)

(unaudited)

As of March 31, 2021, investments at fair value consisted of the following:


Type	Amortized Cost		Fair Value		% of Fair Value
First Lien Debt (excluding First Lien/Last Out Debt)	$	1,226,793	$	1,164,592	63.2	%
First Lien/Last Out Debt	63,401		62,061		3.4
Second Lien Debt	308,048		299,322		16.3
Equity Investments	32,653		35,030		1.9
Investment Funds	294,097		280,629		15.2
Total	$	1,924,992	$	1,841,634	100.0	%

The rate type of debt investments at fair value as of March 31, 2021 was as follows:


Rate Type	Amortized Cost		Fair Value		% of Fair Value of First and Second Lien Debt
Floating Rate	$	1,585,111	$	1,512,303	99.1	%
Fixed Rate	13,131		13,672		0.9
Total	$	1,598,242	$	1,525,975	100.0	%

The industry composition of investments at fair value as of March 31, 2021 was as follows:


Industry	Amortized Cost		Fair Value		% of Fair Value
Aerospace & Defense	$	115,239	$	107,554	5.9	%
Automotive	68,877		70,672		3.9
Banking, Finance, Insurance & Real Estate	90,131		96,194		5.2
Beverage, Food & Tobacco	80,179		76,110		4.1
Business Services	132,101		130,782		7.1
Capital Equipment	47,485		49,275		2.7
Chemicals, Plastics & Rubber	27,408		26,389		1.4
Construction & Building	1,559		1,578		0.1
Consumer Services	35,944		35,810		1.9
Containers, Packaging & Glass	61,903		63,481		3.4
Durable Consumer Goods	4,598		5,571		0.3
Energy: Oil & Gas	40,745		41,889		2.3
Environmental Industries	64,336		62,864		3.4
Healthcare & Pharmaceuticals	157,771		128,463		7.0
High Tech Industries	178,525		178,816		9.7
Hotel, Gaming & Leisure	102,603		84,643		4.6
Investment Funds	294,097		280,629		15.2
Media: Advertising, Printing & Publishing	37,111		37,201		2.0

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of March 31, 2021

(dollar amounts in thousands)

(unaudited)


Industry	Amortized Cost		Fair Value		% of Fair Value
Media: Diversified & Production	19,652		19,652		1.1
Non-durable Consumer Goods	1,500		1,557		0.1
Retail	34,393		33,893		1.8
Software	113,442		112,010		6.1
Sovereign & Public Finance	13,690		14,129		0.8
Telecommunications	116,975		97,533		5.3
Transportation: Cargo	29,709		29,818		1.6
Transportation: Consumer	26,877		27,212		1.5
Wholesale	28,142		27,909		1.5
	$	1,924,992	$	1,841,634	100.0	%

The geographical composition of investments at fair value as of March 31, 2021 was as follows:


Geography	Amortized Cost		Fair Value		% of Fair Value
Canada	$	34,904	$	35,537	1.9	%

Cyprus	6,185		6,680		0.4

Luxembourg	32,037		29,620		1.6
United Kingdom	91,549		95,665		5.2
United States	1,760,317		1,674,132		90.9
Total	$	1,924,992	$	1,841,634	100.0	%

The accompanying notes are an integral part of these consolidated financial statements.

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS

As of December 31, 2020

(dollar amounts in thousands)


Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value(5)		% of Net Assets
First Lien Debt (65.2% of fair value)
Advanced Web Technologies Holding Company	^	(2)(3)(13)	Containers, Packaging & Glass	L + 6.00%	7.00%	12/17/2020	12/17/2026	$	6,042	$	5,859	$	5,858	0.65	%
Airnov, Inc.	^*	(2)(3)(13)	Containers, Packaging & Glass	L + 5.25%	6.25%	12/20/2019	12/19/2025	11,216		11,057		11,221		1.24
Alpha Packaging Holdings, Inc.	*	(2)(3)	Containers, Packaging & Glass	L + 6.00%	7.00%	6/26/2015	11/12/2021	2,784		2,784		2,784		0.31
Alpine SG, LLC	*	(2)(3)	High Tech Industries	L + 5.75%	6.75%	2/2/2018	11/16/2022	10,890		10,835		10,808		1.20
Alpine SG, LLC	^	(2)(3)	High Tech Industries	L + 8.50%	9.50%	7/24/2020	11/16/2022	1,618		1,578		1,612		0.18
Alpine SG, LLC	^*	(2)(3)	High Tech Industries	L + 6.50%	7.50%	11/2/2020	11/16/2022	10,750		10,452		10,698		1.19
American Physician Partners, LLC	^*	(2)(3)(13)	Healthcare & Pharmaceuticals	L + 6.75%	7.75%	1/7/2019	12/21/2021	28,848		28,715		27,295		3.03
AMS Group HoldCo, LLC	^	(2)(3)(13)	Transportation: Cargo	L + 6.50%	7.50%	9/29/2017	9/29/2023	22,252		22,004		21,945		2.43
Analogic Corporation	*	(2)(3)(13)	Capital Equipment	L + 5.25%	6.25%	6/22/2018	6/22/2024	2,361		2,332		2,361		0.26
Anchor Hocking, LLC	^	(2)(3)	Durable Consumer Goods	L + 11.75%	12.75%	1/25/2019	1/25/2024	9,758		9,547		9,358		1.04
Applied Technical Services, LLC	^	(2)(3)(13)	Business Services	L + 5.75%	6.75%	12/29/2020	12/29/2026	395		382		382		0.04
Apptio, Inc.	^	(2)(3)(13)	Software	L + 7.25%	8.25%	1/10/2019	1/10/2025	5,184		5,073		5,297		0.59
At Home Holding III, Inc.	^	(2)(3)(7)	Retail	L + 9.00%	10.00%	6/12/2020	7/27/2022	875		858		870		0.10
Aurora Lux FinCo S.Á.R.L. (Luxembourg)	^*	(2)(3)(7)	Software	L + 5.75%	6.75%	12/24/2019	12/24/2026	32,819		32,093		29,970		3.32
Avenu Holdings, LLC	^*	(2)(3)	Sovereign & Public Finance	L + 5.25%	6.25%	9/28/2018	9/28/2024	37,276		36,883		37,276		4.14
Barnes & Noble, Inc.	^	(2)(3)(11)	Retail	L + 5.50%	6.50%	8/7/2019	8/7/2024	16,744		16,426		15,808		1.75
BlueCat Networks, Inc. (Canada)	*	(2)(3)(7)	High Tech Industries	L + 6.25%	7.25%	10/30/2020	10/30/2026	11,468		11,243		11,239		1.25
BMS Holdings III Corp.	*	(2)(3)	Construction & Building	L + 5.25%	6.25%	9/30/2019	9/30/2026	1,596		1,554		1,578		0.18
Captive Resources Midco, LLC	^*	(2)(3)(13)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	6/30/2015	5/31/2025	10,525		10,370		10,611		1.18
Central Security Group, Inc.	^*	(2)(3)	Consumer Services	L + 6.00%	7.00%	10/16/2020	10/16/2025	9,278		9,278		7,930		0.88
Chartis Holding, LLC	^*	(2)(3)(13)	Business Services	L + 5.50%	6.50%	5/1/2019	5/1/2025	16,266		15,969		16,275		1.81
Chemical Computing Group ULC (Canada)	^*	(2)(3)(7)(13)	Software	L + 5.00%	6.00%	8/30/2018	8/30/2023	471		469		471		0.05
CircusTrix Holdings, LLC	^*	(2)(3)	Hotel, Gaming & Leisure	L + 6.75% (100% PIK)	7.75%	2/2/2018	12/6/2021	10,023		9,987		8,093		0.90
Cobblestone Intermediate Holdco LLC	^	(2)(3)(13)	Consumer Services	L + 4.75%	5.75%	1/29/2020	1/29/2026	720		713		723		0.08
Comar Holding Company, LLC	^*	(2)(3)(13)	Containers, Packaging & Glass	L + 5.50%	6.50%	6/18/2018	6/18/2024	22,037		21,636		22,147		2.46
Cority Software Inc. (Canada)	^*	(2)(3)(7)(13)	Software	L + 5.25%	6.25%	7/2/2019	7/2/2026	10,622		10,401		10,718		1.19
Cority Software Inc. (Canada)	^	(2)(3)(7)	Software	L + 7.25%	8.25%	9/3/2020	7/2/2026	1,898		1,843		1,935		0.21
Derm Growth Partners III, LLC	^	(2)(3)(8)	Healthcare & Pharmaceuticals	L + 6.25% (100% PIK)	7.25%	5/31/2016	5/31/2022	56,320		56,046		28,212		3.13
DermaRite Industries, LLC	^*	(2)(3)(13)	Healthcare & Pharmaceuticals	L + 7.00%	8.00%	3/3/2017	3/3/2022	18,862		18,776		18,656		2.07
Designer Brands Inc.	^	(2)(3)(7)	Retail	L + 8.50%	9.75%	8/7/2020	8/7/2025	17,955		17,534		17,811		1.98

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, 2020

(dollar amounts in thousands)


Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value(5)		% of Net Assets
Diligent Corporation	^	(2)(3)(13)	Telecommunications	L + 6.25%	7.25%	8/4/2020	8/4/2025	$	579	$	561	$	588	0.07	%
DTI Holdco, Inc.	*	(2)(3)	High Tech Industries	L + 4.75%	5.75%	12/18/2018	9/30/2023	1,954		1,876		1,741		0.19
Emergency Communications Network, LLC	^*	(2)(3)	Telecommunications	L + 2.625%, 5.125% PIK	8.75%	6/1/2017	6/1/2023	24,370		24,269		21,349		2.37
Ensono, LP	*	(2)(3)	Telecommunications	L + 5.25%	5.40%	4/30/2018	6/27/2025	2,158		2,142		2,142		0.24
Ensono, LP	^*	(2)(3)	Telecommunications	L + 5.75%	5.90%	6/25/2020	6/27/2025	18,131		18,008		17,995		2.00
Ethos Veterinary Health LLC	^	(2)(3)(13)	Consumer Services	L + 4.75%	4.90%	5/17/2019	5/15/2026	2,612		2,570		2,540		0.28
EvolveIP, LLC	^	(2)(3)(13)	Telecommunications	L + 5.75%	6.75%	11/26/2019	6/7/2023	25,864		25,806		25,828		2.87
Frontline Technologies Holdings, LLC	*	(2)(3)	Software	L + 5.75%	6.75%	9/18/2017	9/18/2023	3,099		3,081		3,037		0.34
FWR Holding Corporation	^*	(2)(3)(13)	Beverage, Food & Tobacco	L + 5.50%, 1.50% PIK	8.00%	8/21/2017	8/21/2023	34,555		34,175		31,216		3.46
Helios Buyer, Inc.	^	(2)(3)(13)	Consumer Services	L + 6.00%	7.00%	12/15/2020	12/15/2026	8,749		8,456		8,454		0.94
Hercules Borrower LLC	^	(2)(3)(13)	Environmental Industries	L + 6.50%	7.50%	12/14/2020	12/14/2026	18,592		18,077		18,073		2.01
Higginbotham Insurance Agency, Inc.	^	(2)(3)(13)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.50%	11/25/2020	11/25/2026	3,902		3,828		3,827		0.42
iCIMS, Inc.	^	(2)(3)	Software	L + 6.50%	7.50%	9/12/2018	9/12/2024	1,670		1,646		1,666		0.18
Individual FoodService Holdings, LLC	^	(2)(3)(13)	Wholesale	L + 6.25%	7.25%	2/21/2020	11/22/2025	3,883		3,797		3,759		0.42
Individual FoodService Holdings, LLC	^	(2)(3)(13)	Wholesale	L + 6.25%	7.25%	12/31/2020	11/22/2025	2,197		2,134		2,134		0.24
Innovative Business Services, LLC	^*	(2)(3)	High Tech Industries	L + 5.50%	6.50%	4/5/2018	4/5/2023	13,779		13,523		13,484		1.50
Integrity Marketing Acquisition, LLC	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	1/15/2020	8/27/2025	4,970		4,907		5,011		0.56
K2 Insurance Services, LLC	^*	(2)(3)(13)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	7/3/2019	7/1/2024	18,651		18,323		18,653		2.07
Kaseya, Inc.	^	(2)(3)(13)	High Tech Industries	L + 4.00%, 3.00% PIK	8.00%	5/3/2019	5/2/2025	14,871		14,610		14,940		1.66
Legacy.com, Inc.	^	(2)(3)(11)	High Tech Industries	L + 6.00%	7.00%	3/20/2017	3/20/2023	17,066		16,886		16,055		1.78
Lifelong Learner Holdings, LLC	^*	(2)(3)(13)	Business Services	L + 5.75%	6.75%	10/18/2019	10/18/2026	23,814		23,355		21,580		2.39
Liqui-Box Holdings, Inc.	^	(2)(3)(13)	Containers, Packaging & Glass	L + 4.50%	5.50%	6/3/2019	6/3/2024	1,368		1,346		1,112		0.12
Mailgun Technologies, Inc.	^	(2)(3)(13)	High Tech Industries	L + 5.00%	6.00%	3/26/2019	3/26/2025	3,256		3,185		3,175		0.35
National Technical Systems, Inc.	^	(2)(3)(13)	Aerospace & Defense	L + 5.50%	6.50%	10/28/2020	6/12/2023	1,175		1,150		1,160		0.13
NES Global Talent Finance US, LLC (United Kingdom)	*	(2)(3)(7)	Energy: Oil & Gas	L + 5.50%	6.50%	5/9/2018	5/11/2023	9,789		9,697		8,859		0.98
NMI AcquisitionCo, Inc.	^*	(2)(3)(13)	High Tech Industries	L + 5.00%	6.00%	9/6/2017	9/6/2022	40,756		40,442		40,336		4.48
Paramit Corporation	*	(2)(3)	Capital Equipment	L + 4.50%	5.50%	5/3/2019	5/3/2025	5,213		5,174		5,109		0.57
Paramit Corporation	^	(2)(3)(13)	Capital Equipment	L + 5.25%	6.25%	11/24/2020	5/3/2025	3,029		2,912		2,909		0.32
Park Place Technologies, LLC	^	(2)(3)	High Tech Industries	L + 5.00%	6.00%	11/19/2020	11/19/2027	20,000		19,211		19,150		2.12

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, 2020

(dollar amounts in thousands)


Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value(5)		% of Net Assets
PF Growth Partners, LLC	^*	(2)(3)(13)	Hotel, Gaming & Leisure	L + 7.00%	8.00%	7/1/2019	7/11/2025	$	7,294	$	7,198	$	6,778	0.75	%
Plano Molding Company, LLC	^	(2)(3)	Hotel, Gaming & Leisure	L + 7.50%, 1.50% PIK	10.00%	5/1/2015	5/12/2022	14,693		14,664		13,001		1.44
Plano Molding Company, LLC	^	(2)(3)	Hotel, Gaming & Leisure	L + 7.50%, 1.50% PIK	10.00%	8/7/2020	5/12/2022	1,081		1,073		1,081		0.12
PPC Flexible Packaging, LLC	^*	(2)(3)(13)	Containers, Packaging & Glass	L + 6.00%	7.00%	11/23/2018	11/23/2024	11,338		11,234		11,300		1.25
PPT Management Holdings, LLC	^	(2)(3)	Healthcare & Pharmaceuticals	L + 6.00%, 2.50% PIK	9.50%	12/15/2016	12/16/2022	27,896		27,817		22,798		2.53
PricewaterhouseCoopers Public Sector LLP	^	(2)(3)(13)	Aerospace & Defense	L + 3.25%	3.49%	5/1/2018	5/1/2023	—		(74)		(32)		—
Product Quest Manufacturing, LLC	^	(2)(3)(8)	Containers, Packaging & Glass	L + 6.75%	10.00%	9/21/2017	3/31/2021	840		840		423		0.05
Propel Insurance Agency, LLC		(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	6/1/2018	6/1/2024	2,339		2,327		2,316		0.26
QW Holding Corporation	^*	(2)(3)(13)	Environmental Industries	L + 6.25%	7.25%	8/31/2016	8/31/2022	43,119		42,771		40,990		4.55
Redwood Services Group, LLC	*	(2)(3)	High Tech Industries	L + 6.00%	7.00%	11/13/2018	6/6/2023	5,043		5,017		5,030		0.56
Redwood Services Group, LLC	*	(2)(3)	High Tech Industries	L + 8.50%	9.50%	8/14/2020	6/6/2023	3,474		3,378		3,494		0.39
Redwood Services Group, LLC	^*	(2)(3)(13)	High Tech Industries	L + 7.25%	8.25%	10/19/2020	6/6/2023	12,957		12,628		13,024		1.44
Regency Entertainment, Inc.	^	(2)(3)	Media: Diversified & Production	L + 6.75%	7.75%	5/22/2020	10/22/2025	20,000		19,636		19,600		2.17
Reladyne, Inc.	*	(2)(3)	Wholesale	L + 5.00%	6.00%	8/21/2020	7/22/2022	10,100		10,017		10,146		1.13
Riveron Acquisition Holdings, Inc.	*	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	5/22/2019	5/22/2025	11,517		11,341		11,595		1.29
RSC Acquisition, Inc.	^	(2)(3)(13)	Banking, Finance, Insurance & Real Estate	L + 5.50%	6.50%	11/1/2019	11/1/2026	10,711		10,534		10,824		1.20
Sapphire Convention, Inc.	^*	(2)(3)(13)	Telecommunications	L + 6.25%	7.25%	11/20/2018	11/20/2025	28,812		28,342		24,000		2.66
Smile Doctors, LLC	^*	(2)(3)(13)	Healthcare & Pharmaceuticals	L + 6.00%	7.00%	10/6/2017	10/6/2022	16,930		16,872		16,577		1.84
Southern Graphics, Inc.	^	(2)(3)(11)	Media: Advertising, Printing & Publishing	L + 6.50%	7.50%	10/30/2020	10/23/2023	9,959		9,769		9,849		1.09
Sovos Brands Intermediate, Inc.	*	(2)(3)	Beverage, Food & Tobacco	L + 4.75%	4.96%	11/16/2018	11/20/2025	17,498		17,360		17,348		1.92
SPay, Inc.	^*	(2)(3)(13)	Hotel, Gaming & Leisure	L + 5.75%, 2.00% PIK	8.75%	6/15/2018	6/17/2024	21,365		21,099		17,318		1.92
Superior Health Linens, LLC	^*	(2)(3)(13)	Business Services	L + 6.50%	7.50%	9/30/2016	9/30/2021	13,155		13,116		13,079		1.45
T2 Systems, Inc.	^*	(2)(3)(13)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2016	9/28/2022	26,605		26,356		26,605		2.95
Tank Holding Corp.	^	(2)(3)(13)	Capital Equipment	L + 3.50%	3.74%	3/26/2019	3/26/2024	—		—		(1)		—
TCFI Aevex LLC	^*	(2)(3)(13)	Aerospace & Defense	L + 6.00%	7.00%	3/18/2020	3/18/2026	9,693		9,503		9,650		1.07
The Leaders Romans Bidco Limited (United Kingdom) Term Loan B	^	(2)(3)(7)	Banking, Finance, Insurance & Real Estate	L + 6.50%, 3.00% PIK	10.25%	7/23/2019	6/30/2024	£	20,740	25,406		28,078		3.12

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, 2020

(dollar amounts in thousands)


Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value(5)		% of Net Assets
The Leaders Romans Bidco Limited (United Kingdom) Term Loan C	^	(2)(3)(7)(13)	Banking, Finance, Insurance & Real Estate	L + 6.50%, 3.00% PIK	10.25%	7/23/2019	6/30/2024	£	3,816	$	4,748	$	5,727	0.64	%
Trump Card, LLC	^*	(2)(3)(13)	Transportation: Cargo	L + 5.50%	6.50%	6/26/2018	4/21/2022	7,594		7,572		7,444		0.83
TSB Purchaser, Inc.	^*	(2)(3)(13)	Media: Advertising, Printing & Publishing	L + 6.00%	7.00%	5/14/2018	5/14/2024	18,666		18,354		18,501		2.05
Turbo Buyer, Inc.	^*	(2)(3)(13)	Automotive	L + 5.25%	6.25%	12/2/2019	12/2/2025	24,323		23,766		24,567		2.73
Tweddle Group, Inc.	^	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.50%	5.50%	9/17/2018	9/17/2023	1,825		1,808		1,678		0.19
U.S. Acute Care Solutions, LLC	*	(2)(3)	Healthcare & Pharmaceuticals	L + 6.00%	7.00%	2/21/2019	5/15/2021	4,242		4,235		3,956		0.44
Unifrutti Financing PLC (Cyprus)	^	(7)	Beverage, Food & Tobacco	7.50%, 1.00% PIK	8.50%	9/15/2019	9/15/2026	€	4,575	4,832		5,464		0.61
Unifrutti Financing PLC (Cyprus)	^	(7)	Beverage, Food & Tobacco	11.00% PIK	11.00%	10/22/2020	9/15/2026	€	647	724		754		0.08
US INFRA SVCS Buyer, LLC	^	(2)(3)(13)	Environmental Industries	L + 6.00%	7.00%	4/13/2020	4/13/2026	3,248		2,688		3,175		0.35
USLS Acquisition, Inc.	^*	(2)(3)(13)	Business Services	L + 5.75%	6.75%	11/30/2018	11/30/2024	21,447		21,124		19,981		2.22
USLS Acquisition, Inc.	^	(2)(3)(13)	Business Services	L + 5.75%	6.75%	9/3/2020	11/30/2024	—		(22)		—		—
VRC Companies, LLC	^*	(2)(3)(13)	Business Services	L + 6.50%	7.50%	3/31/2017	3/31/2023	33,286		33,048		33,286		3.69
Westfall Technik, Inc.	^*	(2)(3)(13)	Chemicals, Plastics & Rubber	L + 6.25%	7.25%	9/13/2018	9/13/2024	27,720		27,457		25,733		2.85
Wheel Pros, LLC	*	(2)(3)	Automotive	L + 5.25%	6.25%	11/18/2020	11/6/2027	18,750		18,286		18,390		2.04
YLG Holdings, Inc.	^	(2)(3)(13)	Consumer Services	L + 6.25%	7.25%	9/30/2020	11/1/2025	1,401		1,343		1,370		0.15
Zemax Software Holdings, LLC	*	(2)(3)(13)	Software	L + 5.75%	6.75%	6/25/2018	6/25/2024	6,285		6,216		6,119		0.68
Zenith Merger Sub, Inc.	^*	(2)(3)(13)	Business Services	L + 5.25%	6.25%	12/13/2017	12/13/2023	14,164		14,034		14,031		1.56
First Lien Debt Total										$	1,246,281	$	1,190,871	132.16	%
Second Lien Debt (15.6% of fair value)
AI Convoy S.A.R.L (United Kingdom)	^	(2)(3)(7)	Aerospace & Defense	L + 8.25%	9.25%	1/17/2020	1/17/2028	$	24,814	$	24,305	$	25,546	2.83	%
Aimbridge Acquisition Co., Inc.	^	(2)(3)	Hotel, Gaming & Leisure	L + 7.50%	7.65%	2/1/2019	2/1/2027	9,241		9,104		7,993		0.89
AQA Acquisition Holding, Inc.	^	(2)(3)	High Tech Industries	L + 8.00%	9.00%	10/1/2018	5/24/2024	39,000		38,741		39,000		4.33
Brave Parent Holdings, Inc.	^*	(2)(3)	Software	L + 7.50%	7.64%	10/3/2018	4/19/2026	19,062		18,711		19,062		2.11
Drilling Info Holdings, Inc.	^	(2)(3)	Energy: Oil & Gas	L + 8.25%	8.40%	2/11/2020	7/30/2026	18,600		18,145		18,228		2.02
Jazz Acquisition, Inc.	^	(2)(3)	Aerospace & Defense	L + 8.00%	8.15%	6/13/2019	6/18/2027	23,450		23,150		18,146		2.01
Outcomes Group Holdings, Inc.	^*	(2)(3)	Business Services	L + 7.50%	7.75%	10/23/2018	10/26/2026	3,462		3,455		3,462		0.38
PAI Holdco, Inc.	^	(2)(3)	Automotive	L + 6.25%, 2.00% PIK	9.25%	10/28/2020	10/28/2028	13,530		13,132		13,329		1.48
Pharmalogic Holdings Corp.	^	(2)(3)	Healthcare & Pharmaceuticals	L + 8.00%	9.00%	6/7/2018	12/11/2023	800		798		783		0.09
Quartz Holding Company	^	(2)(3)	Software	L + 8.00%	8.15%	4/2/2019	4/2/2027	7,048		6,930		6,994		0.78
Reladyne, Inc.	^	(2)(3)	Wholesale	L + 9.50%	10.50%	4/19/2018	1/21/2023	12,242		12,133		11,956		1.33

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, 2020

(dollar amounts in thousands)


Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value(5)		% of Net Assets
Stonegate Pub Company Bidco Limited (United Kingdom)	^	(2)(3)(7)	Beverage, Food & Tobacco	L + 8.50%	8.54%	3/12/2020	3/12/2028	£	20,000	24,729		21,902		2.43
Tank Holding Corp.		(2)(3)	Capital Equipment	L + 8.25%	8.40%	3/26/2019	3/26/2027	$	35,965	$	35,454	$	35,189	3.90	%
TruGreen Limited Partnership	^	(2)(3)	Consumer Services	L + 8.50%	9.25%	11/16/2020	11/2/2028	13,000		12,743		13,000		1.44
Ultimate Baked Goods MIDCO, LLC	^	(2)(3)	Beverage, Food & Tobacco	L + 8.00%	9.00%	8/9/2018	8/9/2026	2,820		2,776		2,689		0.30
Watchfire Enterprises, Inc.	^	(2)(3)	Media: Advertising, Printing & Publishing	L + 8.00%	9.00%	10/2/2013	10/2/2021	7,000		6,985		6,988		0.78
World 50, Inc.	^	(9)	Business Services	11.50%	11.50%	1/10/2020	1/9/2027	7,635		7,499		7,518		0.83
WP CPP Holdings, LLC	^*	(2)(3)	Aerospace & Defense	L + 7.75%	8.75%	7/18/2019	4/30/2026	39,500		39,172		32,738		3.63
Second Lien Debt Total										$	297,962	$	284,523	31.56	%


Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Acquisition Date	Shares/ Units	Cost		Fair Value (5)		% of Net Assets
Equity Investments (1.9% of fair value)
Central Security Group, Inc.	^*	(6)	Consumer Services	10/16/2020	443	$	—	$	—	—	%
ANLG Holdings, LLC	^	(6)	Capital Equipment	6/22/2018	592	592		865		0.10
Avenu Holdings, LLC	^	(6)	Sovereign & Public Finance	9/28/2018	172	172		345		0.04
BK Intermediate Company, LLC	^	(6)	Healthcare & Pharmaceuticals	5/27/2020	288	288		209		0.02
Chartis Holding, LLC	^	(6)	Business Services	5/1/2019	433	433		571		0.06
CIP Revolution Holdings, LLC	^	(6)	Media: Advertising, Printing & Publishing	8/19/2016	318	318		245		0.03
Cority Software Inc. (Canada)	^	(6)	Software	7/2/2019	250	250		295		0.03
DecoPac, Inc.	^	(6)	Non-durable Consumer Goods	9/29/2017	1,500	1,500		1,664		0.18
Derm Growth Partners III, LLC	^	(6)	Healthcare & Pharmaceuticals	5/31/2016	1,000	1,000		—		—
GRO Sub Holdco, LLC	^	(6)	Healthcare & Pharmaceuticals	3/29/2018	500	—		—		—
K2 Insurance Services, LLC	^	(6)	Banking, Finance, Insurance & Real Estate	7/3/2019	433	433		676		0.07
Legacy.com, Inc.	^	(6)	High Tech Industries	3/20/2017	1,500	1,500		613		0.07
Mailgun Technologies, Inc.	^	(6)	High Tech Industries	3/26/2019	424	424		784		0.09
North Haven Goldfinch Topco, LLC	^	(6)	Containers, Packaging & Glass	6/18/2018	2,315	2,315		3,043		0.34
PPC Flexible Packaging, LLC	^	(6)	Containers, Packaging & Glass	2/1/2019	965	965		1,302		0.14
Paramit Corporation	^	(6)	Capital Equipment	6/17/2019	150	500		758		0.08
Rough Country, LLC	^	(6)	Durable Consumer Goods	5/25/2017	755	755		1,634		0.18
SiteLock Group Holdings, LLC	^	(6)	High Tech Industries	4/5/2018	446	446		526		0.06
T2 Systems Parent Corporation	^	(6)	Transportation: Consumer	9/28/2016	556	556		838		0.09
Tailwind HMT Holdings Corp.	^	(6)	Energy: Oil & Gas	11/17/2017	20	1,334		2,001		0.22

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, 2020

(dollar amounts in thousands)


Investments—non-controlled/non-affiliated (1)		Footnotes	Industry	Acquisition Date	Shares/ Units	Cost		Fair Value (5)		% of Net Assets
Tank Holding Corp.	^	(6)	Capital Equipment	3/26/2019	850	482		944		0.10
Titan DI Preferred Holdings, Inc.	^	(6)	Energy: Oil & Gas	2/11/2020	11,246	10,959		11,021		1.22
Turbo Buyer, Inc.	^	(6)	Automotive	12/2/2019	1,925	$	1,925	$	2,444	0.27	%
Tweddle Holdings, Inc.	^*	(6)	Media: Advertising, Printing & Publishing	9/17/2018	17	—		—		—
Unifrutti Financing PLC (Cyprus)	^	(6)	Beverage, Food & Tobacco	10/22/2020	—	556		575		0.06
Unifrutti Financing PLC (Cyprus)	^	(6)	Beverage, Food & Tobacco	10/22/2020	—	—		—		—
USLS Acquisition, Inc.	^	(6)	Business Services	11/30/2018	641	641		565		0.06
W50 Parent LLC	^	(6)	Business Services	1/10/2020	500	500		575		0.06
Zenith American Holding, Inc.	^	(6)	Business Services	12/13/2017	1,565	782		1,221		0.14
Zillow Topco LP	^	(6)	Software	6/25/2018	313	313		163		0.02
Equity Investments Total						$	29,939	$	33,877	3.73	%
Total investments—non-controlled/non-affiliated						$	1,574,182	$	1,509,271	167.45	%


Investments—non-controlled/affiliated		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value (5)		% of Net Assets
First Lien Debt (1.4% of fair value)
Direct Travel, Inc.	^*	(2)(3)(8)(12)	Hotel, Gaming & Leisure	L + 1.00%, 7.50% PIK	9.50%	10/14/2016	10/1/2023	$	36,711	$	36,340	$	24,949	2.77	%
Direct Travel, Inc.	^	(2)(3)(12)(13)	Hotel, Gaming & Leisure	L + 6.00%	7.00%	10/1/2020	10/1/2023	1,231		1,231		1,231		0.14
First Lien Debt Total										$	37,571	$	26,180	2.91	%


Investments—non-controlled/affiliated		Footnotes	Industry	Acquisition Date	Shares/ Units	Cost		Fair Value (5)		% of Net Assets
Equity Investments (0.00% of fair value)
Direct Travel, Inc.	^	(6)(12)	Hotel, Gaming & Leisure	10/1/2020	43	$	—	$	—	—	%
Equity Investments Total						$	—	$	—	—	%
Total investments—non-controlled/affiliated						$	37,571	$	26,180	2.91	%

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, 2020

(dollar amounts in thousands)


Investments—controlled/affiliated		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Acquisition Date	Maturity Date	Par/ Principal Amount **		Amortized Cost (4)		Fair Value (5)		% of Net Assets
First Lien Debt (0.4% of fair value)
SolAero Technologies Corp. (A1 Term Loan)	^	(2)(3)(8)(10)	Telecommunications	L + 8.00% (100% PIK)	9.00%	4/12/2019	10/12/2022	$	3,166	$	3,166	$	1,214	0.13	%
SolAero Technologies Corp. (A2 Term Loan)	^	(2)(3)(8)(10)	Telecommunications	L + 8.00% (100% PIK)	9.00%	4/12/2019	10/12/2022	8,707		8,707		3,338		0.37
SolAero Technologies Corp. (Priority Facilities)	^	(2)(3)(10)(13)	Telecommunications	L + 6.00%	7.00%	4/12/2019	10/12/2022	2,460		2,429		2,460		0.27
First Lien Debt Total										$	14,302	$	7,012	0.77	%


Investments—controlled/affiliated		Footnotes	Industry	Acquisition Date	Shares/ Units	Cost		Fair Value (5)		% of Net Assets
Equity Investments (0.00% of fair value)
SolAero Technologies Corp.	^	(6)(10)	Telecommunications	4/12/2019	3	$	2,815	$	—	—	%
Equity Investments Total						$	2,815	$	—	—	%


Investments—controlled/affiliated		Footnotes	Industry	Reference Rate & Spread(2)	Interest Rate(2)	Acquisition Date	Maturity Date	Par Amount/ LLC Interest		Cost		Fair Value(7)		% of Net Assets

Investment Funds (15.5% of fair value)
Middle Market Credit Fund II, LLC, Member's Interest	^	(10)(7)	Investment Funds	N/A	N/A	11/3/2020	12/31/2030	$	78,122	$	78,096	$	77,395	8.59	%
Middle Market Credit Fund, LLC, Subordinated Loan and Member's Interest	^	(10)(7)	Investment Funds	N/A	N/A	2/29/2016	3/1/2021	216,000		216,000		205,891		22.84
Middle Market Credit Fund, Mezzanine Loan	^	(2)(10)(7)(9)	Investment Funds	L + 9.00%	9.24%	6/30/2016	3/22/2021	—		—		—		—
Investment Fund Total										$	294,096	$	283,286	31.43	%
Total investments—controlled/affiliated										$	311,213	$	290,298	32.20	%
Total investments										$	1,922,966	$	1,825,749	202.56	%

^ Denotes that all or a portion of the assets are owned by TCG BDC, Inc. (together with its consolidated subsidiaries, “we,” “us,” “our,” “TCG BDC” or the “Company”). The Company has entered into a senior secured revolving credit facility (as amended, the “Credit Facility”). The lenders of the Credit Facility have a first lien security interest in substantially all of the portfolio investments held by the Company (see Note 7, Borrowings). Accordingly, such assets are not available to creditors of Carlyle Direct Lending CLO 2015-1R LLC (formerly known as Carlyle GMS Finance MM CLO 2015-1 LLC) (the “2015-1 Issuer”).

* Denotes that all or a portion of the assets are owned by the Company's wholly owned subsidiary, the 2015-1 Issuer, and secure the notes issued in connection with a term debt securitization completed by the Company on June 26, 2015 (see Note 8, Notes Payable). Accordingly, such assets are not available to the creditors of the Company.

** Par amount is denominated in USD ("$") unless otherwise noted, as denominated in Euro (“€”) or British Pound (“£”)

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, 2020

(dollar amounts in thousands)

Under the Investment Company Act, the Company would be deemed an “affiliated person” of a portfolio company if the Company owns 5% or more of the portfolio company’s outstanding voting securities. As of December 31, 2020, the Company is not an “affiliated person” of any of these portfolio companies. Certain portfolio company investments are subject to contractual restrictions on sales.

(2)Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to either LIBOR (“L”) or an alternate base rate (commonly based on the Federal Funds Rate or the U.S. Prime Rate), which generally resets quarterly. For each such loan, the Company has indicated the reference rate used and provided the spread and the interest rate in effect as of December 31, 2020. As of ~~September 30,~~December 31, 2020, the reference rates for our variable rate loans were the 30-day LIBOR at 0.15%, the 90-day LIBOR at ~~0.23%~~0.25% and the 180-day LIBOR at 0.26%.

(3)Loan includes interest rate floor feature, which is generally 1.00%.

(5)Fair value is determined in good faith by or under the direction of the Board of Directors of the Company (see Note 2, Significant Accounting Policies, and Note 3, Fair Value Measurements), pursuant to the Company’s valuation policy. The fair value of all first lien and second lien debt investments, equity investments and the investment fund was determined using significant unobservable inputs.

(6)Security acquired in transaction exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities ~~Act.~~Act, unless otherwise noted. As of ~~September 30,~~December 31, 2020, the aggregate fair value of these securities is ~~$32,987,~~$33,877, or ~~3.68%~~3.73% of the Company’s net assets.

(8)Loan was on non-accrual status as of ~~September 30,~~December 31, 2020.

(9)Represents a corporate mezzanine loan, which is subordinated to senior secured term loans of the portfolio ~~company.~~

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of September 30, 2020~~

~~(dollar amounts in thousands)~~

~~(unaudited)~~

~~(10)~~Under the Investment Company Act, the Company is deemed to be an “affiliated person” of and “control” this investment fund because the Company owns more than 25% of the investment fund’s outstanding voting securities and/or has the power to exercise control over management or policies of such investment fund. See Note 5, Middle Market Credit Fund, LLC, for more details. Transactions related to investments in controlled affiliates for the nine month period ended September 30, 2020, were as follows:

Investments—controlled/affiliated Fair Value as of December 31, 2019 Additions/Purchases Reductions/Sales/ Paydowns Net Realized Gain (Loss) Net Change in Unrealized Appreciation (Depreciation) Fair Value as of September 30, 2020 Dividend and Interest Income
Middle Market Credit Fund, LLC, Mezzanine Loan $ 93,000 $ 63,500 $ (156,500) $ — $ — $ — $ 3,049
Middle Market Credit Fund, LLC, Subordinated Loan and Member’s Interest
111,596 92,500 — — 240 204,336 14,750
Total investments—controlled/affiliated $ 204,596 $ 156,000 $ (156,500) $ — $ 240 $ 204,336 $ 17,799

Investments—controlled/affiliated Fair Value as of December 31, 2019 Additions/Purchases Reductions/Sales/ Paydowns Net Realized Gain (Loss) Net Change in Unrealized Appreciation (Depreciation) Fair Value as of September 30, 2020 Dividend and Interest Income
SolAero Technologies Corp. (Priority Term Loan) $ 9,612 $ — $ (7,135) $ — $ — $ 2,477 $ 237
SolAero Technologies Corp. (A1 Term Loan) 3,166 — — — (2,015) 1,151 —
SolAero Technologies Corp. (A2 Term Loan) 8,707 — — — (5,542) 3,165 —
Solaero Technology Corp. (Equity) 826 — — — (826) — —
Total investments—controlled/affiliated $ 22,311 $ — $ (7,135) $ — $ (8,383) $ 6,793 $ 237

(11) In addition to the interest earned based on the stated interest rate of this loan, which is the amount reflected in this schedule, the Company is entitled to receive additional interest as a result of an agreement among lenders as follows: Barnes & Noble, Inc. (1.83%), Legacy.com Inc. (4.44%), and Surgical Information Systems, LLC (1.01%). Pursuant to the agreement among lenders in respect of this loan, this investment represents a first lien/last out loan, which has a secondary priority behind the first lien/first out loan with respect to principal, interest and other payments.

~~(12)As of September 30, 2020, the Company had the following unfunded commitments to fund delayed draw and revolving senior secured loans:~~

Investments—non-controlled/non-affiliated Type Unused Fee Par/ Principal Amount Fair Value
First and Second Lien Debt—unfunded delayed draw and revolving term loans commitments
Airnov, Inc. (Clariant) Revolver 0.50% $ 1,250 $ (9)
American Physician Partners, LLC Revolver 0.50 550 (22)
AMS Group HoldCo, LLC Revolver 0.50 2,315 (17)
Analogic Corporation Revolver 0.50 168 —
Apptio, Inc. Revolver 0.50 2,367 8
Captive Resources Midco, LLC Revolver 0.50 2,143 8
Chartis Holding, LLC Delayed Draw 1.00 6,402 (27)
Chartis Holding, LLC Revolver 0.50 2,401 (10)
Chemical Computing Group ULC (Canada) Revolver 0.50 29 —

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of September 30, 2020~~

~~(dollar amounts in thousands)~~

~~(unaudited)~~

Investments—non-controlled/non-affiliated Type Unused Fee Par/ Principal Amount Fair Value
CircusTrix Holdings, LLC Delayed Draw 1.00% $ 836 $ (160)
Cobblestone Intermediate Holdco LLC Delayed Draw 1.00 117 —
Comar Holding Company, LLC Revolver 0.50 2,935 (1)
Cority Software Inc. (Canada) Revolver 0.50 3,000 5
Diligent Corporation Delayed Draw 1.00 141 (1)
Diligent Corporation Revolver 0.50 47 —
Ethos Veterinary Health LLC Delayed Draw 2.00 2,696 (62)
EvolveIP, LLC Delayed Draw 1.00 3,922 (27)
EvolveIP, LLC Revolver 0.50 2,353 (16)
FWR Holding Corporation Revolver 0.50 4,444 (439)
iCIMS, Inc. Revolver 0.50 1,252 (10)
Individual FoodService Holdings, LLC Revolver 0.50 400 (30)
Individual FoodService Holdings, LLC Delayed Draw 1.00 644 (49)
Innovative Business Services, LLC Revolver 0.50 1,339 (19)
Integrity Marketing Acquisition, LLC Delayed Draw 1.00 120 1
K2 Insurance Services, LLC Revolver 0.50 2,290 (17)
K2 Insurance Services, LLC Delayed Draw 1.00 1,571 (12)
Kaseya, Inc. Delayed Draw 1.00 1,786 1
Kaseya, Inc. Delayed Draw 0.50 882 —
Kaseya, Inc. Revolver 0.50 787 —
Lifelong Learner Holdings, LLC Delayed Draw 1.00 1,690 (240)
Lifelong Learner Holdings, LLC Revolver 0.50 1,377 (196)
Liqui-Box Holdings, Inc. Revolver 0.50 1,403 (20)
Mailgun Technologies, Inc. Revolver 0.50 1,342 (35)
National Carwash Solutions, Inc. Delayed Draw 1.00 611 (11)
National Carwash Solutions, Inc. Revolver 0.50 5 —
National Technical Systems, Inc. Revolver 0.50 2,500 (9)
NMI AcquisitionCo, Inc. Revolver 0.50 1,280 (1)
Northland Telecommunications Corporation Revolver 0.50 1,702 13
Northland Telecommunications Corporation Revolver 0.50 1,257 10
PF Growth Partners, LLC Delayed Draw 1.00 823 (89)
PPC Flexible Packaging, LLC Revolver 0.50 881 (9)
PricewaterhouseCoopers Public Sector LLP Revolver 0.50 6,250 (46)
QW Holding Corporation (Quala) Delayed Draw 1.00 600 (35)
Redwood Services Group, LLC Delayed Draw 4.25 2,500 10
RSC Acquisition, Inc. Revolver 0.50 608 (10)
RSC Acquisition, Inc. Delayed Draw 1.00 1,606 (26)
Smile Doctors, LLC Delayed Draw 1.00 414 (16)

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of September 30, 2020~~

~~(dollar amounts in thousands)~~

~~(unaudited)~~

Investments—non-controlled/non-affiliated Type Unused Fee Par/ Principal Amount Fair Value
Smile Doctors, LLC Revolver 0.50% $ 424 $ (16)
SolAero Technologies Corp. (Priority Facilities) Revolver 0.50 2,068 —
SPay, Inc. Revolver 0.50 664 (122)
Superior Health Linens, LLC Revolver 0.50 1,000 (10)
T2 Systems, Inc. Revolver 0.50 2,933 (59)
Tank Holding Corp. Revolver 0.38 43 —
The Leaders Romans Bidco Limited (United Kingdom) Term Loan C Delayed Draw 1.69 587 (12)
Trump Card, LLC Revolver 0.50 635 (16)
TSB Purchaser, Inc. (Teaching Strategies, LLC) Revolver 0.50 1,342 (18)
Turbo Buyer, Inc. (Portfolio Holdings, Inc.) Revolver 0.50 2,151 (21)
US INFRA SVCS Buyer, LLC (AIMS Companies) Revolver 0.50 2,275 (48)
US INFRA SVCS Buyer, LLC (AIMS Companies) Delayed Draw 1.00 26,153 (549)
USLS Acquisition, Inc. Revolver 0.50 946 (68)
USLS Acquisition, Inc. Delayed Draw 0.50 591 (42)
VRC Companies, LLC Revolver 0.50 1,646 —
VRC Companies, LLC Delayed Draw 0.75 236 —
YLG Holdings, Inc. Delayed Draw 1.00 790 (24)
Zemax Software Holdings, LLC Revolver 0.50 642 (8)
Zenith Merger Sub, Inc. Revolver 0.50 1,590 (15)
Zenith Merger Sub, Inc. Delayed Draw 1.00 2,572 (25)
Total unfunded commitments $ 125,324 $ (2,668)

~~As of September 30, 2020, investments at fair value consisted of the following:~~

Type Amortized Cost Fair Value % of Fair Value
First Lien Debt (excluding First Lien/Last Out Debt) $ 1,438,903 $ 1,344,575 69.01 %
First Lien/Last Out Debt 80,033 78,616 4.04
Second Lien Debt 306,295 287,659 14.77
Equity Investments 32,695 32,987 1.69
Investment Fund 216,001 204,336 10.49
Total $ 2,073,927 $ 1,948,173 100.00 %

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of September 30, 2020~~

~~(dollar amounts in thousands)~~

~~(unaudited)~~

~~The rate type of debt investments at fair value as of September 30, 2020 was as follows:~~

Rate Type Amortized Cost Fair Value % of Fair Value of First and Second Lien Debt
Floating Rate $ 1,810,589 $ 1,695,881 99.13 %
Fixed Rate 14,642 14,969 0.87
Total $ 1,825,231 $ 1,710,850 100.00 %

~~The industry composition of investments at fair value as of September 30, 2020 was as follows:~~

Industry Amortized Cost Fair Value % of Fair Value
Aerospace & Defense $ 129,261 $ 116,061 5.96 %
Automotive 43,857 44,652 2.29
Banking, Finance, Insurance & Real Estate 120,634 122,886 6.31
Beverage, Food & Tobacco 91,449 84,218 4.32
Business Services 156,438 152,555 7.83
Capital Equipment 47,308 48,653 2.50
Chemicals, Plastics & Rubber 27,974 26,024 1.34
Construction & Building 5,160 5,249 0.27
Consumer Services 30,323 20,219 1.04
Containers, Packaging & Glass 65,595 66,354 3.41
Durable Consumer Goods 10,571 11,453 0.59
Energy: Oil & Gas 39,765 40,328 2.07
Environmental Industries 48,746 46,514 2.39
Healthcare & Pharmaceuticals 173,622 136,357 7.00
High Tech Industries 211,535 211,397 10.85
Hotel, Gaming & Leisure 98,893 78,895 4.05
Investment Fund 216,001 204,336 10.49
Media: Advertising, Printing & Publishing 36,709 36,603 1.88
Media: Broadcasting & Subscription 45,660 46,654 2.39
Media: Diversified & Production 19,621 19,600 1.01
Non-durable Consumer Goods 1,500 2,084 0.11
Retail 42,601 41,974 2.15
Software 112,822 110,682 5.68
Sovereign & Public Finance 38,104 38,074 1.95
Telecommunications 134,897 116,571 5.98
Transportation: Cargo 37,704 37,639 1.93
Transportation: Consumer 35,646 35,530 1.82
Wholesale 51,531 46,611 2.39
$ 2,073,927 $ 1,948,173 100.00 %

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of September 30, 2020~~

~~(dollar amounts in thousands)~~

~~(unaudited)~~

~~The geographical composition of investments at fair value as of September 30, 2020 was as follows:~~

Geography Amortized Cost Fair Value % of Fair Value
Canada $ 21,650 $ 22,188 1.14 %
Cyprus 4,825 5,177 0.27
Luxembourg 36,460 34,051 1.75
United Kingdom 93,322 92,198 4.73
United States 1,917,670 1,794,559 92.11
Total $ 2,073,927 $ 1,948,173 100.00 %

~~The accompanying notes are an integral part of these consolidated financial statements.~~

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS~~

~~As of December 31, 2019~~

~~(dollar amounts in thousands)~~

Investments—non-controlled/non-affiliated (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Acquisition Date Maturity Date Par/ Principal Amount **
Amortized Cost (4)
Fair Value(5)
% of Net Assets
First Lien Debt (77.29%)
Aero Operating, LLC (Dejana Industries, Inc.) ^+* (2) (3) (13) Business Services L + 7.25% 9.16% 1/5/2018 12/29/2022 $ 3,517 $ 3,491 $ 3,449 0.36 %
Airnov, Inc. ^ (2) (3) (13) Containers, Packaging & Glass L + 5.25% 7.16% 12/20/2019 12/19/2025 12,813 12,602 12,601 1.32
Alpha Packaging Holdings, Inc. +* (2) (3) Containers, Packaging & Glass L + 4.25% 6.35% 6/26/2015 5/12/2020 2,836 2,836 2,822 0.30
Alpine SG, LLC ^* (2) (3) High Tech Industries L + 6.50% 8.43% 2/2/2018 11/16/2022 15,301 15,187 15,244 1.59
American Physician Partners, LLC ^+* (2) (3) (13) Healthcare & Pharmaceuticals L + 6.50% 8.58% 1/7/2019 12/21/2021 38,235 37,868 38,110 3.98
AMS Group HoldCo, LLC ^+* (2) (3) (13) Transportation: Cargo L + 6.00% 8.07% 9/29/2017 9/29/2023 30,808 30,361 30,457 3.18
Analogic Corporation ^+* (2) (3) (13) Healthcare & Pharmaceuticals L + 6.00% 7.70% 6/22/2018 6/22/2024 34,784 34,190 34,784 3.64
Anchor Hocking, LLC ^ (2) (3) Durable Consumer Goods L + 8.75% 10.66% 1/25/2019 1/25/2024 10,707 10,410 10,359 1.08
Apptio, Inc. ^ (2) (3) (13) Software L + 7.25% 8.96% 1/10/2019 1/10/2025 35,541 34,874 35,237 3.68
Aurora Lux FinCo S.Á.R.L. (Luxembourg) ^ (2) (3) (7) Software L + 6.00% 7.93% 12/24/2019 12/24/2026 37,500 36,563 36,563 3.82
Avenu Holdings, LLC +* (2) (3) Sovereign & Public Finance L + 5.25% 7.35% 9/28/2018 9/28/2024 38,665 38,125 37,227 3.89
Barnes & Noble, Inc. ^ (2) (3) (11) Retail L + 5.50% 9.07% 8/7/2019 8/7/2024 17,637 17,225 17,196 1.80
BMS Holdings III Corp. ^* (2) (3) (13) Construction & Building L + 5.25% 7.35% 9/30/2019 9/30/2026 11,638 11,274 11,591 1.21
Brooks Equipment Company, LLC +* (2) (3) Construction & Building L + 5.00% 6.91% 6/26/2015 8/29/2020 2,443 2,439 2,441 0.26
Capstone Logistics Acquisition, Inc. +* (2) (3) Transportation: Cargo L + 4.50% 6.20% 6/26/2015 10/7/2021 3,976 3,962 3,894 0.41
Captive Resources Midco, LLC ^* (2) (3) (13) Banking, Finance, Insurance & Real Estate L + 6.00% 8.18% 6/30/2015 5/31/2025 30,301 29,814 30,158�� 3.15
Central Security Group, Inc. +* (2) (3) Consumer Services L + 5.63% 7.33% 6/26/2015 10/6/2021 22,634 22,531 19,466 2.04
Chartis Holding, LLC ^ (2) (3) (13) Business Services L + 5.25% 7.28% 5/1/2019 5/1/2025 15,926 15,538 15,723 1.64
Chemical Computing Group ULC (Canada) ^* (2) (3) (7) (13) Software L + 5.25% 6.95% 8/30/2018 8/30/2023 14,674 14,567 14,539 1.52
CircusTrix Holdings, LLC ^+* (2) (3) Hotel, Gaming & Leisure L + 5.50% 7.20% 2/2/2018 12/6/2021 9,397 9,342 9,242 0.97
Comar Holding Company, LLC ^+* (2) (3) (13) Containers, Packaging & Glass L + 5.25% 6.96% 6/18/2018 6/18/2024 27,783 27,254 27,101 2.83
Cority Software Inc. (Canada) ^ (2) (3) (7) (13) Software L + 5.50% 7.57% 7/2/2019 7/2/2026 27,000 26,435 26,400 2.76
Dent Wizard International Corporation + (2) (3) Automotive L + 4.00% 5.70% 4/28/2015 4/7/2022 877 877 873 0.09
Derm Growth Partners III, LLC (Dermatology Associates) ^ (2) (3) (9) Healthcare & Pharmaceuticals L + 6.25% (100% PIK) 8.16% 5/31/2016 5/31/2022 56,310 56,026 39,716 4.15
DermaRite Industries, LLC ^* (2) (3) (13) Healthcare & Pharmaceuticals L + 7.00% 8.70% 3/3/2017 3/3/2022 22,647 22,481 21,690 2.27
Digicel Limited (Jamaica) ^ (7) Telecommunications 6.00% 6.00% 7/23/2019 4/15/2021 250 202 195 0.02

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of December 31, 2019~~

~~(dollar amounts in thousands)~~

Investments—non-controlled/non-affiliated (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Acquisition Date Maturity Date Par/ Principal Amount **
Amortized Cost (4)
Fair Value(5)
% of Net Assets
Dimensional Dental Management, LLC ^ (2) (3) (11) (13) Healthcare & Pharmaceuticals L + 5.75% 10.00% 2/12/2016 2/12/2021 $ 1,224 $ 1,199 $ 1,224 0.13 %
Dimensional Dental Management, LLC ^ (2) (3) (9) (11) Healthcare & Pharmaceuticals L + 5.75% 8.66% 2/12/2016 7/22/2020 33,674 33,301 — —
Direct Travel, Inc. ^+* (2) (3) Hotel, Gaming & Leisure L + 6.50% 8.41% 10/14/2016 12/1/2021 36,805 36,515 36,757 3.84
DTI Holdco, Inc. * (2) (3) High Tech Industries L + 4.75% 6.68% 12/18/2018 9/30/2023 1,974 1,871 1,841 0.19
Emergency Communications Network, LLC ^+* (2) (3) Telecommunications L + 6.25% 8.14% 6/1/2017 6/1/2023 24,375 24,233 22,323 2.33
Ensono, LP * (2) (3) Telecommunications L + 5.25% 6.95% 4/30/2018 6/27/2025 8,537 8,452 8,537 0.89
Ethos Veterinary Health LLC ^+ (2) (3) (13) Consumer Services L + 4.75% 6.45% 5/17/2019 5/15/2026 10,869 10,744 10,807 1.13
EvolveIP, LLC ^+* (2) (3) Telecommunications L + 5.75% 7.45% 11/26/2019 6/7/2023 34,420 33,923 34,420 3.60
Frontline Technologies Holdings, LLC ^* (2) (3) Software L + 5.75% 7.85% 9/18/2017 9/18/2023 48,242 47,949 48,705 5.09
FWR Holding Corporation ^+* (2) (3) (13) Beverage, Food & Tobacco L + 5.50% 7.29% 8/21/2017 8/21/2023 48,630 47,950 48,393 5.06
Green Energy Partners/Stonewall, LLC +* (2) (3) Energy: Electricity L + 5.50% 7.60% 6/26/2015 11/10/2021 19,550 19,374 18,034 1.89
GRO Sub Holdco, LLC (Grand Rapids) ^+* (2) (3) (13) Healthcare & Pharmaceuticals L + 6.00% 8.10% 2/28/2018 2/22/2023 6,465 6,380 6,085 0.64
Hummel Station, LLC +* (2) (3) Energy: Electricity L + 6.00% 7.70% 2/3/2016 10/27/2022 14,641 14,169 12,896 1.35
Hydrofarm, LLC ^ (2) (3) Wholesale L+10.00% (30% Cash / 70% PIK) 11.91% 5/15/2017 5/12/2022 21,556 21,254 13,647 1.43
iCIMS, Inc. ^ (2) (3) (13) Software L + 6.50% 8.29% 9/12/2018 9/12/2024 23,930 23,507 23,927 2.50
Innovative Business Services, LLC ^* (2) (3) (13) High Tech Industries L + 5.50% 7.53% 4/5/2018 4/5/2023 16,143 15,782 15,880 1.66
K2 Insurance Services, LLC ^+* (2) (3) (13) Banking, Finance, Insurance & Real Estate L + 5.00% 7.19% 7/3/2019 7/1/2024 22,027 21,487 22,062 2.31
Kaseya Inc. ^ (2) (3) (13) High Tech Industries L + 5.50%, 1.00% PIK 8.41% 5/3/2019 5/2/2025 19,545 19,145 19,590 2.05
Legacy.com, Inc. ^ (2) (3) (11) High Tech Industries L + 9.98% 11.77% 3/20/2017 3/20/2023 17,080 16,832 16,325 1.71
Lifelong Learner Holdings, LLC ^* (2) (3) (13) Business Services L + 5.75% 7.51% 10/18/2019 10/18/2026 23,523 22,971 23,240 2.43
Liqui-Box Holdings, Inc. ^ (2) (3) (13) Containers, Packaging & Glass L + 4.50% 6.41% 6/3/2019 6/3/2024 — (26) (37) —
Mailgun Technologies, Inc. ^ (2) (3) (13) High Tech Industries L + 5.00% 7.10% 3/26/2019 3/26/2025 11,853 11,607 11,655 1.22
National Carwash Solutions, Inc. ^+ (2) (3) (13) Automotive L + 6.00% 7.69% 8/7/2018 4/28/2023 9,511 9,342 9,428 0.99
National Technical Systems, Inc. ^+* (2) (3) (13) Aerospace & Defense L + 6.25% 7.94% 6/26/2015 6/12/2021 27,950 27,801 27,920 2.92
NES Global Talent Finance US, LLC (United Kingdom) +* (2) (3) (7) Energy: Oil & Gas L + 5.50% 7.43% 5/9/2018 5/11/2023 9,890 9,762 9,763 1.02

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of December 31, 2019~~

~~(dollar amounts in thousands)~~

Investments—non-controlled/non-affiliated (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Acquisition Date Maturity Date Par/ Principal Amount **
Amortized Cost (4)
Fair Value(5)
% of Net Assets
Nexus Technologies, LLC * (2) (3) High Tech Industries L + 5.50%, 1.50% PIK 8.91% 12/11/2018 12/5/2023 $ 6,172 $ 6,119 $ 5,621 0.59 %
NMI AcquisitionCo, Inc. ^+* (2) (3) (13) High Tech Industries L + 5.75% 7.45% 9/6/2017 9/6/2022 50,067 49,471 49,888 5.22
Northland Telecommunications Corporation ^* (2) (3) (13) Media: Broadcast & Subscription L + 5.75% 7.46% 10/1/2018 10/1/2025 46,603 45,916 46,529 4.86
Paramit Corporation +* (2) (3) Capital Equipment L + 4.50% 6.22% 5/3/2019 5/3/2025 6,298 6,241 6,268 0.66
PF Growth Partners, LLC ^+* (2) (3) (13) Hotel, Gaming & Leisure L + 5.00% 6.70% 7/1/2019 7/11/2025 7,161 7,045 7,135 0.75
Plano Molding Company, LLC ^ (2) (3) Hotel, Gaming & Leisure L + 7.50% 9.20% 5/1/2015 5/12/2021 14,752 14,645 14,085 1.47
PPC Flexible Packaging, LLC +* (2) (3) (13) Containers, Packaging & Glass L + 5.50% 7.19% 11/23/2018 11/23/2024 13,591 13,404 13,464 1.41
PPT Management Holdings, LLC ^ (2) (3) Healthcare & Pharmaceuticals L + 6.00%, 0.75% PIK 8.66% 12/15/2016 12/16/2022 27,744 27,627 23,155 2.42
Pretium Packaging, LLC ^ (2) (3) Containers, Packaging & Glass L + 5.00% 6.91% 8/15/2019 11/14/2023 7,700 7,631 7,700 0.81
PricewaterhouseCoopers Public Sector LLP ^ (2) (3) (13) Aerospace & Defense L + 3.25% 5.16% 5/1/2018 5/1/2023 — (105) (46) —
Product Quest Manufacturing, LLC ^ (2) (3) (9) Containers, Packaging & Glass L + 6.75% 5.75% 9/21/2017 3/31/2020 840 840 840 0.09
Propel Insurance Agency, LLC ^ (2) (3) Banking, Finance, Insurance & Real Estate L + 4.25% 6.35% 6/1/2018 6/1/2024 2,363 2,347 2,353 0.25
QW Holding Corporation (Quala) ^+* (2) (3) (13) Environmental Industries L + 5.75% 7.73% 8/31/2016 8/31/2022 43,358 42,802 43,106 4.51
Redwood Services Group, LLC ^ (2) (3) High Tech Industries L + 6.00% 7.91% 11/13/2018 6/6/2023 8,427 8,363 8,342 0.87
Riveron Acquisition Holdings, Inc. ^+* (2) (3) Banking, Finance, Insurance & Real Estate L + 6.00% 7.91% 5/22/2019 5/22/2025 19,968 19,605 19,587 2.05
RSC Acquisition, Inc. ^ (2) (3) (13) Banking, Finance, Insurance & Real Estate L + 5.50% 7.41% 11/1/2019 11/1/2026 11,594 11,222 11,449 1.20
Sapphire Convention, Inc. (Smart City) *+^ (2) (3) (13) Telecommunications L + 5.25% 7.27% 11/20/2018 11/20/2025 28,577 28,009 28,329 2.96
Smile Doctors, LLC ^*+ (2) (3) (13) Healthcare & Pharmaceuticals L + 6.00% 8.07% 10/6/2017 10/6/2022 22,227 22,136 21,996 2.30
Sovos Brands Intermediate, Inc. +* (2) (3) Beverage, Food & Tobacco L + 5.00% 7.20% 11/16/2018 11/20/2025 19,899 19,714 19,750 2.06
SPay, Inc. ^+* (2) (3) (13) Hotel, Gaming & Leisure L + 5.75% 7.46% 6/15/2018 6/17/2024 20,512 20,179 18,694 1.95
Superior Health Linens, LLC ^+* (2) (3) (13) Business Services L + 7.50%, 0.50% PIK 9.91% 9/30/2016 9/30/2021 21,805 21,666 19,933 2.08
Surgical Information Systems, LLC ^+* (2) (3) (11) High Tech Industries L + 4.50% 7.47% 4/24/2017 4/24/2023 26,168 26,007 25,715 2.69
T2 Systems, Inc. ^+* (2) (3) (13) Transportation: Consumer L + 6.75% 8.85% 9/28/2016 9/28/2022 35,648 35,159 35,648 3.73
Tank Holding Corp. ^ (2) (3) (13) Capital Equipment L + 4.00% 5.76% 3/26/2019 3/26/2024 — — — —
The Leaders Romans Bidco Limited (United Kingdom) ^ (2) (3) (7) (13) Banking, Finance, Insurance & Real Estate L + 6.75%, 3.50% PIK 11.01% 7/23/2019 6/30/2024 £ 19,577 24,865 26,531 2.77

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of December 31, 2019~~

~~(dollar amounts in thousands)~~

Investments—non-controlled/non-affiliated (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Acquisition Date Maturity Date Par/ Principal Amount **
Amortized Cost (4)
Fair Value(5)
% of Net Assets
Transform SR Holdings, LLC ^ (2) (3) Retail L + 7.25% 9.18% 2/11/2019 2/12/2024 $ 19,050 $ 18,887 $ 18,860 1.97 %
Trump Card, LLC ^+* (2) (3) (13) Transportation: Cargo L + 5.50% 7.63% 6/26/2018 4/21/2022 7,918 7,881 7,869 0.82
TSB Purchaser, Inc. (Teaching Strategies, LLC) ^+* (2) (3) (13) Media: Advertising, Printing & Publishing L + 6.00% 8.10% 5/14/2018 5/14/2024 28,294 27,726 28,105 2.94
Turbo Buyer, Inc. ^ (2) (3) (13) Automotive L + 6.00% 7.69% 12/2/2019 12/2/2025 27,897 27,033 27,439 2.87
Tweddle Group, Inc. ^ (2) (3) Media: Advertising, Printing & Publishing L + 4.50% 6.20% 9/17/2018 9/17/2023 1,908 1,885 1,859 0.19
U.S. Acute Care Solutions, LLC +* (2) (3) Healthcare & Pharmaceuticals L + 5.00% 6.91% 2/21/2019 5/15/2021 4,265 4,230 4,053 0.42
Unifrutti Financing PLC (Cyprus) ^ (2) (3) (7) Beverage, Food & Tobacco 7.50%, 1.00% PIK 8.50% 9/15/2019 9/15/2026 € 4,530 4,746 4,836 0.51
USLS Acquisition, Inc. ^* (2) (3) (13) Business Services L + 5.75% 7.85% 11/30/2018 11/30/2024 22,139 21,741 21,674 2.27
VRC Companies, LLC ^+* (2) (3) (13) Business Services L + 6.50% 8.21% 3/31/2017 3/31/2023 57,164 56,674 57,106 5.97
Westfall Technik, Inc. ^ (2) (3) (13) Chemicals, Plastics & Rubber L + 5.75% 7.66% 9/13/2018 9/13/2024 27,973 27,432 26,962 2.82
WP CPP Holdings, LLC (CPP) ^ (2) (3) Aerospace & Defense L + 3.75% 5.66% 7/18/2019 4/30/2025 20,000 19,817 19,826 2.07
Zemax Software Holdings, LLC ^* (2) (3) (13) Software L + 5.75% 7.85% 6/25/2018 6/25/2024 10,146 10,013 10,087 1.05
Zenith Merger Sub, Inc. ^ (2) (3) (13) Business Services L + 5.25% 7.35% 12/13/2017 12/13/2023 16,530 16,321 16,405 1.72
First Lien Debt Total $ 1,725,479 $ 1,707,292 $ 1,641,653 171.66 %
Second Lien Debt (11.04%)
Access CIG, LLC * (2) (3) Business Services L + 7.75% 9.44% 2/14/2018 2/27/2026 $ 2,700 $ 2,687 $ 2,681 0.28 %
Aimbridge Acquisition Co., Inc. ^* (2) (3) Hotel, Gaming & Leisure L + 7.50% 9.19% 2/1/2019 2/1/2027 9,241 9,089 9,160 0.96
AQA Acquisition Holding, Inc. ^ (2) (3) High Tech Industries L + 8.00% 10.09% 10/1/2018 5/24/2024 40,000 39,670 39,740 4.15
Brave Parent Holdings, Inc. ^* (2) (3) Software L + 7.50% 9.43% 10/3/2018 4/19/2026 19,062 18,660 18,261 1.91
Higginbotham Insurance Agency, Inc. ^ (2) (3) Banking, Finance, Insurance & Real Estate L + 7.50% 9.20% 12/3/2019 12/19/2025 2,500 2,475 2,493 0.26
Jazz Acquisition, Inc. ^ (2) (3) Aerospace & Defense L + 8.00% 10.10% 6/13/2019 6/18/2027 23,450 23,117 23,225 2.43
Le Tote, Inc. ^ (2) (3) Retail L + 6.75% 8.66% 11/8/2019 11/8/2024 7,143 6,969 6,964 0.73
Outcomes Group Holdings, Inc. ^* (2) (3) Business Services L + 7.50% 9.41% 10/23/2018 10/26/2026 4,500 4,490 4,487 0.47
Pathway Vet Alliance, LLC ^ (2) (3) (13) Consumer Services L + 8.50% 10.22% 11/14/2019 12/23/2025 8,050 7,814 8,074 0.84
Pharmalogic Holdings Corp. ^ (2) (3) Healthcare & Pharmaceuticals L + 8.00% 9.70% 6/7/2018 12/11/2023 800 797 796 0.08
Quartz Holding Company (QuickBase, Inc.) ^ (2) (3) Software L + 8.00% 9.71% 4/2/2019 4/2/2027 11,900 11,677 11,662 1.22
Reladyne, Inc. ^+* (2) (3) (13) Wholesale L + 9.50% 11.60% 4/19/2018 1/21/2023 12,242 12,080 12,234 1.28
Tank Holding Corp. ^* (2) (3) Capital Equipment L + 8.25% 11.04% 3/26/2019 3/26/2027 37,380 36,771 37,223 3.89
Ultimate Baked Goods MIDCO, LLC (Rise Baking) ^ (2) (3) Beverage, Food & Tobacco L + 8.00% 9.70% 8/9/2018 8/9/2026 8,333 8,187 8,243 0.86
Watchfire Enterprises, Inc. ^ (2) (3) Media: Advertising, Printing & Publishing L + 8.00% 9.95% 10/2/2013 10/2/2021 7,000 6,966 6,998 0.73
WP CPP Holdings, LLC (CPP) ^* (2) (3) Aerospace & Defense L + 7.75% 9.68% 7/18/2019 4/30/2026 39,500 39,125 38,833 4.06

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of December 31, 2019~~

~~(dollar amounts in thousands)~~

Investments—non-controlled/non-affiliated (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Acquisition Date Maturity Date Par/ Principal Amount **
Amortized Cost (4)
Fair Value(5)
% of Net Assets
Zywave, Inc. ^ (2) (3) High Tech Industries L + 9.00% 10.94% 11/18/2016 11/17/2023 $ 3,468 $ 3,432 $ 3,458 0.36 %
Second Lien Debt Total $ 237,269 $ 234,006 $ 234,532 24.51 %

Investments—non-controlled/non-affiliated (1)
Footnotes Industry Acquisition Date Shares/ Units Cost
Fair Value (5)
% of Net Assets
Equity Investments (0.98%)
ANLG Holdings, LLC ^ (6) Healthcare & Pharmaceuticals 6/22/2018 880 $ 880 $ 973 0.10 %
Avenu Holdings, LLC ^ (6) Sovereign & Public Finance 9/28/2018 172 172 154 0.02
Chartis Holding, LLC ^ (6) Business Services 5/1/2019 433 433 589 0.06
CIP Revolution Holdings, LLC ^ (6) Media: Advertising, Printing & Publishing 8/19/2016 318 318 444 0.05
Cority Software Inc. (Canada) ^ (6) Software 7/2/2019 250 250 306 0.03
DecoPac, Inc. ^ (6) Non-durable Consumer Goods 9/29/2017 1,500 1,500 1,999 0.21
Derm Growth Partners III, LLC (Dermatology Associates) ^ (6) Healthcare & Pharmaceuticals 5/31/2016 1,000 1,000 — —
GRO Sub Holdco, LLC (Grand Rapids) ^ (6) Healthcare & Pharmaceuticals 3/29/2018 500 500 137 0.01
K2 Insurance Services, LLC ^ (6) Banking, Finance, Insurance & Real Estate 7/3/2019 433 433 486 0.05
Legacy.com, Inc. ^ (6) High Tech Industries 3/20/2017 1,500 1,500 783 0.08
Mailgun Technologies, Inc. ^ (6) High Tech Industries 3/26/2019 424 424 605 0.06
North Haven Goldfinch Topco, LLC ^ (6) Containers, Packaging & Glass 6/18/2018 2,315 2,315 2,542 0.27
Paramit Corporation ^ (6) Capital Equipment 6/17/2019 150 500 501 0.05
PPC Flexible Packaging, LLC ^ (6) Containers, Packaging & Glass 2/1/2019 965 965 1,174 0.12
Rough Country, LLC ^ (6) Durable Consumer Goods 5/25/2017 755 755 1,225 0.13
SiteLock Group Holdings, LLC ^ (6) High Tech Industries 4/5/2018 446 446 587 0.06
T2 Systems Parent Corporation ^ (6) Transportation: Consumer 9/28/2016 556 556 628 0.07
Tailwind HMT Holdings Corp. ^ (6) Energy: Oil & Gas 11/17/2017 20 2,000 2,211 0.23
Tank Holding Corp. ^ (6) Capital Equipment 3/26/2019 850 850 1,035 0.11
Turbo Buyer, Inc. ^ (6) Automotive 12/2/2019 1,925 1,925 1,925 0.20
Tweddle Holdings, Inc. ^* (6) Media: Advertising, Printing & Publishing 9/17/2018 17 — — —
USLS Acquisition, Inc. ^ (6) Business Services 11/30/2018 641 641 720 0.08
Zenith American Holding, Inc. ^ (6) Business Services 12/13/2017 1,564 782 1,490 0.16
Zillow Topco LP ^ (6) Software 6/25/2018 313 312 358 0.04
Equity Investments Total $ 19,457 $ 20,872 2.19 %
Total investments—non-controlled/non-affiliated $ 1,960,755 $ 1,897,057 198.36 %

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of December 31, 2019~~

~~(dollar amounts in thousands)~~

Investments—controlled/affiliated Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Acquisition Date Maturity Date Par/ Principal Amount **
Amortized Cost (4)
Fair
Value (5)
% of Net Assets
First Lien Debt (1.01%)
SolAero Technologies Corp. (A1 Term Loan) ^ (2) (3) (9) (10) Telecommunications L + 8.00% (100% PIK) 9.91% 4/12/2019 10/12/2022 $ 3,166 $ 3,166 $ 3,166 0.33 %
SolAero Technologies Corp. (A2 Term Loan) ^ (2) (3) (9) (10) Telecommunications L + 8.00% (100% PIK) 9.91% 4/12/2019 10/12/2022 8,707 8,707 8,707 0.91
SolAero Technologies Corp. (Priority Term Loan) ^ (2) (3) (10) (13) Telecommunications L + 6.00% 7.91% 4/12/2019 10/12/2022 9,612 9,507 9,612 1.00
First Lien Debt Total $ 21,485 $ 21,380 $ 21,485 2.24 %

Investments—controlled/affiliated Footnotes Industry Acquisition Date Shares/ Units Cost
Fair
Value (5)
% of Net Assets
Equity Investments (—)
SolAero Technologies Corp. ^ (6) (10) Telecommunications 4/12/2019 3 $ 2,815 $ 826 0.09 %
Equity Investments Total $ 2,815 $ 826 0.09 %

Investments—controlled/affiliated Industry
Reference Rate & Spread(2)
Interest Rate(2)
Acquisition Date Maturity Date Par Amount/ LLC Interest Cost
Fair Value(7)
% of Net Assets
Investment Fund (9.63%)
Middle Market Credit Fund, Mezzanine Loan ^ (2) (7) (8) (10) Investment Fund L + 9.00% 10.97% 6/30/2016 5/18/2021 $ 93,000 $ 93,000 $ 93,000 9.72 %
Middle Market Credit Fund, LLC, Subordinated Loan and Member's Interest ^ (7) (10) Investment Fund N/A 0.001% 2/29/2016 3/1/2021 123,500 123,501 111,596 11.67 %
Investment Fund Total $ 216,500 $ 216,501 $ 204,596 21.39 %
Total investments—controlled/affiliated $ 237,985 $ 240,696 $ 226,907 23.72 %
Total investments $ 2,200,733 $ 2,201,451 $ 2,123,964 222.08 %

^ Denotes that all or a portion of the assets are owned by TCG BDC, Inc. (together with its consolidated subsidiaries, “we,” “us,” “our,” “TCG BDC” or the “Company”). The Company has entered into a senior secured revolving credit facility (as amended, the “Credit Facility”). The lenders of the Credit Facility have a first lien security interest in substantially all of the portfolio investments held by the Company (see Note 6, Borrowings). Accordingly, such assets are not available to creditors of TCG BDC SPV LLC (the “SPV”) or Carlyle Direct Lending CLO 2015-1R LLC (formerly known as Carlyle GMS Finance MM CLO 2015-1 LLC) (the “2015-1 Issuer”).

* Denotes that all or a portion of the assets are owned by the Company's wholly owned subsidiary, the 2015-1 Issuer, and secure the notes issued in connection with a term debt securitization completed by the Company on June 26, 2015 (see Note 7, Notes Payable). Accordingly, such assets are not available to the creditors of the Company or the SPV.

** Par amount is denominated in USD ("$") unless otherwise noted, as denominated in Euro (“€”) or British Pound (“£”).

~~(1)~~Unless otherwise indicated, issuers of debt and equity investments held by the Company are domiciled in the United States. Under the Investment Company Act of 1940, as amended (together with the rules and regulations promulgated thereunder, the “Investment Company Act”), the Company would be deemed to “control” a portfolio company if the Company owned more than 25% of its outstanding voting securities and/or held the power to exercise control over the management or policies of the portfolio company. As of December 31, 2019, the Company does not “control” any of these portfolio companies.

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of December 31, 2019~~

~~(dollar amounts in thousands)~~

Under the Investment Company Act, the Company would be deemed an “affiliated person” of a portfolio company if the Company owns 5% or more of the portfolio company’s outstanding voting securities. As of December 31, 2019, the Company is not an “affiliated person” of any of these portfolio companies. Certain portfolio company investments are subject to contractual restrictions on sales.

~~(2)~~Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to either LIBOR (“L”) or an alternate base rate (commonly based on the Federal Funds Rate or the U.S. Prime Rate), which generally resets quarterly. For each such loan, the Company has indicated the reference rate used and provided the spread and the interest rate in effect as of December 31, 2019. As of December 31, 2019, the reference rates for our variable rate loans were the 30-day LIBOR at 1.75%, the 90-day LIBOR at 1.91% and the 180-day LIBOR at 1.91%.

~~(3)Loan includes interest rate floor feature, which is generally 1.00%.~~

~~(4)~~Amortized cost represents original cost, including origination fees and upfront fees received that are deemed to be an adjustment to yield, adjusted for the accretion/amortization of discounts/premiums, as applicable, on debt investments using the effective interest method.

~~(5)~~Fair value is determined in good faith by or under the direction of the Board of Directors of the Company (see Note 2, Significant Accounting Policies, and Note 3, Fair Value Measurements), pursuant to the Company’s valuation policy. The fair value of all first lien and second lien debt investments, equity investments and the investment fund was determined using significant unobservable inputs.

~~(6)~~Security acquired in transaction exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of December 31, 2019, the aggregate fair value of these securities is $21,698, or 2.60% of the Company’s net assets.

~~(7)~~The Company has determined the indicated investments are non-qualifying assets under Section 55(a) of the Investment Company Act. Under the Investment Company Act, the Company may not acquire any non-qualifying assets unless, at the time such acquisition is made, qualifying assets represent at least 70% of the Company’s total assets.

~~(8)Represents a corporate mezzanine loan, which is subordinated to senior secured term loans of the portfolio~~ company/investment fund.

~~(9)Loan was on non-accrual status as of December 31, 2019.~~

(10)Under the Investment Company Act, the Company is deemed to be an “affiliated person” of and “control” this investment fund because the Company owns more than 25% of the investment fund’s outstanding voting securities and/or has the power to exercise control over management or policies of such investment fund. See ~~Note~~Notes 5, Middle Market Credit Fund, LLC and 6. Middle Market Credit Fund II, LLC, for more details. Transactions related to investments in controlled affiliates for the year ended December 31, ~~2019,~~2020, were as follows:


Investments—controlled/affiliated	Investments—controlled/affiliated	Fair Value as of December 31, 2018		Additions/Purchases		Reductions/Sales/ Paydowns		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of December 31, 2019		Dividend and Interest Income		Investments—controlled/affiliated	Fair Value as of December 31, 2019		Additions/Purchases		Reductions/Sales/ Paydowns		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of December 31, 2020		Dividend and Interest Income
Middle Market Credit Fund, LLC, Mezzanine Loan	Middle Market Credit Fund, LLC, Mezzanine Loan	$	112,000	$	126,200	$	(145,200)	$	—	$	—	$	93,000	$	12,181	Middle Market Credit Fund, LLC, Mezzanine Loan	$	93,000	$	63,500	$	(156,500)	$	—	$	—	$	—	$	3,049
Middle Market Credit Fund, LLC, Subordinated Loan and Member’s Interest	Middle Market Credit Fund, LLC, Subordinated Loan and Member’s Interest	110,295		5,500		—		—		(4,199)		111,596		15,750		Middle Market Credit Fund, LLC, Subordinated Loan and Member’s Interest	111,596		92,500		—		—		1,795		205,891		19,750
Middle Market Credit Fund II, LLC, Member’s Interest																Middle Market Credit Fund II, LLC, Member’s Interest	—		78,096		—		—		(701)		77,395		1,446
Total investments—controlled/affiliated	Total investments—controlled/affiliated	$	222,295	$	131,700	$	(145,200)	$	—	$	(4,199)	$	204,596	$	27,931	Total investments—controlled/affiliated	$	204,596	$	234,096	$	(156,500)	$	—	$	1,094	$	283,286	$	24,245


Investments—controlled/affiliated	Investments—controlled/affiliated	Fair Value as of December 31, 2018		Additions/Purchases		Reductions/Sales/ Paydowns		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of December 31, 2019		Dividend and Interest Income		Investments—controlled/affiliated	Fair Value as of December 31, 2019		Additions/Purchases		Reductions/Sales/ Paydowns		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of December 31, 2020		Dividend and Interest Income
SolAero Technologies Corp.		$	17,968	$	—	$	(18,319)	$	(9,091)	$	9,442	$	—	$	—
SolAero Technologies Corp. (Priority Term Loan)	SolAero Technologies Corp. (Priority Term Loan)	—		9,630		—		—		—		9,630		226		SolAero Technologies Corp. (Priority Term Loan)	9,612		—		(7,152)		—		—		2,460		52
SolAero Technologies Corp. (A1 Term Loan)	SolAero Technologies Corp. (A1 Term Loan)	—		3,166		—		—		—		3,166		—		SolAero Technologies Corp. (A1 Term Loan)	3,166		—		—		—		(1,952)		1,214		—
SolAero Technologies Corp. (A2 Term Loan)	SolAero Technologies Corp. (A2 Term Loan)	—		8,707		—		—		—		8,707		—		SolAero Technologies Corp. (A2 Term Loan)	8,707		—		—		—		(5,369)		3,338		—
Solaero Technology Corp. (Equity)	Solaero Technology Corp. (Equity)	—		2,815		—		—		(554)		2,261		—		Solaero Technology Corp. (Equity)	826		—		—		—		(826)		—		—
Total investments—controlled/affiliated	Total investments—controlled/affiliated	$	17,968	$	24,318	$	(18,319)	$	(9,091)	$	8,888	$	23,764	$	226	Total investments—controlled/affiliated	$	22.311	$	—	$	(7,152)	$	—	$	(8,147)	$	7,012	$	52

(11)In addition to the interest earned based on the stated interest rate of this loan, which is the amount reflected in this schedule, the Company is entitled to receive additional interest as a result of an agreement among lenders as follows: Barnes & Noble, Inc. (1.83%), ~~Dimensional Dental Management, LLC (4.87%~~Southern Graphics, Inc. (1.71%), and Legacy.com, ~~Inc. (3.73%) and Surgical Information Systems, LLC (1.13%~~Inc (3.92%). Pursuant to the agreement among lenders in respect of this loan, this investment represents a first lien/last out loan, which has a secondary priority behind the first lien/first out loan with respect to principal, interest and other payments.

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of December 31, 2019~~

~~(dollar amounts in thousands)~~

(12)Under the Investment Company Act, the Company is deemed an “affiliated person” of this portfolio company because the Company owns 5% or more of the portfolio company’s outstanding voting securities. Transactions related to ~~investments in non-controlled affiliates for~~the portfolio company during the year ended December 31, ~~2019,~~2020 were as follows:

Investments—non-controlled/affiliated Fair Value as of December 31, 2018 Purchases/ Paid-in-kind interest Sales/ Paydowns Net Accretion of Discount Net Realized Gain (Loss) Net Change in Unrealized Appreciation (Depreciation) Fair Value as of December 31, 2019 Interest Income
TwentyEighty, Inc. - Revolver $ — $ — $ — $ 1 $ — $ (1) $ — $ —
TwentyEighty, Inc. - (Term A Loans) 316 — (415) 1 101 (1) — 19
TwentyEighty, Inc. - (Term B Loans) 6,855 230 (7,102) 76 — (59) — 498
TwentyEighty, Inc. - (Term C Loans) 6,981 489 (7,397) 179 — (252) — 692
TwentyEighty Investors LLC (Equity) 4,391 — — — 7,990 (4,391) — —
Total investments—non-controlled/affiliated $ 18,543 $ 719 $ (14,914) $ 257 $ 8,091 $ (4,704) $ — $ 1,209

~~(13)As of December 31, 2019, the Company had the following unfunded commitments to fund delayed draw and revolving senior secured loans:~~

Investments—non-controlled/non-affiliated Type Unused Fee Par/ Principal Amount Fair Value
First and Second Lien Debt—unfunded delayed draw and revolving term loans commitments
Aero Operating, LLC (Dejana Industries, Inc.) Revolver 1.00% $ 159 $ (3)
Airnov, Inc. Revolver 0.50 1,250 (19)
American Physician Partners, LLC Revolver 0.50 1,500 (5)
AMS Group HoldCo, LLC Revolver 0.50 2,315 (25)
Analogic Corporation Revolver 0.50 3,029 —
Apptio, Inc. Revolver 0.50 2,367 (19)
BMS Holdings III Corp. Delayed Draw 1.00 3,333 (10)
Captive Resources Midco, LLC Revolver 0.50 2,143 (9)
Chartis Group, LLC Revolver 0.50 2,401 (20)
Chartis Group, LLC Delayed Draw 0.50 6,402 (52)
Chemical Computing Group ULC (Canada) Revolver 0.50 903 (8)
Comar Holding Company, LLC Delayed Draw 1.00 5,136 (103)
Comar Holding Company, LLC Revolver 0.50 1,168 (23)
Cority Software, Inc. (Canada) Revolver 0.50 3,000 (60)
DermaRite Industries, LLC Revolver 0.50 807 (33)
Dimensional Dental Management, LLC Revolver 0.50 48 —
Ethos Veterinary Health, LLC Delayed Draw 1.00 2,696 (12)
Evolve IP Revolver 0.50 2,941 —
Evolve IP Delayed Draw 1.00 3,922 —
FWR Holding Corporation Delayed Draw 1.00 87 —
FWR Holding Corporation Revolver 0.50 667 (3)
GRO Sub Holdco, LLC (Grand Rapids) Revolver 0.50 1,071 (54)

~~TCG BDC, INC.~~

~~CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)~~

~~As of December 31, 2019~~

~~(dollar amounts in thousands)~~

Investments—non-controlled/non-affiliated Type Unused Fee Par/ Principal Amount Fair Value
iCIMS, Inc. Revolver 0.50% $ 1,252 $ —
Innovative Business Services, LLC Revolver 0.50 2,232 (32)
K2 Insurance Services, LLC Revolver 0.50 2,290 3
K2 Insurance Services, LLC Delayed Draw 1.00 5,344 6
Kaseya Inc. Revolver 0.50 661 1
Kaseya Inc. Delayed Draw 0.50 1,918 4
Lifelong Learner Holdings, LLC Revolver 0.50 1,901 (19)
Lifelong Learner Holdings, LLC Delayed Draw — 2,878 (29)
Liqui-Box Holdings, Inc. Revolver 0.50 2,630 (37)
Mailgun Technologies, Inc. Revolver 0.50 1,342 (20)
National Car Wash Solutions, LP Revolver 0.50 310 (2)
National Car Wash Solutions, LP Delayed Draw 1.00 1,111 (8)
National Technical Systems, Inc. Revolver 0.50 2,500 (2)
NMI AcquisitionCo, Inc. Revolver 0.50 1,280 (4)
Northland Telecommunications Corporation Revolver 0.50 2,960 (4)
Pathway Vet Alliance, LLC Delayed Draw 1.00 7,950 12
PF Growth Partners, LLC Delayed Draw 1.00 1,028 (3)
PPC Flexible Packaging, LLC Revolver 0.50 1,957 (16)
PricewaterhouseCoopers Public Sector LLP Revolver 0.50 6,250 (46)
QW Holding Corporation (Quala) Delayed Draw 1.00 809 (5)
RSC Acquisition, Inc. Revolver 0.50 608 (4)
RSC Acquisition, Inc. Delayed Draw 1.00 7,757 (57)
Sapphire Convention, Inc. (Smart City Revolver 0.50 4,528 (34)
Smile Doctors, LLC Revolver 0.50 707 (7)
Smile Doctors, LLC Delayed Draw 1.00 1,477 (14)
SolAero Technologies Corp. (Priority Term Loan) Revolver 1.00 542 —
SPay, Inc. Revolver 0.50 682 (58)
Superior Health Linens, LLC Revolver 0.50 693 (58)
T2 Systems, Inc. Revolver 0.50 2,053 —
Tank Holding Corp. Revolver 0.50 47 —
TSB Purchaser, Inc. (Teaching Strategies, LLC) Revolver 0.50 1,342 (9)
The Leaders Romans Bidco Limited (United Kingdom) Delayed Draw 1.69 £ 3,533 (94)
Trump Card, LLC Revolver 0.50 369 (2)
Turbo Buyer, Inc. Revolver 0.50 2,151 (28)
Turbo Buyer, Inc. Delayed Draw 1.00 4,904 (64)
USLS Acquisition, Inc. Revolver 0.50 946 (19)
VRC Companies, LLC Delayed Draw 0.75 210 —
VRC Companies, LLC Revolver 0.50 1,119 (1)
Westfall Technik, Inc. Revolver 0.50 431 (11)

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, ~~2019~~2020

(dollar amounts in thousands)

Investments—non-controlled/non-affiliated Type Unused Fee Par/ Principal Amount Fair Value
Westfall Technik, Inc. Delayed Draw 1.00% $ 12,190 $ (304)
Zemax Software Holdings, LLC Revolver 0.50 1,284 (7)
Zenith American Holding, Inc. Delayed Draw 1.00 3,189 (18)
Zenith American Holding, Inc. Revolver 0.50 3,180 (17)
Total unfunded commitments $ 149,890 $ (1,465)


Investments—non-controlled/affiliated	Fair Value as of December 31, 2019		Additions/Purchases		Reductions/Sales/ Paydowns		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of December 31, 2020		Dividend and Interest Income
Direct Travel, Inc.	$	36,757	$	—	$	(176)	$	1	$	(11,633)	$	24,949	$	—
Direct Travel, Inc.	—		1,231		—		—		—		1,231		18
Direct Travel, Inc. (Equity)	—		—		—		—		—		—		—
Total investments—non-controlled/affiliated	$	36.757	$	1,231	$	(176)	$	1	$	(11,633)	$	26,180	$	18

(13)As of December 31, ~~2019, investments at fair value consisted of~~2020, the ~~following:~~Company had the following unfunded commitments to fund delayed draw and revolving senior secured loans:

Type Amortized Cost Fair Value % of Fair Value
First Lien Debt (excluding First Lien/Last Out Debt) $ 1,649,721 $ 1,585,042 74.63 %
First Lien/Last Out Debt 78,951 78,096 3.68
Second Lien Debt 234,006 234,532 11.04
Equity Investments 22,272 21,698 1.02
Investment Fund 216,501 204,596 9.63
Total $ 2,201,451 $ 2,123,964 100.00 %


Investments—non-controlled/non-affiliated	Type	Unused Fee	Par/ Principal Amount		Fair Value
First and Second Lien Debt—unfunded delayed draw and revolving term loans commitments
Advanced Web Technologies Holding Company	Delayed Draw	1.00%	$	2,299	$	(46)
Advanced Web Technologies Holding Company	Revolver	0.50	854		(17)
Airnov, Inc.	Revolver	0.50	1,250		1
American Physician Partners, LLC	Revolver	0.50	550		(29)
AMS Group HoldCo, LLC	Revolver	0.50	2,315		(29)
Analogic Corporation	Revolver	0.50	168		—
Applied Technical Services	Delayed Draw	1.00	132		(3)
Applied Technical Services	Revolver	0.50	53		(1)
Apptio, Inc.	Revolver	0.50	2,367		36
Captive Resources Midco, LLC	Revolver	0.50	2,143		15
Chartis Holding, LLC	Delayed Draw	1.00	4,406		2
Chartis Holding, LLC	Revolver	0.50	2,401		1
Chemical Computing Group ULC (Canada)	Revolver	0.50	29		—
Cobblestone Intermediate Holdco LLC	Delayed Draw	1.00	11		—
Comar Holding Company, LLC	Revolver	0.50	2,935		11
Comar Holding Company, LLC	Delayed Draw	1.00	4,655		17
Cority Software Inc.(Canada)	Revolver	0.50	3,000		21
DermaRite Industries, LLC	Revolver	0.50	3,103		(29)
Diligent Corporation	Delayed Draw	1.00	141		2
Diligent Corporation	Revolver	0.50	47		1
Direct Travel, Inc.	Delayed Draw	0.50	3,029		—
Ethos Veterinary Health LLC	Delayed Draw	1.00	2,696		(37)
EvolveIP, LLC	Delayed Draw	1.00	3,333		(4)
EvolveIP, LLC	Revolver	0.50	2,941		(3)
FWR Holding Corporation	Revolver	0.50	4,444		(380)
Helios Buyer, Inc.	Revolver	0.50	1,326		(27)
Helios Buyer, Inc.	Delayed Draw	—	4,672		(93)
Hercules Borrower LLC	Revolver	0.50	2,160		(54)

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, ~~2019~~2020

(dollar amounts in thousands)


Investments—non-controlled/non-affiliated	Type	Unused Fee	Par/ Principal Amount		Fair Value
Higginbotham Insurance Agency, Inc.	Delayed Draw	1.00	1,098		(16)
Individual FoodService Holdings, LLC	Revolver	0.50	436		(11)
Individual FoodService Holdings, LLC	Delayed Draw	1.00	645		(16)
Individual FoodService Holdings, LLC	Delayed Draw	1.00	165		(4)
Individual FoodService Holdings, LLC	Revolver	0.50	139		(3)
Innovative Business Services, LLC	Revolver	0.50	2,232		(41)
K2 Insurance Services, LLC	Revolver	0.50	2,290		—
K2 Insurance Services, LLC	Delayed Draw	1.00	1,571		—
Kaseya, Inc.	Delayed Draw	1.00	1,852		7
Kaseya, Inc.	Revolver	0.50	787		3
Lifelong Learner Holdings, LLC	Delayed Draw	1.00	1,690		(140)
Lifelong Learner Holdings, LLC	Revolver	0.50	1,377		(114)
Liqui-Box Holdings, Inc.	Revolver	0.50	1,262		(123)
Mailgun Technologies, Inc.	Revolver	0.50	1,342		(23)
National Technical Systems, Inc.	Revolver	0.50	835		(6)
NMI AcquisitionCo, Inc.	Revolver	0.50	1,280		(13)
Paramit Corporation	Delayed Draw	—	2,931		(59)
PF Growth Partners, LLC	Delayed Draw	1.00	823		(52)
PPC Flexible Packaging, LLC	Revolver	0.50	881		(3)
PricewaterhouseCoopers Public Sector LLP	Revolver	0.50	6,250		(32)
QW Holding Corporation	Delayed Draw	1.00	600		(29)
Redwood Services Group, LLC	Delayed Draw	3.63	4,639		18
RSC Acquisition, Inc.	Revolver	0.50	608		6
Sapphire Convention, Inc.	Revolver	0.50	3,655		(542)
Smile Doctors, LLC	Revolver	0.50	707		(14)
SolAero Technologies Corp. (Priority Facilities)	Revolver	0.50	2,068		—
SPay, Inc.	Revolver	0.50	655		(120)
Superior Health Linens, LLC	Revolver	0.50	1,667		(8)
T2 Systems, Inc.	Revolver	0.50	2,933		—
Tank Holding Corp.	Revolver	0.25	47		(1)
TCFI Aevex LLC	Delayed Draw	1.00	1,787		(7)
The Leaders Romans Bidco Limited (United Kingdom)	Delayed Draw	1.63	£	204	26
Trump Card, LLC	Revolver	0.50	635		(12)
TSB Purchaser, Inc.	Revolver	0.50	1,891		(15)
Turbo Buyer, Inc.	Revolver	0.50	2,151		20
US INFRA SVCS Buyer, LLC	Revolver	0.50	2,275		(5)
US INFRA SVCS Buyer, LLC	Delayed Draw	1.00	26,153		(60)
USLS Acquisition, Inc.	Revolver	0.50	1,418		(91)
USLS Acquisition, Inc.	Delayed Draw	0.50	591		—

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, 2020

(dollar amounts in thousands)


Investments—non-controlled/non-affiliated	Type	Unused Fee	Par/ Principal Amount		Fair Value
VRC Companies, LLC	Revolver	0.50	1,646		—
Westfall Technik, Inc.	Revolver	0.50	431		(30)
YLG Holdings, Inc.	Delayed Draw	1.00	596		(9)
Zemax Software Holdings, LLC	Revolver	0.50	642		(15)
Zenith Merger Sub, Inc.	Revolver	0.50	1,590		(12)
Zenith Merger Sub, Inc.	Delayed Draw	1.00	2,573		(19)
Total unfunded commitments			$	149,508	$	(2,210)

As of December 31, 2020, investments at fair value consisted of the following:


Type	Amortized Cost		Fair Value		% of Fair Value
First Lien Debt (excluding First Lien/Last Out Debt)	$	1,234,579	$	1,161,881	63.6	%
First Lien/Last Out Debt	63,575		62,182		3.4
Second Lien Debt	297,962		284,523		15.6
Equity Investments	32,754		33,877		1.9
Investment Funds	294,096		283,286		15.5
Total	$	1,922,966	$	1,825,749	100.0	%

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, 2020

(dollar amounts in thousands)

The rate type of debt investments at fair value as of December 31, ~~2019~~2020 was as follows:


Rate Type	Rate Type	Amortized Cost		Fair Value		% of Fair Value of First and Second Lien Debt		Rate Type	Amortized Cost		Fair Value		% of Fair Value of First and Second Lien Debt
Floating Rate	Floating Rate	$	1,957,730	$	1,892,639	99.73	%	Floating Rate	$	1,583,061	$	1,494,850	99.1	%
Fixed Rate	Fixed Rate	4,948		5,031		0.27		Fixed Rate	13,055		13,736		0.9
Total	Total	$	1,962,678	$	1,897,670	100.00	%	Total	$	1,596,116	$	1,508,586	100.0	%

The industry composition of investments at fair value as of December 31, 2019 was as follows:


Industry	Industry	Amortized Cost		Fair Value		% of Fair Value		Industry	Amortized Cost		Fair Value		% of Fair Value
Aerospace & Defense	Aerospace & Defense	$	109,755	$	109,758	5.17	%	Aerospace & Defense	$	97,206	$	87,208	4.8	%
Automotive	Automotive	39,177		39,665		1.87		Automotive	57,109		58,730		3.2
Banking, Finance, Insurance & Real Estate	Banking, Finance, Insurance & Real Estate	112,248		115,119		5.42		Banking, Finance, Insurance & Real Estate	92,217		97,318		5.3
Beverage, Food & Tobacco	Beverage, Food & Tobacco	80,597		81,222		3.82		Beverage, Food & Tobacco	85,152		79,948		4.4
Business Services	Business Services	167,435		167,497		7.89		Business Services	134,316		132,526		7.3
Capital Equipment	Capital Equipment	44,362		45,027		2.12		Capital Equipment	47,446		48,134		2.6
Chemicals, Plastics & Rubber	Chemicals, Plastics & Rubber	27,432		26,962		1.27		Chemicals, Plastics & Rubber	27,457		25,733		1.4
Construction & Building	Construction & Building	13,713		14,032		0.66		Construction & Building	1,554		1,578		0.1
Consumer Services	Consumer Services	41,089		38,347		1.81		Consumer Services	35,103		34,017		1.9
Containers, Packaging & Glass	Containers, Packaging & Glass	67,821		68,207		3.21		Containers, Packaging & Glass	58,036		59,190		3.2
Durable Consumer Goods	Durable Consumer Goods	11,165		11,584		0.55		Durable Consumer Goods	10,302		10,992		0.6
Energy: Electricity		33,543		30,930		1.46

Energy: Oil & Gas	Energy: Oil & Gas	11,762		11,974		0.56		Energy: Oil & Gas	40,135		40,109		2.2
Environmental Industries	Environmental Industries	42,802		43,106		2.03		Environmental Industries	63,536		62,238		3.4

Healthcare & Pharmaceuticals	Healthcare & Pharmaceuticals	248,615		192,719		9.07		Healthcare & Pharmaceuticals	154,547		118,486		6.5
High Tech Industries	High Tech Industries	215,856		215,274		10.13		High Tech Industries	205,975		205,709		11.3
Hotel, Gaming & Leisure								Hotel, Gaming & Leisure	100,696		80,444		4.4
Investment Funds								Investment Funds	294,096		283,286		15.5
Media: Advertising, Printing & Publishing								Media: Advertising, Printing & Publishing	37,234		37,261		2.0

Hotel, Gaming & Leisure		96,815		95,073		4.48
Investment Fund		216,501		204,596		9.63
Media: Broadcast & Subscription		45,916		46,529		2.19
Media: Advertising, Printing & Publishing		36,895		37,406		1.76
Media: Diversified & Production								Media: Diversified & Production	19,636		19,600		1.1
Non-durable Consumer Goods	Non-durable Consumer Goods	1,500		1,999		0.09		Non-durable Consumer Goods	1,500		1,664		0.1
Retail	Retail	43,081		43,020		2.03		Retail	34,818		34,489		1.9
Software	Software	224,807		226,045		10.63		Software	87,026		85,727		4.7
Sovereign & Public Finance	Sovereign & Public Finance	38,297		37,381		1.76		Sovereign & Public Finance	37,055		37,621		2.1
Telecommunications	Telecommunications	119,014		116,115		5.47		Telecommunications	116,245		98,914		5.4
Transportation: Cargo	Transportation: Cargo	42,204		42,220		1.99		Transportation: Cargo	29,576		29,389		1.6
Transportation: Consumer	Transportation: Consumer	35,715		36,276		1.71		Transportation: Consumer	26,912		27,443		1.5
Wholesale	Wholesale	33,334		25,881		1.22		Wholesale	28,081		27,995		1.5
Total	Total	$	2,201,451	$	2,123,964	100.00	%	Total	$	1,922,966	$	1,825,749	100.0	%

2931

TCG BDC, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)

As of December 31, ~~2019~~2020

(dollar amounts in thousands)

The geographical composition of investments at fair value as of December 31, ~~2019~~2020 was as follows:


Geography	Geography	Amortized Cost		Fair Value		% of Fair Value		Geography	Amortized Cost		Fair Value		% of Fair Value
Canada	Canada	$	41,002	$	40,939	1.93	%	Canada	$	24,206	$	24,658	1.4	%
Cyprus	Cyprus	4,746		4,836		0.23		Cyprus	6,112		6,793		0.4
Jamaica		202		195		0.01

Luxembourg	Luxembourg	36,563		36,563		1.72		Luxembourg	32,093		29,970		1.6
United Kingdom	United Kingdom	24,865		26,531		1.25		United Kingdom	88,885		90,112		4.9
United States	United States	2,094,073		2,014,900		94.86		United States	1,771,670		1,674,216		91.7
Total	Total	$	2,201,451	$	2,123,964	100.00	%	Total	$	1,922,966	$	1,825,749	100.0	%

The accompanying notes are an integral part of these consolidated financial statements.

3032

TCG BDC, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

As of ~~September 30, 2020~~March 31, 2021

(dollar amounts in thousands, except per share data)

1. ORGANIZATION

TCG BDC, Inc. (together with its consolidated subsidiaries, “we,” “us,” “our,” “TCG BDC” or the “Company”) is a Maryland corporation formed on February 8, 2012, and structured as an externally managed, non-diversified closed-end investment company. The Company is managed by its investment adviser, Carlyle Global Credit Investment Management L.L.C. (“CGCIM” or “Investment Adviser”), a wholly owned subsidiary of The Carlyle Group Inc. (formerly, The Carlyle Group L.P.). The Company has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (together with the rules and regulations promulgated thereunder, the “Investment Company Act”). In addition, the Company has elected to be treated, and intends to continue to comply with the requirements to qualify annually, as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (together with the rules and regulations promulgated thereunder, the “Code”).

The Company’s investment objective is to generate current income and capital appreciation primarily through debt investments. The Company's core investment strategy focuses on lending to U.S. middle market companies, which the Company defines as companies with approximately $25 million to $100 million of earnings before interest, taxes, depreciation and amortization (“EBITDA”), which the Company believes is a useful proxy for cash flow. ~~The Company complements this~~This core strategy is supplemented with ~~additive, diversifying assets including, but not limited to,~~complementary specialty lending ~~investments.~~and opportunistic investing strategies, which take advantage of the broad capabilities of Carlyle's Global Credit platform while offering risk diversifying portfolio benefits. The Company seeks to achieve its investment objective primarily through direct origination of secured debt instruments, including first lien senior secured loans (which may include stand-alone first lien loans, first lien/last out loans and “unitranche” loans) and second lien senior secured loans (collectively, “Middle Market Senior Loans”), with the balance of its assets invested in higher yielding investments (which may include unsecured debt, mezzanine debt and investments in equities). The Middle Market Senior Loans are generally made to private U.S. middle market companies that are, in many cases, controlled by private equity firms. Depending on market conditions, the Company expects that between 70% and 80% of the value of its assets will be invested in Middle Market Senior Loans. The Company expects that the composition of its portfolio will change over time given the Investment Adviser’s view on, among other things, the economic and credit environment (including with respect to interest rates) in which the Company is operating.

The Company invests primarily in loans to middle market companies whose debt, if rated, is rated below investment grade, and, if not rated, would likely be rated below investment grade if it were rated (that is, below BBB- or Baa3, which is often referred to as “junk”). Exposure to below investment grade instruments involves certain risks, including speculation with respect to the borrower’s capacity to pay interest and repay principal.

On May 2, 2013, the Company completed its initial closing of capital commitments (the “Initial Closing”) and subsequently commenced substantial investment operations. Effective March 15, 2017, the Company changed its name from “Carlyle GMS Finance, Inc.” to “TCG BDC, Inc.” On June 19, 2017, the Company closed its initial public offering (“IPO”), issuing 9,454,200 shares of its common stock (including shares issued pursuant to the exercise of the underwriters’ over-allotment option on July 5, 2017) at a public offering price of $18.50 per share. Net of underwriting costs, the Company received cash proceeds of $169,488. Shares of common stock of TCG BDC began trading on the Nasdaq Global Select Market under the symbol “CGBD” on June 14, 2017.

Until December 31, 2017, the Company was an “emerging growth company,” as that term is used in the Jumpstart Our Business Startups Act of 2012. As of June 30, 2017, the market value of the common stock held by non-affiliates exceeded $700,000. Accordingly, the Company ceased to be an emerging growth company as of December 31, 2017.

The Company is externally managed by the Investment Adviser, an investment adviser registered under the Investment Advisers Act of 1940, as amended. Carlyle Global Credit Administration L.L.C. (the “Administrator”) provides the administrative services necessary for the Company to operate. Both the Investment Adviser and the Administrator are wholly owned subsidiaries of Carlyle Investment Management L.L.C. (“CIM”), a subsidiary of The Carlyle Group Inc. “Carlyle” refers to The Carlyle Group Inc. and its affiliates and its consolidated subsidiaries (other than portfolio companies of its affiliated funds), a global investment firm publicly traded on the Nasdaq Global Select Market under the symbol “CG”. Refer to the sec.gov website for further information on Carlyle.

TCG BDC SPV LLC (the “SPV”) is a Delaware limited liability company that was formed on January 3, 2013. ~~The~~Prior to the termination of its senior secured credit facility, the SPV ~~invests~~invested in first and second lien senior secured loans. The SPV is a wholly owned subsidiary of the Company and is

consolidated in these consolidated financial statements commencing from the date of its formation, January 3, 2013. Effective March 15, 2017, the SPV changed its name from “Carlyle GMS Finance SPV LLC” to “TCG BDC SPV LLC”.

On June 9, 2017, pursuant to the Agreement and Plan of Merger, dated May 3, 2017 (the “Agreement”), by and between the Company and NF Investment Corp. (“NFIC”), NFIC merged with and into the Company (the “NFIC Acquisition”), with the Company as the surviving entity. The NFIC Acquisition was accounted for as an asset acquisition. NFIC SPV LLC (the “NFIC SPV” and, together with the SPV, the “SPVs”) is a Delaware limited liability company that was formed on June 18, 2013. Upon the consummation of the NFIC Acquisition, the NFIC SPV became a wholly owned subsidiary of the Company and is consolidated in these consolidated financial statements commencing from the closing date of the NFIC Acquisition, June 9, 2017.

On June 26, 2015, the Company completed a $400,000 term debt securitization (the “2015-1 Debt Securitization”). The notes offered in the 2015-1 Debt Securitization (the “2015-1 Notes”) were issued by Carlyle Direct Lending CLO 2015-1R LLC (formerly known as Carlyle GMS Finance MM CLO 2015-1 LLC) (the “2015-1 Issuer”), a wholly owned and consolidated subsidiary of the Company. On August 30, 2018, the 2015-1 Issuer refinanced the 2015-1 Debt Securitization (the “2015-1 Debt Securitization Refinancing”) by redeeming in full the 2015-1 Notes and issuing new notes (the “2015-1R Notes”). The 2015-1R Notes are secured by a diversified portfolio of the 2015-1 Issuer consisting primarily of first and second lien senior secured loans. Refer to Note 7,8, Notes Payable, for details. The 2015-1 Issuer is consolidated in these consolidated financial statements commencing from the date of its formation, May 8, 2015.

On February 29, 2016, the Company and Credit Partners USA LLC (“Credit Partners”) entered into an amended and restated limited liability company agreement, which was subsequently amended on June 24, 2016 and February 22, 2021 (as amended, the “Limited Liability Company Agreement”) to co-manage Middle Market Credit Fund, LLC (“Credit Fund”). Credit Fund primarily invests in first lien loans of middle market companies. Credit Fund is managed by a six-member board of managers, on which the Company and Credit Partners each have equal representation. The Company and Credit Partners each have 50% economic ownership of Credit Fund and have commitments to fund, from time to time, capital of up to ~~$400,000~~$250,000 each. Refer to Note 5, Middle Market Credit Fund, LLC, for details.

On May 5, 2020, the Company issued and sold 2,000,000 shares of cumulative convertible preferred stock, par value $0.01 per share (the "Preferred Stock"), to an affiliate of Carlyle in a private placement at a price of $25 per share. See Note 9,10, Net Assets, for further information about the Preferred Stock.

On November 3, 2020, the Company and Cliffwater Corporate Lending Fund ("CCLF"), an investment vehicle managed by Cliffwater LLC, entered into a limited liability company agreement to co-manage Middle Market Credit Fund II, LLC ("Credit Fund II"). Credit Fund II invests in senior secured loans of middle market companies. Credit Fund II is managed by a four-member board of managers, on which the Company and CCLF each have equal representation. The Company and CCLF have approximately 84.13% and 15.87% economic ownership of Credit Fund II, respectively. The Company contributed certain senior secured debt investments with an aggregate principal balance of approximately $250 million to Credit Fund II in exchange for its 84.13% economic interest and gross cash proceeds of approximately $170 million. See Note 6, Middle Market Credit Fund II, LLC, to these consolidated financial statements for details.

As a BDC, the Company is required to comply with certain regulatory requirements. As part of these requirements, the Company must not acquire any assets other than “qualifying assets” specified in the Investment Company Act unless, at the time the acquisition is made, at least 70% of its total assets are qualifying assets (with certain limited exceptions).

To qualify as a RIC, the Company must, among other things, meet certain source-of-income and asset diversification requirements and timely distribute to its stockholders generally at least 90% of its investment company taxable income, as defined by the Code, for each year. Pursuant to this election, the Company generally does not have to pay corporate level taxes on any income that it distributes to stockholders, provided that the Company satisfies those requirements.

2. SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The consolidated financial statements have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”). The Company is an investment company for the purposes of accounting and financial reporting in accordance with Financial Accounting Standards Board ("FASB") Accounting Standards Codification (“ASC”) Topic 946, Financial Services—Investment Companies (“ASC 946”). The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, the SPVs and the 2015-1 Issuer. All significant intercompany balances and transactions have been eliminated. U.S. GAAP for an investment company requires investments to be recorded at fair value. The carrying value for all other assets and liabilities approximates their fair value.

The interim financial statements have been prepared in accordance with U.S. GAAP for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Articles 6 and 10 of Regulation S-X. Accordingly, certain disclosures accompanying the annual consolidated financial statements prepared in accordance with U.S. GAAP are omitted. In the opinion of management, all adjustments considered necessary for the fair presentation of consolidated financial statements for the interim periods presented have been included. These adjustments are of a normal, recurring nature. This Form 10-Q

should be read in conjunction with the Company’s annual report on Form 10-K for the year ended December 31, ~~2019.~~2020. The results of operations for the three ~~and nine~~ month ~~periods~~period ended ~~September 30, 2020~~March 31, 2021 are not necessarily indicative of the operating results to be expected for the full year.

Use of Estimates

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make assumptions and estimates that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management’s estimates are based on historical experiences and other factors, including expectations of future events that management believes to be reasonable under the circumstances. It also requires management to exercise judgment in the process of applying the Company’s accounting policies. Assumptions and estimates regarding the valuation of investments and their resulting impact on base management and incentive fees involve a higher degree of judgment and complexity and these assumptions and estimates may be significant to the consolidated financial statements. Actual results could differ from these estimates and such differences could be material.

Investments

Investment transactions are recorded on the trade date. Realized gains or losses are measured by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment using the specific identification method without regard to unrealized appreciation or depreciation previously recognized, and includes investments charged off during the period, net of recoveries. Net change in unrealized appreciation or depreciation on investments as presented in the accompanying Consolidated Statements of Operations reflects the net change in the fair value of investments, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized. See Note 3 for further information about fair value measurements.

Cash and Cash Equivalents

Cash and cash equivalents consist of demand deposits and highly liquid investments (e.g., money market funds, U.S. treasury notes) with original maturities of three months or less. Cash equivalents are carried at amortized cost, which approximates fair value. The Company’s cash and cash equivalents are held with two large financial institutions and cash held in such financial institutions may, at times, exceed the Federal Deposit Insurance Corporation insured limit.

Revenue Recognition

Interest from Investments and Realized Gain/Loss on Investments

Interest income is recorded on an accrual basis and includes the accretion of discounts and amortization of premiums. Discounts from and premiums to par value on debt investments purchased are accreted/amortized into interest income over the life of the respective security using the effective interest method. The amortized cost of debt investments represents the original cost, including origination fees and upfront fees received that are deemed to be an adjustment to yield, adjusted for the accretion of discounts and amortization of premiums, if any. At time of exit, the realized gain or loss on an investment is the difference between the amortized cost at time of exit and the cash received at exit using the specific identification method.

The Company has loans in its portfolio that contain payment-in-kind (“PIK”) provisions. PIK represents interest that is accrued and recorded as interest income at the contractual rates, increases the loan principal on the respective capitalization dates, and is generally due at maturity. Such income is included in interest income in the Consolidated Statements of Operations. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the fair value of the loans in the portfolio with PIK provisions was ~~$202,223~~$219,536 and ~~$164,902,~~$240,861, respectively, which represents approximately ~~10.4%~~11.9% and ~~7.8%~~13.2% of total investments at fair value, respectively. For the three ~~and nine month periods~~months ended ~~September 30,~~March 31, 2021 and 2020, the Company earned ~~$1,810~~$2,125 and ~~$3,655~~$643 in PIK income, respectively. ~~For the three and nine month periods ended September 30, 2019, the Company earned $2,397 and $5,687 in~~ PIK income ~~respectively.~~is included in interest income in the accompanying Consolidated Statements of Operations.

Dividend Income

Dividend income from the investment ~~fund,~~funds, Credit Fund and Credit Fund II, is recorded on the record date for the investment fund to the extent that such amounts are payable by the investment ~~fund~~funds and are expected to be collected.

Other Income

Other income may include income such as consent, waiver, amendment, unused, underwriting, arranger and prepayment fees associated with the Company’s investment activities as well as any fees for managerial assistance services rendered by the Company to the portfolio companies. Such fees are recognized as income when earned or the services are rendered. The Company may receive fees for guaranteeing the outstanding debt of a portfolio company. Such fees are amortized into other income over the life of the guarantee. The unamortized amount, if any, is included in other assets in the accompanying Consolidated Statements of Assets and Liabilities. For the three ~~and nine month periods~~months ended ~~September 30,~~March 31, 2021 and 2020, the Company earned ~~$2,110~~$1,470 and ~~$8,001~~$2,344 in other income, respectively, primarily from amendment and underwriting fees. For the three and nine month periods ended September 30, 2019, the Company earned $1,756 and $6,050 in other income, respectively, primarily from prepayment and underwriting fees.respectively.

Non-Accrual Income

Loans are generally placed on non-accrual status when principal or interest payments are past due 30 days or more or when there is reasonable doubt that principal or interest will be collected in full. Accrued and unpaid interest is generally reversed when a loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon management’s judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest are paid current and, in management’s judgment, are likely to remain current. Management may determine not to place a loan on non-accrual status if the loan has sufficient collateral value and is in the process of collection. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the fair value of the loans in the portfolio on non-accrual status was ~~$67,371~~$60,376 and ~~$52,429,~~$58,136, respectively. The remaining first and second lien debt investments were performing and current on their interest payments as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

The Facilities, Senior Notes, and 2015-1R Notes – Related Costs, Expenses and Deferred Financing Costs

The Company ~~has~~ entered into a senior secured revolving credit facility (as amended, the "Credit Facility") and the SPV ~~has~~ entered into a senior secured credit facility (as amended, the "SPV Credit Facility", and together with the Credit Facility, the "Facilities")., which was terminated on December 11, 2020. Interest expense and unused commitment fees on the Facilities are recorded on an accrual basis. Unused commitment fees are included in credit facility fees in the accompanying Consolidated Statements of Operations.

On December 30, 2019, the Company closed a private offering of $115.0 million in aggregate principal amount of 4.750% Senior Unsecured Notes due December 31, 2024 (the "2019 Notes"). On December 11, 2020, the Company issued $75.0 million in aggregate principal amount of 4.500% Senior Unsecured Notes due December 31, 2024 (the "2020 Notes", and together with the 2019 Notes, the "Senior Notes"). The Facilities, the 2015-1R Notes and the Senior Notes are recorded at carrying value, which approximates fair value.

Deferred financing costs include capitalized expenses related to the closing or amendments of the Facilities. Amortization of deferred financing costs for each credit facility is computed on the straight-line basis over the respective term of each credit facility. The unamortized balance of such costs is included in deferred financing costs in the accompanying Consolidated Statements of Assets and Liabilities. The amortization of such costs is included in credit facility fees in the accompanying Consolidated Statements of Operations.

Debt issuance costs include capitalized expenses including structuring and arrangement fees related to the offering of the 2015-1R Notes and Senior Notes. Amortization of debt issuance costs for the notes is computed on the effective yield method over the term of the notes. The unamortized balance of such costs is presented as a direct deduction to the carrying amount of the notes in the accompanying Consolidated Statements of Assets and Liabilities. The amortization of such costs is included in interest expense in the accompanying Consolidated Statements of Operations.

Income Taxes

For federal income tax purposes, the Company has elected to be treated as a RIC under the Code, and intends to make the required distributions to its stockholders as specified therein. In order to qualify as a RIC, the Company must meet certain minimum distribution, source-of-income and asset diversification requirements. If such requirements are met, then the Company is generally required to pay income taxes only on the portion of its taxable income and gains it does not distribute.

The minimum distribution requirements applicable to RICs require the Company to distribute to its stockholders at least 90% of its investment company taxable income (“ICTI”), as defined by the Code, each year, although depending on the level of ICTI earned in a tax year, the Company may choose to carry forward ICTI in excess of current year distributions into the next tax year. Any such carryover ICTI must be distributed before the end of that next tax year through a dividend declared prior to filing the final tax return related to the year which generated such ICTI.

In addition, based on the excise distribution requirements, the Company is subject to a 4% nondeductible federal excise tax on undistributed income unless the Company distributes in a timely manner an amount at least equal to the sum of (1) 98% of its ordinary income for each calendar year, (2) 98.2% of capital gain net income (both long-term and short-term) for the one-year period ending October 31 in that calendar year and (3) any income realized, but not distributed, in the preceding year. For this purpose, however, any ordinary income or capital gain net income retained by the Company that is subject to corporate income tax is considered to have been distributed.

The Company evaluates tax positions taken or expected to be taken in the course of preparing its consolidated financial statements to determine whether the tax positions are “more likely than not” to be sustained by the applicable tax authority. The SPVs and the 2015-1 Issuer are disregarded entities for tax purposes and are consolidated with the tax return of the Company. All penalties and interest associated with income taxes, if any, are included in income tax expense. For the three ~~and nine month periods~~months ended ~~September 30,~~March 31, 2021 and 2020, the Company incurred ~~$387~~$124 and ~~$539 in excise tax expense, respectively. For the three and nine month periods ended September 30, 2019, the Company incurred $49 and $169~~$52 in excise tax expense, respectively.

Dividends and Distributions to Common Stockholders

To the extent that the Company has taxable income available, the Company intends to make quarterly distributions to its common stockholders. Dividends and distributions to common stockholders are recorded on the record date. The amount to be distributed is determined by the Board of Directors each quarter and is generally based upon the taxable earnings estimated by management and available cash. Net realized capital gains, if any, are generally distributed at least annually, although the Company may decide to retain such capital gains for investment.

Prior to July 5, 2017, the Company had an “opt in” dividend reinvestment plan. Effective on July 5, 2017, the Company converted the “opt in” dividend reinvestment plan to an “opt out” dividend reinvestment plan that provides for reinvestment of dividends and other distributions on behalf of the stockholders, other than those stockholders who have “opted out” of the plan. As a result of adopting the plan, if the Board of Directors authorizes, and the Company declares, a cash dividend or distribution, the stockholders who have not elected to “opt out” of the dividend reinvestment plan will have their cash dividends or distributions automatically reinvested in additional shares of the Company’s common stock, rather than receiving cash. Each registered stockholder may elect to have such stockholder’s dividends and distributions distributed in cash rather than participate in the plan. For any registered stockholder that does not so elect, distributions on such stockholder’s shares will be reinvested by State Street Bank and Trust Company, the Company’s plan administrator, in additional shares. The number of shares to be issued to the stockholder will be determined based on the total dollar amount of the cash distribution payable, net of applicable withholding taxes. The Company intends to use primarily newly issued shares to implement the plan so long as the market value per share is equal to or greater than the net asset value per share on the relevant valuation date. If the market value per share is less than the net asset value per share on the relevant valuation date, the plan administrator would implement the plan through the purchase of common stock on behalf of participants in the open market, unless the Company instructs the plan administrator otherwise.

Functional Translations

The functional currency of the Company is the U.S. Dollar. Investments are generally made in the local currency of the country in which the investments are domiciled and are translated into U.S. Dollars with foreign currency translation gains or losses recorded within net change in unrealized appreciation (depreciation) on investments in the accompanying Consolidated Statements of Operations. Foreign currency translation gains and losses on non-investment assets and liabilities are separately reflected in the accompanying Consolidated Statements of Operations.

Earnings Per Common Share

The Company computes earnings per common share in accordance with ASC 260, Earnings Per Share ("ASC 260"). Basic earnings per common share is calculated by dividing the net increase (decrease) in net assets resulting from operations attributable to common stock by the weighted average number of shares of common stock outstanding. Diluted earnings per common share reflects the assumed conversion of all dilutive securities.

~~Recent Accounting Standards Updates~~

~~On June 16, 2016, the FASB issued ASU 2016-13,~~ ~~Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.~~ This ASU is intended to introduce new guidance for the accounting for credit losses on instruments within scope based on an estimate of current expected credit losses. The guidance was effective for fiscal years,

3537

and interim periods within those fiscal years, beginning after December 15, 2019. The Company adopted the new requirement within Form 10-Q filings starting with the quarter that began January 1, 2020, which did not have a material impact on the Company's consolidated financial statements.Recent Accounting Standards Updates

In May 2020, the SEC adopted rule amendments that will impact the requirement of investment companies, including BDCs, to disclose the financial statements of certain of their portfolio companies. Under Rules 3-09 and 4-08(g) of Regulation S-X, investment companies are required to include separate financial statements or summary financial information, respectively, in their periodic reports for any portfolio company that meets the definition of "significant subsidiary." The rule amendments adopted in May 2020 create a new definition of "significant subsidiary", as set forth in Rule 1-02(w)(2) of Regulation S-X under the Securities Act, which are applicable only to investment companies. This new definition modifies the investment test and income test, and eliminates the asset test, and is intended to more accurately capture those portfolio companies that are more likely to materially impact the financial condition of an investment company. The rule amendments are effective on January 1, 2021, but voluntary compliance is permitted in advance of the effective date. The Company adopted the rule amendments for the quarter ended September 30, 2020, which did not have a material impact on the Company's consolidated financial statements.

3. FAIR VALUE MEASUREMENTS

The Company applies fair value accounting in accordance with the terms of FASB ASC Topic 820, Fair Value Measurement (“ASC 820”). ASC 820 defines fair value as the amount that would be exchanged to sell an asset or transfer a liability in an orderly transfer between market participants at the measurement date. The Company values securities/instruments traded in active markets on the measurement date by multiplying the closing price of such traded securities/instruments by the quantity of shares or amount of the instrument held. The Company may also obtain quotes with respect to certain of its investments, such as its securities/instruments traded in active markets and its liquid securities/instruments that are not traded in active markets, from pricing services, brokers, or counterparties (i.e., “consensus pricing”). When doing so, the Company determines whether the quote obtained is sufficient according to U.S. GAAP to determine the fair value of the security. The Company may use the quote obtained or alternative pricing sources may be utilized including valuation techniques typically utilized for illiquid securities/instruments.

Securities/instruments that are illiquid or for which the pricing source does not provide a valuation or methodology or provides a valuation or methodology that, in the judgment of the Investment Adviser or the Company’s Board of Directors, does not represent fair value shall each be valued as of the measurement date using all techniques appropriate under the circumstances and for which sufficient data is available. These valuation techniques may vary by investment and include comparable public market valuations, comparable precedent transaction valuations and/or discounted cash flow analyses. The process generally used to determine the applicable value is as follows: (i) the value of each portfolio company or investment is initially reviewed by the investment professionals responsible for such portfolio company or investment and, for non-traded investments, a standardized template designed to approximate fair market value based on observable market inputs, updated credit statistics and unobservable inputs is used to determine a preliminary value, which is also reviewed alongside consensus pricing, where available; (ii) preliminary valuation conclusions are documented and reviewed by a valuation committee comprised of members of senior management; (iii) the Board of Directors engages a third-party valuation firm to provide positive assurance on portions of the Middle Market Senior Loans and equity investments portfolio each quarter (such that each non-traded investment other than Credit Fund is reviewed by a third-party valuation firm at least once on a rolling twelve month basis) including a review of management’s preliminary valuation and conclusion on fair value; (iv) the Audit Committee of the Board of Directors (the “Audit Committee”) reviews the assessments of the Investment Adviser and the third-party valuation firm and provides the Board of Directors with any recommendations with respect to changes to the fair value of each investment in the portfolio; and (v) the Board of Directors discusses the valuation recommendations of the Audit Committee and determines the fair value of each investment in the portfolio in good faith based on the input of the Investment Adviser and, where applicable, the third-party valuation firm.

All factors that might materially impact the value of an investment are considered, including, but not limited to the assessment of the following factors, as relevant:

•the nature and realizable value of any collateral;

•call features, put features and other relevant terms of debt;

•the portfolio company’s leverage and ability to make payments;

•the portfolio company’s public or private credit rating;

•the portfolio company’s actual and expected earnings and discounted cash flow;

•prevailing interest rates and spreads for similar securities and expected volatility in future interest rates;

•the markets in which the portfolio company does business and recent economic and/or market events; and

•comparisons to comparable transactions and publicly traded securities.

Investment performance data utilized are the most recently available financial statements and compliance certificate received from the portfolio companies as of the measurement date which in many cases may reflect a lag in information.

Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may fluctuate from period to period. Because of the inherent uncertainty of valuation, these estimated values may differ significantly from the values that would have been reported had a ready market for the investments existed, and it is reasonably possible that the difference could be material.

In addition, changes in the market environment and other events that may occur over the life of the investments may cause the realized gains or losses on investments to be different from the net change in unrealized appreciation or depreciation currently reflected in the consolidated financial statements as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

U.S. GAAP establishes a hierarchical disclosure framework which ranks the level of observability of market price inputs used in measuring investments at fair value. The observability of inputs is impacted by a number of factors, including the type of investment and the characteristics specific to the investment and state of the marketplace, including the existence and transparency of transactions between market participants. Investments with readily available quoted prices or for which fair value can be measured from quoted prices in active markets generally have a higher degree of market price observability and a lesser degree of judgment applied in determining fair value.

Investments measured and reported at fair value are classified and disclosed based on the observability of inputs used in determination of fair values, as follows:

•Level 1—inputs to the valuation methodology are quoted prices available in active markets for identical investments as of the reporting date. Financial instruments in in this category generally include unrestricted securities, including equities and derivatives, listed in active markets. The Company does not adjust the quoted price for these investments, even in situations where the Company holds a large position and a sale could reasonably impact the quoted price.

•Level 2—inputs to the valuation methodology are either directly or indirectly observable as of the reporting date and are those other than quoted prices in active markets. Financial instruments in this category generally include less liquid and restricted securities listed in active markets, securities traded in other than active markets, government and agency securities, and certain over-the-counter derivatives where the fair value is based on observable inputs.

•Level 3—inputs to the valuation methodology are unobservable and significant to overall fair value measurement. The inputs into the determination of fair value require significant management judgment or estimation. Financial instruments in this category generally include investments in privately-held entities, collateralized loan obligations, and certain over-the-counter derivatives where the fair value is based on unobservable inputs.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment’s level within the fair value hierarchy is based on the lowest level of input that is significant to the overall fair value measurement. The Investment Adviser’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the investment. Investments in Credit Fund and Credit Fund II are valued based on the legal form of investment. For those structured through LLC membership interest, the practical expedient, or net asset value method, is used. For those structured through subordinated notes, a discounted cash flow method is used.

Transfers between levels, if any, are recognized at the beginning of the quarter in which the transfers occur. For the three month ~~and nine month~~ periods ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ there were no transfers between levels.

3739

The following tables summarize the Company’s investments measured at fair value on a recurring basis by the above fair value hierarchy levels as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		September 30, 2020									March 31, 2021
		Level 1		Level 2		Level 3		Total			Level 1		Level 2		Level 3		Total
Assets	Assets									Assets
First Lien Debt	First Lien Debt	$	—	$	—	$	1,423,191	$	1,423,191	First Lien Debt	$	—	$	—	$	1,226,653	$	1,226,653
Second Lien Debt	Second Lien Debt	—		—		287,659		287,659		Second Lien Debt	—		—		299,322		299,322
Equity Investments	Equity Investments	—		—		32,987		32,987		Equity Investments	—		—		35,030		35,030
Investment Fund
Investment Funds										Investment Funds
Mezzanine Loan										Mezzanine Loan	—		—		—		—
Subordinated Loan and Member's Interest	Subordinated Loan and Member's Interest	—		—		204,336		204,336		Subordinated Loan and Member's Interest	—		—		202,695		202,695
Total	Total	$	—	$	—	$	1,948,173	$	1,948,173	Total	$	—	$	—	$	1,763,700	$	1,763,700
Investments measured at net asset value (1)										Investments measured at net asset value (1)							77,934
Total										Total							$	1,841,634


		December 31, 2019									December 31, 2020
		Level 1		Level 2		Level 3		Total			Level 1		Level 2		Level 3		Total
Assets	Assets									Assets
First Lien Debt	First Lien Debt	$	—	$	—	$	1,663,138	$	1,663,138	First Lien Debt	$	—	$	—	$	1,224,063	$	1,224,063
Second Lien Debt	Second Lien Debt	—		—		234,532		234,532		Second Lien Debt	—		—		284,523		284,523
Equity Investments	Equity Investments	—		—		21,698		21,698		Equity Investments	—		—		33,877		33,877
Investment Fund
Investment Funds										Investment Funds
Mezzanine Loan	Mezzanine Loan	—		—		93,000		93,000		Mezzanine Loan	—		—		—		—
Subordinated Loan and Member's Interest	Subordinated Loan and Member's Interest	—		—		111,596		111,596		Subordinated Loan and Member's Interest	—		—		205,891		205,891
Total	Total	$	—	$	—	$	2,123,964	$	2,123,964	Total	$	—	$	—	$	1,748,354	$	1,748,354

Investments measured at net asset value (1)										Investments measured at net asset value (1)							77,395
Total										Total							$	1,825,749

(1) Amount represents the Company's investment in Credit Fund II. The Company, as a practical expedient, estimates the fair value of this investment using the net asset value of the Company's member's interest in Credit Fund II. As such, the fair value of the Company's investment in Credit Fund II has not been categorized within the fair value hierarchy.

The changes in the Company’s investments at fair value for which the Company has used Level 3 inputs to determine fair value and net change in unrealized appreciation (depreciation) included in earnings for Level 3 investments still held are as follows:


		Financial Assets													Financial Assets
		For the three month period ended September 30, 2020													For the three month period ended March 31, 2021
		First Lien Debt		Second Lien Debt		Equity Investments		Investment Fund - Mezzanine Loan		Investment Fund - Subordinated Loan and Member's Interest		Total			First Lien Debt		Second Lien Debt		Equity Investments		Investment Fund - Subordinated Loan and Member's Interest		Total
Balance, beginning of period	Balance, beginning of period	$	1,394,913	$	278,623	$	31,756	$	—	$	202,263	$	1,907,555	Balance, beginning of period	$	1,224,063	$	284,523	$	33,877	$	205,891	$	1,748,354
Purchases	Purchases	59,529		—		358		—		—		59,887		Purchases	97,145		51,184		598		—		148,927
Sales	Sales	(6,045)		—		—		—		—		(6,045)		Sales	(75,754)		—		(1,392)		—		(77,146)
Paydowns	Paydowns	(29,034)		(4)		(468)		—		—		(29,506)		Paydowns	(31,924)		(41,531)		—		—		(73,455)
Accretion of discount	Accretion of discount	1,269		176		6		—		—		1,451		Accretion of discount	1,581		433		12		—		2,026
Net realized gains (losses)	Net realized gains (losses)	(677)		—		468		—		—		(209)		Net realized gains (losses)	992		—		681		—		1,673
Net change in unrealized appreciation (depreciation)	Net change in unrealized appreciation (depreciation)	3,236		8,864		867		—		2,073		15,040		Net change in unrealized appreciation (depreciation)	10,550		4,713		1,254		(3,196)		13,321
Balance, end of period	Balance, end of period	$	1,423,191	$	287,659	$	32,987	$	—	$	204,336	$	1,948,173	Balance, end of period	$	1,226,653	$	299,322	$	35,030	$	202,695	$	1,763,700
Net change in unrealized appreciation (depreciation) included in earnings related to investments still held at the reporting date included in net change in unrealized appreciation (depreciation) on investments on the Consolidated Statements of Operations	Net change in unrealized appreciation (depreciation) included in earnings related to investments still held at the reporting date included in net change in unrealized appreciation (depreciation) on investments on the Consolidated Statements of Operations	$	2,161	$	8,864	$	867	$	—	$	2,073	$	13,965	Net change in unrealized appreciation (depreciation) included in earnings related to investments still held at the reporting date included in net change in unrealized appreciation (depreciation) on investments on the Consolidated Statements of Operations	$	10,170	$	4,957	$	1,334	$	(3,196)	$	13,265


		Financial Assets													Financial Assets
		For the nine month period ended September 30, 2020													For the three month period ended March 31, 2020
		First Lien Debt		Second Lien Debt		Equity Investments		Investment Fund - Mezzanine Loan		Investment Fund - Subordinated Loan and Member's Interest		Total			First Lien Debt		Second Lien Debt		Equity Investments		Investment Fund - Mezzanine Loan		Investment Fund - Subordinated Loan and Member's Interest		Total
Balance, beginning of period	Balance, beginning of period	$	1,663,138	$	234,532	$	21,698	$	93,000	$	111,596	$	2,123,964	Balance, beginning of period	$	1,663,138	$	234,532	$	21,698	$	93,000	$	111,596	$	2,123,964
Purchases	Purchases	196,562		89,776		11,076		63,500		92,500		453,414		Purchases	76,323		89,409		10,200		63,500		92,500		331,932
Sales	Sales	(242,324)		(2,760)		—		(156,500)		—		(401,584)		Sales	(44,060)		—		—		(156,500)		—		(200,560)
Paydowns	Paydowns	(118,446)		(15,236)		(1,492)		—		—		(135,174)		Paydowns	(70,129)		(15,232)		(1,024)				—		(86,385)
Accretion of discount	Accretion of discount	4,774		722		14		—		—		5,510		Accretion of discount	2,206		380		—		—		—		2,586
Net realized gains (losses)	Net realized gains (losses)	(50,302)		(213)		825		—		—		(49,690)		Net realized gains (losses)	(2,054)		—		357		—		—		(1,697)
Net change in unrealized appreciation (depreciation)	Net change in unrealized appreciation (depreciation)	(30,211)		(19,162)		866		—		240		(48,267)		Net change in unrealized appreciation (depreciation)	(90,659)		(34,034)		(1,908)		—		(18,962)		(145,563)
Balance, end of period	Balance, end of period	$	1,423,191	$	287,659	$	32,987	$	—	$	204,336	$	1,948,173	Balance, end of period	$	1,534,765	$	275,055	$	29,323	$	—	$	185,134	$	2,024,277
Net change in unrealized appreciation (depreciation) included in earnings related to investments still held at the reporting date included in net change in unrealized appreciation (depreciation) on investments on the Consolidated Statements of Operations	Net change in unrealized appreciation (depreciation) included in earnings related to investments still held at the reporting date included in net change in unrealized appreciation (depreciation) on investments on the Consolidated Statements of Operations	$	(66,484)	$	(18,905)	$	866	$	—	$	240	$	(84,283)	Net change in unrealized appreciation (depreciation) included in earnings related to investments still held at the reporting date included in net change in unrealized appreciation (depreciation) on investments on the Consolidated Statements of Operations	$	(92,299)	$	(33,774)	$	(1,908)	$	—	$	(18,962)	$	(146,943)

Financial Assets
For the three month period ended September 30, 2019
First Lien Debt Second Lien Debt Equity Investments Investment Fund - Mezzanine Loan Investment Fund - Subordinated Loan and Member's Interest Total
Balance, beginning of period $ 1,651,899 $ 203,187 $ 29,142 $ 80,000 $ 111,386 $ 2,075,614
Purchases 163,807 38,823 682 32,500 — 235,812
Sales (52,865) — — — — (52,865)
Paydowns (70,592) (9,498) — (18,500) — (98,590)
Accretion of discount 2,651 216 — — — 2,867
Net realized gains (losses) (10,909) — — — — (10,909)
Net change in unrealized appreciation (depreciation) (23,196) (593) 833 — (2,285) (25,241)
Balance, end of period $ 1,660,795 $ 232,135 $ 30,657 $ 94,000 $ 109,101 $ 2,126,688
Net change in unrealized appreciation (depreciation) included in earnings related to investments still held at the reporting date included in net change in unrealized appreciation (depreciation) on investments on the Consolidated Statements of Operations $ (32,745) $ (565) $ 867 $ — $ (2,285) $ (34,728)

Financial Assets
For the nine month period ended September 30, 2019
First Lien Debt Second Lien Debt Equity Investments Investment Fund - Mezzanine Loan Investment Fund - Subordinated Loan and Member's Interest Total
Balance, beginning of period $ 1,546,271 $ 178,958 $ 24,633 $ 112,000 $ 110,295 $ 1,972,157
Purchases 495,081 122,475 6,670 83,200 5,500 712,926
Sales (68,666) — (4,936) — — (73,602)
Paydowns (272,814) (71,557) — (101,200) — (445,571)
Accretion of discount 7,813 1,199 — — — 9,012
Net realized gains (losses) (20,382) — 2,657 — — (17,725)
Net change in unrealized appreciation (depreciation) (26,507) 1,059 1,633 — (6,694) (30,509)
Balance, end of period $ 1,660,796 $ 232,134 $ 30,657 $ 94,000 $ 109,101 $ 2,126,688
Net change in unrealized appreciation (depreciation) included in earnings related to investments still held as of the reporting date included in net change in unrealized appreciation (depreciation) on investments on the Consolidated Statements of Operations $ (43,879) $ 1,234 $ 1,806 $ — $ (6,694) $ (47,533)

The Company generally uses the following framework when determining the fair value of investments that are categorized as Level 3:

Investments in debt securities are initially evaluated to determine whether the enterprise value of the portfolio company is greater than the applicable debt. The enterprise value of the portfolio company is estimated using a market approach and an income approach. The market approach utilizes market value (EBITDA) multiples of publicly traded comparable companies and available precedent sales transactions of comparable companies. The Company carefully considers numerous

factors when selecting the appropriate companies whose multiples are used to value its portfolio companies. These factors include, but are not limited to, the type of organization, similarity to the business being valued, relevant risk factors, as well as size, profitability and growth expectations. The income approach typically uses a discounted cash flow analysis of the portfolio company.

Investments in debt securities that do not have sufficient coverage through the enterprise value analysis are valued based on an expected probability of default and discount recovery analysis.

Investments in debt securities with sufficient coverage through the enterprise value analysis are generally valued using a discounted cash flow analysis of the underlying security. Projected cash flows in the discounted cash flow typically represent the relevant security’s contractual interest, fees and principal payments plus the assumption of full principal recovery at the security’s expected maturity date. The discount rate to be used is determined using an average of two market-based methodologies. Investments in debt securities may also be valued using consensus pricing.

Investments in equities are generally valued using a market approach and/or an income approach. The market approach utilizes market value (EBITDA) multiples of publicly traded comparable companies and available precedent sales transactions of comparable companies. The income approach typically uses a discounted cash flow analysis of the portfolio company.

Investments in Credit Fund’s mezzanine loan are valued using collateral analysis with the expected recovery rate of principal and interest. Investments in Credit Fund’s subordinated loan and member’s interest are valued using discounted cash flow analysis with the expected discount rate, default rate and recovery rate of principal and interest.

The following tables summarize the quantitative information related to the significant unobservable inputs for Level 3 instruments which are carried at fair value as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		Fair Value as of September 30, 2020		Valuation Techniques	Significant Unobservable Inputs	Range							Fair Value as of March 31, 2021		Valuation Techniques	Significant Unobservable Inputs	Range
						Low		High		Weighted Average							Low		High		Weighted Average
Investments in First Lien Debt	Investments in First Lien Debt	$	1,235,757	Discounted Cash Flow	Discount Rate	4.47	%	18.13	%	9.08	%	Investments in First Lien Debt	$	1,091,189	Discounted Cash Flow	Discount Rate	3.87	%	17.30	%	9.08	%
		128,452		Consensus Pricing	Indicative Quotes	43.20		100.00		94.05			75,638		Consensus Pricing	Indicative Quotes	95.81		100.50		98.39
		58,982		Income Approach	Discount Rate	12.22	%	13.33	%	13.25	%		59,826		Income Approach	Discount Rate	11.96	%	13.35	%	12.61	%
				Market Approach	Comparable Multiple	6.59x		8.07x		7.40x					Market Approach	Comparable Multiple	3.73x		7.65x		6.99x
Total First Lien Debt	Total First Lien Debt	1,423,191										Total First Lien Debt	1,226,653
Investments in Second Lien Debt	Investments in Second Lien Debt	247,623		Discounted Cash Flow	Discount Rate	8.23	%	14.61	%	10.44	%	Investments in Second Lien Debt	206,992		Discounted Cash Flow	Discount Rate	7.03	%	14.53	%	9.74	%
		40,036		Consensus Pricing	Indicative Quotes	76.70		95.81		81.24			92,330		Consensus Pricing	Indicative Quotes	86.75		99.25		93.77

Total Second Lien Debt	Total Second Lien Debt	287,659										Total Second Lien Debt	299,322
Investments in Equity	Investments in Equity	32,987		Income Approach	Discount Rate	7.25	%	13.33	%	9.06	%	Investments in Equity	35,030		Income Approach	Discount Rate	7.22	%	11.96	%	8.74	%
				Market Approach	Comparable Multiple	6.66x		16.41x		10.30x					Market Approach	Comparable Multiple	7.55x		16.43x		10.69x
Total Equity Investments	Total Equity Investments	32,987										Total Equity Investments	35,030
Investments in Investment Fund	Investments in Investment Fund											Investments in Investment Fund

Subordinated Loan and Member's Interest	Subordinated Loan and Member's Interest	204,336		Discounted Cash Flow	Discount Rate	9.00	%	9.00	%	9.00	%	Subordinated Loan and Member's Interest	202,695		Discounted Cash Flow	Discount Rate	8.50	%	8.50	%	8.50	%
				Discounted Cash Flow	Default Rate	3.00	%	3.00	%	3.00	%				Discounted Cash Flow	Default Rate	3.00	%	3.00	%	3.00	%
				Discounted Cash Flow	Recovery Rate	65.00	%	65.00	%	65.00	%				Discounted Cash Flow	Recovery Rate	65.00	%	65.00	%	65.00	%
Total Investments in Investment Fund	Total Investments in Investment Fund	204,336										Total Investments in Investment Fund	202,695
Total Level 3 Investments	Total Level 3 Investments	$	1,948,173									Total Level 3 Investments	$	1,763,700

Fair Value as of December 31, 2019 Valuation Techniques Significant Unobservable Inputs Range
Low High Weighted Average
Investments in First Lien Debt $ 1,332,584 Discounted Cash Flow Discount Rate 3.64 % 24.45 % 8.13 %
318,681 Consensus Pricing Indicative Quotes 77.94 100.00 96.96
11,873 Income Approach Discount Rate 12.22 % 19.32 % 13.16 %
Market Approach Comparable Multiple 7.89x 8.38x 8.49x
Total First Lien Debt 1,663,138
Investments in Second Lien Debt 188,736 Discounted Cash Flow Discount Rate 7.40 % 10.66 % 8.85 %
45,796 Consensus Pricing Indicative Quotes 97.50 98.31 98.19
Total Second Lien Debt 234,532
Investments in Equity 21,698 Income Approach Discount Rate 7.76 % 15.31 % 8.84 %
Market Approach Comparable Multiple 6.37x 16.65x 9.24x
Total Equity Investments 21,698
Investment in Investment Fund
Mezzanine Loan 93,000 Collateral Analysis Recovery Rate 100.00 % 100.00 % 100.00 %
Subordinated Loan and Member's Interest 111,596 Discounted Cash Flow Discount Rate 10.00 % 10.00 % 10.00 %
Discounted Cash Flow Default Rate 2.00 % 2.00 % 2.00 %
Discounted Cash Flow Recovery Rate 75.00 % 75.00 % 75.00 %
Total Investments in Investment Fund 204,596
Total Level 3 Investments $ 2,123,964


	Fair Value as of December 31, 2020		Valuation Techniques	Significant Unobservable Inputs	Range
					Low		High		Weighted Average
Investments in First Lien Debt	$	879,159	Discounted Cash Flow	Discount Rate	3.96	%	16.60	%	8.80	%
	287,191		Consensus Pricing	Indicative Quotes	89.11		100.00		97.70
	57,713		Income Approach	Discount Rate	12.80	%	14.70	%	13.50	%
			Market Approach	Comparable Multiple	3.17x		6.99x		6.43x
Total First Lien Debt	1,224,063
Investments in Second Lien Debt	238,785		Discounted Cash Flow	Discount Rate	7.14	%	15.27	%	9.67	%
	45,738		Consensus Pricing	Indicative Quotes	82.88		100.00		87.75
Total Second Lien Debt	284,523
Investments in Equity	33,877		Income Approach	Discount Rate	7.22	%	12.80	%	8.84	%
			Market Approach	Comparable Multiple	6.99x		16.43x		10.50x
Total Equity Investments	33,877
Investment in Investment Fund
Mezzanine Loan	—		Collateral Analysis	Recovery Rate	100.00	%	100.00	%	100.00	%
Subordinated Loan and Member's Interest	205,891		Discounted Cash Flow	Discount Rate	8.50	%	8.50	%	8.50	%
			Discounted Cash Flow	Default Rate	3.00	%	3.00	%	3.00	%
			Discounted Cash Flow	Recovery Rate	65.00	%	65.00	%	65.00	%
Total Investments in Investment Fund	205,891
Total Level 3 Investments	$	1,748,354

The significant unobservable inputs used in the fair value measurement of the Company’s investments in first and second lien debt securities are discount rates, indicative quotes and comparable EBITDA multiples. Significant increases in discount rates in isolation would result in a significantly lower fair value measurement. Significant decreases in indicative quotes or comparable EBITDA multiples in isolation may result in a significantly lower fair value measurement.

The significant unobservable inputs used in the fair value measurement of the Company’s investments in equities are discount rates and comparable EBITDA multiples. Significant increases in discount rates in isolation would result in a significantly lower fair value measurement. Significant decreases in comparable EBITDA multiples in isolation would result in a significantly lower fair value measurement.

The significant unobservable input used in the fair value measurement of the Company’s investment in the mezzanine loan of Credit Fund is the recovery rate of principal and interest. A significant decrease in the recovery rate would result in a significantly lower fair value measurement.

The significant unobservable inputs used in the fair value measurement of the Company’s investments in the subordinated loan and member’s interest of Credit Fund are the discount rate, default rate and recovery rate. Significant increases in the discount rate or default rate in isolation would result in a significantly lower fair value measurement. A significant decrease in the recovery rate in isolation would result in a significantly lower fair value measurement.

Financial instruments disclosed but not carried at fair value

The following table presents the carrying value and fair value of the Company’s secured borrowings and senior unsecured notes disclosed but not carried at fair value as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		September 30, 2020				December 31, 2019					March 31, 2021				December 31, 2020
		Carrying Value		Fair Value		Carrying Value		Fair Value			Carrying Value		Fair Value		Carrying Value		Fair Value
Secured borrowings	Secured borrowings	$	513,332	$	513,332	$	616,543	$	616,543	Secured borrowings	$	309,397	$	309,397	$	347,949	$	347,949
Senior unsecured notes		115,000		115,000		115,000		115,000
2019 Notes										2019 Notes	115,000		116,250		115,000		116,250
2020 Notes										2020 Notes	75,000		75,000		75,000		75,000
Total	Total	$	628,332	$	628,332	$	731,543	$	731,543	Total	$	499,397	$	500,647	$	537,949	$	539,199

The carrying values of the secured borrowings and senior unsecured notes approximate their respective fair values and are categorized as Level 3 within the hierarchy. Secured borrowings are valued generally using discounted cash flow analysis.

The significant unobservable inputs used in the fair value measurement of the Company’s secured borrowings and senior unsecured notes are discount rates. Significant increases in discount rates would result in a significantly lower fair value measurement.

The following table represents the carrying values (before debt issuance costs) and fair values of the Company’s 2015-1R Notes disclosed but not carried at fair value as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		September 30, 2020				December 31, 2019					March 31, 2021				December 31, 2020
		Carrying Value		Fair Value		Carrying Value		Fair Value			Carrying Value		Fair Value		Carrying Value		Fair Value
Aaa/AAA Class A-1-1-R Notes	Aaa/AAA Class A-1-1-R Notes	$	234,800	$	227,026	$	234,800	$	233,053	Aaa/AAA Class A-1-1-R Notes	$	234,800	$	234,283	$	234,800	$	230,996
Aaa/AAA Class A-1-2-R Notes	Aaa/AAA Class A-1-2-R Notes	50,000		48,814		50,000		49,908		Aaa/AAA Class A-1-2-R Notes	50,000		50,000		50,000		49,645
Aaa/AAA Class A-1-3-R Notes	Aaa/AAA Class A-1-3-R Notes	25,000		25,020		25,000		25,163		Aaa/AAA Class A-1-3-R Notes	25,000		25,016		25,000		25,017
AA Class A-2-R Notes	AA Class A-2-R Notes	66,000		66,000		66,000		66,000		AA Class A-2-R Notes	66,000		66,000		66,000		64,895
A Class B Notes	A Class B Notes	46,400		44,153		46,400		46,400		A Class B Notes	46,400		46,400		46,400		45,291
BBB- Class C Notes	BBB- Class C Notes	27,000		23,031		27,000		27,000		BBB- Class C Notes	27,000		26,411		27,000		24,592
Total	Total	$	449,200	$	434,044	$	449,200	$	447,524	Total	$	449,200	$	448,110	$	449,200	$	440,436

The fair value determination of the Company’s notes payable was based on the market quotation(s) received from broker/dealer(s). These fair value measurements were based on significant inputs not observable and thus represent Level 3 measurements as defined in the accounting guidance for fair value measurement.

The carrying value of other financial assets and liabilities approximates their fair value based on the short term nature of these items.

4. RELATED PARTY TRANSACTIONS

Investment Advisory Agreement

On April 3, 2013, the Company’s Board of Directors, including a majority of the directors who are not “interested persons” as defined in Section 2(a)(19) of the Investment Company Act (the “Independent Directors”), approved an investment advisory agreement (the “Original Investment Advisory Agreement”) between the Company and the Investment Adviser in

accordance with, and on the basis of an evaluation satisfactory to such directors as required by, Section 15(c) of the Investment Company Act.

The Original Investment Advisory Agreement was amended on September 15, 2017 ~~(as amended, the “First Amended~~ and Restated Investment Advisory Agreement”) after the approval of the Company’s Board of Directors, including a majority of the Independent Directors, at an in-person meeting of the Board of Directors held on May 30, 2017 and the approval of the Company’s stockholders at a special meeting of stockholders held on September 15, 2017. On August 6, 2018 ~~the First Amended~~after receipt of requisite Board and ~~Restated Investment Advisory Agreement was further amended~~stockholders' approvals, as applicable (as amended, the “Investment Advisory Agreement”) ~~after~~. Unless terminated earlier, the ~~approval~~Investment Advisory Agreement renews automatically for successive annual periods, provided that such continuance is specifically approved at least annually by the vote of the ~~Company’s~~Company's Board of Directors ~~including~~and by the vote of a majority of the Independent ~~Directors, at an in-person meeting of the Board of Directors held on August 6, 2018.~~Directors. On May 29, 2020, the Company’s Board of Directors, including a majority of the Independent Directors, approved the continuance of the Company’s Investment Advisory Agreement with the Adviser for an additional one year term. On May 29, 2020, the Company’s Board of Directors, including a majority of the Independent Directors, approved the continuance of the Company’s Investment Advisory Agreement with the Adviser for an additional one year term. Pursuant to relief granted by the SEC in light of the COVID-19 pandemic (the “Order”) and a determination by the Board that reliance on the Order was appropriate due to circumstances related to the current or potential effects of COVID-19, the May 29 meeting was held by video- and telephone-conference. The Investment Advisory Agreement will automatically terminate in the event of an assignment and may be terminated by either party without penalty upon at least 60 days’ written notice to the other party. Subject to the overall supervision of the Board of Directors, the Adviser provides investment advisory services to the Company. For providing these services, the Adviser receives fees from the Company consisting of two components—a base management fee and an incentive fee.

~~Effective September 15, 2017, the~~The base management fee has been calculated and payable quarterly in arrears at an annual rate of 1.50% of the average value of the gross assets at the end of the two most recently completed fiscal quarters; provided, however, effective July 1, 2018, the base management fee ~~has been~~is calculated at an annual rate of 1.00% of the average value of the gross assets as of the end of the two most recently completed calendar quarters that exceeds the product of (A) 200% and (B) the average value of the Company’s net asset value at the end of the two most recently completed calendar quarters. The base management fee will be appropriately adjusted for any share issuances or repurchases during such fiscal quarter and the base management fees for any partial month or quarter will be pro-rated. The Company’s gross assets exclude any cash and cash equivalents and include assets acquired through the incurrence of debt from the use of leverage. For purposes of this calculation, cash and cash equivalents include any temporary investments in cash-equivalents, U.S. government securities and other high quality investment grade debt investments that mature in 12 months or less from the date of investment.

The incentive fee has two parts. The first part is calculated and payable quarterly in arrears based on the pre-incentive fee net investment income for the immediately preceding calendar quarter. The second part is determined and payable in arrears based on capital gains as of the end of each calendar year.

Pre-incentive fee net investment income means interest income, dividend income and any other income (including any other fees (other than fees for providing managerial assistance), such as commitment, origination, structuring, diligence and consulting fees or other fees that the Company receives from portfolio companies) accrued during the calendar quarter, minus the operating expenses accrued for the quarter (including the base management fee, expenses payable under the administration agreement, and any interest expense or fees on any credit facilities or outstanding debt and dividends paid on any issued and outstanding preferred stock, but excluding the incentive fee). Pre-incentive fee net investment income includes, in the case of investments with a deferred interest feature, accrued income that the Company has not yet received in cash. Pre-incentive fee net investment income does not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation.

~~Effective September 15, 2017, pre-incentive~~Pre-incentive fee net investment income, expressed as a rate of return on the value of the Company’s net assets at the end of the immediately preceding calendar quarter, has been compared to a “hurdle rate” of 1.50% per quarter (6% annualized) or a “catch-up rate” of 1.82% per quarter (7.28% annualized), as applicable.

Pursuant to the Investment Advisory Agreement, the Company pays its Investment Adviser an incentive fee with respect to its pre-incentive fee net investment income in each calendar quarter as follows:

•no incentive fee based on pre-incentive fee net investment income in any calendar quarter in which its pre-incentive fee net investment income does not exceed the hurdle rate of 1.50%;

•100% of pre-incentive fee net investment income with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than 1.82% in any calendar quarter (7.28% annualized). The Company refers to this portion of the pre-incentive fee net investment income (which exceeds the hurdle rate but is less than 1.82%) as the “catch-up.” The “catch-up” is meant to provide the Investment Adviser with approximately 17.5% of the Company’s pre-incentive fee net investment income as if a hurdle rate did not apply if this net investment income exceeds 1.82% in any calendar quarter; and

•17.5% of the amount of pre-incentive fee net investment income, if any, that exceeds 1.82% in any calendar quarter (7.28% annualized) will be payable to the Investment Adviser. This reflects that once the hurdle rate is reached and the catch-up is achieved, 17.5% of all pre-incentive fee net investment income thereafter is allocated to the Investment Adviser.

The second part of the incentive fee is determined and payable in arrears as of the end of each calendar year (or upon termination of the Investment Advisory Agreement, as of the termination date), and equals 17.5% of realized capital gains, if

any, on a cumulative basis from inception through the date of determination, computed net of all realized capital losses on a cumulative basis and unrealized capital depreciation, less the aggregate amount of any previously paid capital gain incentive fees, provided that, the incentive fee determined at the end of the first calendar year of operations may be calculated for a period of shorter than twelve calendar months to take into account any realized capital gains computed net of all realized capital losses on a cumulative basis and unrealized capital depreciation.

Below is a summary of the base management fees and incentive fees incurred during the three month ~~and nine month~~ periods ended ~~September 30, 2020~~March 31, 2021 and ~~2019.~~2020.


		For the three month periods ended				For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
Base management fees	Base management fees	$	7,134	$	8,016	$	21,585	$	23,614	Base management fees	$	6,800	$	7,386
Incentive fees on pre-incentive fee net investment income	Incentive fees on pre-incentive fee net investment income	4,322		5,710		14,075		17,489		Incentive fees on pre-incentive fee net investment income	4,257		5,086
Realized capital gains incentive fees	Realized capital gains incentive fees	—		—		—		—		Realized capital gains incentive fees	—		—
Accrued capital gains incentive fees	Accrued capital gains incentive fees	—		—		—		—		Accrued capital gains incentive fees	—		—
Total capital gains incentive fees	Total capital gains incentive fees	—		—		—		—		Total capital gains incentive fees	—		—
Total incentive fees	Total incentive fees	4,322		5,710		14,075		17,489		Total incentive fees	4,257		5,086
Total base management fees and incentive fees	Total base management fees and incentive fees	$	11,456	$	13,726	$	35,660	$	41,103	Total base management fees and incentive fees	$	11,057	$	12,472

Accrued capital gains incentive fees are based upon the cumulative net realized and unrealized appreciation (depreciation) from inception. Accordingly, the accrual for any capital gains incentive fee under U.S. GAAP in a given period may result in an additional expense if such cumulative amount is greater than in the prior period or a reduction of previously recorded expense if such cumulative amount is less than in the prior period. If such cumulative amount is negative, then there is no accrual.

As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019, $11,473~~2020, $11,047 and ~~$13,236,~~$11,549, respectively, was included in base management and incentive fees payable in the accompanying Consolidated Statements of Assets and Liabilities.

On April 3, 2013, the Investment Adviser entered into a personnel agreement with The Carlyle Group Employee Co., L.L.C. (“Carlyle Employee Co.”), an affiliate of the Investment Adviser, pursuant to which Carlyle Employee Co. provides the Investment Adviser with access to investment professionals.

Administration Agreement

On April 3, 2013, the Company's Board of Directors approved the Administration Agreement. Pursuant to the Administration Agreement, the Administrator provides services and receives reimbursements equal to an amount that reimburses the Administrator for its costs and expenses and the Company’s allocable portion of overhead incurred by the Administrator in performing its obligations under the Administration Agreement, including the Company’s allocable portion of the compensation paid to or compensatory distributions received by the Company’s officers (including the Chief Compliance Officer and Treasurer) and respective staff who provide services to the Company, operations staff who provide services to the Company, and any internal audit staff, to the extent internal audit performs a role in the Company’s Sarbanes-Oxley Act of 2002, as amended (the “Sarbanes-Oxley Act”), internal control assessment. Reimbursement under the Administration Agreement occurs quarterly in arrears.

Unless terminated earlier, the Administration Agreement will renew automatically for successive annual periods, provided that such continuance is specifically approved at least annually by (i) the vote of the Board of Directors or by a majority vote of the outstanding voting securities of the Company and (ii) the vote of a majority of the Company’s Independent Directors. On May 29, 2020, the Company's Board of Directors, including a majority of the Independent Directors, approved the continuance of the Administration Agreement for a one-year period. The Administration Agreement may not be assigned by a party without the consent of the other party and may be terminated by either party without penalty upon at least 60 days’ written notice to the other party.

For the three ~~and nine~~ month periods ended ~~September 30,~~March 31, 2021 and 2020, the Company incurred ~~$167~~$282 and ~~$539, respectively, in fees under the Administration Agreement. For the three and nine month periods ended September 30, 2019, the Company incurred $61 and $442,~~$106, respectively, in fees under the Administration Agreement. These fees are included in administrative service fees in the accompanying Consolidated Statements of Operations. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~

~~$85~~2020, $202 and ~~$77,~~$85, respectively, was unpaid and included in administrative service fees payable in the accompanying Consolidated Statements of Assets and Liabilities.

Sub-Administration Agreements

On April 3, 2013, the Administrator entered into a sub-administration agreement with Carlyle Employee Co. (the “Carlyle Sub-Administration Agreement”). Pursuant to the Carlyle Sub-Administration Agreement, Carlyle Employee Co. provides the Administrator with access to personnel.

On April 3, 2013, the Administrator entered into a sub-administration agreement with State Street Bank and Trust Company (“State Street” and, such agreement, the “State Street Sub-Administration Agreement” and, together with the Carlyle Sub-Administration Agreement, the “Sub-Administration Agreements”). On March 11, 2015, the Company's Board of Directors, including a majority of the Independent Directors, approved an amendment to the State Street Sub-Administration Agreement. The initial term of the State Street Sub-Administration Agreement ends on April 1, 2017, and unlessUnless terminated earlier, the State Street Sub-Administration Agreement will renew automatically for successive annual periods, provided that such continuance is specifically approved at least annually by (i) the vote of the Board of Directors or by the vote of a majority of the outstanding voting securities of the Company and (ii) the vote of a majority of the Company’s Independent Directors. On May 29, 2020, the Company's Board of Directors, including a majority of the Independent Directors, approved the continuance of the State Street Sub-Administration Agreement for a one-year period. The State Street Sub-Administration Agreement may be terminated upon at least 60 days’ written notice and without penalty by the vote of a majority of the outstanding securities of the Company, or by the vote of the Board of Directors or by either party to the State Street Sub-Administration Agreement.

For the three ~~and nine~~ month periods ended ~~September 30,~~March 31, 2021 and 2020, the Company incurred $170 and $193, respectively, in fees ~~incurred in connection with~~under the State Street Sub-Administration Agreement, which ~~amounted to $193 and $578, respectively, were~~are included in other general and administrative in the accompanying Consolidated Statements of Operations. For the three and nine month periods ended September 30, 2019, fees incurred in connection with the State Street Sub-Administration Agreement, which amounted to $188 and $563, respectively, were included in other general and administrativeexpenses in the accompanying Consolidated Statements of Operations. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019, $958~~2020, $510 and ~~$380,~~ $334,

respectively, was unpaid and included in other accrued expenses and liabilities in the accompanying Consolidated Statements of Assets and Liabilities.

License Agreement

The Company has entered into a royalty free license agreement with CIM, which wholly owns our Adviser and is a wholly owned subsidiary of Carlyle, pursuant to which CIM has granted the Company a non-exclusive, revocable and non-transferable license to use the name and mark “Carlyle.”

Board of Directors

The Company’s Board of Directors currently consists of ~~five~~six members, ~~three~~four of whom are Independent Directors. The Board of Directors has established an Audit Committee, a Pricing Committee, a Nominating and Governance Committee and a Compensation Committee, the members of each of which consist entirely of the Company’s Independent Directors. The Board of Directors may establish additional committees in the future. For the three ~~and nine~~ month periods ended ~~September 30,~~March 31, 2021 and 2020, the Company incurred ~~$86~~$116 and ~~$303, respectively, and for the three and nine month periods ended September 30, 2019, the Company incurred $88 and $269,~~$96, respectively, in fees and expenses associated with its Independent Directors' services on the Company's Board of Directors and its committees. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019, no~~2020, $117 and $96, respectively, in fees or expenses associated with its Independent Directors were ~~payable.~~payable, and included in other accrued expenses and liabilities in the accompanying Consolidated Statements of Assets and Liabilities.

Transactions with ~~Credit Fund~~Investment Funds

For the three ~~and nine~~ month ~~periods~~period ended ~~September 30, 2020,~~March 31, 2021, the Company sold ~~0 and 4 investments, respectively,~~1 investment to Credit Fund for proceeds of ~~$0 and $62,754, respectively,~~$23,591 and realized gain (loss) of ~~$0 and $(2,289), respectively.~~$228. For the three ~~and nine~~ month ~~periods~~period ended ~~September 30, 2019,~~March 31, 2020, the Company sold 1 ~~and 2 investments, respectively, to Credit Fund~~investment for proceeds of ~~$20,771 and $35,683, respectively,~~$19,119 and realized ~~gains~~gain (loss) of ~~$208 and $208, respectively.~~$264. See Note 5, Middle Market Credit Fund, LLC, for further information about Credit Fund. For the three month period ended March 31, 2021, the Company sold 1 investment for proceeds of $5,119 and realized gains (losses) of $12 to Credit Fund II. See Note 6, Middle Market Credit Fund II, LLC, for further information about Credit Fund II.

~~Issuance and Sale of~~ Cumulative Convertible Preferred Stock

On May 5, 2020, the Company issued and sold 2,000,000 shares of the Preferred Stock to an affiliate of Carlyle in a private placement at a price of $25 per share. For the three month period ended March 31, 2021, the Company declared and paid a dividend on the Preferred Stock of $875. See Note 9,10, Net Assets, for further information about the Preferred Stock.

5. MIDDLE MARKET CREDIT FUND, LLC

Overview

On February 29, 2016, the Company and Credit Partners entered into an amended and restated limited liability company agreement, which was subsequently amended and restated on June 24, 2016 and February 22, 2021 (as amended, the ~~Limited~~"Limited Liability Company ~~Agreement~~Agreement") to co-manage Credit Fund, a Delaware limited liability company that is not consolidated in the Company’s consolidated financial statements. Credit Fund ~~commenced operations in May 2016 and~~ primarily invests in first lien loans of middle market companies. Credit Fund is managed by a six-member board of managers, on which the Company and Credit Partners each have equal representation. Establishing a quorum for Credit Fund’s board of managers requires at least four members to be present at a meeting, including at least two of the Company’s representatives and two of Credit Partners’ representatives. The Company and Credit Partners each have 50% economic ownership of Credit Fund and have commitments to fund, from time to time, capital of up to ~~$400,000~~$250,000 each. Funding of such commitments generally requires the approval of the board of Credit Fund, including the board members appointed by the Company. By virtue of its membership interest, the Company and Credit Partners each indirectly bear an allocable share of all expenses and other obligations of Credit Fund.

April 5, 2016, October 6, 2017, November 26, 2018 and August 16, 2019, respectively. Credit Fund Sub, the 2017-1 Issuer, the 2019-2 Issuer and Credit Fund Warehouse II are wholly owned subsidiaries of Credit Fund and are consolidated in Credit Fund’s consolidated financial statements commencing from the date of their respective formations. In December 2020, the 2017-1 CLO was redeemed in full and notes outstanding were repaid in full. Credit Fund Sub, ~~the 2017-1 Issuer,~~ the 2019-2 Issuer and Credit Fund Warehouse II primarily invest in first lien loans of middle market companies. Credit Fund and its wholly owned subsidiaries follow the same Internal Risk Rating System as the Company. Refer to "Debt" below for discussions regarding the credit facilities entered into and then notes issued by such wholly-owned subsidiaries.

Credit Fund, the Company and Credit Partners entered into an administration agreement with Carlyle Global Credit Administration L.L.C., the administrative agent of Credit Fund (in such capacity, the “Administrative Agent”), pursuant to which the Administrative Agent is delegated certain administrative and non-discretionary functions, is authorized to enter into sub-administration agreements at the expense of Credit Fund with the approval of the board of managers of Credit Fund, and is reimbursed by Credit Fund for its costs and expenses and Credit Fund’s allocable portion of overhead incurred by the Administrative Agent in performing its obligations thereunder.

Selected Financial Data

Since inception of Credit Fund and through ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the Company and Credit Partners each made capital contributions of $1 and $1 in members’ equity, respectively, and $216,000 and ~~$123,500~~$216,000 in subordinated loans, respectively, to Credit Fund. Below is certain summarized consolidated financial information for Credit Fund as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.


		As of					As of
		September 30, 2020		December 31, 2019			March 31, 2021		December 31, 2020
		(unaudited)					(unaudited)
Selected Consolidated Balance Sheet Information	Selected Consolidated Balance Sheet Information					Selected Consolidated Balance Sheet Information
ASSETS	ASSETS					ASSETS
Investments, at fair value (amortized cost of $1,325,843 and $1,258,157, respectively)		$	1,291,412	$	1,246,839
Investments, at fair value (amortized cost of $993,936 and $1,080,538, respectively)						Investments, at fair value (amortized cost of $993,936 and $1,080,538, respectively)	$	983,277	$	1,056,381
Cash and cash equivalents	Cash and cash equivalents	36,122		64,787		Cash and cash equivalents	63,384		119,796
Other assets	Other assets	10,298		9,369		Other assets	11,344		7,553
Total assets	Total assets	$	1,337,832	$	1,320,995	Total assets	$	1,058,005	$	1,183,730
LIABILITIES AND MEMBERS’ EQUITY	LIABILITIES AND MEMBERS’ EQUITY					LIABILITIES AND MEMBERS’ EQUITY
Secured borrowings	Secured borrowings	$	485,410	$	441,077	Secured borrowings	$	446,301	$	514,261
Notes payable, net of unamortized debt issuance costs of $3,097 and $3,441, respectively		444,113		528,407
Mezzanine loans (1)		—		93,000
Other Short-Term Borrowings		—		—
Notes payable, net of unamortized debt issuance costs of $1,511 and $1,559, respectively						Notes payable, net of unamortized debt issuance costs of $1,511 and $1,559, respectively	184,326		253,933

Other liabilities	Other liabilities	18,389		32,383		Other liabilities	15,243		15,543
Subordinated loans and members’ equity (1)	Subordinated loans and members’ equity (1)	389,920		226,128		Subordinated loans and members’ equity (1)	412,135		399,993
Liabilities and members’ equity	Liabilities and members’ equity	$	1,337,832	$	1,320,995	Liabilities and members’ equity	$	1,058,005	$	1,183,730

(1) As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the fair value of Company's ownership interest in the subordinated loans and members’ equity was ~~$204,336~~$202,695 and ~~$111,596, respectively, and $0 and $93,000, respectively, in the mezzanine loans.~~$205,891, respectively.

For the three month periods ended For the nine month periods ended
September 30, 2020 September 30, 2019 September 30, 2020 September 30, 2019
(unaudited)
Selected Consolidated Statement of Operations Information:
Total investment income $ 22,863 $ 24,659 $ 64,276 $ 70,999
Expenses
Interest and credit facility expenses 7,696 15,094 31,175 45,495
Other expenses 602 496 1,695 1,409
Total expenses 8,298 15,590 32,870 46,904
Net investment income (loss) 14,565 9,069 31,406 24,095
Net realized gain (loss) on investments — — — (8,353)
Net change in unrealized appreciation (depreciation) on investments 18,351 3,107 (23,114) 13,333
Net increase (decrease) resulting from operations $ 32,916 $ 12,176 $ 8,292 $ 29,075

4748


	For the three month periods ended
	March 31, 2021		March 31, 2020
	(unaudited)
Selected Consolidated Statement of Operations Information:
Total investment income	$	16,105	$	21,592
Expenses
Interest and credit facility expenses	5,415		13,927
Other expenses	468		503
Total expenses	5,883		14,430
Net investment income (loss)	10,222		7,162
Net realized gain (loss) on investments	(1,578)		—
Net change in unrealized appreciation (depreciation) on investments	13,498		(86,293)
Net increase (decrease) resulting from operations	$	22,142	$	(79,131)

Below is a summary of Credit Fund’s portfolio, followed by a listing of the loans in Credit Fund’s portfolio as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		As of							As of
		September 30, 2020			December 31, 2019				March 31, 2021			December 31, 2020
Senior secured loans (1)	Senior secured loans (1)	$	1,330,670		$	1,260,582		Senior secured loans (1)	$	997,657		$	1,084,491
Weighted average yields of senior secured loans based on amortized cost (2)	Weighted average yields of senior secured loans based on amortized cost (2)	5.95		%	6.51		%	Weighted average yields of senior secured loans based on amortized cost (2)	6.06		%	6.03		%
Weighted average yields of senior secured loans based on fair value (2)	Weighted average yields of senior secured loans based on fair value (2)	6.11		%	6.55		%	Weighted average yields of senior secured loans based on fair value (2)	6.11		%	6.15		%
Number of portfolio companies in Credit Fund	Number of portfolio companies in Credit Fund	65			61			Number of portfolio companies in Credit Fund	50			54
Average amount per portfolio company (1)	Average amount per portfolio company (1)	$	20,472		$	20,665		Average amount per portfolio company (1)	$	19,953		$	20,083
Number of loans on non-accrual status	Number of loans on non-accrual status	—			1			Number of loans on non-accrual status	—			—
Fair value of loans on non-accrual status	Fair value of loans on non-accrual status	$	—		$	21,150		Fair value of loans on non-accrual status	$	—		$	—
Percentage of portfolio at floating interest rates (3)(4)	Percentage of portfolio at floating interest rates (3)(4)	98.3		%	98.3		%	Percentage of portfolio at floating interest rates (3)(4)	97.3		%	97.7		%
Percentage of portfolio at fixed interest rates (4)	Percentage of portfolio at fixed interest rates (4)	1.7		%	1.7		%	Percentage of portfolio at fixed interest rates (4)	2.7		%	2.3		%
Fair value of loans with PIK provisions	Fair value of loans with PIK provisions	$	22,180		$	21,150		Fair value of loans with PIK provisions	$	26,602		$	24,113
Percentage of portfolio with PIK provisions (4)	Percentage of portfolio with PIK provisions (4)	1.7		%	1.7		%	Percentage of portfolio with PIK provisions (4)	2.7		%	2.3		%

(1)At par/principal amount.

(2)Weighted average yields include the effect of accretion of discounts and amortization of premiums and are based on interest rates as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020. Weighted average yield on debt and income producing securities at fair value is computed as (a) the annual stated interest rate or yield earned plus the net annual amortization of original issue discount ("OID") and market discount earned on accruing debt included in such securities, divided by (b) total first lien and second lien debt at fair value included in such securities. Weighted average yield on debt and income producing securities at amortized cost is computed as (a) the annual stated interest rate or yield earned plus the net annual amortization of OID and market discount earned on accruing debt included in such securities, divided by (b) total first lien and second lien debt at amortized cost included in such securities. Actual yields earned over the life of each investment could differ materially from the yields presented above.

(3)Floating rate debt investments are generally subject to interest rate floors.

(4)Percentages based on fair value.

Consolidated Schedule of Investments as of September 30, 2020
Investments (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Maturity Date Par/ Principal Amount
Amortized Cost (4)
Fair Value (5)
First Lien Debt (97.67% of fair value)
Achilles Acquisition, LLC +\# (2)(3) Banking, Finance, Insurance & Real Estate L + 4.00% 4.19% 10/13/2025 $ 29,640 $ 29,535 $ 29,047
Acrisure, LLC \# (2)(3) Banking, Finance, Insurance & Real Estate L + 3.50% 3.65% 2/15/2027 25,699 25,669 24,769
Advanced Instruments, LLC +*\ (2)(3)(7) Healthcare & Pharmaceuticals L + 5.25% 6.25% 10/31/2022 33,416 33,362 33,150
Alku, LLC +# (2)(3) Business Services L + 5.50% 5.81% 7/29/2026 24,875 24,657 24,723
Alpha Packaging Holdings, Inc. +*\ (2)(3) Containers, Packaging & Glass L + 6.00% 7.00% 11/12/2021 16,487 16,487 16,471
AmeriLife Holdings LLC # (2)(3)(7) Banking, Finance, Insurance & Real Estate L + 4.00% 4.16% 3/18/2027 9,446 9,423 9,389
Analogic Corporation ^+ (2)(3)(7) Capital Equipment L + 5.25% 6.25% 6/22/2024 18,905 18,883 18,870
Anchor Packaging, Inc. ^+# (2)(3) Containers, Packaging & Glass L + 3.75% 3.90% 7/18/2026 24,786 24,675 24,657
API Technologies Corp. +\ (2)(3) Aerospace & Defense L + 4.25% 4.40% 5/9/2026 14,813 14,748 13,734
Aptean, Inc. +\ (2)(3) Software L + 4.25% 4.40% 4/23/2026 12,313 12,256 12,070
AQA Acquisition Holding, Inc. +*\ (2)(3)(7) High Tech Industries L + 4.25% 5.25% 5/24/2023 18,808 18,800 18,765
Astra Acquisition Corp. +# (2)(3) Software L + 5.50% 6.50% 3/1/2027 28,855 28,450 28,933
Avalign Technologies, Inc. +\ (2)(3) Healthcare & Pharmaceuticals L + 4.50% 4.65% 12/22/2025 14,629 14,513 13,759
Big Ass Fans, LLC +*\ (2)(3) Capital Equipment L + 3.75% 4.75% 5/21/2024 13,801 13,744 13,401
BK Medical Holding Company, Inc. ^+ (2)(3)(7) Healthcare & Pharmaceuticals L + 5.25% 6.25% 6/22/2024 24,226 23,997 22,347
Brooks Equipment Company, LLC +* (2)(3) Construction & Building L + 5.00% 6.00% 5/1/2021 4,582 4,581 4,579
Chemical Computing Group ULC (Canada) ^+ (2)(3)(7) Software L + 5.00% 6.00% 8/30/2023 14,091 13,354 13,971
Clarity Telecom LLC. + (2)(3) Media: Broadcasting & Subscription L + 4.25% 4.40% 8/30/2026 14,850 14,809 14,711
Clearent Newco, LLC ^+\ (2)(3)(7) High Tech Industries L + 5.50% 6.50% 3/20/2025 33,632 33,370 31,819
Datto, Inc. +\ (2)(3) High Tech Industries L + 4.25% 4.40% 4/2/2026 12,344 12,287 12,244
DecoPac, Inc. ^+*\ (2)(3)(7) Non-durable Consumer Goods L + 4.25% 5.25% 9/29/2024 12,336 12,248 12,287
Diligent Corporation ^+ (2)(3)(7) Telecommunications L + 6.25% 7.25% 8/4/2025 8,705 8,423 8,634
DTI Holdco, Inc. +*\ (2)(3) High Tech Industries L + 4.75% 5.75% 9/30/2023 18,739 18,646 15,975
Eliassen Group, LLC +\ (2)(3) Business Services L + 4.25% 4.40% 11/5/2024 7,552 7,524 7,466
EvolveIP, LLC ^+ (2)(3)(7) Telecommunications L + 5.75% 6.75% 6/7/2023 19,850 19,805 19,691
Exactech, Inc. +\# (2)(3) Healthcare & Pharmaceuticals L + 3.75% 4.75% 2/14/2025 21,584 21,465 18,994
Excel Fitness Holdings, Inc. +# (2)(3) Hotel, Gaming & Leisure L + 5.25% 6.25% 10/7/2025 24,813 24,599 22,145
Frontline Technologies Holdings, LLC + (2)(3) Software L + 5.75% 6.75% 9/18/2023 14,925 14,181 15,027
Golden West Packaging Group LLC +*\ (2)(3) Containers, Packaging & Glass L + 5.75% 6.75% 6/20/2023 29,092 28,965 28,969
HMT Holding Inc. + (2)(3)(7) Energy: Oil & Gas L + 4.75% 5.75% 11/17/2023 35,727 35,335 35,531
Integrity Marketing Acquisition, LLC ^ (2)(3)(7) Banking, Finance, Insurance & Real Estate L + 6.25% 7.25% 8/27/2025 — (162) 240
Jensen Hughes, Inc. +*\ (2)(3)(7) Utilities: Electric L + 4.50% 5.50% 3/22/2024 33,093 32,974 32,469
KAMC Holdings, Inc. +# (2)(3) Energy: Electricity L + 4.00% 4.26% 8/14/2026 13,860 13,801 12,197
KBP Investments, LLC ^+ (2)(3)(7) Beverage, Food & Tobacco L + 5.25% 6.25% 5/15/2023 8,512 8,264 8,263
Lionbridge Technologies, Inc. + (2)(3) Business Services L + 6.25% 7.25% 12/29/2025 24,813 24,812 25,172

Consolidated Schedule of Investments as of September 30, 2020
Investments (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Maturity Date Par/ Principal Amount
Amortized Cost (4)
Fair Value (5)
Maravai Intermediate Holdings, LLC +\# (2)(3) Healthcare & Pharmaceuticals L + 4.25% 5.25% 8/2/2025 $ 29,400 $ 29,184 $ 29,271
Marco Technologies, LLC ^+\ (2)(3)(7) Media: Advertising, Printing & Publishing L + 4.00% 5.00% 10/30/2023 7,332 7,290 7,332
Mold-Rite Plastics, LLC +\ (2)(3) Chemicals, Plastics & Rubber L + 4.25% 5.25% 12/14/2021 14,557 14,533 14,557
MSHC, Inc. ^+*\ (2)(3)(7) Construction & Building L + 4.25% 5.25% 12/31/2024 44,202 44,084 43,748
Newport Group Holdings II, Inc. +\# (2)(3) Banking, Finance, Insurance & Real Estate L + 3.50% 3.72% 9/13/2025 23,535 23,335 22,330
Odyssey Logistics & Technology Corp. +*\# (2)(3) Transportation: Cargo L + 4.00% 5.00% 10/12/2024 38,955 38,823 36,559
Output Services Group ^+\ (2)(3) Media: Advertising, Printing & Publishing L + 4.50% 5.50% 3/27/2024 19,471 19,429 13,955
PAI Holdco, Inc. +*\ (2)(3) Automotive L + 4.00% 5.00% 1/5/2025 19,393 19,328 19,393
Park Place Technologies, Inc. +\# (2)(3) High Tech Industries L + 4.00% 5.00% 3/28/2025 22,387 22,321 22,387
Pasternack Enterprises, Inc. +\ (2)(3) Capital Equipment L + 4.00% 5.00% 7/2/2025 22,582 22,570 22,200
Pharmalogic Holdings Corp. +\ (2)(3) Healthcare & Pharmaceuticals L + 4.00% 5.00% 6/11/2023 11,234 11,215 11,105
Premise Health Holding Corp. +\# (2)(3) Healthcare & Pharmaceuticals L + 3.50% 3.72% 7/10/2025 13,619 13,570 13,509
Propel Insurance Agency, LLC ^+\ (2)(3)(7) Banking, Finance, Insurance & Real Estate L + 4.25% 5.25% 6/1/2024 30,498 30,098 30,173
Q Holding Company +*\# (2)(3) Automotive L + 5.00% 6.00% 12/31/2023 21,790 21,643 21,328
QW Holding Corporation (Quala) +* (2)(3)(7) Environmental Industries L + 6.25% 7.25% 8/31/2022 12,421 12,299 11,418
Radiology Partners, Inc. +\# (2)(3) Healthcare & Pharmaceuticals L + 4.25% 5.29% 7/9/2025 27,686 27,576 26,614
RevSpring Inc. *\# (2)(3) Media: Advertising, Printing & Publishing L + 4.25% 4.47% 10/11/2025 29,525 29,331 29,209
Situs Group Holdings Corporation +\ (2)(3) Banking, Finance, Insurance & Real Estate L + 4.75% 5.75% 6/28/2025 14,827 14,730 14,566
Surgical Information Systems, LLC +*\ (2)(3)(6) High Tech Industries L + 5.00% 6.00% 4/24/2023 26,168 26,039 25,906
Systems Maintenance Services Holding, Inc. ^* (2)(3)(9) High Tech Industries L + 5.00% 6.00% 10/30/2023 23,581 23,505 18,389
T2 Systems, Inc. ^+* (2)(3)(7) Transportation: Consumer L + 6.75% 7.75% 9/28/2022 29,193 28,771 28,570
The Original Cakerie, Ltd. (Canada) +*\ (2)(3) Beverage, Food & Tobacco L + 5.00% 6.00% 7/20/2022 8,860 8,834 8,838
The Original Cakerie, Ltd. (Canada) +*\ (2)(3)(7) Beverage, Food & Tobacco L + 4.50% 5.50% 7/20/2022 6,311 6,292 6,294
Thoughtworks, Inc. *\# (2)(3) Business Services L + 3.75% 4.75% 10/11/2024 11,734 11,712 11,544
U.S. Acute Care Solutions, LLC +*\ (2)(3) Healthcare & Pharmaceuticals L + 6.00% 7.00% 5/15/2021 31,293 31,246 28,257
U.S. TelePacific Holdings Corp. +*\ (2)(3) Telecommunications L + 5.50% 6.50% 5/2/2023 26,660 26,533 22,867
VRC Companies, LLC ^+ (2)(3)(7) Business Services L + 6.50% 7.50% 3/31/2023 28,307 27,069 28,307
Welocalize, Inc. + (2)(3)(7) Business Services L + 4.50% 5.50% 12/2/2024 21,558 21,334 21,349
WRE Holding Corp. ^+* (2)(3)(7) Environmental Industries L + 5.25% 6.25% 1/3/2023 8,384 8,350 8,250
Zywave, Inc. +*\ (2)(3)(7) High Tech Industries L + 5.00% 6.00% 11/17/2022 18,581 18,490 18,581
First Lien Debt Total $ 1,298,014 $ 1,261,275
Second Lien Debt (1.77% of fair value)
DBI Holding, LLC ^* Transportation: Cargo 9.00% PIK 9.00% 2/1/2026 $ 22,180 $ 21,823 $ 22,180
Zywave, Inc. +*\ (2)(3) High Tech Industries L + 9.00% 10.00% 11/17/2023 647 642 647
Second Lien Debt Total $ 22,465 $ 22,827


Consolidated Schedule of Investments as of March 31, 2021
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
First Lien Debt (97.3% of fair value)
ACR Group Borrower, LLC	^+	(2)(3)(6)	Aerospace & Defense	L + 4.50%	5.50%	3/31/2028	$	34,650	$	34,020	$	34,020
Acrisure, LLC	\#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 3.50%	3.70%	2/15/2027	25,570		25,542		25,220
Alpha Packaging Holdings, Inc.	+\	(2)(3)	Containers, Packaging & Glass	L + 6.00%	7.00%	11/12/2021	16,269		16,269		16,269
AmeriLife Holdings LLC	#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 4.00%	4.11%	3/18/2027	9,926		9,905		9,923
Analogic Corporation	^+	(2)(3)(6)	Capital Equipment	L + 5.25%	6.25%	6/22/2024	18,810		18,790		18,687
Anchor Packaging, Inc.	+#	(2)(3)	Containers, Packaging & Glass	L + 4.00%	4.11%	7/18/2026	24,660		24,559		24,660
API Technologies Corp.	+\	(2)(3)	Aerospace & Defense	L + 4.25%	4.36%	5/9/2026	14,738		14,679		14,516
Aptean, Inc.	^+#	(2)(3)	Software	L + 4.25%	4.36%	4/23/2026	12,250		12,199		12,121
Astra Acquisition Corp.	+#	(2)(3)	Software	L + 4.75%	5.50%	2/28/2027	28,782		28,405		28,443
Avalign Technologies, Inc.	+\	(2)(3)	Healthcare & Pharmaceuticals	L + 4.50%	4.69%	12/22/2025	14,555		14,449		14,485
Avenu Holdings, LLC	+	(2)(3)	Sovereign & Public Finance	L + 5.25%	6.25%	9/28/2024	23,531		23,531		23,531
Big Ass Fans, LLC	+\#	(2)(3)	Capital Equipment	L + 3.75%	4.75%	5/21/2024	13,730		13,680		13,730
BK Medical Holding Company, Inc.	^+	(2)(3)(6)	Healthcare & Pharmaceuticals	L + 5.25%	6.25%	6/22/2024	24,104		23,905		23,650
Chemical Computing Group ULC (Canada)	^+	(2)(3)(6)	Software	L + 5.00%	6.00%	8/30/2023	14,019		13,402		14,019
Clearent Newco, LLC	^	(2)(3)(6)	High Tech Industries	L + 5.50%	6.50%	3/20/2025	29,423		29,187		29,423
Clearent Newco, LLC	+\	(2)(3)	High Tech Industries	L + 6.50%	7.50%	3/20/2025	4,069		4,069		4,069
DBI Holding LLC	^	(2)	Transportation: Cargo	14.00% PIK	14.00%	3/26/2023	2,538		2,538		2,538
DecoPac, Inc.	^+\	(2)(3)(6)	Non-durable Consumer Goods	L + 4.25%	5.25%	9/29/2024	12,336		12,259		12,334
Diligent Corporation	^+	(2)(3)(6)	Telecommunications	L + 6.25%	7.25%	8/4/2025	8,661		8,399		8,738
DTI Holdco, Inc.	^+\	(2)(3)	High Tech Industries	L + 4.75%	5.75%	9/30/2023	18,641		18,566		17,860
Eliassen Group, LLC	+\	(2)(3)	Business Services	L + 4.25%	4.36%	11/5/2024	7,533		7,509		7,496
EvolveIP, LLC	^+	(2)(3)(6)	Telecommunications	L + 5.75%	6.75%	6/7/2023	19,750		19,713		19,750
Exactech, Inc.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 3.75%	4.75%	2/14/2025	21,473		21,367		20,749
Excel Fitness Holdings, Inc.	+#	(2)(3)	Hotel, Gaming & Leisure	L + 5.25%	6.25%	10/7/2025	24,688		24,494		23,495
Frontline Technologies Holdings, LLC	+	(2)(3)	Software	L + 5.75%	6.75%	9/18/2023	14,849		14,214		14,980
Golden West Packaging Group LLC	+\	(2)(3)	Containers, Packaging & Glass	L + 5.25%	6.25%	6/20/2023	27,305		27,208		27,259
HMT Holding Inc.	+\	(2)(3)(6)	Energy: Oil & Gas	L + 5.00%	6.00%	11/17/2023	32,737		32,404		32,001
Integrity Marketing Acquisition, LLC	^+	(2)(3)(6)	Banking, Finance, Insurance & Real Estate	L + 6.25%	7.25%	8/27/2025	8,495		8,381		8,615
Jensen Hughes, Inc.	+\	(2)(3)(6)	Utilities: Electric	L + 4.50%	5.50%	3/22/2024	34,863		34,771		34,118
KAMC Holdings, Inc.	+	(2)(3)	Energy: Electricity	L + 4.00%	4.19%	8/14/2026	13,790		13,735		13,208
KBP Investments, LLC	^+	(2)(3)(6)	Beverage, Food & Tobacco	L + 5.00%	6.00%	5/15/2023	9,277		9,058		9,362
Marco Technologies, LLC	+\	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.00%	5.00%	10/30/2023	7,332		7,313		7,332
Mold-Rite Plastics, LLC	+\	(2)(3)	Chemicals, Plastics & Rubber	L + 4.25%	5.25%	12/14/2021	14,483		14,468		14,483
Newport Group Holdings II, Inc.	+\#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 3.50%	3.70%	9/13/2025	23,415		23,235		23,389


Consolidated Schedule of Investments as of March 31, 2021											Consolidated Schedule of Investments as of March 31, 2021
Investments (1)	Investments (1)		Footnotes	Industry	Type	Shares/Units	Cost		Fair Value (6)		Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
Equity Investments (0.57% of fair value)
Odyssey Logistics & Technology Corp.											Odyssey Logistics & Technology Corp.	+\#	(2)(3)	Transportation: Cargo	L + 4.00%	5.00%	10/12/2024	$	33,328	$	33,229	$	32,652
Output Services Group											Output Services Group	^+\	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.50%	5.50%	3/27/2024	19,371		19,335		15,128
Premise Health Holding Corp.											Premise Health Holding Corp.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 3.50%	3.70%	7/10/2025	13,550		13,505		13,498
Propel Insurance Agency, LLC											Propel Insurance Agency, LLC	^+\	(2)(3)(6)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	6/1/2024	37,562		37,123		37,403
Q Holding Company											Q Holding Company	+\#	(2)(3)	Automotive	L + 5.00%	6.00%	12/31/2023	21,680		21,554		20,355
QW Holding Corporation											QW Holding Corporation	+	(2)(3)(6)	Environmental Industries	L + 5.75%	6.75%	8/31/2022	11,536		11,455		10,706
Radiology Partners, Inc.											Radiology Partners, Inc.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 4.25%	4.79%	7/9/2025	27,686		27,586		27,439
RevSpring Inc.											RevSpring Inc.	+\#	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.25%	4.36%	10/11/2025	29,374		29,199		29,216
Situs Group Holdings Corporation											Situs Group Holdings Corporation	+\	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 4.75%	4.94%	6/28/2025	14,744		14,656		14,642
Striper Buyer, LLC											Striper Buyer, LLC	+	(2)(3)	Containers, Packaging & Glass	L + 5.50%	6.25%	12/30/2026	14,963		14,815		14,813
T2 Systems, Inc.											T2 Systems, Inc.	^+	(2)(3)(6)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2022	29,044		28,723		29,044
The Original Cakerie, Ltd. (Canada)											The Original Cakerie, Ltd. (Canada)	+\	(2)(3)(6)	Beverage, Food & Tobacco	L + 4.50%	5.50%	7/20/2022	6,279		6,265		6,279
The Original Cakerie, Ltd. (Canada)											The Original Cakerie, Ltd. (Canada)	+	(2)(3)	Beverage, Food & Tobacco	L + 5.00%	6.00%	7/20/2022	8,815		8,796		8,815
U.S. TelePacific Holdings Corp.											U.S. TelePacific Holdings Corp.	+\	(2)(3)	Telecommunications	L + 5.50%	6.50%	5/2/2023	6,660		6,625		6,144
VRC Companies, LLC											VRC Companies, LLC	+	(2)(3)(6)	Business Services	L + 6.50%	7.50%	3/31/2023	30,504		29,503		29,877
Water Holdings Acquisition LLC											Water Holdings Acquisition LLC	^+	(2)(3)(6)	Utilities: Water	L + 5.25%	6.25%	12/18/2026	26,250		25,488		25,627
Welocalize, Inc.											Welocalize, Inc.	+	(2)(3)(6)	Business Services	L + 4.50%	5.50%	12/23/2023	22,574		22,369		22,571
WRE Holding Corp.											WRE Holding Corp.	^+	(2)(3)(6)	Environmental Industries	L + 5.50%	6.50%	1/3/2023	8,421		8,394		8,307

First Lien Debt Total											First Lien Debt Total									$	964,843	$	956,989
Second Lien Debt (2.4% of fair value)											Second Lien Debt (2.4% of fair value)
DBI Holding, LLC											DBI Holding, LLC	^	(2)	Transportation: Cargo	10.00% PIK	10.00%	2/1/2026	$	24,064	$	23,729	$	24,064

Second Lien Debt Total											Second Lien Debt Total									$	23,729	$	24,064
Equity Investments (0.2% of fair value)											Equity Investments (0.2% of fair value)
DBI Holding, LLC	DBI Holding, LLC	^*		Transportation: Cargo	Common Stock	2,961	$	—	$	—	DBI Holding, LLC	^		Transportation: Cargo				2,961		$	—	$	—
DBI Holding, LLC	DBI Holding, LLC	^*		Transportation: Cargo	Preferred Equity	13,996	5,364		7,310		DBI Holding, LLC	^		Transportation: Cargo				13,996		5,364		2,224
Equity Investments Total	Equity Investments Total						$	5,364	$	7,310	Equity Investments Total									$	5,364	$	2,224
Total Investments	Total Investments						$	1,325,843	$	1,291,412	Total Investments									$	993,936	$	983,277

^ Denotes that all or a portion of the assets are owned by Credit Fund. Credit Fund has entered into a revolving credit facility with the Company (the "Credit Fund Facility"). Accordingly, such assets are not available to creditors of Credit Fund Sub, ~~the 2017-1 Issuer,~~ the 2019-2 Issuer or Credit Fund Warehouse II.

+ Denotes that all or a portion of the assets are owned by Credit Fund Sub. Credit Fund Sub has entered into a revolving credit facility (the “Credit Fund Sub Facility”). The lenders of the Credit Fund Sub Facility have a first lien security interest in substantially all of the assets of Credit Fund Sub. Accordingly, such assets are not available to creditors of Credit Fund, the ~~2017-1 Issuer, the 2019-2 Issuer or Credit Fund Warehouse II.~~

* Denotes that all or a portion of the assets are owned by the 2017-1 Issuer and secure the notes issued in connection with a $399,900 term debt securitization completed by Credit Fund on December 19, 2017 (the “2017-1 Debt Securitization”). Accordingly, such assets are not available to creditors of Credit Fund, Credit Fund Sub, the 2019-2 Issuer or Credit Fund Warehouse II.

\ Denotes that all or a portion of the assets are owned by the 2019-2 Issuer and secure the notes issued in connection with a $399,900 term debt securitization completed by Credit Fund on May 21, 2019 (the “2019-2 Debt Securitization”). Accordingly, such assets are not available to creditors of Credit Fund, Credit Fund Sub, ~~the 2017-1 Issuer~~ or Credit Fund Warehouse II.

# Denotes that all or a portion of the assets are owned by the Credit Fund Warehouse II. Credit Fund Warehouse II has entered into a revolving credit facility (the "Credit Fund Warehouse II Facility"). The lenders of the Credit Fund Warehouse II Facility have a first lien security interest in substantially all of the assets of the Credit Fund Warehouse II. Accordingly, such assets are not available to creditors of Credit Fund, Credit Fund Sub, ~~the 2017-1 Issuer~~ or the 2019-2 Issuer.

(1)Unless otherwise indicated, issuers of investments held by Credit Fund are domiciled in the United States. As of ~~September 30, 2020,~~March 31, 2021, the geographical composition of investments as a percentage of fair value was ~~2.26%~~3.0% in Canada and ~~97.73%~~97.0% in the United States. Certain portfolio company investments are subject to contractual restrictions on sales.

(2)Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to either LIBOR or an alternate base rate (commonly based on the Federal Funds Rate or the U.S. Prime Rate), which generally resets quarterly. For each such loan, Credit Fund has indicated the reference rate used and provided the spread and the interest rate in effect as of ~~September 30, 2020.~~March 31, 2021. As of ~~September 30, 2020,~~March 31,

2021, the reference rates for Credit Fund’s variable rate loans were the 30-day LIBOR at ~~0.15%~~0.11%, the 90-day LIBOR at ~~0.23%~~0.19% and the 180-day LIBOR at ~~0.26%~~0.21%.

(3)Loan includes interest rate floor feature, which is generally 1.00%.

(5)Fair value is determined in good faith by or under the direction of the board of managers of Credit Fund, pursuant to Credit Fund’s valuation policy, with the fair value of all investments determined using significant unobservable inputs, which is substantially similar to the valuation policy of the Company provided in Note 3, Fair Value Measurements.

(6)In addition to the interest earned based on the stated interest rate of this loan, which is the amount reflected in this schedule, Credit Fund Sub and the 2017-1 Issuer is entitled to receive additional interest as a result of an agreement among lenders as follows: Surgical Information Systems, LLC (1.01%). Pursuant to the agreement among lenders in respect of these loans, these investments represent a first lien/last out loan, which has a secondary priority behind the first lien/first out loan with respect to principal, interest and other payments.

~~(7)~~As of ~~September 30, 2020,~~March 31, 2021, Credit Fund and Credit Fund Sub had the following unfunded commitments to fund delayed draw and revolving senior secured loans:

First Lien Debt – unfunded delayed draw and revolving term loans commitments Type Unused Fee Par/ Principal Amount Fair Value
Advanced Instruments, LLC Revolver 0.50% $ 2,500 $ (19)
AmeriLife Holdings LLC Delayed Draw 1.00 530 (3)
Analogic Corporation Revolver 0.50 1,975 (3)
AQA Acquisition Holding, Inc. Revolver 0.50 2,459 (5)
BK Medical Holding Company, Inc. Revolver 0.50 2,609 (183)
Chemical Computing Group ULC (Canada) Revolver 0.50 873 (7)
Clearent Newco, LLC Delayed Draw 1.00 2,549 (128)
DecoPac, Inc. Revolver 0.50 2,143 (7)
Diligent Corporation Revolver 0.50 703 (4)
Diligent Corporation Delayed Draw 1.00 2,109 (13)
EvolveIP, LLC Delayed Draw 1.00 2,240 (15)
EvolveIP, LLC Revolver 0.50 1,345 (10)
HMT Holding Inc. Revolver 0.50 3,351 (17)
Integrity Marketing Acquisition, LLC Delayed Draw 1.00 12,000 240
Jensen Hughes, Inc. Revolver 0.50 2,000 (35)
Jensen Hughes, Inc. Delayed Draw 1.00 2,068 (36)
KBP Investments, LLC Delayed Draw 1.00 10,190 (127)
KBP Investments, LLC Delayed Draw 1.00 1,297 (16)
Marco Technologies, LLC Delayed Draw 1.00 7,500 —
MSHC, Inc. Delayed Draw 1.00 5,130 (47)
Propel Insurance Agency, LLC Revolver 0.50 1,369 (14)
QW Holding Corporation (Quala) Revolver 0.50 4,674 (272)
QW Holding Corporation (Quala) Delayed Draw 1.00 161 (9)
T2 Systems, Inc. Revolver 0.50 1,955 (39)
The Original Cakerie, Ltd. (Canada) Revolver 0.50 1,665 (4)
VRC Companies, LLC Delayed Draw 0.75 2,347 —
VRC Companies, LLC Revolver 0.50 858 —
Welocalize, Inc. Revolver 0.50 3,375 (28)
WRE Holding Corp. Delayed Draw 1.00 563 (8)
WRE Holding Corp. Revolver 0.50 852 (12)
Zywave, Inc. Revolver 0.50 1,500 —
Total unfunded commitments $ 84,890 $ (821)


First Lien Debt – unfunded delayed draw and revolving term loans commitments	Type	Unused Fee	Par/ Principal Amount		Fair Value
ACR Group Borrower, LLC	Revolver	0.375%	$	7,350	$	(110)
Analogic Corporation	Revolver	0.50	1,975		—
BK Medical Holding Company, Inc.	Revolver	0.50	2,609		(176)
Chemical Computing Group ULC (Canada)	Revolver	0.50	873		—
Clearent Newco, LLC	Delayed Draw	1.00	2,549		(66)
DecoPac, Inc.	Revolver	0.50	2,143		(3)
Diligent Corporation	Delayed Draw	1.00	2,109		25
Diligent Corporation	Revolver	0.50	703		8
EvolveIP, LLC	Delayed Draw	1.00	1,904		(2)
EvolveIP, LLC	Revolver	0.50	1,680		(2)
HMT Holding Inc.	Revolver	0.50	6,173		(291)
Integrity Marketing Acquisition, LLC	Delayed Draw	1.00	3,464		46
Jensen Hughes, Inc.	Delayed Draw	1.00	1,127		(35)
Jensen Hughes, Inc.	Revolver	0.50	1,000		(31)
KBP Investments, LLC	Delayed Draw	1.00	503		1
KBP Investments, LLC	Delayed Draw	1.00	10,190		30
Propel Insurance Agency, LLC	Revolver	0.50	2,381		(24)
Propel Insurance Agency, LLC	Delayed Draw	1.00	1,733		(17)
QW Holding Corporation	Revolver	0.50	5,498		(268)
QW Holding Corporation	Delayed Draw	1.00	162		(8)
T2 Systems, Inc.	Revolver	0.50	1,955		—
The Original Cakerie, Ltd. (Canada)	Revolver	0.50	1,665		(1)
VRC Companies, LLC	Revolver	0.50	858		—
Water Holdings Acquisition LLC	Delayed Draw	1.00	8,421		(126)
Water Holdings Acquisition LLC	Revolver	0.50	5,263		(79)
Welocalize, Inc.	Revolver	0.50	1,800		(3)
WRE Holding Corp.	Revolver	0.50	778		(9)
WRE Holding Corp.	Delayed Draw	1.00	563		(7)





Total unfunded commitments			$	77,429	$	(1,148)


Consolidated Schedule of Investments as of December 31, 2019
Consolidated Schedule of Investments as of December 31, 2020														Consolidated Schedule of Investments as of December 31, 2020
Investments (1)	Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (5)		Fair Value (6)		Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
First Lien Debt (98.11% of fair value)
Achilles Acquisition, LLC		+\#	(2) (3)	Banking, Finance, Insurance & Real Estate	L + 4.00%	5.75%	10/13/2025	$	17,865	$	17,776	$	17,763
First Lien Debt (97.5% of fair value)														First Lien Debt (97.5% of fair value)
Acrisure, LLC	Acrisure, LLC	+\	(2) (3)	Banking, Finance, Insurance & Real Estate	L + 3.75%	5.85%	11/22/2023	11,820		11,810		11,805		Acrisure, LLC	\#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 3.50%	3.65%	2/15/2027	$	25,634	$	25,606	$	25,104
Acrisure, LLC		+\#	(2) (3)	Banking, Finance, Insurance & Real Estate	L + 4.25%	6.35%	11/22/2023	20,674		20,639		20,674
Advanced Instruments, LLC		^+*\	(2) (3) (7)	Healthcare & Pharmaceuticals	L + 5.25%	6.99%	10/31/2022	35,610		35,536		35,466
Alku, LLC	Alku, LLC	+#	(2) (3)	Business Services	L + 5.50%	7.44%	7/29/2026	25,000		24,754		24,624		Alku, LLC	+#	(2)(3)	Business Services	L + 5.50%	5.75%	7/29/2026	23,666		23,466		23,512
Alpha Packaging Holdings, Inc.	Alpha Packaging Holdings, Inc.	+*\	(2) (3)	Containers, Packaging & Glass	L + 4.25%	6.35%	5/12/2020	16,684		16,676		16,601		Alpha Packaging Holdings, Inc.	+\	(2)(3)	Containers, Packaging & Glass	L + 6.00%	7.00%	11/12/2021	16,378		16,378		16,378
AmeriLife Group, LLC		^#	(2) (3) (7)	Banking, Finance, Insurance & Real Estate	L + 4.50%	6.20%	6/5/2026	16,627		16,557		16,558
AmeriLife Holdings LLC														AmeriLife Holdings LLC	#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 4.00%	4.15%	3/18/2027	9,951		9,929		9,802
Analogic Corporation														Analogic Corporation	^+	(2)(3)(6)	Capital Equipment	L + 5.25%	6.25%	6/22/2024	18,857		18,837		18,857
Anchor Packaging, Inc.	Anchor Packaging, Inc.	^#	(2) (3) (7)	Containers, Packaging & Glass	L + 4.00%	5.70%	7/18/2026	20,462		20,363		20,457		Anchor Packaging, Inc.	+#	(2)(3)	Containers, Packaging & Glass	L + 4.00%	4.15%	7/18/2026	24,723		24,617		24,656
API Technologies Corp.	API Technologies Corp.	+\	(2) (3)	Aerospace & Defense	L + 4.25%	5.95%	5/9/2026	14,925		14,853		14,807		API Technologies Corp.	+\	(2)(3)	Aerospace & Defense	L + 4.25%	4.49%	5/9/2026	14,775		14,713		13,999
Aptean, Inc.	Aptean, Inc.	+\	(2) (3)	Software	L + 4.25%	6.34%	4/23/2026	12,406		12,344		12,385		Aptean, Inc.	+\	(2)(3)	Software	L + 4.25%	4.40%	4/23/2026	12,281		12,227		12,077
AQA Acquisition Holding, Inc.	AQA Acquisition Holding, Inc.	^*\	(2) (3) (7)	High Tech Industries	L + 4.25%	6.16%	5/24/2023	18,954		18,922		18,860		AQA Acquisition Holding, Inc.	+\	(2)(3)(6)	High Tech Industries	L + 4.25%	5.25%	5/24/2023	18,759		18,752		18,757
Astra Acquisition Corp.														Astra Acquisition Corp.	+#	(2)(3)	Software	L + 5.50%	6.50%	3/1/2027	28,783		28,392		28,783
Avalign Technologies, Inc.	Avalign Technologies, Inc.	+\	(2) (3)	Healthcare & Pharmaceuticals	L + 4.50%	6.70%	12/22/2025	14,741		14,610		14,626		Avalign Technologies, Inc.	+\	(2)(3)	Healthcare & Pharmaceuticals	L + 4.50%	4.73%	12/22/2025	14,592		14,481		14,334
Big Ass Fans, LLC	Big Ass Fans, LLC	+*\	(2) (3)	Capital Equipment	L + 3.75%	5.85%	5/21/2024	13,909		13,841		13,903		Big Ass Fans, LLC	+\#	(2)(3)	Capital Equipment	L + 3.75%	4.75%	5/21/2024	13,766		13,714		13,766
Borchers, Inc.		+*\	(2) (3) (7)	Chemicals, Plastics & Rubber	L + 4.50%	6.60%	11/1/2024	15,116		15,072		15,085
Brooks Equipment Company, LLC		*		Construction & Building	L + 5.00%	6.91%	8/29/2020	5,144		5,141		5,141
BK Medical Holding Company, Inc.														BK Medical Holding Company, Inc.	^+	(2)(3)(6)	Healthcare & Pharmaceuticals	L + 5.25%	6.25%	6/22/2024	24,165		23,951		22,363
Chemical Computing Group ULC (Canada)														Chemical Computing Group ULC (Canada)	^+	(2)(3)(6)	Software	L + 5.00%	6.00%	8/30/2023	14,055		13,378		14,055
Clarity Telecom LLC.	Clarity Telecom LLC.	+	(2) (3)	Media: Broadcasting & Subscription	L + 4.50%	6.20%	8/30/2026	14,963		14,915		14,902		Clarity Telecom LLC.	+		Media: Broadcasting & Subscription	L + 4.25%	4.40%	8/30/2026	14,813		14,773		14,813
Clearent Newco, LLC	Clearent Newco, LLC	^+\	(2) (3) (7)	High Tech Industries	L + 5.50%	7.44%	3/20/2025	29,738		29,436		29,134		Clearent Newco, LLC	^	(2)(3)(6)	High Tech Industries	L + 6.50%	7.50%	3/20/2025	4,079		4,079		3,907
Datto, Inc.		+\	(2) (3)	High Tech Industries	L + 4.25%	5.95%	4/2/2026	12,438		12,375		12,420
Clearent Newco, LLC														Clearent Newco, LLC	^+\	(2)(3)	High Tech Industries	L + 5.50%	6.50%	3/20/2025	29,486		29,236		28,722
DecoPac, Inc.	DecoPac, Inc.	+*\	(2) (3) (7)	Non-durable Consumer Goods	L + 4.25%	6.01%	9/29/2024	12,336		12,233		12,292		DecoPac, Inc.	^+\	(2)(3)(6)	Non-durable Consumer Goods	L + 4.25%	5.25%	9/29/2024	12,336		12,253		12,318
Dent Wizard International Corporation		+\	(2) (3)	Automotive	L + 4.00%	5.70%	4/7/2020	36,880		36,843		36,717
Diligent Corporation														Diligent Corporation	^+	(2)(3)(6)	Telecommunications	L + 6.25%	7.25%	8/4/2025	8,683		8,411		8,819
DTI Holdco, Inc.	DTI Holdco, Inc.	+*\	(2) (3)	High Tech Industries	L + 4.75%	6.68%	9/30/2023	18,885		18,771		17,611		DTI Holdco, Inc.	^+\	(2)(3)	High Tech Industries	L + 4.75%	5.75%	9/30/2023	18,690		18,642		16,655
Eliassen Group, LLC	Eliassen Group, LLC	+\	(2) (3)	Business Services	L + 4.50%	6.20%	11/5/2024	7,581		7,548		7,579		Eliassen Group, LLC	+\	(2)(3)	Business Services	L + 4.25%	4.40%	11/5/2024	7,543		7,516		7,483
EIP Merger Sub, LLC (Evolve IP)		^+	(2) (3) (7)	Telecommunications	L + 5.75%	7.45%	6/7/2023	19,661		19,605		19,661
EvolveIP, LLC														EvolveIP, LLC	^+	(2)(3)(6)	Telecommunications	L + 5.75%	6.75%	6/7/2023	19,800		19,759		19,775
Exactech, Inc.	Exactech, Inc.	+\#	(2) (3)	Healthcare & Pharmaceuticals	L + 3.75%	5.45%	2/14/2025	21,772		21,634		21,751		Exactech, Inc.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 3.75%	4.75%	2/14/2025	21,528		21,416		20,422
Excel Fitness Holdings, Inc.	Excel Fitness Holdings, Inc.	+#	(2) (3)	Hotel, Gaming & Leisure	L + 5.25%	6.95%	10/7/2025	25,000		24,758		24,875		Excel Fitness Holdings, Inc.	+#	(2)(3)	Hotel, Gaming & Leisure	L + 5.25%	6.25%	10/7/2025	24,750		24,546		22,780
Frontline Technologies Holdings, LLC														Frontline Technologies Holdings, LLC	+	(2)(3)	Software	L + 5.75%	6.75%	9/18/2023	14,886		14,198		14,589
Golden West Packaging Group LLC	Golden West Packaging Group LLC	+*\	(2) (3)	Containers, Packaging & Glass	L + 5.75%	7.45%	6/20/2023	29,464		29,303		29,072		Golden West Packaging Group LLC	+\	(2)(3)	Containers, Packaging & Glass	L + 5.25%	6.25%	6/20/2023	29,012		28,896		28,974
HMT Holding Inc.	HMT Holding Inc.	^+*\	(2) (3) (7)	Energy: Oil & Gas	L + 5.00%	6.74%	11/17/2023	33,157		32,678		32,972		HMT Holding Inc.	+\	(2)(3)(6)	Energy: Oil & Gas	L + 5.00%	6.00%	11/17/2023	32,821		32,458		30,984
Integrity Marketing Acquisition, LLC														Integrity Marketing Acquisition, LLC	^+	(2)(3)(6)	Banking, Finance, Insurance & Real Estate	L + 6.25%	7.25%	8/27/2025	7,836		7,701		7,956
Jensen Hughes, Inc.	Jensen Hughes, Inc.	^+*\	(2) (3) (7)	Utilities: Electric	L + 4.50%	6.24%	3/22/2024	33,909		33,757		33,550		Jensen Hughes, Inc.	+\	(2)(3)(6)	Utilities: Electric	L + 4.50%	5.50%	3/22/2024	34,584		34,489		33,424
KAMC Holdings, Inc.	KAMC Holdings, Inc.	+#	(2) (3)	Energy: Electricity	L + 4.00%	5.91%	8/14/2026	13,965		13,899		13,881		KAMC Holdings, Inc.	+#	(2)(3)	Energy: Electricity	L + 4.00%	4.23%	8/14/2026	13,825		13,768		12,531
MAG DS Corp.		^+\	(2) (3) (7)	Aerospace & Defense	L + 4.75%	6.46%	6/6/2025	28,471		28,242		28,286
Maravai Intermediate Holdings, LLC		+\#	(2) (3)	Healthcare & Pharmaceuticals	L + 4.25%	6.00%	8/2/2025	29,625		29,378		29,400
KBP Investments, LLC														KBP Investments, LLC	^+	(2)(3)(6)	Beverage, Food & Tobacco	L + 5.00%	6.00%	5/15/2023	9,292		9,059		9,350
Marco Technologies, LLC	Marco Technologies, LLC	^+\	(2) (3) (7)	Media: Advertising, Printing & Publishing	L + 4.25%	6.16%	10/30/2023	7,463		7,410		7,463		Marco Technologies, LLC	^+\	(2)(3)(6)	Media: Advertising, Printing & Publishing	L + 4.00%	5.00%	10/30/2023	7,332		7,293		7,332
Mold-Rite Plastics, LLC	Mold-Rite Plastics, LLC	+\	(2) (3)	Chemicals, Plastics & Rubber	L + 4.25%	5.95%	12/14/2021	$	14,557	$	14,519	$	14,524	Mold-Rite Plastics, LLC	+\	(2)(3)	Chemicals, Plastics & Rubber	L + 4.25%	5.25%	12/14/2021	$	14,520	$	14,501	$	14,520
Newport Group Holdings II, Inc.														Newport Group Holdings II, Inc.	+\#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 3.50%	3.75%	9/13/2025	23,475		23,285		23,405
Odyssey Logistics & Technology Corp.														Odyssey Logistics & Technology Corp.	+\#	(2)(3)	Transportation: Cargo	L + 4.00%	5.00%	10/12/2024	38,897		38,773		37,766
Output Services Group														Output Services Group	^+\	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.50%	5.50%	3/27/2024	19,421		19,382		14,178

Consolidated Schedule of Investments as of December 31, 2019
Investments (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Maturity Date Par/ Principal Amount
Amortized Cost (5)
Fair Value (6)
MSHC, Inc. ^+*\ (2) (3) (7) Construction & Building L + 4.25% 5.95% 12/31/2024 38,251 38,138 38,166
Newport Group Holdings II, Inc. +\# (2) (3) Banking, Finance, Insurance & Real Estate L + 3.75% 5.65% 9/13/2025 23,715 23,487 23,663
Odyssey Logistics & Technology Corp. +*\# (2) (3) Transportation: Cargo L + 4.00% 5.70% 10/12/2024 39,013 38,859 38,763
Output Services Group ^+\ (2) (3) (7) Media: Advertising, Printing & Publishing L + 4.50% 6.20% 3/27/2024 19,621 19,570 19,469
PAI Holdco, Inc. +*\ (2) (3) Automotive L + 4.25% 6.35% 1/5/2025 19,532 19,458 19,532
Park Place Technologies, Inc. +\# (2) (3) High Tech Industries L + 4.00% 5.70% 3/28/2025 22,566 22,489 22,566
Pasternack Enterprises, Inc. +\ (2) (3) Capital Equipment L + 4.00% 5.70% 7/2/2025 22,755 22,742 22,653
Pathway Vet Alliance LLC +\ (2) (3) (7) Consumer Services L + 4.50% 6.21% 12/20/2024 19,085 18,708 19,217
Pharmalogic Holdings Corp. +\ (2) (3) Healthcare & Pharmaceuticals L + 4.00% 5.70% 6/11/2023 11,320 11,296 11,302
Premise Health Holding Corp. ^+\# (2) (3) (7) Healthcare & Pharmaceuticals L + 3.50% 5.60% 7/10/2025 13,723 13,665 13,501
Propel Insurance Agency, LLC ^+\ (2) (3) (7) Banking, Finance, Insurance & Real Estate L + 4.25% 6.35% 6/1/2024 22,532 22,056 22,395
Q Holding Company +*\# (2) (3) Automotive L + 5.00% 6.70% 12/31/2023 21,955 21,777 21,922
QW Holding Corporation (Quala) ^+* (2) (3) (7) Environmental Industries L + 5.75% 7.73% 8/31/2022 11,630 11,449 11,531
Radiology Partners, Inc. +\# (2) (3) Healthcare & Pharmaceuticals L + 4.75% 6.66% 7/9/2025 28,719 28,590 28,768
RevSpring Inc. +*\# (2) (3) Media: Advertising, Printing & Publishing L + 4.00% 5.95% 10/11/2025 24,750 24,631 24,608
Situs Group Holdings Corporation ^+\ (2) (3) (7) Banking, Finance, Insurance & Real Estate L + 4.75% 6.45% 6/28/2025 13,715 13,621 13,697
Systems Maintenance Services Holding, Inc. +* (2) (3) High Tech Industries L + 5.00% 6.70% 10/30/2023 23,765 23,672 18,180
Surgical Information Systems, LLC +*\ (2) (3) (6) High Tech Industries L + 4.75% 7.47% 4/24/2023 26,168 26,005 25,715
T2 Systems, Inc. ^+* (2) (3) (7) Transportation: Consumer L + 6.75% 8.85% 9/28/2022 18,045 17,789 18,045
The Original Cakerie, Ltd. (Canada) +* (2) (3) (7) Beverage, Food & Tobacco L + 5.00% 6.84% 7/20/2022 8,928 8,897 8,887
The Original Cakerie, Ltd. (Canada) ^* (2) (3) (7) Beverage, Food & Tobacco L + 4.50% 6.34% 7/20/2022 6,826 6,801 6,790
ThoughtWorks, Inc. +*\ (2) (3) Business Services L + 4.00% 5.70% 10/11/2024 11,824 11,794 11,824
U.S. Acute Care Solutions, LLC +*\ (2) (3) Healthcare & Pharmaceuticals L + 5.00% 6.91% 5/15/2021 31,431 31,331 29,869
U.S. TelePacific Holdings Corp. +*\ (2) (3) Telecommunications L + 5.00% 7.10% 5/2/2023 26,660 26,499 25,430
Valet Waste Holdings, Inc. +\ (2) (3) Construction & Building L + 3.75% 5.70% 9/28/2025 11,850 11,825 11,688
Welocalize, Inc. +^ (2) (3) (7) Business Services L + 4.50% 6.21% 12/2/2024 23,038 22,788 22,787
WIRB - Copernicus Group, Inc. +*\ (2) (3) (7) Healthcare & Pharmaceuticals L + 4.25% 5.95% 8/15/2022 20,888 20,822 20,887
WRE Holding Corp. ^+* (2) (3) (7) Environmental Industries L + 5.00% 6.91% 1/3/2023 7,431 7,372 7,304
Zywave, Inc. +*\ (2) (3) (7) High Tech Industries L + 5.00% 6.93% 11/17/2022 19,228 19,107 19,211
First Lien Debt Total $ 1,231,436 $ 1,223,215
Second Lien Debt (1.75% of fair value)
DBI Holding, LLC ^* (2) (3) (8) Transportation: Cargo 9.00% PIK 8.00% 2/1/2026 $ 21,150 $ 20,697 $ 21,150
Zywave, Inc. * (2) (3) High Tech Industries L + 9.00% 10.94% 11/17/2023 $ 666 660 664
Second Lien Debt Total $ 21,357 $ 21,814
Equity Investments (0.15%of fair value)


Consolidated Schedule of Investments as of December 31, 2019
Consolidated Schedule of Investments as of December 31, 2020														Consolidated Schedule of Investments as of December 31, 2020
Investments (1)	Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (5)		Fair Value (6)		Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
Pasternack Enterprises, Inc.														Pasternack Enterprises, Inc.	+\	(2)(3)	Capital Equipment	L + 4.00%	5.00%	7/2/2025	$	22,524	$	22,513	$	22,218
Pharmalogic Holdings Corp.														Pharmalogic Holdings Corp.	+\	(2)(3)	Healthcare & Pharmaceuticals	L + 4.00%	5.00%	6/11/2023	11,205		11,189		11,158
Premise Health Holding Corp.														Premise Health Holding Corp.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 3.50%	3.75%	7/10/2025	13,584		13,538		13,503
Propel Insurance Agency, LLC														Propel Insurance Agency, LLC	^+\	(2)(3)(6)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	6/1/2024	38,134		37,662		37,716
Q Holding Company														Q Holding Company	+\#	(2)(3)	Automotive	L + 5.00%	6.00%	12/31/2023	21,735		21,604		20,229
QW Holding Corporation														QW Holding Corporation	+	(2)(3)(6)	Environmental Industries	L + 6.25%	7.25%	8/31/2022	11,566		11,465		10,727
Radiology Partners, Inc.														Radiology Partners, Inc.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 4.25%	4.81%	7/9/2025	27,686		27,581		27,193
RevSpring Inc.														RevSpring Inc.	+\#	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.25%	4.40%	10/11/2025	29,449		29,265		29,199
Situs Group Holdings Corporation														Situs Group Holdings Corporation	+\	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 4.75%	5.75%	6/28/2025	14,781		14,689		14,636
T2 Systems, Inc.														T2 Systems, Inc.	^+	(2)(3)(6)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2022	29,119		28,743		29,118
The Original Cakerie, Ltd. (Canada)														The Original Cakerie, Ltd. (Canada)	+\	(2)(3)(6)	Beverage, Food & Tobacco	L + 4.50%	5.50%	7/20/2022	6,295		6,281		6,289
The Original Cakerie, Ltd. (Canada)														The Original Cakerie, Ltd. (Canada)	+	(2)(3)	Beverage, Food & Tobacco	L + 5.00%	6.00%	7/20/2022	8,837		8,815		8,829
Thoughtworks, Inc.														Thoughtworks, Inc.	\#	(2)(3)	Business Services	L + 3.75%	4.75%	10/11/2024	11,704		11,683		11,704
U.S. Acute Care Solutions, LLC														U.S. Acute Care Solutions, LLC	+\	(2)(3)	Healthcare & Pharmaceuticals	L + 6.00%	7.00%	5/15/2021	31,211		31,184		29,104
U.S. TelePacific Holdings Corp.														U.S. TelePacific Holdings Corp.	+\	(2)(3)	Telecommunications	L + 5.50%	6.50%	5/2/2023	26,660		26,585		23,984
VRC Companies, LLC														VRC Companies, LLC	+	(2)(3)(6)	Business Services	L + 6.50%	7.50%	3/31/2023	30,582		29,464		30,582
Water Holdings Acquisition LLC														Water Holdings Acquisition LLC	^+	(2)(3)(6)	Utilities: Water	L + 5.25%	6.25%	12/18/2026	26,316		25,520		25,516
Welocalize, Inc.														Welocalize, Inc.	+	(2)(3)(6)	Business Services	L + 4.50%	5.50%	12/23/2023	22,629		22,414		22,584
WRE Holding Corp.														WRE Holding Corp.	^+	(2)(3)(6)	Environmental Industries	L + 5.25%	6.25%	1/3/2023	8,367		8,336		8,252

First Lien Debt Total														First Lien Debt Total									$	1,051,406	$	1,029,687
Second Lien Debt (2.3% of fair value)														Second Lien Debt (2.3% of fair value)
DBI Holding, LLC	DBI Holding, LLC	^		Transportation: Cargo				$	16,957	$	5,364	$	1,810	DBI Holding, LLC	^	(2)	Transportation: Cargo	9.00% PIK	9.00%	2/1/2026	$	24,113	$	23,768	$	24,113

Second Lien Debt Total														Second Lien Debt Total									$	23,768	$	24,113
Equity Investments (0.2%of fair value)														Equity Investments (0.2%of fair value)
DBI Holding, LLC														DBI Holding, LLC	^		Transportation: Cargo				2,961		$	—	$	—
DBI Holding, LLC														DBI Holding, LLC	^		Transportation: Cargo				13,996		5,364		2,581
Equity Investments Total	Equity Investments Total									$	5,364	$	1,810	Equity Investments Total									$	5,364	$	2,581
Total Investments	Total Investments									$	1,258,157	$	1,246,839	Total Investments									$	1,080,538	$	1,056,381

^ Denotes that all or a portion of the assets are owned by Credit Fund. Credit Fund has entered into ~~the Credit~~a revolving credit facility (the "Credit Fund ~~Facility.~~Facility"). Accordingly, such assets are not available to creditors of Credit Fund Sub, ~~the 2017-1 Issuer,~~ the 2019-2 Issuer or Credit Fund Warehouse II.

+ Denotes that all or a portion of the assets are owned by Credit Fund Sub. Credit Fund Sub has entered into ~~the Credit~~a revolving credit facility (the “Credit Fund Sub ~~Facility.~~Facility”). The lenders of the Credit Fund Sub Facility have a first lien security interest in substantially all of the assets of Credit Fund Sub. Accordingly, such assets are not available to creditors of Credit Fund, the ~~2017-1 Issuer, the 2019-2 Issuer or Credit Fund Warehouse II.~~

* Denotes that all or a portion of the assets are owned by the 2017-1 Issuer and secure the notes issued in connection with the 2017-1 Debt Securitization. Accordingly, such assets are not available to creditors of Credit Fund, Credit Fund Sub, the 2019-2 Issuer or Credit Fund Warehouse II.

\ Denotes that all or a portion of the assets are owned by the 2019-2 Issuer and secure the notes issued in connection with ~~the 2019-2~~a $399,900 term debt securitization completed by Credit Fund on May 21, 2019 (the “2019-2 Debt ~~Securitization.~~Securitization”). Accordingly, such assets are not available to creditors of Credit Fund, Credit Fund Sub, ~~the 2017-1 Issuer~~ or Credit Fund Warehouse II.

# Denotes that all or a portion of the assets are owned by the Credit Fund Warehouse II. Credit Fund Warehouse II has entered into ~~the Credit~~a revolving credit facility (the "Credit Fund Warehouse ~~II Facility.~~II"). The lenders of the Credit Fund Warehouse II Facility have a first lien security interest in substantially all of the assets of the Credit Fund Warehouse II. Accordingly, such assets are not available to creditors of Credit Fund, Credit Fund Sub, ~~the 2017-1 Issuer~~ or ~~the~~ 2019-2 Issuer.

(1)Unless otherwise indicated, issuers of investments held by Credit Fund are domiciled in the United States. As of December 31, ~~2019,~~2020, the geographical composition of investments as a percentage of fair value was ~~1.26%~~2.8% in Canada and ~~98.74%~~97.2% in the United States. Certain portfolio company investments are subject to contractual restrictions on sales.

December 31, ~~2019,~~2020, the reference rates for Credit Fund's variable rate loans were the 30-day LIBOR at ~~1.75%~~0.15%, the 90-day LIBOR at ~~1.91%~~0.25% and the 180-day LIBOR at ~~1.91%~~0.26%.

(3)Loan includes interest rate floor feature, which is generally 1.00%.

(6)In addition to the interest earned based on the stated interest rate of this loan, which is the amount reflected in this schedule, Credit Fund is entitled to receive additional interest as a result of an agreement among lenders as follows: Surgical Information Systems, LLC (0.89%). Pursuant to the agreement among lenders in respect of these loans, these investments represent a first lien/last out loan, which has a secondary priority behind the first lien/first out loan with respect to principal, interest and other payments.

~~(7)~~As of December 31, ~~2019,~~2020, Credit Fund and Credit Fund Sub had the following unfunded commitments to fund delayed draw and revolving senior secured loans:

First Lien Debt—unfunded delayed draw and revolving term loans commitments Type Unused Fee Par/ Principal Amount Fair Value
Advanced Instruments, LLC Revolver 0.50 % $ 563 $ (2)
AmeriLife Group, LLC Delayed Draw 1.00 298 (1)
Anchor Packaging, Inc. Delayed Draw 1.00 4,487 (1)
AQA Acquisition Holding, Inc. Revolver 0.50 2,459 (11)
Borchers, Inc. Revolver 0.50 1,935 (3)
Clearent Newco, LLC Delayed Draw 1.00 6,636 (110)
DecoPac, Inc. Revolver 0.50 2,143 (7)
EIP Merger Sub, LLC (Evolve IP) Revolver 0.50 1,680 —
EIP Merger Sub, LLC (Evolve IP) Delayed Draw 1.00 2,240 —
HMT Holding Inc. Revolver 0.50 6,173 (29)
Jensen Hughes, Inc. Revolver 0.50 1,136 (11)
Jensen Hughes, Inc. Delayed Draw 1.00 2,365 (23)
MAG DS Corp. Revolver 0.50 2,188 (13)
Marco Technologies, LLC Delayed Draw 1.00 7,500 —
MSHC, Inc. Delayed Draw 1.00 1,913 (4)
Output Services Group Delayed Draw 4.25 116 (1)
Pathway Vet Alliance LLC Delayed Draw 1.00 19,867 68
Premise Health Holding Corp. Delayed Draw 1.00 1,103 (17)
Propel Insurance Agency, LLC Revolver 0.50 2,381 (10)
Propel Insurance Agency, LLC Delayed Draw 0.50 7,143 (31)
QW Holding Corporation (Quala) Revolver 0.50 5,498 (31)
QW Holding Corporation (Quala) Delayed Draw 1.00 217 (1)
Situs Group Holdings Corporation Delayed Draw 1.00 1,216 (1)
T2 Systems, Inc. Revolver 0.50 1,369 —
The Original Cakerie, Ltd. (Canada) Revolver 0.50 1,199 (5)
Welocalize, Inc. Revolver 0.50 2,057 (21)
WIRB - Copernicus Group, Inc. Revolver 0.50 1,000 —
WIRB - Copernicus Group, Inc. Delayed Draw 1.00 2,592 —
WRE Holding Corp. Revolver 0.50 441 (6)
WRE Holding Corp. Delayed Draw 1.00 1,981 (25)
Zywave, Inc. Revolver 0.50 998 (1)
Total unfunded commitments $ 92,894 $ (297)

~~(8)Loan was on non-accrual status as of December 31, 2019.~~


First Lien Debt—unfunded delayed draw and revolving term loans commitments	Type	Unused Fee		Par/ Principal Amount		Fair Value
Analogic Corporation	Revolver	0.50	%	$	1,975	$	—
AQA Acquisition Holding, Inc.	Revolver	0.50		2,459		—
BK Medical Holding Company, Inc.	Revolver	0.50		2,609		(176)
Chemical Computing Group ULC (Canada)	Revolver	0.50		873		—
Clearent Newco, LLC	Delayed Draw	1.00		2,549		(66)
DecoPac, Inc.	Revolver	0.50		2,143		(3)
Diligent Corporation	Delayed Draw	1.00		2,109		25
Diligent Corporation	Revolver	0.50		703		8
EvolveIP, LLC	Delayed Draw	1.00		1,904		(2)
EvolveIP, LLC	Revolver	0.50		1,680		(2)
HMT Holding Inc.	Revolver	0.50		6,173		(291)
Integrity Marketing Acquistion, LLC	Delayed Draw	1.00		4,144		41
Jensen Hughes, Inc.	Delayed Draw	1.00		1,127		(35)
Jensen Hughes, Inc.	Revolver	0.50		1,364		(43)
KBP Investments, LLC	Delayed Draw	1.00		503		1
KBP Investments, LLC	Delayed Draw	1.00		10,190		30
Marco Technologies, LLC	Delayed Draw	1.00		7,500		—
Propel Insurance Agency, LLC	Revolver	0.50		1,905		(19)
Propel Insurance Agency, LLC	Delayed Draw	1.00		1,733		(17)
QW Holding Corporation	Revolver	0.50		5,498		(268)
QW Holding Corporation	Delayed Draw	1.00		161		(8)
T2 Systems, Inc.	Revolver	0.50		1,955		—
The Original Cakerie, Ltd. (Canada)	Revolver	0.50		1,665		(1)
VRC Companies, LLC	Revolver	0.50		858		—
Water Holdings Acquisition LLC	Delayed Draw	1.00		8,421		(168)
Water Holdings Acquisition LLC	Revolver	0.50		5,263		(105)
Welocalize, Inc.	Revolver	0.50		2,250		(4)
WRE Holding Corp.	Revolver	0.50		852		(10)
WRE Holding Corp.	Delayed Draw	1.00		563		(7)


Total unfunded commitments				$	81,129	$	(1,120)

Debt

Credit Fund Facilities

The Credit Fund, Credit Fund Sub and Credit Fund Warehouse II are party to separate credit facilities as described below. ~~In addition, until May 15, 2019, the 2019-2 Issuer (formerly known as the Credit Fund Warehouse) was party to the Credit Fund Warehouse Facility.~~ As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, Credit Fund, Credit Fund Sub and Credit Fund Warehouse II were in compliance with all covenants and other requirements of their respective credit facility agreements.

5655

Below is a summary of the borrowings and repayments under the credit facilities for the three month ~~and nine month~~ periods ended ~~2020~~2021 and ~~2019,~~2020, and the outstanding balances under the credit facilities for the respective periods.


		Credit Fund Facility				Credit Fund Sub Facility				Credit Fund Warehouse Facility				Credit Fund Warehouse II Facility					Credit Fund Facility				Credit Fund Sub Facility				Credit Fund Warehouse II Facility
		2020		2019		2020		2019		2020		2019		2020		2019			2021		2020		2021		2020			2021		2020
Three Month Periods Ended September 30,
Three Month Periods Ended March 31,																		Three Month Periods Ended March 31,
Outstanding balance, beginning of period	Outstanding balance, beginning of period	$	—	$	80,000	$	353,006	$	384,493	$	—	$	—	$	108,994	$	—	Outstanding balance, beginning of period	$	—	$	93,000	$	420,859	$	343,506		$	93,402	$	97,571
Borrowings	Borrowings	—		32,500		25,000		35,500		—		—		5,000		77,935		Borrowings	—		63,500		63,000		57,000			—		19,794
Repayments	Repayments	—		(18,500)		—		(76,987)		—		—		(6,590)		—		Repayments	—		(156,500)		(120,738)		(33,500)			(10,222)		(21,950)
Outstanding balance, end of period	Outstanding balance, end of period	$	—	$	94,000	$	378,006	$	343,006	$	—	$	—	$	107,404	$	77,935	Outstanding balance, end of period	$	—	$	—	$	363,121	$	367,006		$	83,180	$	95,415

Nine Month Periods Ended September 30,
Outstanding Borrowing, beginning of period		$	93,000	$	112,000	$	343,506	$	471,134	$	—	$	101,045	$	97,571	$	—
Borrowings		63,500		83,200		125,000		144,370		—		34,544		38,373		77,935
Repayments		(156,500)		(101,200)		(90,500)		(272,498)		—		(135,589)		(28,540)		—
Outstanding balance, end of period		$	—	$	94,000	$	378,006	$	343,006	$	—	$	—	$	107,404	$	77,935

Credit Fund Facility. On June 24, 2016, Credit Fund entered into the Credit Fund Facility with the Company, which was subsequently amended on June 5, 2017, October 2, 2017, November 3, 2017, June 22, 2018, June 29, 2018, February 21, 2019, ~~and~~ March 20, 2020 and February 22, 2021, pursuant to which Credit Fund may from time to time request mezzanine loans from the Company. The maximum principal amount of the Credit Fund Facility is $175,000. The maturity date of the Credit Fund Facility is ~~March 22, 2021.~~May 21, 2022. Amounts borrowed under the Credit Fund Facility bear interest at a rate of LIBOR plus 9.00%.

Credit Fund Sub Facility. On June 24, 2016, Credit Fund Sub closed on the Credit Fund Sub Facility with lenders, which was subsequently amended on May 31, 2017, October 27, 2017, August 24, 2018, December 12, 2019, ~~and~~ March 11, ~~2020.~~2020 and May 3, 2021. The Credit Fund Sub Facility provides for secured borrowings during the applicable revolving period up to an amount equal to $640,000. The facility is secured by a first lien security interest in substantially all of the portfolio investments held by Credit Fund Sub. The maturity date of the Credit Fund Sub Facility is May 22, 2024. Amounts borrowed under the Credit Fund Sub Facility bear interest at a rate of LIBOR plus 2.25%.

~~Credit Fund Warehouse Facility~~. On November 26, 2018, Credit Fund Warehouse closed on the Credit Fund Warehouse Facility with lenders. The Credit Fund Warehouse Facility provided for secured borrowings during the applicable revolving period up to an amount equal to $150,000. The Credit Fund Warehouse Facility was secured by a first lien security interest in substantially all of the portfolio investments held by the Credit Fund Warehouse. The maturity date of the Credit Fund Warehouse Facility was November 26, 2019. Amounts borrowed under the Credit Fund Warehouse Facility bore interest at a rate of LIBOR plus 1.05%. Effective May 15, 2019, the Warehouse Facility changed its name from “MMCF Warehouse, LLC” to “MMCF CLO 2019-2, LLC” and secured borrowings outstanding were repaid in connection with the 2019-2 Debt Securitization.

Credit Fund Warehouse II Facility. On August 16, 2019, Credit Fund Warehouse II closed on a revolving credit facility (the "Credit Fund Warehouse II Facility") with lenders. The Credit Fund Warehouse II Facility provides for secured borrowings during the applicable revolving period up to an amount equal to $150,000. The Credit Fund Warehouse II Facility is secured by a first lien security interest in substantially all of the portfolio investments held by the Credit Fund Warehouse II Facility. The maturity date of the Credit Fund Warehouse II Facility is August 16, 2022. Amounts borrowed under the Credit Fund Warehouse II Facility bear interest at a rate of LIBOR plus 1.05% for the first 12 months, LIBOR plus 1.15% for the next 12 months, and LIBOR plus 1.50% in the final 12 months.

2017-1 Notes

On December 19, 2017, Credit Fund completed the 2017-1 Debt Securitization. The notes offered in the 2017-1 Debt Securitization (the “2017-1 Notes”) were issued by the 2017-1 Issuer, a wholly owned and consolidated subsidiary of Credit Fund, and are secured by a diversified portfolio of the 2017-1 Issuer consisting primarily of first and second lien senior secured loans. The 2017-1 Debt Securitization was executed through a private placement of the 2017-1 Notes, consisting of:

•$231,700 of Aaa/AAA Class A-1 Notes, which bear interest at the three-month LIBOR plus 1.17%;

•$48,300 of Aa2/AA Class A-2 Notes, which bear interest at the three-month LIBOR plus 1.50%;

•$15,000 of A2/A Class B-1 Notes, which bear interest at the three-month LIBOR plus 2.25%;

•$9,000 of A2/A Class B-2 Notes which bear interest at 4.30%;

•$22,900 of Baa2/BBB Class C Notes which bear interest at the three-month LIBOR plus 3.20%; and

•$25,100 of Ba2/BB Class D Notes which bear interest at the three-month LIBOR plus 6.38%.

The 2017-1 Notes are scheduled to mature on January 15, 2028. Credit Fund received 100% of the preferred interests issued by the 2017-1 Issuer (the “2017-1 Issuer Preferred Interests”) on the closing date of the 2017-1 Debt Securitization in exchange for Credit Fund’s contribution to the 2017-1 Issuer of the initial closing date loan portfolio. The 2017-1 Issuer Preferred Interests do not bear interest and had a nominal value of $47,900 at closing.

The 2017-1 Notes were fully redeemed during the year ended December 31, 2020. As of ~~September 30, 2020 and December 31, 2019,~~the redemption date, the 2017-1 Issuer was in compliance with all covenants and other requirements of the indenture.

2019-2 Notes

On May 21, 2019, Credit Fund completed the 2019-2 Debt Securitization. The notes offered in the 2019-2 Debt Securitization (the “2019-2 Notes”) were issued by the 2019-2 Issuer, a wholly owned and consolidated subsidiary of Credit Fund, and are secured by a diversified portfolio of the 2019-2 Issuer consisting primarily of first and second lien senior secured loans. The 2019-2 Debt Securitization was executed through a private placement of the 2019-2 Notes, consisting of:

•$233,000 of Aaa/AAA Class A-1 Notes, which bear interest at the three-month LIBOR plus 1.50%;

•$48,000 of Aa2/AA Class A-2 Notes, which bear interest at the three-month LIBOR plus 2.40%;

•$23,000 of A2/A Class B Notes, which bear interest at the three-month LIBOR plus 3.45%;

•$27,000 of Baa2/BBB- Class C Notes which bear interest at the three-month LIBOR plus 4.55%; and

•$21,000 of Ba2/BB- Class D Notes which bear interest at the three-month LIBOR plus 8.03%.

The 2019-2 Notes are scheduled to mature on April 15, 2029. Credit Fund received 100% of the preferred interests issued by the 2019-2 Issuer (the “2019-2 Issuer Preferred Interests”) on the closing date of the 2019-2 Debt Securitization in exchange for Credit Fund’s contribution to the 2019-2 Issuer of the initial closing date loan portfolio. The 2019-2 Issuer Preferred Interests do not bear interest and had a nominal value of $48,300 at closing.

As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the 2019-2 Issuer was in compliance with all covenants and other requirements of the indenture.

6. MIDDLE MARKET CREDIT FUND II, LLC

Overview

On November 3, 2020, the Company and CCLF entered into a limited liability company agreement to co-manage Credit Fund II, a Delaware limited liability company that is not consolidated in the Company's consolidated financial statements. Credit Fund II primarily invests in senior secured loans of middle market companies. Credit Fund II is managed by a four-member board, on which the Company and CCLF have equal representation. Establishing a quorum for Credit Fund II's board requires at least one of the Company's representatives and one of CCLF's representatives. The Company and CCLF have 84.13% and 15.87% economic ownership of Credit Fund II, respectively. By virtue of its membership interest, each of the Company and CCLF indirectly bears an allocable share of all expenses and other obligations of Credit Fund II.

Credit Fund II's initial portfolio consisted of 45 senior secured loans of middle market companies with an aggregate principal balance of approximately $250 million. Credit Fund II's initial portfolio was funded on November 3, 2020 with existing senior secured debt investments contributed by the Company and as part of the transaction, the Company determined that the contribution met the requirements under ASC 860, Transfers and Servicing.

Credit Fund II is expected to make only limited new investments in senior secured loans of middle market companies. Portfolio and investment decisions with respect to Credit Fund II must be unanimously approved by a quorum of Credit Fund II’s board members consisting of at least one of the Company's representatives and one of CCLF's representatives. Therefore, although the Company owns more than 25% of the voting securities of Credit Fund II, the Company does not believe that it has control over Credit Fund (other than for purposes of the Investment Company Act).

Middle Market Credit Fund II SPV, LLC (“Credit Fund II Sub”), a Delaware limited liability company, was formed on September 4, 2020. Credit Fund II Sub is a wholly owned subsidiary of Credit Fund II and is consolidated in Credit Fund II’s consolidated financial statements commencing from the date of its formation. Credit Fund II Sub primarily holds investments in first lien loans of middle market companies, which are pledged as security for the Credit Fund II Senior Notes (see below).

Credit Fund II, the Company and CCLF entered into an administration agreement with Carlyle Global Credit Administration L.L.C., the administrative agent of Credit Fund II (in such capacity, the “Credit Fund II Administrative Agent”), pursuant to which the Credit Fund II Administrative Agent is delegated certain administrative and non-discretionary functions, is authorized to enter into sub-administration agreements at the expense of Credit Fund II with the approval of the board of managers of Credit Fund II, and is reimbursed by Credit Fund II for its costs and expenses and Credit Fund II’s allocable portion of overhead incurred by the Credit Fund II Administrative Agent in performing its obligations thereunder.

Credit Fund II Senior Notes

On November 3, 2020, Credit Fund II Sub closed on the Credit Fund II Senior Notes (the “Credit Fund II Senior Notes”) with lenders. The Credit Fund II Senior Notes provides for secured borrowings totaling $157,500 with two tranches, A-1 and A-2 outstanding. The facility is secured by a first lien security interest in substantially all of the portfolio investments held by Credit Fund II Sub. The maturity date of the Credit Fund II Senior Notes Sub Facility is November 3, 2030. Amounts issued for the Class A-1 notes totaled $147,500 and bear interest at a rate of LIBOR plus 2.70%, and amounts issued for the Class A-2 notes totaled $10,000 and bear interest at LIBOR plus 3.20%. The A-1 Notes were rated AAA, and the A-2 Notes were rated AA by DBRS Morningstar. The terms of the Credit Fund II Senior Notes provide that as loans pay down, up to $50,000 is available from principal proceeds for reinvestment, and then the investment principal proceeds are used to directly pay down the principal balance on the Credit Fund II Senior Notes. As of March 31, 2021 and December 31, 2020, Credit Fund II Sub was in compliance with all covenants and other requirements of its respective credit agreements.

Selected Financial Data

Since inception of Credit Fund II and through March 31, 2021, the Company and CCLF made capital contributions of $78,096 and $12,709 in members’ equity, respectively, to Credit Fund II. Below is certain summarized consolidated information for Credit Fund II as of March 31, 2021 and December 31, 2020.


	As of
	March 31, 2021		December 31, 2020

ASSETS
Investments, at fair value (amortized cost of $246,772 and $245,312, respectively)	$	248,375	$	246,421
Cash and cash equivalents	3,492		1,385
Other assets	2,238		3,436
Total assets	$	254,105	$	251,242
LIABILITIES AND MEMBERS’ EQUITY

Notes payable, net of unamortized debt issuance costs of $857 and $875, respectively	$	156,643	$	156,625
Other liabilities	4,859		2,675





Total members' equity (1)	92,603		91,942
Total liabilities and members’ equity	$	254,105	$	251,242

(1) As of March 31, 2021 and December 31, 2020, the fair value of Company's ownership interest in the members' equity was $77,934 and $77,395, respectively.


	For the three month period ended
	March 31, 2021
	(unaudited)
Selected Consolidated Statement of Operations Information:
Total investment income	$	4,563
Expenses
Interest and credit facility expenses	1,201
Other expenses	191
Total expenses	1,392
Net investment income (loss)	3,171
Net realized gain (loss) on investments	—
Net change in unrealized appreciation (depreciation) on investments	494
Net increase (decrease) resulting from operations	$	3,665

Below is a summary of Credit Fund II’s portfolio, followed by a listing of the loans in Credit Fund II’s portfolio as of March 31, 2021 and December 31, 2020:


	As of
	March 31, 2021			December 31, 2020
Senior secured loans (1)	$	249,442		$	248,172
Weighted average yields of senior secured loans based on amortized cost (2)	7.26		%	7.32		%
Weighted average yields of senior secured loans based on fair value (2)	7.21		%	7.29		%
Number of portfolio companies in Credit Fund II	42			44
Average amount per portfolio company (1)	$	5,939		$	5,640
Percentage of portfolio at floating interest rates (3) (4)	99.1		%	99.1		%
Percentage of portfolio at fixed interest rates (4)	0.9		%	0.9		%
Fair value of loans with PIK provisions	$	8,892		$	8,856
Percentage of portfolio with PIK provisions (4)	3.6		%	3.6		%

(1)At par/principal amount.

(2)Weighted average yields include the effect of accretion of discounts and amortization of premiums and are based on interest rates as of March 31, 2021 and December 31, 2020. Weighted average yield on debt and income producing securities at fair value is computed as (a) the annual stated interest rate or yield earned plus the net annual amortization of OID and market discount earned on accruing debt included in such securities, divided by (b) total first lien and second lien debt at fair value included in such securities. Weighted average yield on debt and income producing securities at amortized cost is computed as (a) the annual stated interest rate or yield earned plus the net annual amortization of OID and market discount earned on accruing debt included in such securities, divided by (b) total first lien and second lien debt at amortized cost included in such securities. Actual yields earned over the life of each investment could differ materially from the yields presented above.

(3)Floating rate debt investments are generally subject to interest rate floors.

(4)Percentages based on fair value.


Consolidated Schedule of Investments as of March 31, 2021
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
First Lien Debt (90.5% of fair value)
Airnov, Inc.	^	(2)(3)	Containers, Packaging & Glass	L + 5.25%	6.25%	12/19/2025	$	1,496	$	1,478	$	1,493
Alpine SG, LLC	^	(2)(3)	High Tech Industries	L + 5.75%	6.75%	11/16/2022	4,411		4,392		4,342
American Physician Partners, LLC	^	(2)(3)	Healthcare & Pharmaceuticals	L + 6.75%	7.75%	12/21/2021	8,629		8,595		8,371
AMS Group HoldCo, LLC	^	(2)(3)	Transportation: Cargo	L + 6.50%	7.50%	9/29/2023	8,169		8,091		8,157
Apptio, Inc.	^	(2)(3)	Software	L + 7.25%	8.25%	1/10/2025	5,357		5,282		5,397
Aurora Lux FinCo S.Á.R.L. (Luxembourg)	^	(2)(3)	Software	L + 6.00%	7.00%	12/24/2026	$	4,389	$	4,295	$	3,971
Avenu Holdings, LLC	^	(2)(3)	Sovereign & Public Finance	L + 5.25%	6.25%	9/28/2024	995		985		995
BMS Holdings III Corp.	^	(2)(3)	Construction & Building	L + 5.25%	6.25%	9/30/2026	3,300		3,233		3,270
Captive Resources Midco, LLC	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	5/31/2025	8,324		8,220		8,396
Chartis Holding, LLC	^	(2)(3)	Business Services	L + 5.25%	6.25%	5/1/2025	1,492		1,471		1,492
Comar Holding Company, LLC	^	(2)(3)	Containers, Packaging & Glass	L + 5.50%	6.50%	6/18/2024	8,776		8,676		8,776
Cority Software Inc. (Canada)	^	(2)(3)	Software	L + 5.25%	6.25%	7/2/2026	8,777		8,639		8,817
Ensono, LP	^	(2)(3)	Telecommunications	L + 5.25%	5.36%	6/27/2025	6,276		6,232		6,227
Ethos Veterinary Health LLC	^	(2)(3)	Consumer Services	L + 4.75%	4.86%	5/15/2026	8,170		8,108		8,118
EvolveIP, LLC	^	(2)(3)	Telecommunications	L + 5.75%	6.75%	6/7/2023	8,777		8,763		8,777
K2 Insurance Services, LLC	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	7/1/2024	6,894		6,800		6,902
Kaseya, Inc.	^	(2)(3)	High Tech Industries	L + 4.00%, 3.00% PIK	8.00%	5/2/2025	8,892		8,765		8,892


Consolidated Schedule of Investments as of March 31, 2021
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
Mailgun Technologies, Inc.	^	(2)(3)	High Tech Industries	L + 5.00%	6.00%	3/26/2025	8,457		8,332		8,379
National Technical Systems, Inc.	^	(2)(3)	Aerospace & Defense	L + 5.50%	6.50%	6/12/2023	8,800		8,780		8,800
NMI AcquisitionCo, Inc.	^	(2)(3)	High Tech Industries	L + 5.00%	6.00%	9/6/2023	8,776		8,719		8,810
Paramit Corporation	^	(2)(3)	Capital Equipment	L + 4.50%	5.50%	5/3/2025	1,000		993		994
PPC Flexible Packaging, LLC	^	(2)(3)	Containers, Packaging & Glass	L + 5.50%	6.50%	11/23/2024	4,389		4,349		4,389
Redwood Services Group, LLC	^	(2)(3)	High Tech Industries	L + 6.00%	7.00%	6/6/2023	3,291		3,273		3,291
Reladyne, Inc.	^	(2)(3)	Wholesale	L + 5.00%	6.00%	7/22/2022	6,484		6,439		6,458
Riveron Acquisition Holdings, Inc.	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	5/22/2025	8,236		8,117		8,318
RSC Acquisition, Inc.	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.50%	6.50%	11/1/2026	8,465		8,325		8,508
Smile Doctors, LLC	^	(2)(3)	Healthcare & Pharmaceuticals	L + 6.00%	7.00%	10/6/2022	6,493		6,491		6,493
Sovos Brands Intermediate, Inc.	^	(2)(3)	Beverage, Food & Tobacco	L + 4.75%	4.98%	11/20/2025	7,355		7,311		7,316
Superior Health Linens, LLC	^	(2)(3)	Business Services	L + 6.50%	7.50%	9/30/2021	7,024		7,010		7,016
T2 Systems, Inc.	^	(2)(3)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2022	8,776		8,702		8,776
TCFI Aevex LLC	^	(2)(3)	Aerospace & Defense	L + 6.00%	7.00%	3/18/2026	1,714		1,685		1,711
TSB Purchaser, Inc.	^	(2)(3)	Media: Advertising, Printing & Publishing	L + 6.00%	7.00%	5/14/2024	8,777		8,649		8,734
Turbo Buyer, Inc.	^	(2)(3)	Automotive	L + 5.50%	6.50%	12/2/2025	8,153		7,988		8,235
US INFRA SVCS Buyer, LLC	^	(2)(3)	Environmental Industries	L + 6.00%	7.00%	4/13/2026	3,292		3,235		3,249
VRC Companies, LLC	^	(2)(3)	Business Services	L + 6.50%	7.50%	3/31/2023	4,300		4,264		4,214
Zemax Software Holdings, LLC	^	(2)(3)	Software	L + 5.75%	6.75%	6/25/2024	4,388		4,354		4,318
Zenith Merger Sub, Inc.	^	(2)(3)	Business Services	L + 5.25%	6.25%	12/13/2023	4,389		4,360		4,382











First Lien Debt Total									$	223,401	$	224,784
Second Lien Debt (9.5% of fair value)
AI Convoy S.A.R.L (United Kingdom)	^	(2)(3)	Aerospace & Defense	L + 8.25%	9.25%	1/17/2028	$	5,514	$	5,404	$	5,714
Quartz Holding Company	^	(2)(3)	Software	L + 8.00%	8.11%	4/2/2027	$	4,852	$	4,773	$	4,900
Tank Holding Corp.	^	(2)(3)	Capital Equipment	L + 8.25%	8.36%	3/26/2027	5,514		5,439		5,552
Ultimate Baked Goods MIDCO, LLC	^	(2)(3)	Beverage, Food & Tobacco	L + 8.00%	9.00%	8/9/2026	5,514		5,431		5,083
World 50, Inc.	^	(6)	Business Services	11.50%	11.50%	1/9/2027	2,365		2,324		2,342





Second Lien Debt Total									$	23,371	$	23,591
Total Investments									$	246,772	$	248,375

^ Denotes that all or a portion of the assets are owned by Credit Fund II Sub. Credit Fund II Sub has entered into the Credit Fund II Sub Notes. The lenders of the Credit Fund II Sub Notes have a first lien security interest in substantially all of the assets of Credit Fund II Sub. Accordingly, such assets are not available to creditors of Credit Fund II.

(1) Unless otherwise indicated, issuers of investments held by Credit Fund II are domiciled in the United States. As of March 31, 2021, the geographical composition of investments as a percentage of fair value was 3.5% in Canada, 1.6% in Luxembourg, 2.3% in the United Kingdom and 92.6% in the United States. Certain portfolio company investments are subject to contractual restrictions on sales.

(2)Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to either LIBOR or an alternate base rate (commonly based on the Federal Funds Rate or the U.S. Prime Rate), which generally resets quarterly. For each such loan, Credit Fund II has indicated the reference rate used and provided the spread and the interest rate in effect as of March 31, 2021. As of March 31, 2021, the reference rates for Credit Fund II's variable rate loans were the 30-day LIBOR at 0.11%, the 90-day LIBOR at 0.19% and the 180-day LIBOR at 0.21%.

(3)Loan includes interest rate floor feature, which is generally 1.00%.

(5)Fair value is determined in good faith by or under the direction of the board of managers of Credit Fund II, pursuant to Credit Fund II’s valuation policy, with the fair value of all investments determined using significant unobservable inputs, which is substantially similar to the valuation policy of the Company provided in Note 3, Fair Value Measurements, to these consolidated financial statements.

(6)Represents a corporate mezzanine loan, which is subordinated to senior secured term loans of the portfolio company.


Consolidated Schedule of Investments as of December 31, 2020
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
First Lien Debt (90.10% of fair value)
Airnov, Inc.	^	(2)(3)	Containers, Packaging & Glass	L + 5.25%	6.25%	12/19/2025	$	1,500	$	1,481	$	1,501
Alpine SG, LLC	^	(2)(3)	High Tech Industries	L + 5.75%	6.75%	11/16/2022	4,411		4,390		4,378
American Physician Partners, LLC	^	(2)(3)	Healthcare & Pharmaceuticals	L + 6.75%	7.75%	12/21/2021	8,725		8,679		8,265
AMS Group HoldCo, LLC	^	(2)(3)	Transportation: Cargo	L + 6.50%	7.50%	9/29/2023	8,182		8,096		8,079
Apptio, Inc.	^	(2)(3)	Software	L + 7.25%	8.25%	1/10/2025	5,357		5,278		5,437
Aurora Lux FinCo S.Á.R.L. (Luxembourg)	^	(2)(3)	Software	L + 5.75%	6.75%	12/24/2026	4,400		4,303		4,018
Avenu Holdings, LLC	^	(2)(3)	Sovereign & Public Finance	L + 5.25%	6.25%	9/28/2024	997		987		997
BMS Holdings III Corp.	^	(2)(3)	Construction & Building	L + 5.25%	6.25%	9/30/2026	3,308		3,239		3,270
Captive Resources Midco, LLC	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	5/31/2025	8,406		8,297		8,463
Chartis Holding, LLC	^	(2)(3)	Business Services	L + 5.50%	6.50%	5/1/2025	1,496		1,474		1,497
Comar Holding Company, LLC	^	(2)(3)	Containers, Packaging & Glass	L + 5.50%	6.50%	6/18/2024	8,799		8,692		8,832
Cority Software Inc. (Canada)	^	(2)(3)	Software	L + 5.25%	6.25%	7/2/2026	8,800		8,655		8,862
Ensono, LP	^	(2)(3)	Telecommunications	L + 5.25%	5.40%	6/27/2025	6,292		6,246		6,245
Ethos Veterinary Health LLC	^	(2)(3)	Consumer Services	L + 4.75%	4.90%	5/15/2026	8,182		8,117		8,070
EvolveIP, LLC	^	(2)(3)	Telecommunications	L + 5.75%	6.75%	6/7/2023	8,799		8,784		8,790
Innovative Business Services, LLC	^	(2)(3)	High Tech Industries	L + 5.50%	6.50%	4/5/2023	2,200		2,162		2,159
K2 Insurance Services, LLC	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	7/1/2024	6,927		6,827		6,928
Kaseya, Inc.	^	(2)(3)	High Tech Industries	L + 4.00%, 3.00% PIK	8.00%	5/2/2025	8,822		8,688		8,856
Mailgun Technologies, Inc.	^	(2)(3)	High Tech Industries	L + 5.00%	6.00%	3/26/2025	8,478		8,347		8,330
National Technical Systems, Inc.	^	(2)(3)	Aerospace & Defense	L + 5.50%	6.50%	6/12/2023	8,800		8,778		8,733
NMI AcquisitionCo, Inc.	^	(2)(3)	High Tech Industries	L + 5.00%	6.00%	9/6/2022	8,799		8,732		8,711
Paramit Corporation	^	(2)(3)	Capital Equipment	L + 4.50%	5.50%	5/3/2025	1,000		992		980
PPC Flexible Packaging, LLC	^	(2)(3)	Containers, Packaging & Glass	L + 6.00%	7.00%	11/23/2024	4,400		4,358		4,386
Redwood Services Group, LLC	^	(2)(3)	High Tech Industries	L + 6.00%	7.00%	6/6/2023	3,300		3,279		3,291
Reladyne, Inc.	^	(2)(3)	Wholesale	L + 5.00%	6.00%	7/22/2022	6,484		6,431		6,514
Riveron Acquisition Holdings, Inc.	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	5/22/2025	8,257		8,131		8,312
RSC Acquisition, Inc.	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.50%	6.50%	11/1/2026	8,487		8,341		8,572
Smile Doctors, LLC	^	(2)(3)	Healthcare & Pharmaceuticals	L + 6.00%	7.00%	10/6/2022	6,509		6,507		6,379
Sovos Brands Intermediate, Inc.	^	(2)(3)	Beverage, Food & Tobacco	L + 4.75%	4.96%	11/20/2025	2,200		2,182		2,181
Superior Health Linens, LLC	^	(2)(3)	Business Services	L + 6.50%	7.50%	9/30/2021	7,199		7,178		7,162
T2 Systems, Inc.	^	(2)(3)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2022	8,799		8,713		8,799
TCFI Aevex LLC	^	(2)(3)	Aerospace & Defense	L + 6.00%	7.00%	3/18/2026	1,718		1,688		1,712
TSB Purchaser, Inc.	^	(2)(3)	Media: Advertising, Printing & Publishing	L + 6.00%	7.00%	5/14/2024	8,799		8,663		8,729
Turbo Buyer, Inc.	^	(2)(3)	Automotive	L + 5.25%	6.25%	12/2/2025	8,174		8,001		8,249


Consolidated Schedule of Investments as of December 31, 2020
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
US INFRA SVCS Buyer, LLC	^	(2)(3)	Environmental Industries	L + 6.00%	7.00%	4/13/2026	$	3,300	$	3,240	$	3,292
VRC Companies, LLC	^	(2)(3)	Business Services	L + 6.50%	7.50%	3/31/2023	4,311		4,271		4,311
Zemax Software Holdings, LLC	^	(2)(3)	Software	L + 5.75%	6.75%	6/25/2024	4,400		4,363		4,294
Zenith Merger Sub, Inc.	^	(2)(3)	Business Services	L + 5.25%	6.25%	12/13/2023	4,399		4,370		4,367










First Lien Debt Total									$	220,960	$	221,951
Second Lien Debt (9.90% of fair value)
AI Convoy S.A.R.L (United Kingdom)	^	(2)(3)	Aerospace & Defense	L + 8.25%	9.25%	1/17/2028	$	5,514	$	5,401	$	5,676
AQA Acquisition Holding, Inc.	^	(2)(3)	High Tech Industries	L + 8.00%	9.00%	5/24/2024	1,000		993		1,000
Quartz Holding Company	^	(2)(3)	Software	L + 8.00%	8.15%	4/2/2027	4,852		4,771		4,815
Tank Holding Corp.	^	(2)(3)	Capital Equipment	L + 8.25%	8.40%	3/26/2027	5,514		5,436		5,394
Ultimate Baked Goods MIDCO, LLC	^	(2)(3)	Beverage, Food & Tobacco	L + 8.00%	9.00%	8/9/2026	5,514		5,428		5,257
World 50, Inc.		(6)	Business Services	11.50%	11.50%	1/9/2027	2,365		2,323		2,328




Second Lien Debt Total									$	24,352	$	24,470
Total Investments									$	245,312	$	246,421

(1) Unless otherwise indicated, issuers of investments held by Credit Fund II are domiciled in the United States. As of December 31, 2020, the geographical composition of investments as a percentage of fair value was 3.6% in Canada, 1.6% in Luxembourg, 2.3% in the United Kingdom and 92.5% in the United States. Certain portfolio company investments are subject to contractual restrictions on sales.

(2)Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to either LIBOR or an alternate base rate (commonly based on the Federal Funds Rate or the U.S. Prime Rate), which generally resets quarterly. For each such loan, Credit Fund II has indicated the reference rate used and provided the spread and the interest rate in effect as of December 31, 2020. As of December 31, 2020, the reference rates for Credit Fund II's variable rate loans were the 30-day LIBOR at 0.15%, the 90-day LIBOR at 0.25% and the 180-day LIBOR at 0.26%.

(3)Loan includes interest rate floor feature, which is generally 1.00%.

(6)Represents a corporate mezzanine loan, which is subordinated to senior secured term loans of the portfolio company.

7. BORROWINGS

The Company is party to the Credit Facility and, until its termination on December 11, 2020, the SPV ~~are~~was party to ~~facilities~~the SPV Credit Facility as described below. In accordance with the Investment Company Act, the Company is currently only allowed to borrow amounts such that its asset coverage, as defined in the Investment Company Act, is at least 150% after such borrowing. For the purposes of the asset coverage ratio under the Investment Company Act, the Preferred Stock, as defined in Note 1, is considered a senior security and is included in the denominator of the calculation. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, asset coverage was ~~174.96%~~186.17% and ~~181.01%~~182.09%, respectively. ~~As of September 30, 2020 and December 31, 2019, the Company and the SPV were in compliance with all covenants and other requirements of their respective credit facility agreements.~~

Below is a summary of the borrowings and repayments under the credit facilities for the three month ~~and nine month~~ periods ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ and the outstanding balances under the Facilities for the respective periods.

For the three month periods ended For the nine month periods ended
September 30, 2020 September 30, 2019 September 30, 2020 September 30, 2019
Outstanding Borrowing, beginning of period $ 474,386 $ 649,397 $ 616,543 $ 514,635
Borrowings 36,500 187,229 293,792 590,179
Repayments — (79,709) (397,484) (347,897)
Foreign currency translation 2,446 (406) 481 (406)
Outstanding balance, end of period $ 513,332 $ 756,511 $ 513,332 $ 756,511


	For the three month periods ended
	March 31, 2021		March 31, 2020
Outstanding Borrowing, beginning of period	$	347,949	$	616,543
Borrowings	40,286		226,500
Repayments	(79,000)		(139,443)
Foreign currency translation	162		(1,991)
Outstanding balance, end of period	$	309,397	$	701,609

SPV Credit Facility

The SPV closed on the SPV Credit Facility on May 24, 2013, which was subsequently amended on June 30, 2014, June 19, 2015, June 9, 2016, May 26, 2017 and August 9, 2018. On December 11, 2020, the SPV repaid all outstanding amounts under the SPV Credit Facility and the facility was terminated. The SPV Credit Facility ~~provides~~provided for secured borrowings during the applicable revolving period up to an amount equal to the lesser of $275,000, (the borrowing base as calculated pursuant to the terms of the SPV Credit Facility) and the amount of net cash proceeds and unpledged capital commitments the Company has received, with an accordion feature that can, subject to certain conditions, increase the aggregate maximum credit commitment up to an amount not to exceed $750,000, subject to restrictions imposed on borrowings under the Investment Company Act and certain restrictions and conditions set forth in the SPV Credit Facility, including adequate collateral to support such borrowings. The SPV Credit Facility ~~has~~had a revolving period through May 21, 2021 and a maturity date of May 23, 2023. Borrowings under the SPV Credit Facility ~~bear~~bore interest initially at the applicable commercial paper rate (if the lender is a conduit lender) or LIBOR (or, if applicable, a rate based on the prime rate or federal funds rate) plus 2.00% per ~~year through May 21, 2021, with pre-determined future interest rate increases of 0.875%-1.75% following the end of the revolving period.~~year. The SPV iswas also required to pay an undrawn commitment fee of between 0.50% and 0.75% per year depending on the drawings under the SPV Credit Facility. Payments under the SPV Credit Facility ~~are~~were made quarterly. The lenders ~~have~~had a first lien security interest on substantially all of the assets of the SPV.

As part of the SPV Credit Facility, the SPV is subject to limitations as to how borrowed funds may be used and the types of loans that are eligible to be acquired by the SPV including, but not limited to, restrictions on sector and geographic concentrations, loan size, payment frequency, tenor and minimum investment ratings (or estimated ratings). In addition, borrowed funds are intended to be used primarily to purchase first lien loan assets, and the SPV is limited in its ability to purchase certain other assets (including, but not limited to, second lien loans, covenant-lite loans, revolving and delayed draw loans and discount loans) and other assets are not permitted to be purchased (including, but not limited to paid-in-kind loans). The SPV Credit Facility has certain requirements relating to asset coverage, interest coverage, collateral quality and portfolio performance, including limitations on delinquencies and charge offs, certain violations of which could result in the immediate acceleration of the amounts due under the SPV Credit Facility. The SPV Credit Facility is also subject to a borrowing base that applies different advance rates to assets held by the SPV based generally on the fair market value of such assets. Under certain circumstances as set forth in the SPV Credit Facility, the Company could be obliged to repurchase loans from the SPV.

Credit Facility

The Company closed on the Credit Facility on March 21, 2014, which was subsequently amended on January 8, 2015, May 25, 2016, March 22, 2017, September 25, 2018, ~~and~~ June 14, ~~2019.~~2019, and October 28, 2020. The maximum principal amount of the Credit Facility is $688,000, subject to availability under the Credit Facility, which is based on certain advance rates multiplied by the value of the Company’s portfolio investments (subject to certain concentration limitations) net of certain other indebtedness that the Company may incur in accordance with the terms of the Credit Facility. Proceeds of the Credit Facility may be used for general corporate purposes, including the funding of portfolio investments. Maximum capacity under the Credit Facility may be increased to $900,000 through the exercise by the Company of an uncommitted accordion feature through which existing and new lenders may, at their option, agree to provide additional financing. The Credit Facility includes a $50,000 limit for swingline loans and a $20,000 limit for letters of credit. The Company may borrow amounts in U.S. dollars or certain other permitted currencies. Amounts drawn under the Credit Facility, including amounts drawn in respect of letters of credit, bear interest at either LIBOR plus an applicable spread of 2.25%, or an “alternative base rate” (which is the highest of a prime rate, the federal funds effective rate plus 0.50%, or one month LIBOR plus 1.00%) plus an applicable spread of 1.25%. The Company may elect either the LIBOR or the “alternative base rate” at the time of drawdown, and loans may be converted from one rate to another at any time, subject to certain conditions. The Company also pays a fee of 0.375% on undrawn amounts under the Credit Facility and, in respect of each undrawn letter of credit, a fee and interest rate equal to the then-applicable margin under the Credit Facility while the letter of credit is outstanding. ~~On October 28, 2020,~~The availability period under the Credit Facility ~~was amended to extend the availability period to~~will terminate on October 28, 2024 and the ~~maturity date to~~Credit Facility will mature on October 28, 2025. During the period from October 29, 2024 to October 28, 2025, the Company will be obligated to make mandatory prepayments under the Credit Facility out of the proceeds of certain asset sales, other recovery events and equity and debt issuances.

Subject to certain exceptions, the Credit Facility is secured by a first lien security interest in substantially all of the portfolio investments held by the Company. The Credit Facility includes customary covenants, including certain financial covenants related to asset coverage, shareholders’ equity and liquidity, certain limitations on the incurrence of additional indebtedness and liens, and other maintenance covenants, as well as usual and customary events of default for senior secured revolving credit facilities of this nature. As of March 31, 2021 and December 31, 2020, the Company was in compliance with all covenants and other requirements of its credit facility agreements.

5964

Summary of Facilities

The Facilities consisted of the following as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		September 30, 2020									March 31, 2021
		Total Facility		Borrowings Outstanding		Unused Portion (1)		Amount Available (2)			Total Facility		Borrowings Outstanding		Unused Portion (1)		Amount Available (2)
SPV Credit Facility		$	275,000	$	149,985	$	125,015	$	46,670

Credit Facility	Credit Facility	688,000		363,347		324,653		198,282		Credit Facility	$	688,000	$	309,397	$	378,603	$	358,091
Total	Total	$	963,000	$	513,332	$	449,668	$	244,952	Total	$	688,000	$	309,397	$	378,603	$	358,091

		December 31, 2019									December 31, 2020
		Total Facility		Borrowings Outstanding		Unused Portion (1)		Amount Available (2)			Total Facility		Borrowings Outstanding		Unused Portion (1)		Amount Available (2)
SPV Credit Facility		$	275,000	$	232,469	$	42,531	$	4,225

Credit Facility	Credit Facility	688,000		384,074		303,926		264,198		Credit Facility	$	688,000	$	347,949	$	340,051	$	207,365
Total	Total	$	963,000	$	616,543	$	346,457	$	268,423	Total	$	688,000	$	347,949	$	340,051	$	207,365

(1)The unused portion is the amount upon which commitment fees are based.

(2)Available for borrowing based on the computation of collateral to support the borrowings and subject to compliance with applicable covenants and financial ratios.

For the three month ~~and nine month~~ periods ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ the components of interest expense and credit facility fees were as follows:


		For the three month periods ended						For the nine month periods ended							For the three month periods ended
		September 30, 2020			September 30, 2019			September 30, 2020			September 30, 2019				March 31, 2021			March 31, 2020
Interest expense	Interest expense	$	2,985		$	8,510		$	13,564		$	22,916		Interest expense	$	2,033		$	6,373
Facility unused commitment fee	Facility unused commitment fee	542			271			1,269			870			Facility unused commitment fee	328			318
Amortization of deferred financing costs	Amortization of deferred financing costs	159			244			754			746			Amortization of deferred financing costs	191			244
Other fees	Other fees	27			30			83			168			Other fees	—			29
Total interest expense and credit facility fees	Total interest expense and credit facility fees	$	3,713		$	9,055		$	15,670		$	24,700		Total interest expense and credit facility fees	$	2,552		$	6,964
Cash paid for interest expense	Cash paid for interest expense	$	3,287		$	8,036		$	14,959		$	22,496		Cash paid for interest expense	$	1,985		$	6,688

Average principal debt outstanding	Average principal debt outstanding	$	495,469		$	755,035		$	584,032		$	663,766		Average principal debt outstanding	$	340,357		$	672,263
Weighted average interest rate	Weighted average interest rate	2.36		%	4.41		%	3.05		%	4.55		%	Weighted average interest rate	2.39		%	3.75		%

As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the components of interest and credit facilities payable were as follows:


		As of							As of
		September 30, 2020			December 31, 2019				March 31, 2021			December 31, 2020
Interest expense payable	Interest expense payable	$	856		$	2,201		Interest expense payable	$	165		$	119
Unused commitment fees payable	Unused commitment fees payable	222			187			Unused commitment fees payable	4			4
Other credit facility fees payable	Other credit facility fees payable	22			30			Other credit facility fees payable	4			14
Interest and credit facilities payable	Interest and credit facilities payable	$	1,100		$	2,418		Interest and credit facilities payable	$	173		$	137

Weighted average interest rate (based on floating LIBOR rates)	Weighted average interest rate (based on floating LIBOR rates)	2.34		%	3.88		%	Weighted average interest rate (based on floating LIBOR rates)	2.37		%	2.59		%

7.8. NOTES PAYABLE

~~4.750%~~ Senior ~~Unsecured~~ Notes

On December 30, 2019, the Company closed a private offering of ~~the~~$115.0 million in aggregate principal amount of 4.750% Senior ~~Notes.~~Unsecured Notes due December 31, 2024 (the "2019 Notes"). Interest is payable quarterly, beginning March 31, 2020. ~~This~~On December 11, 2020, the Company issued an additional $75.0 million aggregate principal amount of senior unsecured

notes due December 31, 2024 (the "2020 Notes", and together with the 2019 Notes, the "Senior Notes"). The 2020 Notes bear interest at an interest rate of 4.500% and the interest is payable quarterly, beginning December 31, 2020.

The interest rate on the Senior Notes is subject to increase (up to ~~5.75%)~~an additional 1.00% over the stated rate of such notes) in the event that, subject to certain exceptions, the Senior Notes cease to have an investment grade rating. The Company is obligated to offer to repay the notes at par if certain change in control events occur. The Senior Notes are general unsecured obligations of the Company that rank pari passu with all outstanding and future unsecured unsubordinated indebtedness issued by the Company. ~~For the three month and nine month periods ended September 30, 2020, the Company incurred and paid $1,366 and $4,082, respectively, in interest~~Interest expense on the Senior ~~Notes.~~Notes for the three months ended March 31, 2021 and 2020 was $2,209 and $1,400, respectively.

The note purchase agreement for the Senior Notes contains customary terms and conditions for senior unsecured notes issued in a private placement, including, without limitation, affirmative and negative covenants such as information reporting, maintenance of the Company’s status as a business development company within the meaning of the Investment Company Act and a regulated investment company under the Code, minimum asset coverage ratio and interest coverage ratio, and prohibitions on certain fundamental changes at the Company or any subsidiary guarantor, as well as customary events of default with customary cure and notice, including, without limitation, nonpayment, breach of covenant, material breach of representation or warranty under the note purchase agreement, cross-acceleration under other indebtedness of the Company or certain significant subsidiaries, certain judgments and orders, and certain events of bankruptcy. As of ~~September 30, 2020,~~March 31, 2021, the Company was in compliance with these terms and conditions.

2015-1R Notes

On June 26, 2015, the Company completed the 2015-1 Debt Securitization. The 2015-1 Notes were issued by the 2015-1 Issuer, a wholly-owned and consolidated subsidiary of the Company. The 2015-1 Debt Securitization was executed through a private placement of the 2015-1 Notes, consisting of:

•$160,000 of Aaa/AAA Class A-1A Notes;

•$40,000 of Aaa/AAA Class A-1B Notes;

•$27,000 of Aaa/AAA Class A-1C Notes; and

•$46,000 of Aa2 Class A-2 Notes.

The 2015-1 Notes were issued at par and were scheduled to mature on July 15, 2027. The Company received 100% of the preferred interests issued by the 2015-1 Issuer (the “2015-1 Issuer Preferred Interests”) on the closing date of the 2015-1 Debt Securitization in exchange for the Company’s contribution to the 2015-1 Issuer of the initial closing date loan portfolio. The 2015-1 Issuer Preferred Interests do not bear interest and had a nominal value of $125,900 at closing. In connection with the contribution, the Company made customary representations, warranties and covenants to the 2015-1 Issuer in the purchase agreement. The Class A-1A, Class A-1B and Class A-1C and Class A-2 Notes are included in these consolidated financial statements. The 2015-1 Issuer Preferred Interests were eliminated in consolidation.

On the closing date of the 2015-1 Debt Securitization, the 2015-1 Issuer effected a one-time distribution to the Company of a substantial portion of the proceeds of the private placement of the 2015-1 Notes, net of expenses, which distribution was used to repay a portion of certain amounts outstanding under the SPV Credit Facility and the Credit Facility. As part of the 2015-1 Debt Securitization, certain first and second lien senior secured loans were distributed by the SPV to the Company pursuant to a distribution and contribution agreement.

On August 30, 2018, the Company and the 2015-1 Issuer closed the 2015-1 Debt Securitization Refinancing. On the closing date of the 2015-1 Debt Securitization Refinancing, the 2015-1 Issuer, among other things:

(a) refinanced the issued Class A-1A Notes by redeeming in full the Class A-1A Notes and issuing new AAA Class A-1-1-R Notes in an aggregate principal amount of $234,800 which bear interest at the three-month LIBOR plus 1.55%;

(b) refinanced the issued Class A-1B Notes by redeeming in full the Class A-1B Notes and issuing new AAA Class A-1-2-R Notes in an aggregate principal amount of $50,000 which bear interest at the three-month LIBOR plus 1.48% for the first 24 months and the three-month LIBOR plus 1.78% thereafter;

(c) refinanced the issued Class A-1C Notes by redeeming in full the Class A-1C Notes and issuing new AAA Class A-1-3-R Notes in an aggregate principal amount of $25,000 which bear interest at 4.56%;

(d) refinanced the issued Class A-2 Notes by redeeming in full the Class A-2 Notes and issuing new Class A-2-R Notes in an aggregate principal amount of $66,000 which bear interest at the three-month LIBOR plus 2.20%;

(e) issued new single-A Class B Notes and BBB- Class C Notes in aggregate principal amounts of $46,400 and $27,000, respectively, which bear interest at the three-month LIBOR plus 3.15% and the three-month LIBOR plus 4.00%, respectively;

(f) reduced the 2015-1 Issuer Preferred Interests by approximately $21,375 from a nominal value of $125,900 to approximately $104,525 at close; and

(g) extended the reinvestment period end date and maturity date applicable to the 2015-1 Issuer to October 15, 2023 and October 15, 2031, respectively.

Following the 2015-1 Debt Securitization Refinancing, the Company retained the 2015-1 Issuer Preferred Interests. The 2015-1R Notes in the 2015-1 Debt Securitization Refinancing were issued by the 2015-1 Issuer and are secured by a diversified portfolio of the 2015-1 Issuer consisting primarily of first and second lien senior secured loans.

On the closing date of the 2015-1 Debt Securitization Refinancing, the 2015-1 Issuer effected a one-time distribution to the Company of a substantial portion of the proceeds of the private placement of the 2015-1R Notes, net of expenses, which distribution was used to repay a portion of certain amounts outstanding under the SPV Credit Facility and the Credit Facility. As part of the 2015-1 Debt Securitization Refinancing, certain first and second lien senior secured loans were distributed by the SPV to the Company pursuant to a distribution and contribution agreement. The Company contributed the loans that comprised the initial closing date loan portfolio (including the loans distributed to the Company from the SPV) to the 2015-1 Issuer pursuant to a contribution agreement. Future loan transfers from the Company to the 2015-1 Issuer will be made pursuant to a sale agreement and are subject to the approval of the Company’s Board of Directors. Assets of the 2015-1 Issuer are not available to the creditors of the SPV or the Company. In connection with the issuance and sale of the 2015-1R Notes, the Company made customary representations, warranties and covenants in the purchase agreement.

During the reinvestment period, pursuant to the indenture governing the 2015-1R Notes, all principal collections received on the underlying collateral may be used by the 2015-1 Issuer to purchase new collateral under the direction of Investment Adviser in its capacity as collateral manager of the 2015-1 Issuer and in accordance with the Company’s investment strategy.

The Investment Adviser serves as collateral manager to the 2015-1 Issuer under a collateral management agreement (the “Collateral Management Agreement”). Pursuant to the Collateral Management Agreement, the 2015-1 Issuer pays management fees (comprised of base management fees, subordinated management fees and incentive management fees) to the Investment Adviser for rendering collateral management services. As per the Collateral Management Agreement, for the period the Company retains all of the 2015-1 Issuer Preferred Interests, the Investment Adviser does not earn management fees for providing such collateral management services. The Company currently retains all of the 2015-1 Issuer Preferred Interests, thus the Investment Adviser did not earn any management fees from the 2015-1 Issuer for the three ~~and nine~~ month periods ended ~~September 30, 2020~~March 31, 2021 and ~~2019.~~2020. Any such waived fees may not be recaptured by the Investment Adviser.

Pursuant to an undertaking by the Company in connection with the 2015-1 Debt Securitization Refinancing, the Company has agreed to hold on an ongoing basis the 2015-1 Issuer Preferred Interests with an aggregate dollar purchase price at least equal to 5% of the aggregate outstanding amount of all collateral obligations by the 2015-1 Issuer for so long as any securities of the 2015-1 Issuer remain outstanding. As of ~~September 30, 2020,~~March 31, 2021, the Company was in compliance with its undertaking.

The 2015-1 Issuer pays ongoing administrative expenses to the trustee, independent accountants, legal counsel, rating agencies and independent managers in connection with developing and maintaining reports, and providing required services in connection with the administration of the 2015-1 Issuer.

As of ~~September 30, 2020,~~March 31, 2021, the 2015-1R Notes were secured by 5963 first lien and second lien senior secured loans with a total fair value of approximately ~~$515,169~~$521,355 and cash of ~~$5,231.~~$13,334. The pool of loans in the securitization must meet certain requirements, including asset mix and concentration, term, agency rating, collateral coverage, minimum coupon, minimum spread and sector diversity requirements in the indenture governing the 2015-1R Notes.

For the ~~nine~~three month periods ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ the effective annualized weighted average interest rates, which include amortization of debt issuance costs on the 2015-1R Notes, were ~~2.56%~~2.43% and ~~4.59%~~3.92%, respectively, based on

floating LIBOR rates. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 the weighted average interest rates were 2.38% and ~~4.75%~~2.42% respectively, based on floating LIBOR rates.

For the for the three ~~and nine~~ month periods ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ the components of interest expense on the 2015-1R Notes were as follows:


		For the three month periods ended				For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
Interest expense	Interest expense	$	2,878	$	4,966	$	11,081	$	15,460	Interest expense	$	2,671	$	4,393
Amortization of deferred financing costs	Amortization of deferred financing costs	62		62		185		185		Amortization of deferred financing costs	62		62
Total interest expense and credit facility fees	Total interest expense and credit facility fees	$	2,940	$	5,028	$	11,266	$	15,645	Total interest expense and credit facility fees	$	2,733	$	4,455
Cash paid for interest expense	Cash paid for interest expense	$	3,708	$	5,348	$	12,667	$	15,748	Cash paid for interest expense	$	2,720	$	4,594

As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019, $2,305~~2020, $2,253 and ~~$3,891,~~$2,302, respectively, of interest expense was included in interest and credit facility fees payable.

~~8. COMMITMENTS~~9. COMMMITMENTS AND CONTINGENCIES

A summary of significant contractual payment obligations was as follows as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


Payment Due by Period	Payment Due by Period	September 30, 2020		December 31, 2019		Payment Due by Period	March 31, 2021		December 31, 2020
Less than one year	Less than one year	$	—	$	—	Less than one year	$	—	$	—
1-3 years	1-3 years	149,985		—		1-3 years	—		—
3-5 years	3-5 years	478,347		731,543		3-5 years	499,397		537,949
More than 5 years	More than 5 years	449,200		449,200		More than 5 years	449,200		449,200
Total	Total	$	1,077,532	$	1,180,743	Total	$	948,597	$	987,149

In the ordinary course of its business, the Company enters into contracts or agreements that contain indemnification or warranties. Future events could occur that lead to the execution of these provisions against the Company. The Company believes that the likelihood of such an event is remote; however, the maximum potential exposure is unknown. No accrual has been made in the consolidated financial statements as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 for any such exposure.

We have in the past, currently are and may in the future become obligated to fund commitments such as revolving credit facilities, bridge financing commitments, or delayed draw commitments.

The Company had the following unfunded commitments to fund delayed draw and revolving senior secured loans as of the indicated dates:


		Par Value as of					Par Value as of
		September 30, 2020		December 31, 2019			March 31, 2021		December 31, 2020
Unfunded delayed draw commitments	Unfunded delayed draw commitments	$	58,290	$	75,874	Unfunded delayed draw commitments	$	75,856	$	73,292
Unfunded revolving loan commitments	Unfunded revolving loan commitments	67,034		74,016		Unfunded revolving loan commitments	73,296		76,216
Total unfunded commitments	Total unfunded commitments	$	125,324	$	149,890	Total unfunded commitments	$	149,152	$	149,508

9.10. NET ASSETS

The Company has the authority to issue ~~200,000,000~~198,000,000 shares of common stock, par value $0.01 per share, and 2,000,000 shares of preferred stock, par ~~value.~~value $0.01 per share.

Cumulative Convertible Preferred Stock

On May 5, 2020, the Company issued and sold 2,000,000 shares of Preferred Stock to an affiliate of Carlyle in a private placement at a price of $25 per share. The Preferred Stock has a liquidation preference equal to $25 per share (the “Liquidation Preference”) plus any accumulated but unpaid dividends up to but excluding the date of distribution. Dividends are payable on a quarterly basis in an initial amount equal to 7.00% per annum of the Liquidation Preference per share, payable in cash, or at the Company’s option, 9.00% per annum of the Liquidation Preference payable in additional shares of Preferred Stock. After May 5, 2027, the dividend rate will increase annually, in each case by 1.00% per annum.

6368

~~After November 5, 2020, the~~The Preferred Stock ~~will be~~is convertible, in whole or in part, at the option of the holder of the Preferred Stock into the number of shares of common stock equal to the Liquidation Preference plus any accumulated but unpaid dividends, divided by an initial conversion price of $9.50, subject to certain adjustments to prevent dilution as set forth in the Company's Articles Supplementary. The conversion price as of March 31, 2021 was $9.49. At any time after May 5, 2023, the Company, with the approval of the Board of Directors, including a majority of the Independent Directors, will have the option to redeem all of the Preferred Stock for cash consideration equal to the Liquidation Preference plus any accumulated but unpaid dividends. The holders of the Preferred Stock will have the right to convert all or a portion of their shares of Preferred Stock prior to the date fixed for such redemption. At any time after May 5, 2027, the holders of the Preferred Stock will have the option to require the Company to redeem any or all of the then-outstanding Preferred Stock upon 90 days’ notice. The form of consideration used in any such redemption is at the option of the Board of Directors, including a majority of the Independent Directors, and may be cash consideration equal to the Liquidation Preference plus any accumulated but unpaid dividends, or shares of common stock. Holders also have the right to redeem the Preferred Stock upon a Change in Control (as defined in the Article Supplementary).

The following table summarizes the Company’s dividends declared on its preferred stock during the prior year and the current fiscal year to-date. Unless otherwise noted, dividends were declared and paid, or are payable, in cash.

Date Declared

Record Date

Payment Date

Per Share Amount

June 30, 2020

September 30, 2020

0.277

September 30, 2020

0.423

December 31, 2020

0.438

March 31, 2021

0.438

Total

~~0.700~~1.576

Company Stock Repurchase Program

On November 5, 2018, the Company’s Board of Directors approved a $100,000 common stock repurchase program (the “Company Stock Repurchase Program”). The Company Stock Repurchase Program was to be in effect until November 5, 2020, or until the approved dollar amount had been used to repurchase shares of common stock. On November 2, 2020, the Company's Board of Directors approved the continuation of the ~~Company~~Company's common stock repurchase program (the "Company Stock Repurchase ~~Program~~Program") until November 5, 2021, or until the approved dollar amount has been used to repurchase shares of common stock, as well as the expansion of the repurchase authorization to $150 million in the aggregate of the Company's outstanding common stock. This program may be suspended, extended, modified or discontinued by the Company at any time, subject to applicable law. The Company's Stock Repurchase Program was originally approved by the Company's Board of Directors on November 5, 2018 and announced on November 6, 2018. Since the inception of the Company Stock Repurchase Program through ~~September 30, 2020,~~March 31, 2021, the Company has repurchased ~~6,260,043~~7,759,397 shares of the Company's common stock at an average cost of ~~$13.67~~$13.20 per share, or ~~$85,597~~$102,418 in the aggregate, resulting in accretion to net assets per share of ~~$0.34.~~$0.44.

6469

Changes in Net Assets

For the three ~~and nine~~ month ~~periods~~period ended ~~September 30, 2020,~~March 31, 2021, the Company repurchased and extinguished ~~0 and 1,455,195~~511,047 shares ~~respectively,~~ for ~~$0 and $16,003, respectively.~~$5,570. The following ~~tables summarize~~table summarizes capital activity during the for the three ~~and nine~~ month ~~periods~~period ended ~~September 30, 2020:~~March 31, 2021:


		Preferred Stock			Common Stock			Capital in Excess of Par Value		Offering Costs		Accumulated Net Investment Income (Loss)		Accumulated Net Realized Gain (Loss)		Accumulated Net Unrealized Appreciation (Depreciation)		Total Net Assets			Preferred Stock			Common Stock			Capital in Excess of Par Value		Offering Costs		Accumulated Net Investment Income (Loss)		Accumulated Net Realized Gain (Loss)		Accumulated Net Unrealized Appreciation (Depreciation)		Total Net Assets
		Shares	Amount		Shares	Amount															Shares	Amount		Shares	Amount
Balance, July 1, 2020		2,000,000	$	50,000	56,308,616	$	563	$	1,093,250	$	(1,633)	$	13,810	$	(131,650)	$	(141,036)	$	883,304
Balance, January 1, 2021																				Balance, January 1, 2021	2,000,000	$	50,000	55,320,309	$	553	$	1,081,436	$	(1,633)	$	14,568	$	(140,133)	$	(103,428)	$	901,363
Repurchase of common stock																				Repurchase of common stock	—	—		(511,047)	(5)		(5,565)		—		—		—		—		(5,570)

Issuance of Preferred Stock		—	—		—	—		—		—		—		—		—		—
Net investment income (loss)	Net investment income (loss)	—	—		—	—		—		—		21,234		—		—		21,234		Net investment income (loss)	—	—		—	—		—		—		20,679		—		—		20,679
Net realized gain (loss)	Net realized gain (loss)	—	—		—	—		—		—		—		(220)		—		(220)		Net realized gain (loss)	—	—		—	—		—		—		—		1,591		—		1,591
Net change in unrealized appreciation (depreciation)	Net change in unrealized appreciation (depreciation)	—	—		—	—		—		—		—		—		12,594		12,594		Net change in unrealized appreciation (depreciation)	—	—		—	—		—		—		—		—		13,634		13,634
Dividends declared on common stock and preferred stock	Dividends declared on common stock and preferred stock	—	—		—	—		—		—		(21,690)		—		—		(21,690)		Dividends declared on common stock and preferred stock	—	—		—	—		—		—		(21,177)		—		—		(21,177)
Balance, September 30, 2020		2,000,000	$	50,000	56,308,616	$	563	$	1,093,250	$	(1,633)	$	13,354	$	(131,870)	$	(128,442)	$	895,222
Balance, March 31, 2021																				Balance, March 31, 2021	2,000,000	$	50,000	54,809,262	$	548	$	1,075,871	$	(1,633)	$	14,070	$	(138,542)	$	(89,794)	$	910,520

Preferred Stock

Common Stock
Capital in Excess of Par Value Offering Costs Accumulated Net Investment Income (Loss) Accumulated Net Realized Gain (Loss) on Investments Accumulated Net Unrealized Appreciation (Depreciation) Total Net Assets
Shares Amount Shares Amount
Balance, January 1, 2020 — $ — 57,763,811 $ 578 $ 1,109,238 $ (1,633) $ 10,368 $ (82,654) $ (79,426) $ 956,471
Repurchase of common stock — — (1,455,195) (15) (15,988) — — — — (16,003)
Issuance of Preferred Stock 2,000,000 50,000 — — — — — — — 50,000
Net investment income (loss) — — — — — — 66,898 — — 66,898
Net realized gain (loss) — — — — — — — (49,216) — (49,216)
Net change in unrealized appreciation (depreciation) — — — — — — — — (49,016) (49,016)
Dividends declared on common stock and preferred stock — — — — — — (63,912) — — (63,912)
Balance, September 30, 2020 2,000,000 $ 50,000 56,308,616 $ 563 $ 1,093,250 $ (1,633) $ 13,354 $ (131,870) $ (128,442) $ 895,222

For the three ~~and nine~~ month ~~periods~~period ended ~~September 30, 2019,~~March 31, 2020, the Company repurchased and extinguished ~~1,168,383 and 3,216,775~~1,455,195 shares ~~respectively,~~ for ~~$17,167 and $47,521, respectively.~~$16,003. The following ~~tables summarize~~table summarizes capital activity for the three ~~and nine~~ month ~~periods~~period ended ~~September 30, 2019:~~March 31, 2020:


		Common Stock			Capital in Excess of Par Value		Offering Costs		Accumulated Net Investment Income (Loss)		Accumulated Net Realized Gain (Loss)		Accumulated Net Unrealized Appreciation (Depreciation)		Total Net Assets			Common Stock			Capital in Excess of Par Value		Offering Costs		Accumulated Net Investment Income (Loss)		Accumulated Net Realized Gain (Loss)		Accumulated Net Unrealized Appreciation (Depreciation)		Total Net Assets
		Shares	Amount															Shares	Amount
Balance, July 1, 2019		60,181,859	$	602	$	1,144,000	$	(1,633)	$	11,679	$	(51,354)	$	(76,702)	$	1,026,592
Balance, January 1, 2020																	Balance, January 1, 2020	57,763,811	$	578	$	1,109,238	$	(1,633)	$	10,368	$	(82,654)	$	(79,426)	$	956,471
Repurchase of common stock	Repurchase of common stock	(1,168,383)	(12)		(17,155)		—		—		—		—		(17,167)		Repurchase of common stock	(1,455,195)	(15)		(15,988)		—		—		—		—		(16,003)

Net investment income (loss)	Net investment income (loss)	—	—		—		—		26,755		—		—		26,755		Net investment income (loss)	—	—		—		—		23,972		—		—		23,972
Net realized gain (loss)	Net realized gain (loss)	—	—		—		—		—		(10,909)		—		(10,909)		Net realized gain (loss)	—	—		—		—		—		(1,847)		—		(1,847)
Net change in unrealized appreciation (depreciation)	Net change in unrealized appreciation (depreciation)	—	—		—		—		—		—		(24,835)		(24,835)		Net change in unrealized appreciation (depreciation)	—	—		—		—		—		—		(143,225)		(143,225)
Dividends declared	Dividends declared	—	—		—		—		(21,835)		—		—		(21,835)		Dividends declared	—	—		—		—		(20,834)		—		—		(20,834)
Balance, September 30, 2019		59,013,476	$	590	$	1,126,845	$	(1,633)	$	16,599	$	(62,263)	$	(101,537)	$	978,601
Balance, March 31, 2020																	Balance, March 31, 2020	56,308,616	$	563	$	1,093,250	$	(1,633)	$	13,506	$	(84,501)	$	(222,651)	$	798,534

Common Stock Capital in Excess of Par Value Offering Costs Accumulated Net Investment Income (Loss) Accumulated Net Realized Gain (Loss) on Investments Accumulated Net Unrealized Appreciation (Depreciation) on Investments Total Net Assets
Shares Amount
Balance, January 1, 2019 62,230,251 $ 622 $ 1,174,334 $ (1,633) $ 5,901 $ (44,572) $ (71,434) $ 1,063,218
Repurchase of common stock (3,216,775) (32) (47,489) — — — — (47,521)
Net investment income (loss) — — — — 82,288 — — 82,288
Net realized gain (loss) on investments — — — — — (17,691) — (17,691)
Net change in unrealized appreciation (depreciation) on investments — — — — — — (30,103) (30,103)
Dividends declared — — — — (71,590) — — (71,590)
Balance, September 30, 2019 59,013,476 $ 590 $ 1,126,845 $ (1,633) $ 16,599 $ (62,263) $ (101,537) $ 978,601

Earnings Per Share

The Company calculates earnings per share in accordance with ASC 260, "Earnings per Share." Basic earnings per share is calculated by dividing the net increase (decrease) in net assets resulting from operations, less preferred dividends, by the weighted average number of common shares outstanding. Diluted earnings per share gives effect to all dilutive potential common shares outstanding using the if-converted method for the convertible Preferred Stock. Diluted earnings per share excludes all dilutive potential common shares if their effect is anti-dilutive. Potential common shares for the ~~nine~~three months ended

6670

~~September 30, 2020~~March 31, 2021 would be ~~antidilutive due to the net loss in~~dilutive because of profit during the period. Basic and diluted earnings per common share were as follows:


		For the three month period ended September 30, 2020				For the nine month period ended September 30, 2020					For the three month period ended March 31, 2021
		Basic		Diluted		Basic		Diluted			Basic		Diluted
Net increase (decrease) in net assets resulting from operations attributable to Common Stockholders	Net increase (decrease) in net assets resulting from operations attributable to Common Stockholders	$	32,752	$	33,608	$	(32,744)	$	(32,744)	Net increase (decrease) in net assets resulting from operations attributable to Common Stockholders	$	35,029	$	35,904
Weighted-average common shares outstanding	Weighted-average common shares outstanding	56,308,616		61,571,773		56,575,498		56,575,498		Weighted-average common shares outstanding	55,039,010		60,306,312
Basic and diluted earnings per share	Basic and diluted earnings per share	$	0.58	$	0.55	$	(0.58)	$	(0.58)	Basic and diluted earnings per share	$	0.65	$	0.60


		For the three month period ended September 30, 2019				For the nine month period ended September 30, 2019					For the three month period ended March 31, 2020
		Basic		Diluted		Basic		Diluted			Basic		Diluted
Net increase (decrease) in net assets resulting from operations attributable to Common Stockholders	Net increase (decrease) in net assets resulting from operations attributable to Common Stockholders	$	(8,989)	$	(8,989)	$	34,494	$	34,494	Net increase (decrease) in net assets resulting from operations attributable to Common Stockholders	$	(121,100)	$	(121,100)
Weighted-average common shares outstanding	Weighted-average common shares outstanding	59,587,941		59,587,941		60,644,479		60,644,479		Weighted-average common shares outstanding	57,112,193		57,112,193
Basic and diluted earnings per share	Basic and diluted earnings per share	$	(0.15)	$	(0.15)	$	0.57	$	0.57	Basic and diluted earnings per share	$	(2.12)	$	(2.12)

Common Stock Dividends

The following table summarizes the Company’s dividends declared on its common stock during the two most recent fiscal years and the current fiscal year to-date:

Date Declared

Record Date

Payment Date

Per Common Share Amount

Date Declared

Record Date

Payment Date

Per Common Share Amount

February 26, 2018

March 29, 2018

April 17, 2018

0.37

May 2, 2018

June 29, 2018

July 17, 2018

0.37

August 6, 2018

September 28, 2018

October 17, 2018

0.37

November 5, 2018

December 28, 2018

January 17, 2019

0.37

December 12, 2018

December 28, 2018

January 17, 2019

0.20

(1)

February 22, 2019

March 29, 2019

April 17, 2019

0.37

February 22, 2019

March 29, 2019

April 17, 2019

0.37

May 6, 2019

June 28, 2019

July 17, 2019

0.37

May 6, 2019

June 28, 2019

July 17, 2019

0.37

June 17, 2019

June 28, 2019

July 17, 2019

0.08

(1)

June 17, 2019

June 28, 2019

July 17, 2019

0.08

(1)

August 5, 2019

September 30, 2019

October 17, 2019

0.37

August 5, 2019

September 30, 2019

October 17, 2019

0.37

November 4, 2019

December 31, 2019

January 17, 2020

0.37

November 4, 2019

December 31, 2019

January 17, 2020

0.37

December 12, 2019

December 31, 2019

January 17, 2020

0.18

(1)

December 12, 2019

December 31, 2019

January 17, 2020

0.18

(1)

February 24, 2020

March 31, 2020

April 17, 2020

0.37

February 24, 2020

March 31, 2020

April 17, 2020

0.37

May 4, 2020

June 30, 2020

July 17, 2020

0.37

May 4, 2020

June 30, 2020

July 17, 2020

0.37

August 3, 2020

September 30, 2020

October 16, 2020

0.32

(2)

August 3, 2020

September 30, 2020

October 16, 2020

0.32

(2)

August 3, 2020

September 30, 2020

October 16, 2020

0.05

(1)

August 3, 2020

September 30, 2020

October 16, 2020

0.05

(1)

November 2, 2020

December 31, 2020

January 15, 2021

0.32

November 2, 2020

December 31, 2020

January 15, 2021

0.04

(1)

February 22, 2021

March 31, 2021

April 16, 2021

0.32

February 22, 2021

March 31, 2021

April 16, 2021

0.05

(1)

(1)Represents a ~~special~~special/supplemental dividend.

(2)The Company updated its dividend policy such that the regular dividend is $0.32 per share of common stock, effective with the third quarter 2020 dividend.

6771

~~10.~~11. CONSOLIDATED FINANCIAL HIGHLIGHTS

The following is a schedule of consolidated financial highlights for the ~~nine~~three month periods ended ~~September 30, 2020~~March 31, 2021 and ~~2019:~~2020:


		For the nine month periods ended							For the three month periods ended
		September 30, 2020			September 30, 2019				March 31, 2021			March 31, 2020
Per Common Share Data:	Per Common Share Data:							Per Common Share Data:
Net asset value per common share, beginning of period	Net asset value per common share, beginning of period	$	16.56		$	17.09		Net asset value per common share, beginning of period	$	15.39		$	16.56
Net investment income (loss) (1)	Net investment income (loss) (1)	1.16			1.37			Net investment income (loss) (1)	0.36			0.42
Net realized gain (loss) and net change in unrealized appreciation (depreciation) on investments and non-investment assets and liabilities	Net realized gain (loss) and net change in unrealized appreciation (depreciation) on investments and non-investment assets and liabilities	(1.74)			(0.81)			Net realized gain (loss) and net change in unrealized appreciation (depreciation) on investments and non-investment assets and liabilities	0.29			(2.57)
Net increase (decrease) in net assets resulting from operations	Net increase (decrease) in net assets resulting from operations	(0.58)			0.56			Net increase (decrease) in net assets resulting from operations	0.65			(2.15)
Dividends declared (2)	Dividends declared (2)	(1.11)			(1.19)			Dividends declared (2)	(0.37)			(0.37)
Accretion due to share repurchases	Accretion due to share repurchases	0.14			0.12			Accretion due to share repurchases	0.03			0.14
Net asset value per common share, end of period	Net asset value per common share, end of period	$	15.01		$	16.58		Net asset value per common share, end of period	$	15.70		$	14.18
Market price per common share, end of period	Market price per common share, end of period	$	8.91		$	14.40		Market price per common share, end of period	$	13.20		$	5.22

Number of common shares outstanding, end of period	Number of common shares outstanding, end of period	56,308,616			59,013,476			Number of common shares outstanding, end of period	54,809,262			56,308,616
Total return based on net asset value (3)	Total return based on net asset value (3)	(2.66)		%	3.98		%	Total return based on net asset value (3)	4.42		%	(12.14)		%
Total return based on market price (4)	Total return based on market price (4)	(25.11)		%	25.73		%	Total return based on market price (4)	32.26		%	(58.22)		%
Net assets attributable to Common Stockholders, end of period	Net assets attributable to Common Stockholders, end of period	$	845,222		$	978,601		Net assets attributable to Common Stockholders, end of period	$	860,520		$	798,534
Ratio to average net assets attributable to Common Stockholders(5):	Ratio to average net assets attributable to Common Stockholders(5):							Ratio to average net assets attributable to Common Stockholders(5):
Expenses before incentive fees	Expenses before incentive fees	6.87		%	6.50		%	Expenses before incentive fees	1.76		%	2.38		%
Expenses after incentive fees	Expenses after incentive fees	8.51		%	8.17		%	Expenses after incentive fees	2.23		%	2.94		%
Net investment income (loss)	Net investment income (loss)	7.62		%	7.88		%	Net investment income (loss)	2.28		%	2.66		%
Interest expense and credit facility fees	Interest expense and credit facility fees	3.61		%	3.86		%	Interest expense and credit facility fees	0.83		%	1.41		%
Ratios/Supplemental Data:	Ratios/Supplemental Data:							Ratios/Supplemental Data:
Asset coverage, end of period	Asset coverage, end of period	174.96		%	181.16		%	Asset coverage, end of period	186.17		%	163.08		%
Portfolio turnover	Portfolio turnover	21.94		%	24.35		%	Portfolio turnover	8.05		%	3.11		%
Weighted-average shares outstanding	Weighted-average shares outstanding	56,575,498			60,644,479			Weighted-average shares outstanding	55,039,010			57,112,193

(1)Net investment income (loss) per common share was calculated as net investment income (loss) less the preferred dividend for the period divided by the weighted average number of common shares outstanding for the period.

(2)Dividends declared per common share was calculated as the sum of dividends on common stock declared during the period divided by the number of common shares outstanding at each respective quarter-end date (refer to Note 9,10, Net Assets).

(3)Total return based on net asset value (not annualized) is based on the change in net asset value per common share during the period plus the declared dividends on common stock, assuming reinvestment of dividends in accordance with the dividend reinvestment plan, divided by the beginning net asset value for the period.

(4)Total return based on market value (not annualized) is calculated as the change in market value per common share during the period plus the declared dividends on common stock, assuming reinvestment of dividends in accordance with the dividend reinvestment plan, divided by the beginning market price for the period.

(5)These ratios to average net assets attributable to Common Stockholders have not been annualized.

~~11.~~12. LITIGATION

The Company may become party to certain lawsuits in the ordinary course of business. The Company does not believe that the outcome of current matters, if any, will materially impact the Company or its consolidated financial statements. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the Company was not subject to any material legal proceedings, nor, to the Company’s knowledge, is any material legal proceeding threatened against the Company.

In addition, portfolio investments of the Company could be the subject of litigation or regulatory investigations in the ordinary course of business. The Company does not believe that the outcome of any current contingent liabilities of its portfolio investments, if any, will materially affect the Company or these consolidated financial statements.

6872

~~12.~~13. TAX

The Company has not recorded a liability for any uncertain tax positions pursuant to the provisions of ASC 740, Income Taxes, as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

In the normal course of business, the Company is subject to examination by federal and certain state, local and foreign tax regulators. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the Company had filed tax returns and therefore is subject to examination.

The Company’s taxable income for each period is an estimate and will not be finally determined until the Company files its tax return for each year. Therefore, the final taxable income, and the taxable income earned in each period and carried forward for distribution in the following period, may be different than this estimate. The estimated tax character of dividends declared on preferred stock and common stock for ~~nine~~three month periods ended ~~September 30,~~March 31, 2021 and 2020 ~~and 2019~~ was as follows:


		For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
Ordinary income	Ordinary income	$	63,912	$	71,590	Ordinary income	$	21,177	$	20,834
Tax return of capital	Tax return of capital	$	—	$	—	Tax return of capital	$	—	$	—

~~13.~~14. SUBSEQUENT EVENTS

Subsequent events have been evaluated through the date the consolidated financial statements were issued. There have been no subsequent events that require recognition or disclosure through the date the consolidated financial statements were issued, except as disclosed below and elsewhere in the consolidated financial statements.

On ~~November 2, 2020,~~May 3, 2021, the Board of Directors declared a regular quarterly common dividend of $0.32 plus a ~~special~~supplemental common dividend of $0.04, which are payable on ~~January~~July 15, 2021 to common stockholders of record on ~~December 31, 2020.~~

On November 3, 2020 (the "Closing Date"), pursuant to a contribution agreement, dated as of the Closing Date, by and between the Company and Middle Market Credit Fund II, LLC, a Delaware limited liability company ("MMCF II"), the Company contributed certain senior secured debt investments with an aggregate principal balance of approximately $250 million to MMCF II in exchange for approximately 84% of MMCF II's membership interests and gross cash proceeds of approximately $170 million.

On the Closing Date, the Company and an unaffiliated private credit investment fund entered into a limited liability company agreement to co-manage MMCF II. The Company and the unaffiliated fund have approximately 84% and 16% economic ownership of MMCF II, respectively. MMCF II will be managed by a four-member board of managers, on which the Company and the unaffiliated fund will have equal representation. MMCF II is not consolidated in the Company's financial statements. MMCF II is expected to invest primarily in the senior secured loans of middle market companies. MMCF II's initial portfolio was funded on the Closing Date with existing senior secured debt investments contributed by the Company.June 30, 2021.

6973

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

(dollar amounts in thousands, except per share data, unless otherwise indicated)

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

We have included or incorporated by reference in this Form 10-Q, and from time to time our management may make, “forward-looking statements”. These forward-looking statements are not historical facts, but instead relate to future events or the future performance or financial condition of TCG BDC, Inc. (together with its consolidated subsidiaries, “we,” “us,” “our,” “TCG BDC” or the “Company”). These statements are based on current expectations, estimates and projections about us, our current or prospective portfolio investments, our industry, our beliefs, and our assumptions. The forward-looking statements contained in this Form 10-Q involve a number of risks and uncertainties, including statements concerning:

•our, or our portfolio companies’, future business, operations, operating results or prospects, including our and their ability to achieve our respective objectives as a result of the current COVID-19 pandemic;

•the return or impact of current and future investments;

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

•the impact of any protracted decline in the liquidity of credit markets on our business and the impact of the COVID-19 pandemic thereon;

•the impact of fluctuations in interest rates on our business, including from changes in or the discontinuation of LIBOR, on our business;

•~~our future operating results~~the valuation of investments in portfolio companies, particularly those having no liquid trading market, and the impact of the COVID-19 pandemic thereon;

•the impact of changes in laws, policies or regulations (including the interpretation thereof) affecting our operations or the operations of our portfolio companies;

•the valuation of our investments in portfolio companies, particularly those having no liquid trading market, and the impact of the COVID-19 pandemic thereon;

•our ability to recover unrealized losses;

•market conditions and our ability to access alternative debt markets and additional debt and equity capital, and the impact of the COVID-19 pandemic thereon;

•our contractual arrangements and relationships with third parties;

•uncertainty surrounding the financial stability of the United States, Europe and China;

•the social, geopolitical, financial, trade and legal implications of the exit of the United Kingdom from the European Union, or Brexit;

•~~the financial condition of and ability of our current and prospective portfolio companies to achieve their objectives and the impact of the COVID-19 pandemic thereon;~~

•competition with other entities and our affiliates for investment opportunities;

•the speculative and illiquid nature of our investments;

•the use of borrowed money to finance a portion of our investments;

•our expected financings and investments;

•the adequacy of our cash resources and working capital;

•the timing, form and amount of any dividend distributions;

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

•the ability to consummate acquisitions;

•the ability of our investment adviser to locate suitable investments for us and to monitor and administer our investments;

•~~the impact of~~ currency fluctuations oncould adversely affect the results of our investments in foreign companies, particularly to the extent that we receive payments denominated in foreign currency rather than U.S. dollars;

•the ability of The Carlyle Group Employee Co., L.L.C. to attract and retain highly talented professionals that can provide services to our investment adviser and administrator;

•our ability to maintain our status as a business development company; and

•our intent to satisfy the requirements of a regulated investment company under Subchapter M of the Internal Revenue Code of 1986, as amended.

We use words such as “anticipates,” “believes,” “expects,” “intends,” “will,” “should,” “may,” “plans,” “continue,” “believes,” “seeks,” “estimates,” “would,” “could,” “targets,” “projects,” “outlook,” “potential,” “predicts” and variations of these words and similar expressions to identify forward-looking statements, although not all forward-looking statements include these words. Our actual results and condition could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth in “Risk Factors” in Part II, Item 1A of ~~and elsewhere in this~~our annual report on Form ~~10-Q.~~10-K for the year ended December 31, 2020 (our "2020 Form 10-K").

We have based the forward-looking statements included in this Form 10-Q on information available to us on the date of this Form 10-Q, and we assume no obligation to update any such forward-looking statements. Although we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the Securities and Exchange Commission (the “SEC”), including our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

OVERVIEW

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with Part I, Item 1 of this Form 10-Q “Financial Statements.” This discussion contains forward-looking statements and involves numerous risks and uncertainties, including, but not limited to those described in “Risk Factors” in Part I, Item 1A of our ~~annual report on~~2020 Form ~~10-K for the year ended December 31, 2019 and Part II, Item 1A of our Form 10-Q for the quarter ended March 31, 2020.~~10-K. Our actual results could differ materially from those anticipated by such forward-looking statements due to factors discussed under “Risk Factors” in our 2020 Form 10-K and “Cautionary Statements Regarding Forward-Looking Statements” appearing elsewhere in this Form 10-Q.

We are a Maryland corporation formed on February 8, 2012, and structured as an externally managed, non-diversified closed-end investment company. We have elected to be regulated as a BDC under the Investment Company Act. We have elected to be treated, and intend to continue to comply with the requirements to qualify annually, as a RIC under Subchapter M of the Code.

Our investment objective is to generate current income and capital appreciation primarily through debt investments in U.S. middle market companies. Our core investment strategy focuses on lending to U.S. middle market companies, which we define as companies with approximately $25 million to $100 million of EBITDA, which we believe is a useful proxy for cash flow. We complement this core strategy with additive, diversifying assets including, but not limited to, specialty lending investments. We seek to achieve our investment objective primarily through direct origination of Middle Market Senior Loans, with the balance of our assets invested in higher yielding investments (which may include unsecured debt, mezzanine debt and investments in equities). We generally make Middle Market Senior Loans to private U.S. middle market companies that are, in many cases, controlled by private equity firms. Depending on market conditions, we expect that between 70% and 80% of the value of our assets will be invested in Middle Market Senior Loans. We expect that the composition of our portfolio will change over time given our Investment Adviser’s view on, among other things, the economic and credit environment (including with respect to interest rates) in which we are operating.

On June 19, 2017, we closed our IPO, issuing 9,454,200 shares of our common stock (including shares issued pursuant to the exercise of the underwriters’ over-allotment option on July 5, 2017) at a public offering price of $18.50 per share. Net of underwriting costs, we received cash proceeds of $169,488. Shares of common stock of TCG BDC began trading on the Nasdaq Global Select Market under the symbol “CGBD” on June 14, 2017.

On June 9, 2017, we acquired NF Investment Corp. (“NFIC”), a BDC managed by our Investment Advisor (the “NFIC Acquisition”). As a result, we issued 434,233 shares of common stock to the NFIC stockholders and approximately $145,602 in cash, and acquired approximately $153,648 in net assets.

We are externally managed by our Investment Adviser, an investment adviser registered under the Advisers Act. Our Administrator provides the administrative services necessary for us to operate. Both our Investment Adviser and our

Administrator are wholly owned subsidiaries of Carlyle Investment Management L.L.C., a subsidiary of Carlyle. Our Investment Adviser’s five-person investment committee is responsible for reviewing and approving our investment opportunities. The members of the investment committee have experience investing through different credit cycles. ~~As of September 30, 2020, our Investment Adviser’s investment team included a team of more than 150 investment professionals across the Carlyle Global Credit segment. The five members of our~~Our Investment Adviser’s investment committee ~~have an average~~comprises five of the most senior credit professional within the Carlyle Global

Credit segment, with backgrounds and expertise across asset classes and over 2526 years of average industry ~~experience.~~experience and 10 years of average tenure. In addition, our Investment Adviser and its investment team are supported by a team of finance, operations and administrative professionals currently employed by Carlyle Employee Co., a wholly owned subsidiary of Carlyle.

In conducting our investment activities, we believe that we benefit from the significant scale, relationships and resources of Carlyle, including our Investment Adviser and its affiliates. We have operated our business as a BDC since we began our investment activities in May 2013.

KEY COMPONENTS OF OUR RESULTS OF OPERATIONS

Investments

Our level of investment activity can and does vary substantially from period to period depending on many factors, including the amount of debt available to middle market companies, the general economic environment and the competitive environment for the type of investments we make.

Revenue

We generate revenue primarily in the form of interest income on debt investments we hold. In addition, we generate income from dividends on direct equity investments, capital gains on the sales of loans and debt and equity securities and various loan origination and other fees. Our debt investments generally have a stated term of five to eight years and generally bear interest at a floating rate usually determined on the basis of a benchmark such as LIBOR. Interest on these debt investments is generally paid quarterly. In some instances, we receive payments on our debt investments based on scheduled amortization of the outstanding balances. In addition, we receive repayments of some of our debt investments prior to their scheduled maturity date. The frequency or volume of these repayments fluctuates significantly from period to period. Our portfolio activity also reflects the proceeds of sales of securities. We may also generate revenue in the form of commitment, origination, amendment, structuring or due diligence fees, fees for providing managerial assistance and consulting fees.

Expenses

Our primary operating expenses include the payment of: (i) investment advisory fees, including base management fees and incentive fees, to our Investment Adviser pursuant to the Investment Advisory Agreement between us and our Investment Adviser; (ii) costs and other expenses and our allocable portion of overhead incurred by our Administrator in performing its administrative obligations under the Administration Agreement between us and our Administrator; and (iii) other operating expenses as detailed below:

•administration fees payable under our Administration Agreement and Sub-Administration Agreements, including related expenses;

•the costs of any offerings of our common stock and other securities, if any;

•calculating individual asset values and our net asset value (including the cost and expenses of any independent valuation firms);

•expenses, including travel expenses, incurred by our Investment Adviser, or members of our Investment Adviser team managing our investments, or payable to third parties, performing due diligence on prospective portfolio companies and, if necessary, expenses of enforcing our rights;

•certain costs and expenses relating to distributions paid on our shares;

•debt service and other costs of borrowings or other financing arrangements;

•the allocated costs incurred by our Investment Adviser in providing managerial assistance to those portfolio companies that request it;

•amounts payable to third parties relating to, or associated with, making or holding investments;

•the costs associated with subscriptions to data service, research-related subscriptions and expenses and quotation equipment and services used in making or holding investments;

•transfer agent and custodial fees;

•costs of hedging;

•commissions and other compensation payable to brokers or dealers;

•federal and state registration fees;

•any U.S. federal, state and local taxes, including any excise taxes;

•independent director fees and expenses;

•costs of preparing financial statements and maintaining books and records, costs of preparing tax returns, costs of Sarbanes-Oxley Act compliance and attestation and costs of filing reports or other documents with the SEC (or other regulatory bodies), and other reporting and compliance costs, including registration and listing fees, and the compensation of professionals responsible for the preparation or review of the foregoing;

•the costs of any reports, proxy statements or other notices to our stockholders (including printing and mailing costs), the costs of any stockholders’ meetings and the compensation of investor relations personnel responsible for the preparation of the foregoing and related matters;

•the costs of specialty and custom software for monitoring risk, compliance and overall portfolio, including any development costs incurred prior to the filing of our election to be regulated as a BDC;

•our fidelity bond;

•directors and officers/errors and omissions liability insurance, and any other insurance premiums;

•indemnification payments;

•direct fees and expenses associated with independent audits, agency, consulting and legal costs; and

•all other expenses incurred by us or our Administrator in connection with administering our business, including our allocable share of certain officers and their staff compensation.

We expect our general and administrative expenses to be relatively stable or to decline as a percentage of total assets during periods of asset growth and to increase during periods of asset declines.

PORTFOLIO AND INVESTMENT ACTIVITY

Below is a summary of certain characteristics of our investment portfolio as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.


		As of							As of
		September 30, 2020			December 31, 2019				March 31, 2021			December 31, 2020
Fair value of investments	Fair value of investments	$	1,948,173		$	2,123,964		Fair value of investments	$	1,841,634		$	1,825,749
Count of investments	Count of investments	146			136			Count of investments	164			160
Count of portfolio companies / investment fund		114			112
Count of portfolio companies / investment funds								Count of portfolio companies / investment funds	119			117
Count of industries	Count of industries	28			28			Count of industries	27			27
Count of sponsors		63			63

Percentage of total investment fair value:	Percentage of total investment fair value:							Percentage of total investment fair value:
First lien debt (excluding first lien/last out debt)	First lien debt (excluding first lien/last out debt)	69.0		%	74.6		%	First lien debt (excluding first lien/last out debt)	63.2		%	63.6		%
First lien/last out debt	First lien/last out debt	4.0		%	3.7		%	First lien/last out debt	3.4		%	3.4		%
Second lien debt	Second lien debt	14.8		%	11.0		%	Second lien debt	16.3		%	15.6		%
Total secured debt	Total secured debt	87.8		%	89.3		%	Total secured debt	82.9		%	82.6		%
Credit Fund		10.5		%	9.6		%
Investment Funds								Investment Funds	15.2		%	15.5		%
Equity investments	Equity investments	1.7		%	1.0		%	Equity investments	1.9		%	1.9		%

Percentage of debt investment fair value:	Percentage of debt investment fair value:							Percentage of debt investment fair value:
Floating rate (1)	Floating rate (1)	99.1		%	99.7		%	Floating rate (1)	99.1		%	99.1		%
Fixed interest rate	Fixed interest rate	0.9		%	0.3		%	Fixed interest rate	0.9		%	0.9		%

(1) Primarily subject to interest rate floors.

7477

Our investment activity for the three month periods ended ~~September 30,~~March 31, 2021 and 2020 ~~and 2019~~ is presented below (information presented herein is at amortized cost unless otherwise indicated):


		For the three month periods ended							For the three month periods ended
		September 30, 2020			September 30, 2019				March 31, 2021			March 31, 2020
Investments:	Investments:							Investments:
Total investments, beginning of period	Total investments, beginning of period	$	2,048,349		$	2,152,317		Total investments, beginning of period	$	1,922,966		$	2,201,451
New investments purchased	New investments purchased	59,887			235,812			New investments purchased	148,927			331,932
Net accretion of discount on investments	Net accretion of discount on investments	1,451			2,867			Net accretion of discount on investments	2,026			2,586
Net realized gain (loss) on investments	Net realized gain (loss) on investments	(209)			(10,909)			Net realized gain (loss) on investments	1,673			(1,697)
Investments sold or repaid	Investments sold or repaid	(35,551)			(151,456)			Investments sold or repaid	(150,601)			(286,945)
Total Investments, end of period	Total Investments, end of period	$	2,073,927		$	2,228,631		Total Investments, end of period	$	1,924,991		$	2,247,327
Principal amount of investments funded:	Principal amount of investments funded:							Principal amount of investments funded:
First Lien Debt (excluding First Lien/Last Out Debt)	First Lien Debt (excluding First Lien/Last Out Debt)	$	60,468		$	139,276		First Lien Debt (excluding First Lien/Last Out Debt)	$	98,408		$	75,510
First Lien/Last Out Debt	First Lien/Last Out Debt	—			25,045			First Lien/Last Out Debt	—			—
Second Lien Debt	Second Lien Debt	—			39,500			Second Lien Debt	52,369			86,109

Equity Investments	Equity Investments	358			683			Equity Investments	645			10,500
Investment Fund		—			32,500
Investment Funds								Investment Funds	—			156,000
Total	Total	$	60,826		$	237,004		Total	$	151,422		$	328,119
Principal amount of investments sold or repaid:	Principal amount of investments sold or repaid:							Principal amount of investments sold or repaid:
First Lien Debt (excluding First Lien/Last Out Debt)	First Lien Debt (excluding First Lien/Last Out Debt)	$	(36,191)		$	(137,674)		First Lien Debt (excluding First Lien/Last Out Debt)	$	(106,827)		$	(97,185)
First Lien/Last Out Debt	First Lien/Last Out Debt	(246)			—			First Lien/Last Out Debt	(246)			(19,273)
Second Lien Debt	Second Lien Debt	(4)			(9,498)			Second Lien Debt	(41,531)			(15,232)

Equity Investments	Equity Investments	—			—			Equity Investments	(446)			—
Investment Fund		—			(18,500)
Investment Funds								Investment Funds	—			(156,500)
Total	Total	$	(36,441)		$	(165,672)		Total	$	(149,050)		$	(288,190)
Number of new funded investments	Number of new funded investments	7			11			Number of new funded investments	10			10
Average amount of new funded investments	Average amount of new funded investments	$	5,877		$	21,437		Average amount of new funded investments	$	12,583		$	10,277
Percentage of new funded debt investments at floating interest rates	Percentage of new funded debt investments at floating interest rates	100		%	97		%	Percentage of new funded debt investments at floating interest rates	100		%	90		%
Percentage of new funded debt investments at fixed interest rates	Percentage of new funded debt investments at fixed interest rates	—		%	3		%	Percentage of new funded debt investments at fixed interest rates	—		%	10		%

As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, investments consisted of the following:


		September 30, 2020				December 31, 2019					March 31, 2021				December 31, 2020
		Amortized Cost		Fair Value		Amortized Cost		Fair Value			Amortized Cost		Fair Value		Amortized Cost		Fair Value
First Lien Debt (excluding First Lien/Last Out Debt)	First Lien Debt (excluding First Lien/Last Out Debt)	$	1,438,903	$	1,344,575	$	1,649,721	$	1,585,042	First Lien Debt (excluding First Lien/Last Out Debt)	$	1,226,793	$	1,164,592	$	1,234,579	$	1,161,881
First Lien/Last Out Debt	First Lien/Last Out Debt	80,033		78,616		78,951		78,096		First Lien/Last Out Debt	63,401		62,061		63,575		62,182
Second Lien Debt	Second Lien Debt	306,295		287,659		234,006		234,532		Second Lien Debt	308,048		299,322		297,962		284,523
Equity Investments	Equity Investments	32,695		32,987		22,272		21,698		Equity Investments	32,653		35,030		32,754		33,877
Investment Fund		216,001		204,336		216,501		204,596
Investment Funds										Investment Funds	294,097		280,629		294,096		283,286
Total	Total	$	2,073,927	$	1,948,173	$	2,201,451	$	2,123,964	Total	$	1,924,992	$	1,841,634	$	1,922,966	$	1,825,749

7578

The weighted average yields (1) for our first and second lien debt, based on the amortized cost and fair value as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, were as follows:


		September 30, 2020				December 31, 2019					March 31, 2021				December 31, 2020
		Amortized Cost		Fair Value		Amortized Cost		Fair Value			Amortized Cost		Fair Value		Amortized Cost		Fair Value
First Lien Debt (excluding First Lien/Last Out Debt)	First Lien Debt (excluding First Lien/Last Out Debt)	6.98	%	7.47	%	8.00	%	8.17	%	First Lien Debt (excluding First Lien/Last Out Debt)	7.18	%	7.56	%	7.08	%	7.53	%
First Lien/Last Out Debt	First Lien/Last Out Debt	8.93	%	9.09	%	6.63	%	9.53	%	First Lien/Last Out Debt	9.64	%	9.85	%	9.65	%	9.87	%
First Lien Debt Total	First Lien Debt Total	7.08	%	7.56	%	7.91	%	8.23	%	First Lien Debt Total	7.30	%	7.68	%	7.21	%	7.65	%
Second Lien Debt	Second Lien Debt	9.23	%	9.82	%	10.44	%	10.42	%	Second Lien Debt	9.04	%	9.30	%	9.15	%	9.59	%
First and Second Lien Debt Total	First and Second Lien Debt Total	7.44	%	7.94	%	8.22	%	8.50	%	First and Second Lien Debt Total	7.63	%	7.99	%	7.57	%	8.01	%

(1)Weighted average yields include the effect of accretion of discounts and amortization of premiums and are based on interest rates as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020. Weighted average yield on debt and income producing securities at fair value is computed as (a) the annual stated interest rate or yield earned plus the net annual amortization of original issue discount "OID") and market discount earned on accruing debt included in such securities, divided by (b) total first lien and second lien debt at fair value included in such securities. Weighted average yield on debt and income producing securities at amortized cost is computed as (a) the annual stated interest rate or yield earned plus the net annual amortization of OID and market discount earned on accruing debt included in such securities, divided by (b) total first lien and second lien debt at amortized cost included in such securities. Actual yields earned over the life of each investment could differ materially from the yields presented above.

Total weighted average yields (which includes the effect of accretion of discount and amortization of premiums) of our first and second lien debt investments as measured on an amortized cost basis ~~decreased~~increased from ~~8.22%~~7.57% to ~~7.44%~~7.63% from December 31, ~~2019~~2020 to ~~September 30, 2020. The decrease in weighted average yields was primarily due to a decrease in the effective LIBOR rate applicable to loans in the portfolio.~~March 31, 2021.

The following table summarizes the fair value of our performing and non-accrual/non-performing investments as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		September 30, 2020				December 31, 2019					March 31, 2021				December 31, 2020
		Fair Value		Percentage		Fair Value		Percentage			Fair Value		Percentage		Fair Value		Percentage
Performing	Performing	$	1,880,802	96.54	%	$	2,071,535	97.53	%	Performing	$	1,781,258	96.7	%	$	1,767,613	96.8	%
Non-accrual (1)	Non-accrual (1)	67,371		3.46		52,429		2.47		Non-accrual (1)	60,376		3.3		58,136		3.2
Total	Total	$	1,948,173	100.00	%	$	2,123,964	100.00	%	Total	$	1,841,634	100.0	%	$	1,825,749	100.0	%

(1)For information regarding our non-accrual policy, see Note 2 to the consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

See the Consolidated Schedules of Investments as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 in our consolidated financial statements in Part I, Item 1 of this Form 10-Q for more information on these investments, including a list of companies and type and amount of investments.

7679

As part of the monitoring process, our Investment Adviser has developed risk policies pursuant to which it regularly assesses the risk profile of each of our debt investments and rates each of them based on categories, which we refer to as “Internal Risk Ratings”. ~~During the second quarter of 2020, our Investment Advisor reevaluated and revised its Internal Risk Ratings and~~Pursuant to these risk policies, across the Carlyle Direct Lending platform to more appropriately assess portfolio risk across all market conditions, including the current COVID-19 environment. The revised methodology incorporates greater focus on expectations for future company performance and industry outlook, and creates greater consistency in risk rating assignment across all investments by removing from the ratings methodology the direct tie of historical financial results to the "base case" projections derived at the time of our initial investment. Under the revised methodology, an Internal Risk Rating of 1 – 5, which are defined below, is assigned to each debt investment in our ~~portfolio, compared to Internal Risk Ratings of 1 – 6 under the legacy methodology.~~portfolio. Key drivers of internal risk ~~rating used in the revised methodology are substantially the same as the legacy methodology, including~~ratings include financial metrics, financial covenants, liquidity and enterprise value coverage.

Internal Risk Ratings Definitions


Rating						Definition
1						Borrower is operating above expectations, and the trends and risk factors are generally favorable.

2						Borrower is operating generally as expected or at an acceptable level of performance. The level of risk to our initial cost bases is similar to the risk to our initial cost basis at the time of origination. This is the initial risk rating assigned to all new borrowers.

3						Borrower is operating below expectations and level of risk to our cost basis has increased since the time of origination. The borrower may be out of compliance with debt covenants. Payments are generally current although there may be higher risk of payment default.

4						Borrower is operating materially below expectations and the loan’s risk has increased materially since origination. In addition to the borrower being generally out of compliance with debt covenants, loan payments may be past due, but generally not by more than 120 days. It is anticipated that we may not recoup our initial cost basis and may realize a loss of our initial cost basis upon exit.

5						Borrower is operating substantially below expectations and the loan’s risk has increased substantially since origination. Most or all of the debt covenants are out of compliance and payments are substantially delinquent. It is anticipated that we will not recoup our initial cost basis and may realize a substantial loss of our initial cost basis upon exit.

Our Investment Adviser monitors and, when appropriate, changes the investment ratings assigned to each debt investment in our portfolio. Our Investment Adviser reviews our investment ratings in connection with our quarterly valuation process. The below table summarizes the Internal Risk Ratings as of September 30, 2020. Given the forward-looking nature of certain elements of the revised methodology, it is impracticable to recast the risk ratings for the portfolio using the revised methodology as ofMarch 31, 2021 and December 31, ~~2019.~~2020.


		September 30, 2020				March 31, 2021				December 31, 2020
		Fair Value		% of Fair Value				Fair Value		% of Fair Value		Fair Value		% of Fair Value
(dollar amounts in millions)	(dollar amounts in millions)						(dollar amounts in millions)
Internal Risk Rating 1	Internal Risk Rating 1	$	38.8	2.27	%		Internal Risk Rating 1	$	19.1	1.3	%	$	19.1	1.3	%
Internal Risk Rating 2	Internal Risk Rating 2	1,201.4		70.22			Internal Risk Rating 2	1,097.9		71.9		1,047.5		69.4
Internal Risk Rating 3	Internal Risk Rating 3	380.8		22.26			Internal Risk Rating 3	324.9		21.3		361.1		23.9
Internal Risk Rating 4	Internal Risk Rating 4	48.9		2.86			Internal Risk Rating 4	49.6		3.2		48.2		3.2
Internal Risk Rating 5	Internal Risk Rating 5	40.9		2.39			Internal Risk Rating 5	34.5		2.3		32.8		2.2
Total	Total	$	1,710.9	100.00	%		Total	$	1,526.0	100.0	%	$	1,508.6	100.0	%

As of ~~September 30,~~March 31, 2021 and December 31, 2020, the weighted average Internal Risk Rating of our debt investment portfolio was ~~2.3.~~2.3 and 2.4, respectively. As of ~~September 30, 2020, seven~~March 31, 2021, six of our debt investments, with an aggregate fair value of ~~$89.9~~$84.1 million were assigned an Internal Risk Rating of 4-5. As of ~~September 30,~~December 31, 2020, six of our debt investments, with an aggregate fair value of $80.9 million were assigned an Internal Risk Rating of 4-5. As of March 31, 2021 and December 31, ~~2019, six~~2020, five and five of our debt investments were on non-accrual ~~status. The fair values of~~status, respectively. Our debt investments ~~in the portfolio on~~ non-accrual status ~~were $67.4~~had a fair value of $60.4 million and ~~$52.4~~$58.1 million, respectively, which represented approximately ~~3.46%~~3.3% and ~~2.47%~~3.2%, respectively, of our total investments at fair ~~value.~~value as of March 31, 2021 and December 31, 2020. The remaining first and second lien debt investments were performing and current on their interest payments as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

7780

CONSOLIDATED RESULTS OF OPERATIONS

For the three month ~~and nine month~~ periods ended ~~September 30,~~March 31, 2021 and 2020 ~~and 2019~~

The net increase or decrease in net assets from operations may vary substantially from period to period as a result of various factors, including the recognition of realized gains and losses and net change in unrealized appreciation and depreciation. As a result, quarterly comparisons may not be meaningful.

Investment Income

Investment income for the three month ~~and nine month~~ periods ended ~~September 30,~~March 31, 2021 and 2020 ~~and 2019~~ was as follows:


		For the three month periods ended				For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
Investment income	Investment income									Investment income
First Lien Debt	First Lien Debt	$	29,587	$	41,696	$	97,058	$	126,816	First Lien Debt	$	25,584	$	35,650
Second Lien Debt	Second Lien Debt	7,084		7,542		22,814		19,534		Second Lien Debt	6,700		8,126
Equity Investments	Equity Investments	362		—		880		247		Equity Investments	1,036		185
Investment Fund		5,750		6,459		17,799		20,990
Investment Funds										Investment Funds	7,528		6,549
Cash	Cash	1		82		53		246		Cash	—		35
Total investment income	Total investment income	$	42,784	$	55,779	$	138,604	$	167,833	Total investment income	$	40,848	$	50,545

The decrease in investment income for the three month period ended ~~September 30, 2020~~March 31, 2021 from the comparable period in ~~2019~~2020 was primarily driven by a lower average loan balance and the decrease in ~~LIBOR, a lower average principal outstanding, loans placed on non-accrual, and lower total income from Credit Fund.~~LIBOR. As of ~~September 30, 2020,~~March 31, 2021, the size of our portfolio decreased to ~~$2,073,927~~$1,924,992 from ~~$2,228,631~~$2,247,327 as of ~~September 30, 2019,~~March 31, 2020, at amortized cost. As of ~~September 30, 2020,~~March 31, 2021, the weighted average yield of our first and second lien debt investments decreased to ~~7.44%~~7.63% from ~~8.88%~~7.74% as of ~~September 30, 2019~~March 31, 2020 on amortized cost, primarily due to the decrease in LIBOR.

Interest income on our first and second lien debt investments is dependent on the composition and credit quality of the portfolio. Generally, we expect the portfolio to generate predictable quarterly interest income based on the terms stated in each loan’s credit agreement. As of ~~September 30,~~March 31, 2021 and 2020, five and ~~2019, six and five~~seven first lien debt investments, respectively, were on non-accrual status. Non-accrual investments had a fair value of ~~$67,371~~$60,376 and ~~$13,713~~$44,116 respectively, which represented approximately ~~3.5%~~3.3% and ~~0.6%~~2.2% of total investments at fair value, ~~respectively.~~respectively, as of March 31, 2021 and 2020. The remaining first and second lien debt investments were performing and current on their interest payments as of ~~September 30, 2020~~March 31, 2021 and ~~2019.~~2020.

For the three month periods ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ the Company earned ~~$2,110~~$1,470 and ~~$1,756, respectively, in other income. For the nine month periods ended September 30, 2020 and 2019, the Company earned $8,001 and $6,050,~~$2,344, respectively, in other income. The ~~increase~~decrease in other income for the three month period ended ~~September 30, 2020~~March 31, 2021 from the comparable period in ~~2019~~2020 was primarily driven by higher amendment fees, offset partially by lower underwriting fees. The increase in other income for the nine month period ended September 30, 2020 from the comparable period in 2019 was primarily driven by higher amendment fees, offset partially by lower prepayment and underwriting fees.

For the three month periods ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ the Company earned ~~$5,750~~$7,528 and ~~$6,459,~~$6,549, respectively, in dividend and interest income from ~~Credit Fund. For~~ the ~~nine month periods ended September 30, 2020 and 2019, the Company earned $17,799 and $20,990, respectively, in dividend and interest income from Credit Fund.~~Investment Funds. The ~~decrease~~increase for the three month ~~and nine month periods~~period ended ~~September 30, 2020~~March 31, 2021 from the comparable periods in ~~2019~~2020 was driven by the ~~lower~~formation of Credit Fund II during the fourth quarter of 2020 and by a higher dividend from Credit Fund, partially offset by a decrease in interest income on the Mezzanine Loan ~~due~~ to ~~a decrease in the invested balance, offset by a higher dividend from the~~ Credit Fund.

Net investment income (loss) for the three month ~~and nine month~~ periods ended ~~September 30,~~March 31, 2021 and 2020 ~~and 2019~~ was as follows:


		For the three month periods ended				For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
Total investment income	Total investment income	$	42,784	$	55,779	$	138,604	$	167,833	Total investment income	$	40,848	$	50,545
Net expenses (including excise tax expense)	Net expenses (including excise tax expense)	(21,550)		(29,024)		(71,706)		(85,545)		Net expenses (including excise tax expense)	(20,169)		(26,573)
Net investment income (loss)	Net investment income (loss)	$	21,234	$	26,755	$	66,898	$	82,288	Net investment income (loss)	$	20,679	$	23,972

Expenses


		For the three month periods ended				For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
Base management fees	Base management fees	$	7,134	$	8,016	$	21,585	$	23,614	Base management fees	$	6,800	$	7,386
Incentive fees	Incentive fees	4,322		5,710		14,075		17,489		Incentive fees	4,257		5,086
Professional fees	Professional fees	937		534		2,282		1,879		Professional fees	691		667
Administrative service fees	Administrative service fees	167		61		539		442		Administrative service fees	282		106
Interest expense	Interest expense	7,291		13,538		28,913		38,561		Interest expense	6,975		12,179
Credit facility fees	Credit facility fees	728		545		2,106		1,784		Credit facility fees	519		590
Directors’ fees and expenses	Directors’ fees and expenses	86		88		303		269		Directors’ fees and expenses	116		96
Other general and administrative	Other general and administrative	498		483		1,364		1,338		Other general and administrative	405		411
Excise tax expense	Excise tax expense	387		49		539		169		Excise tax expense	124		52
Net expenses		$	21,550	$	29,024	$	71,706	$	85,545
Expenses										Expenses	$	20,169	$	26,573

Interest expense and credit facility fees for the three month ~~and nine month~~ periods ended ~~September 30,~~March 31, 2021 and 2020 ~~and 2019~~ were comprised of the following:


		For the three month periods ended						For the nine month periods ended							For the three month periods ended
		September 30, 2020			September 30, 2019			September 30, 2020			September 30, 2019				March 31, 2021			March 31, 2020
Interest expense	Interest expense	$	7,291		$	13,538		$	28,913		$	38,561		Interest expense	$	6,975		$	12,179
Facility unused commitment fee	Facility unused commitment fee	542			271			1,269			870			Facility unused commitment fee	328			318
Amortization of deferred financing costs	Amortization of deferred financing costs	159			243			754			745			Amortization of deferred financing costs	191			243
Other fees	Other fees	27			31			83			169			Other fees	—			29
Total interest expense and credit facility fees	Total interest expense and credit facility fees	$	8,019		$	14,083		$	31,019		$	40,345		Total interest expense and credit facility fees	$	7,494		$	12,769
Cash paid for interest expense	Cash paid for interest expense	$	8,361		$	13,384		$	31,708		$	38,244		Cash paid for interest expense	$	6,915		$	12,647

Average principal debt outstanding	Average principal debt outstanding	$	1,059,669		$	1,204,235		$	1,148,232		$	1,112,966		Average principal debt outstanding	$	979,557		$	1,236,463
Weighted average interest rate	Weighted average interest rate	2.70		%	4.40		%	3.30		%	4.55		%	Weighted average interest rate	2.85		%	3.91		%

The decrease in interest expense for the three month period ended ~~September 30, 2020~~March 31, 2021 compared to the comparable period in ~~2019~~2020 was primarily driven by lower LIBOR and lower average principal balances outstanding. The decrease in interest expense for the nine month period ended September 30, 2020 compared to the comparable period in 2019 was primarily driven by lower LIBOR, partially offset by higher average principal balances outstanding.

Below is a summary of the base management fees and incentive fees incurred during the three month ~~and nine month~~ periods ended ~~September 30, 2020~~March 31, 2021 and ~~2019.~~2020.


		For the three month periods ended				For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
Base management fees	Base management fees	$	7,134	$	8,016	$	21,585	$	23,614	Base management fees	$	6,800	$	7,386
Incentive fees on pre-incentive fee net investment income	Incentive fees on pre-incentive fee net investment income	4,322		5,710		14,075		17,489		Incentive fees on pre-incentive fee net investment income	4,257		5,086
Realized capital gains incentive fees	Realized capital gains incentive fees	—		—		—		—		Realized capital gains incentive fees	—		—
Accrued capital gains incentive fees	Accrued capital gains incentive fees	—		—		—		—		Accrued capital gains incentive fees	—		—
Total capital gains incentive fees	Total capital gains incentive fees	—		—		—		—		Total capital gains incentive fees	—		—
Total incentive fees	Total incentive fees	4,322		5,710		14,075		17,489		Total incentive fees	4,257		5,086
Total base management fees and incentive fees	Total base management fees and incentive fees	$	11,456	$	13,726	$	35,660	$	41,103	Total base management fees and incentive fees	$	11,057	$	12,472

The decrease in base management fees and incentive fees related to pre-incentive fee net investment income for the three month ~~and nine month~~ periods ended ~~September 30, 2020~~March 31, 2021 from the comparable ~~periods~~period in ~~2019~~2020 was driven by lower investment fair value and lower pre-incentive fee net investment income, respectively.

For the three month ~~and nine month~~ periods ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ there were no accrued capital gains incentive fees based upon the cumulative net realized and unrealized appreciation (depreciation) as of ~~September 30, 2020~~March 31, 2021 and ~~2019.~~2020. The accrual for any capital gains incentive fee under accounting principles generally accepted in the United States (“U.S. GAAP”) in a given period may result in an additional expense if such cumulative amount is greater than in the prior period or a reduction of previously recorded expense if such cumulative amount is less than in the prior period. If such cumulative amount is negative, then there is no accrual. See Note 4 to the consolidated financial statements included in Part I, Item 1 of this Form 10-Q for more information on the incentive and base management fees.

Professional fees include legal, rating agencies, audit, tax, valuation, technology and other professional fees incurred related to the management of the Company. Administrative service fees represent fees paid to the Administrator for our allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations under the administration agreement, including our allocable portion of the cost of certain of our executive officers and their respective staff. Other general and administrative expenses include insurance, filing, research, subscriptions and other costs.

Net Realized Gain (Loss) and Net Change in Unrealized Appreciation (Depreciation) on Investments

During the three month ~~and nine month~~ periods ended ~~September 30,~~March 31, 2021 and 2020, we had realized gains on 28 and 84 investments, respectively, totaling approximately ~~$1,018~~$1,673 and ~~$1,775,~~$627, respectively, which was offset by realized losses on 10 and 183 investments, respectively, totaling approximately ~~$1,227~~$0 and ~~$51,465,~~$2,324, respectively. During the three month ~~and nine month~~ periods ended ~~September 30, 2019, we had realized gains on 1~~March 31, 2021 and 5 investments, respectively, totaling approximately $208 and $2,899, respectively, which was offset by realized losses on 3 and 6 investments, respectively, totaling approximately $11,117 and $20,590, respectively. During the three month and nine month periods ended September 30, 2020, we had unrealized appreciation on ~~104~~99 and 5915 investments, respectively, totaling approximately ~~$26,841~~$24,087 and ~~$51,354,~~$4,389, respectively, which was offset by unrealized depreciation on 3558 and 95122 investments, respectively, totaling approximately ~~$11,801~~$10,228 and $99,621, respectively. During the three month and nine month periods ended September 30, 2019, we had unrealized appreciation on 76 and 99 investments, respectively, totaling approximately $20,081 and $40,426, respectively, which was offset by unrealized depreciation on 56 and 53 investments, respectively, totaling approximately $45,322 and $70,935,$149,952, respectively.

Net realized gain (loss) and net change in unrealized appreciation (depreciation) by the type of investments for the three month ~~and nine month~~ periods ended ~~September 30,~~March 31, 2021 and 2020 ~~and 2019~~ were as follows:

For the three month periods ended For the nine month periods ended
September 30, 2020 September 30, 2019 September 30, 2020 September 30, 2019
Net realized gain (loss) on investments $ (209) $ (10,909) $ (49,690) $ (17,725)
Net change in unrealized appreciation (depreciation) on investments 15,040 (25,241) (48,267) (30,509)
Net realized gain (loss) and net change in unrealized appreciation (depreciation) on investments $ 14,831 $ (36,150) $ (97,957) $ (48,234)


	For the three month periods ended
	March 31, 2021		March 31, 2020
Net realized gain (loss) on investments	$	1,673	$	(1,697)
Net change in unrealized appreciation (depreciation) on investments	13,859		(145,563)
Net realized gain (loss) and net change in unrealized appreciation (depreciation) on investments	$	15,532	$	(147,260)


		For the three month periods ended								For the nine month periods ended									For the three month periods ended
		September 30, 2020				September 30, 2019				September 30, 2020				September 30, 2019					March 31, 2021				March 31, 2020
Type	Type	Net realized gain (loss)		Net change in unrealized appreciation (depreciation)		Net realized gain (loss)		Net change in unrealized appreciation (depreciation)		Net realized gain (loss)		Net change in unrealized appreciation (depreciation)		Net realized gain (loss)		Net change in unrealized appreciation (depreciation)		Type	Net realized gain (loss)		Net change in unrealized appreciation (depreciation)		Net realized gain (loss)		Net change in unrealized appreciation (depreciation)
First Lien Debt	First Lien Debt	$	(677)	$	3,236	$	(10,909)	$	(23,196)	$	(50,302)	$	(30,211)	$	(20,382)	$	(26,507)	First Lien Debt	$	992	$	10,550	$	(2,054)	$	(90,659)
Second Lien Debt	Second Lien Debt	—		8,864		—		(593)		(213)		(19,162)		—		1,059		Second Lien Debt	—		4,713		—		(34,034)
Equity Investments	Equity Investments	468		867		—		833		825		866		2,657		1,633		Equity Investments	681		1,254		357		(1,908)
Investment Fund		—		2,073		—		(2,285)		—		240		—		(6,694)
Investment Funds																		Investment Funds	—		(2,691)		—		(18,962)
Total	Total	$	(209)	$	15,040	$	(10,909)	$	(25,241)	$	(49,690)	$	(48,267)	$	(17,725)	$	(30,509)	Total	$	1,673	$	13,826	$	(1,697)	$	(145,563)

Net change in unrealized appreciation in our investments for the three month period ended ~~September 30, 2020~~March 31, 2021 improved compared to the comparable period in ~~2019 was~~2020 primarily due to ~~lower~~tightening market yields and ~~unrealized losses reflected on certain positions~~improving credit fundamentals in ~~2019. Net change in unrealized depreciation in our investments for the nine month period ended September 30, 2020~~2021, compared to ~~the comparable period in 2019 was primarily due to unrealized losses reflected on certain positions in 2020, combined with~~ higher market yields ~~primarily~~in 2020 related to the COVID-19 pandemic. Net change in unrealized appreciation (depreciation) is also driven by changes in other inputs utilized under our valuation methodology, including, but not limited to, enterprise value multiples, borrower leverage multiples and borrower ratings, and the impact of exits.

8183

MIDDLE MARKET CREDIT FUND, LLC

Overview

On February 29, 2016, the Company and Credit Partners entered into an amended and restated limited liability agreement, which was subsequently amended and restated on June 24, 2016 and February 22, 2021 (as amended, the ~~Limited~~"Limited Liability Company ~~Agreement~~Agreement") to co-manage Credit Fund, a Delaware limited liability company that is not consolidated in the Company’s consolidated financial statements. Credit Fund primarily invests in first lien loans of middle market companies. Credit Fund is managed by a six-member board of managers, on which the Company and Credit Partners each have equal representation. Establishing a quorum for Credit Fund’s board of managers requires at least four members to be present at a meeting, including at least two of the Company’s representatives and two of Credit Partners’ representatives. The Company and Credit Partners each have 50% economic ownership of Credit Fund and have commitments to fund, from time to time, capital of up to ~~$400,000~~$250,000 each. Funding of such commitments generally requires the approval of the board of Credit Fund, including the board members appointed by the Company. By virtue of its membership interest, the Company and Credit Partners each indirectly bear an allocable share of all expenses and other obligations of Credit Fund.

Together with Credit Partners, the Company co-invests through Credit Fund. Investment opportunities for Credit Fund are sourced primarily by the Company and its affiliates. Portfolio and investment decisions with respect to Credit Fund must be unanimously approved by a quorum of Credit Fund’s investment committee consisting of an equal number of representatives of the Company and Credit Partners. Therefore, although the Company owns more than 25% of the voting securities of Credit Fund, the Company does not believe that it has control over Credit Fund (other than for purposes of the Investment Company Act). Middle Market Credit Fund SPV, LLC (the “Credit Fund Sub”), MMCF CLO 2017-1 LLC (the “2017-1 Issuer”), MMCF CLO 2019-2, LLC (the "2019-2 Issuer", formerly known as MMCF Credit Warehouse, LLC (the "Credit Fund Warehouse")) and MMCF Warehouse II, LLC (the "Credit Fund Warehouse II"), each a Delaware limited liability company, were formed on April 5, 2016, October 6, 2017 November 26, 2018 and August 16, 2019, respectively. Credit Fund Sub, the 2017-1 Issuer, the 2019-2 Issuer, and Credit Fund Warehouse II are wholly owned subsidiaries of Credit Fund and are consolidated in Credit Fund’s consolidated financial statements commencing from the date of their respective formations. Credit Fund Sub, the 2017-1 Issuer, the 2019-2 Issuer and Credit Fund Warehouse II primarily invest in first lien loans of middle market companies. Credit Fund and its wholly owned subsidiaries follow the same Internal Risk Rating System as the Company. Refer to "Debt" below for discussions regarding the credit facilities entered into and the notes issued by such wholly-owned subsidiaries.

8284

Selected Financial Data


		September 30, 2020		December 31, 2019			March 31, 2021		December 31, 2020
		(unaudited)					(unaudited)
Selected Consolidated Balance Sheet Information	Selected Consolidated Balance Sheet Information					Selected Consolidated Balance Sheet Information
ASSETS	ASSETS					ASSETS
Investments, at fair value (amortized cost of $1,325,843 and $1,258,157, respectively)		$	1,291,412	$	1,246,839
Investments, at fair value (amortized cost of $993,936 and $1,080,538, respectively)						Investments, at fair value (amortized cost of $993,936 and $1,080,538, respectively)	$	983,277	$	1,056,381
Cash and cash equivalents	Cash and cash equivalents	36,122		64,787		Cash and cash equivalents	63,384		119,796
Other assets	Other assets	10,298		9,369		Other assets	11,344		7,553
Total assets	Total assets	$	1,337,832	$	1,320,995	Total assets	$	1,058,005	$	1,183,730
LIABILITIES AND MEMBERS’ EQUITY	LIABILITIES AND MEMBERS’ EQUITY					LIABILITIES AND MEMBERS’ EQUITY
Secured borrowings	Secured borrowings	$	485,410	$	441,077	Secured borrowings	$	446,301	$	514,261
Notes payable, net of unamortized debt issuance costs of $3,097 and $3,441, respectively		444,113		528,407
Mezzanine loans (1)		—		93,000
Other Short-Term Borrowings		—		—
Notes payable, net of unamortized debt issuance costs of $1,511 and $1,559, respectively						Notes payable, net of unamortized debt issuance costs of $1,511 and $1,559, respectively	184,326		253,933

Other liabilities	Other liabilities	18,389		32,383		Other liabilities	15,243		15,543
Subordinated loans and members’ equity (1)	Subordinated loans and members’ equity (1)	389,920		226,128		Subordinated loans and members’ equity (1)	412,135		399,993
Liabilities and members’ equity	Liabilities and members’ equity	$	1,337,832	$	1,320,995	Liabilities and members’ equity	$	1,058,005	$	1,183,730

(1) As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the fair value of the Company’s ownership interest in the subordinated loans and members’ equity was ~~$204,336~~$202,695 and ~~$111,596, respectively, and $0 and $93,000, respectively, in the mezzanine loans.~~$205,891, respectively.


		For the three month periods ended				For the nine month periods ended					For the three month periods ended
		September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
		(unaudited)									(unaudited)
Selected Consolidated Statement of Operations Information:	Selected Consolidated Statement of Operations Information:									Selected Consolidated Statement of Operations Information:
Total investment income	Total investment income	$	22,863	$	24,659	$	64,276	$	70,999	Total investment income	$	16,105	$	21,592
Expenses	Expenses									Expenses
Interest and credit facility expenses	Interest and credit facility expenses	7,696		15,094		31,175		45,495		Interest and credit facility expenses	5,415		13,927
Other expenses	Other expenses	602		496		1,695		1,409		Other expenses	468		503
Total expenses	Total expenses	8,298		15,590		32,870		46,904		Total expenses	5,883		14,430
Net investment income (loss)	Net investment income (loss)	14,565		9,069		31,406		24,095		Net investment income (loss)	10,222		7,162
Net realized gain (loss) on investments	Net realized gain (loss) on investments	—		—		—		(8,353)		Net realized gain (loss) on investments	(1,578)		—
Net change in unrealized appreciation (depreciation) on investments	Net change in unrealized appreciation (depreciation) on investments	18,351		3,107		(23,114)		13,333		Net change in unrealized appreciation (depreciation) on investments	13,498		(86,293)
Net increase (decrease) resulting from operations	Net increase (decrease) resulting from operations	$	32,916	$	12,176	$	8,292	$	29,075	Net increase (decrease) resulting from operations	$	22,142	$	(79,131)

8385

Below is a summary of Credit Fund’s portfolio, followed by a listing of the loans in Credit Fund's portfolio, as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		As of							As of
		September 30, 2020			December 31, 2019				March 31, 2021			December 31, 2020
Senior secured loans (1)	Senior secured loans (1)	$	1,330,670		$	1,260,582		Senior secured loans (1)	$	997,657		$	1,084,491
Weighted average yields of senior secured loans based on amortized cost (2)	Weighted average yields of senior secured loans based on amortized cost (2)	5.95		%	6.51		%	Weighted average yields of senior secured loans based on amortized cost (2)	6.06		%	6.03		%
Weighted average yields of senior secured loans based on fair value (2)	Weighted average yields of senior secured loans based on fair value (2)	6.11		%	6.55		%	Weighted average yields of senior secured loans based on fair value (2)	6.11		%	6.15		%
Number of portfolio companies in Credit Fund	Number of portfolio companies in Credit Fund	65			61			Number of portfolio companies in Credit Fund	50			54
Average amount per portfolio company (1)	Average amount per portfolio company (1)	$	20,472		$	20,665		Average amount per portfolio company (1)	$	19,953		$	20,083
Number of loans on non-accrual status	Number of loans on non-accrual status	—			1			Number of loans on non-accrual status	—			—
Fair value of loans on non-accrual status	Fair value of loans on non-accrual status	$	—		$	21,150		Fair value of loans on non-accrual status	$	—		$	—
Percentage of portfolio at floating interest rates (3)(4)	Percentage of portfolio at floating interest rates (3)(4)	98.3		%	98.3		%	Percentage of portfolio at floating interest rates (3)(4)	97.3		%	97.7		%
Percentage of portfolio at fixed interest rates (4)	Percentage of portfolio at fixed interest rates (4)	1.7		%	1.7		%	Percentage of portfolio at fixed interest rates (4)	2.7		%	2.3		%
Fair value of loans with PIK provisions	Fair value of loans with PIK provisions	$	22,180		$	21,150		Fair value of loans with PIK provisions	$	26,602		$	24,113
Percentage of portfolio with PIK provisions (4)	Percentage of portfolio with PIK provisions (4)	1.7		%	1.7		%	Percentage of portfolio with PIK provisions (4)	2.7		%	2.3		%

(1)At par/principal amount.

(2)Weighted average yields include the effect of accretion of discounts and amortization of premiums and are based on interest rates as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020. Weighted average yield on debt and income producing securities at fair value is computed as (a) the annual stated interest rate or yield earned plus the net annual amortization of OID and market discount earned on accruing debt included in such securities, divided by (b) total first lien and second lien debt at fair value included in such securities. Weighted average yield on debt and income producing securities at amortized cost is computed as (a) the annual stated interest rate or yield earned plus the net annual amortization of OID and market discount earned on accruing debt included in such securities, divided by (b) total first lien and second lien debt at amortized cost included in such securities. Actual yields earned over the life of each investment could differ materially from the yields presented above.

(3)Floating rate debt investments are primarily subject to interest rate floors.

(4)Percentages based on fair value.

Consolidated Schedule of Investments as of September 30, 2020
Investments (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Maturity Date Par/ Principal Amount
Amortized Cost (5)
Fair Value (6)
First Lien Debt (97.67% of fair value)
Achilles Acquisition, LLC +\# (2)(3) Banking, Finance, Insurance & Real Estate L + 4.00% 4.19% 10/13/2025 $ 29,640 $ 29,535 $ 29,047
Acrisure, LLC \# (2)(3) Banking, Finance, Insurance & Real Estate L + 3.50% 3.65% 2/15/2027 25,699 25,669 24,769
Advanced Instruments, LLC +*\ (2)(3)(7) Healthcare & Pharmaceuticals L + 5.25% 6.25% 10/31/2022 33,416 33,362 33,150
Alku, LLC +# (2)(3) Business Services L + 5.50% 5.81% 7/29/2026 24,875 24,657 24,723
Alpha Packaging Holdings, Inc. +*\ (2)(3) Containers, Packaging & Glass L + 6.00% 7.00% 11/12/2021 16,487 16,487 16,471
AmeriLife Holdings LLC # (2)(3)(7) Banking, Finance, Insurance & Real Estate L + 4.00% 4.16% 3/18/2027 9,446 9,423 9,389
Analogic Corporation ^+ (2)(3)(7) Capital Equipment L + 5.25% 6.25% 6/22/2024 18,905 18,883 18,870
Anchor Packaging, Inc. (2)(3) Containers, Packaging & Glass L + 3.75% 3.90% 7/18/2026 24,786 24,675 24,657
API Technologies Corp. +\ (2)(3) Aerospace & Defense L + 4.25% 4.40% 5/9/2026 14,813 14,748 13,734
Aptean, Inc. +\ (2)(3) Software L + 4.25% 4.40% 4/23/2026 12,313 12,256 12,070
AQA Acquisition Holding, Inc. +*\ (2)(3)(7) High Tech Industries L + 4.25% 5.25% 5/24/2023 18,808 18,800 18,765
Astra Acquisition Corp. +# (2)(3) Software L + 5.50% 6.50% 3/1/2027 28,855 28,450 28,933
Avalign Technologies, Inc. +\ (2)(3) Healthcare & Pharmaceuticals L + 4.50% 4.65% 12/22/2025 14,629 14,513 13,759
Big Ass Fans, LLC +*\ (2)(3) Capital Equipment L + 3.75% 4.75% 5/21/2024 13,801 13,744 13,401
BK Medical Holding Company, Inc. ^+ (2)(3)(7) Healthcare & Pharmaceuticals L + 5.25% 6.25% 6/22/2024 24,226 23,997 22,347
Brooks Equipment Company, LLC +* (2)(3) Construction & Building L + 5.00% 6.00% 5/1/2021 4,582 4,581 4,579
Chemical Computing Group ULC (Canada) ^+ (2)(3)(7) Software L + 5.00% 6.00% 8/30/2023 14,091 13,354 13,971
Clarity Telecom LLC. + (2)(3) Media: Broadcasting & Subscription L + 4.25% 4.40% 8/30/2026 14,850 14,809 14,711
Clearent Newco, LLC ^+\ (2)(3)(7) High Tech Industries L + 5.50% 6.50% 3/20/2025 33,632 33,370 31,819
Datto, Inc. +\ (2)(3) High Tech Industries L + 4.25% 4.40% 4/2/2026 12,344 12,287 12,244
DecoPac, Inc. ^+*\ (2)(3)(7) Non-durable Consumer Goods L + 4.25% 5.25% 9/29/2024 12,336 12,248 12,287
Diligent Corporation ^+ (2)(3)(7) Telecommunications L + 6.25% 7.25% 8/4/2025 8,705 8,423 8,634
DTI Holdco, Inc. +*\ (2)(3) High Tech Industries L + 4.75% 5.75% 9/30/2023 18,739 18,646 15,975
Eliassen Group, LLC +\ (2)(3) Business Services L + 4.25% 4.40% 11/5/2024 7,552 7,524 7,466
EvolveIP, LLC ^+ (2)(3)(7) Telecommunications L + 5.75% 6.75% 6/7/2023 19,850 19,805 19,691
Exactech, Inc. +\# (2)(3) Healthcare & Pharmaceuticals L + 3.75% 4.75% 2/14/2025 21,584 21,465 18,994
Excel Fitness Holdings, Inc. +# (2)(3) Hotel, Gaming & Leisure L + 5.25% 6.25% 10/7/2025 24,813 24,599 22,145
Frontline Technologies Holdings, LLC + (2)(3) Software L + 5.75% 6.75% 9/18/2023 14,925 14,181 15,027
Golden West Packaging Group LLC +*\ (2)(3) Containers, Packaging & Glass L + 5.75% 6.75% 6/20/2023 29,092 28,965 28,969
HMT Holding Inc. (2)(3)(7) Energy: Oil & Gas L + 4.75% 5.75% 11/17/2023 35,727 35,335 35,531
Integrity Marketing Acquisition, LLC ^ (2)(3)(7) Banking, Finance, Insurance & Real Estate L + 6.25% 7.25% 8/27/2025 — (162) 240
Jensen Hughes, Inc. +*\ (2)(3)(7) Utilities: Electric L + 4.50% 5.50% 3/22/2024 33,093 32,974 32,469
KAMC Holdings, Inc. +# (2)(3) Energy: Electricity L + 4.00% 4.26% 8/14/2026 13,860 13,801 12,197
KBP Investments, LLC ^+ (2)(3)(7) Beverage, Food & Tobacco L + 5.25% 6.25% 5/15/2023 8,512 8,264 8,263
Lionbridge Technologies, Inc. + (2)(3) Business Services L + 6.25% 7.25% 12/29/2025 $ 24,813 $ 24,812 $ 25,172
Maravai Intermediate Holdings, LLC +\# (2)(3) Healthcare & Pharmaceuticals L + 4.25% 5.25% 8/2/2025 29,400 29,184 29,271

Consolidated Schedule of Investments as of September 30, 2020
Investments (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Maturity Date Par/ Principal Amount
Amortized Cost (5)
Fair Value (6)
Marco Technologies, LLC ^+\ (2)(3)(7) Media: Advertising, Printing & Publishing L + 4.00% 5.00% 10/30/2023 7,332 7,290 7,332
Mold-Rite Plastics, LLC +\ (2)(3) Chemicals, Plastics & Rubber L + 4.25% 5.25% 12/14/2021 14,557 14,533 14,557
MSHC, Inc. ^+*\ (2)(3)(7) Construction & Building L + 4.25% 5.25% 12/31/2024 44,202 44,084 43,748
Newport Group Holdings II, Inc. +\# (2)(3) Banking, Finance, Insurance & Real Estate L + 3.50% 3.72% 9/13/2025 23,535 23,335 22,330
Odyssey Logistics & Technology Corp. +*\# (2)(3) Transportation: Cargo L + 4.00% 5.00% 10/12/2024 38,955 38,823 36,559
Output Services Group ^+\ (2)(3) Media: Advertising, Printing & Publishing L + 4.50% 5.50% 3/27/2024 19,471 19,429 13,955
PAI Holdco, Inc. +*\ (2)(3) Automotive L + 4.00% 5.00% 1/5/2025 19,393 19,328 19,393
Park Place Technologies, Inc. +\# (2)(3) High Tech Industries L + 4.00% 5.00% 3/28/2025 22,387 22,321 22,387
Pasternack Enterprises, Inc. +\ (2)(3) Capital Equipment L + 4.00% 5.00% 7/2/2025 22,582 22,570 22,200
Pharmalogic Holdings Corp. +\ (2)(3) Healthcare & Pharmaceuticals L + 4.00% 5.00% 6/11/2023 11,234 11,215 11,105
Premise Health Holding Corp. +\# (2)(3) Healthcare & Pharmaceuticals L + 3.50% 3.72% 7/10/2025 13,619 13,570 13,509
Propel Insurance Agency, LLC ^+\ (2)(3)(7) Banking, Finance, Insurance & Real Estate L + 4.25% 5.25% 6/1/2024 30,498 30,098 30,173
Q Holding Company +*\# (2)(3) Automotive L + 5.00% 6.00% 12/31/2023 21,790 21,643 21,328
QW Holding Corporation (Quala) +* (2)(3)(7) Environmental Industries L + 6.25% 7.25% 8/31/2022 12,421 12,299 11,418
Radiology Partners, Inc. +\# (2)(3) Healthcare & Pharmaceuticals L + 4.25% 5.29% 7/9/2025 27,686 27,576 26,614
RevSpring Inc. *\# (2)(3) Media: Advertising, Printing & Publishing L + 4.25% 4.47% 10/11/2025 29,525 29,331 29,209
Situs Group Holdings Corporation +\ (2)(3) Banking, Finance, Insurance & Real Estate L + 4.75% 5.75% 6/28/2025 14,827 14,730 14,566
Surgical Information Systems, LLC +*\ (2)(3)(6) High Tech Industries L + 5.00% 6.00% 4/24/2023 26,168 26,039 25,906
Systems Maintenance Services Holding, Inc. ^* (2)(3)(9) High Tech Industries L + 5.00% 6.00% 10/30/2023 23,581 23,505 18,389
T2 Systems, Inc. ^+* (2)(3)(7) Transportation: Consumer L + 6.75% 7.75% 9/28/2022 29,193 28,771 28,570
The Original Cakerie, Ltd. (Canada) +*\ (2)(3) Beverage, Food & Tobacco L + 5.00% 6.00% 7/20/2022 8,860 8,834 8,838
The Original Cakerie, Ltd. (Canada) +*\ (2)(3)(7) Beverage, Food & Tobacco L + 4.50% 5.50% 7/20/2022 6,311 6,292 6,294
Thoughtworks, Inc. *\# (2)(3) Business Services L + 3.75% 4.75% 10/11/2024 11,734 11,712 11,544
U.S. Acute Care Solutions, LLC +*\ (2)(3) Healthcare & Pharmaceuticals L + 6.00% 7.00% 5/15/2021 31,293 31,246 28,257
U.S. TelePacific Holdings Corp. +*\ (2)(3) Telecommunications L + 5.50% 6.50% 5/2/2023 26,660 26,533 22,867
VRC Companies, LLC ^+ (2)(3)(7) Business Services L + 6.50% 7.50% 3/31/2023 28,307 27,069 28,307
Welocalize, Inc. + (2)(3)(7) Business Services L + 4.50% 5.50% 12/2/2024 21,558 21,334 21,349
WRE Holding Corp. ^+* (2)(3)(7) Environmental Industries L + 5.25% 6.25 1/3/2023 8,384 8,350 8,250
Zywave, Inc. +*\ (2)(3)(7) High Tech Industries L + 5.00% 6.00 11/17/2022 18,581 18,490 18,581
First Lien Debt Total $ 1,298,014 $ 1,261,275
Second Lien Debt (1.77% of fair value)
DBI Holding, LLC ^* Transportation: Cargo 9.00% PIK 9.00% 2/1/2026 $ 22,180 $ 21,823 $ 22,180
Zywave, Inc. +*\ (2)(3) High Tech Industries L + 9.00% 10% 11/17/2023 647 642 647
Second Lien Debt Total $ 22,465 $ 22,827

Investments (1)
Footnotes Industry Type Shares/Units Cost
Fair Value (6)
Equity Investments (0.57% of fair value)
DBI Holding, LLC ^* Transportation: Cargo Common Stock 2,961 $ — $ —
DBI Holding, LLC ^* Transportation: Cargo Preferred Equity 13,996 5,364 7,310
Equity Investments Total $ 5,364 $ 7,310
Total Investments $ 1,325,843 $ 1,291,412


Consolidated Schedule of Investments as of March 31, 2021
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
First Lien Debt (97.3% of fair value)
ACR Group Borrower, LLC	^+	(2)(3)(6)	Aerospace & Defense	L + 4.50%	5.50%	3/31/2028	$	34,650	$	34,020	$	34,020
Acrisure, LLC	\#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 3.50%	3.70%	2/15/2027	25,570		25,542		25,220
Alpha Packaging Holdings, Inc.	+\	(2)(3)	Containers, Packaging & Glass	L + 6.00%	7.00%	11/12/2021	16,269		16,269		16,269
AmeriLife Holdings LLC	#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 4.00%	4.11%	3/18/2027	9,926		9,905		9,923
Analogic Corporation	^+	(2)(3)(6)	Capital Equipment	L + 5.25%	6.25%	6/22/2024	18,810		18,790		18,687
Anchor Packaging, Inc.	+#	(2)(3)	Containers, Packaging & Glass	L + 4.00%	4.11%	7/18/2026	24,660		24,559		24,660
API Technologies Corp.	+\	(2)(3)	Aerospace & Defense	L + 4.25%	4.36%	5/9/2026	14,738		14,679		14,516
Aptean, Inc.		(2)(3)	Software	L + 4.25%	4.36%	4/23/2026	12,250		12,199		12,121
Astra Acquisition Corp.	+#	(2)(3)	Software	L + 4.75%	5.50%	2/28/2027	28,782		28,405		28,443
Avalign Technologies, Inc.	+\	(2)(3)	Healthcare & Pharmaceuticals	L + 4.50%	4.69%	12/22/2025	14,555		14,449		14,485
Avenu Holdings, LLC	+	(2)(3)	Sovereign & Public Finance	L + 5.25%	6.25%	9/28/2024	23,531		23,531		23,531
Big Ass Fans, LLC	+\#	(2)(3)	Capital Equipment	L + 3.75%	4.75%	5/21/2024	13,730		13,680		13,730
BK Medical Holding Company, Inc.	^+	(2)(3)(6)	Healthcare & Pharmaceuticals	L + 5.25%	6.25%	6/22/2024	24,104		23,905		23,650
Chemical Computing Group ULC (Canada)	^+	(2)(3)(6)	Software	L + 5.00%	6.00%	8/30/2023	14,019		13,402		14,019
Clearent Newco, LLC	^	(2)(3)(6)	High Tech Industries	L + 5.50%	6.50%	3/20/2025	29,423		29,187		29,423
Clearent Newco, LLC	+\	(2)(3)	High Tech Industries	L + 6.50%	7.50%	3/20/2025	4,069		4,069		4,069
DBI Holding LLC	^	(2)	Transportation: Cargo	14.00% PIK	14.00%	3/26/2023	2,538		2,538		2,538
DecoPac, Inc.	^+\	(2)(3)(6)	Non-durable Consumer Goods	L + 4.25%	5.25%	9/29/2024	12,336		12,259		12,334
Diligent Corporation	^+	(2)(3)(6)	Telecommunications	L + 6.25%	7.25%	8/4/2025	8,661		8,399		8,738
DTI Holdco, Inc.	^+\	(2)(3)	High Tech Industries	L + 4.75%	5.75%	9/30/2023	18,641		18,566		17,860
Eliassen Group, LLC	+\	(2)(3)	Business Services	L + 4.25%	4.36%	11/5/2024	7,533		7,509		7,496
EvolveIP, LLC	^+	(2)(3)(6)	Telecommunications	L + 5.75%	6.75%	6/7/2023	19,750		19,713		19,750
Exactech, Inc.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 3.75%	4.75%	2/14/2025	21,473		21,367		20,749
Excel Fitness Holdings, Inc.	+#	(2)(3)	Hotel, Gaming & Leisure	L + 5.25%	6.25%	10/7/2025	24,688		24,494		23,495
Frontline Technologies Holdings, LLC	+	(2)(3)	Software	L + 5.75%	6.75%	9/18/2023	14,849		14,214		14,980
Golden West Packaging Group LLC	+\	(2)(3)	Containers, Packaging & Glass	L + 5.25%	6.25%	6/20/2023	27,305		27,208		27,259
HMT Holding Inc.	+\	(2)(3)(6)	Energy: Oil & Gas	L + 5.00%	6.00%	11/17/2023	32,737		32,404		32,001
Integrity Marketing Acquisition, LLC	^+	(2)(3)(6)	Banking, Finance, Insurance & Real Estate	L + 6.25%	7.25%	8/27/2025	8,495		8,381		8,615
Jensen Hughes, Inc.	+\	(2)(3)(6)	Utilities: Electric	L + 4.50%	5.50%	3/22/2024	34,863		34,771		34,118
KAMC Holdings, Inc.		(2)(3)	Energy: Electricity	L + 4.00%	4.19%	8/14/2026	13,790		13,735		13,208
KBP Investments, LLC	^+	(2)(3)(6)	Beverage, Food & Tobacco	L + 5.00%	6.00%	5/15/2023	9,277		9,058		9,362
Marco Technologies, LLC	+\	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.00%	5.00%	10/30/2023	7,332		7,313		7,332
Mold-Rite Plastics, LLC	+\	(2)(3)	Chemicals, Plastics & Rubber	L + 4.25%	5.25%	12/14/2021	14,483		14,468		14,483
Newport Group Holdings II, Inc.	+\#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 3.50%	3.70%	9/13/2025	23,415		23,235		23,389


Consolidated Schedule of Investments as of March 31, 2021
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
Odyssey Logistics & Technology Corp.	+\#	(2)(3)	Transportation: Cargo	L + 4.00%	5.00%	10/12/2024	$	33,328	$	33,229	$	32,652
Output Services Group	^+\	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.50%	5.50%	3/27/2024	19,371		19,335		15,128
Premise Health Holding Corp.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 3.50%	3.70%	7/10/2025	13,550		13,505		13,498
Propel Insurance Agency, LLC	^+\	(2)(3)(6)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	6/1/2024	37,562		37,123		37,403
Q Holding Company	+\#	(2)(3)	Automotive	L + 5.00%	6.00%	12/31/2023	21,680		21,554		20,355
QW Holding Corporation	+	(2)(3)(6)	Environmental Industries	L + 5.75%	6.75%	8/31/2022	11,536		11,455		10,706
Radiology Partners, Inc.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 4.25%	4.79%	7/9/2025	27,686		27,586		27,439
RevSpring Inc.	+\#	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.25%	4.36%	10/11/2025	29,374		29,199		29,216
Situs Group Holdings Corporation	+\	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 4.75%	4.94%	6/28/2025	14,744		14,656		14,642
Striper Buyer, LLC	+	(2)(3)	Containers, Packaging & Glass	L + 5.50%	6.25%	12/30/2026	14,963		14,815		14,813
T2 Systems, Inc.	^+	(2)(3)(6)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2022	29,044		28,723		29,044
The Original Cakerie, Ltd. (Canada)	+\	(2)(3)(6)	Beverage, Food & Tobacco	L + 4.50%	5.50%	7/20/2022	6,279		6,265		6,279
The Original Cakerie, Ltd. (Canada)	+	(2)(3)	Beverage, Food & Tobacco	L + 5.00%	6.00%	7/20/2022	8,815		8,796		8,815
U.S. TelePacific Holdings Corp.	+\	(2)(3)	Telecommunications	L + 5.50%	6.50%	5/2/2023	6,660		6,625		6,144
VRC Companies, LLC	+	(2)(3)(6)	Business Services	L + 6.50%	7.50%	3/31/2023	30,504		29,503		29,877
Water Holdings Acquisition LLC	^+	(2)(3)(6)	Utilities: Water	L + 5.25%	6.25%	12/18/2026	26,250		25,488		25,627
Welocalize, Inc.	+	(2)(3)(6)	Business Services	L + 4.50%	5.50%	12/23/2023	22,574		22,369		22,571
WRE Holding Corp.	^+	(2)(3)(6)	Environmental Industries	L + 5.50%	6.50%	1/3/2023	8,421		8,394		8,307















First Lien Debt Total									$	964,843	$	956,989
Second Lien Debt (2.4% of fair value)
DBI Holding, LLC	^	(2)	Transportation: Cargo	10.00% PIK	10.00%	2/1/2026	$	24,064	$	23,729	$	24,064

Second Lien Debt Total									$	23,729	$	24,064
Equity Investments (0.2% of fair value)
DBI Holding, LLC	^		Transportation: Cargo				2,961		$	—	$	—
DBI Holding, LLC	^		Transportation: Cargo				13,996		5,364		2,224
Equity Investments Total									$	5,364	$	2,224
Total Investments									$	993,936	$	983,277

2021, the reference rates for Credit Fund’s variable rate loans were the 30-day LIBOR at ~~0.15%~~0.11%, the 90-day LIBOR at ~~0.23%~~0.19% and the 180-day LIBOR at ~~0.26%~~0.21%.

(3)Loan includes interest rate floor feature, which is generally 1.00%.

~~(7)~~As of ~~September 30, 2020,~~March 31, 2021, Credit Fund and Credit Fund Sub had the following unfunded commitments to fund delayed draw and revolving senior secured loans:

Consolidated Schedule of Investments as of December 31, 2019
Investments (1)
Footnotes Industry
Reference Rate & Spread (2)
Interest Rate (2)
Maturity Date Par/ Principal Amount
Amortized Cost (5)
Fair Value (6)
First Lien Debt (98.11% of fair value)
Achilles Acquisition, LLC +\# (2) (3) Banking, Finance, Insurance & Real Estate L + 4.00% 5.75% 10/13/2025 $ 17,865 $ 17,776 $ 17,763
Acrisure, LLC +\ (2) (3) Banking, Finance, Insurance & Real Estate L + 3.75% 5.85% 11/22/2023 11,820 11,810 11,805
Acrisure, LLC +\# (2) (3) Banking, Finance, Insurance & Real Estate L + 4.25% 6.35% 11/22/2023 20,674 20,639 20,674
Advanced Instruments, LLC ^+*\ (2) (3) (7) Healthcare & Pharmaceuticals L + 5.25% 6.99% 10/31/2022 35,610 35,536 35,466
Alku, LLC +# (2) (3) Business Services L + 5.50% 7.44% 7/29/2026 25,000 24,754 24,624
Alpha Packaging Holdings, Inc. +*\ (2) (3) Containers, Packaging & Glass L + 4.25% 6.35% 5/12/2020 16,684 16,676 16,601
AmeriLife Group, LLC ^# (2) (3) (7) Banking, Finance, Insurance & Real Estate L + 4.50% 6.20% 6/5/2026 16,627 16,557 16,558
Anchor Packaging, Inc. ^# (2) (3) (7) Containers, Packaging & Glass L + 4.00% 5.70% 7/18/2026 20,462 20,363 20,457
API Technologies Corp. +\ (2) (3) Aerospace & Defense L + 4.25% 5.95% 5/9/2026 14,925 14,853 14,807
Aptean, Inc. +\ (2) (3) Software L + 4.25% 6.34% 4/23/2026 12,406 12,344 12,385
AQA Acquisition Holding, Inc. ^*\ (2) (3) (7) High Tech Industries L + 4.25% 6.16% 5/24/2023 18,954 18,922 18,860
Avalign Technologies, Inc. +\ (2) (3) Healthcare & Pharmaceuticals L + 4.50% 6.70% 12/22/2025 14,741 14,610 14,626
Big Ass Fans, LLC +*\ (2) (3) Capital Equipment L + 3.75% 5.85% 5/21/2024 13,909 13,841 13,903
Borchers, Inc. +*\ (2) (3) (7) Chemicals, Plastics & Rubber L + 4.50% 6.60% 11/1/2024 15,116 15,072 15,085
Brooks Equipment Company, LLC * Construction & Building L + 5.00% 6.91% 8/29/2020 5,144 5,141 5,141
Clarity Telecom LLC. + (2) (3) Media: Broadcasting & Subscription L + 4.50% 6.20% 8/30/2026 14,963 14,915 14,902
Clearent Newco, LLC ^+\ (2) (3) (7) High Tech Industries L + 5.50% 7.44% 3/20/2025 29,738 29,436 29,134
Datto, Inc. +\ (2) (3) High Tech Industries L + 4.25% 5.95% 4/2/2026 12,438 12,375 12,420
DecoPac, Inc. +*\ (2) (3) (7) Non-durable Consumer Goods L + 4.25% 6.01% 9/29/2024 12,336 12,233 12,292
Dent Wizard International Corporation +\ (2) (3) Automotive L + 4.00% 5.70% 4/7/2020 36,880 36,843 36,717
DTI Holdco, Inc. +*\ (2) (3) High Tech Industries L + 4.75% 6.68% 9/30/2023 18,885 18,771 17,611
Eliassen Group, LLC +\ (2) (3) Business Services L + 4.50% 6.20% 11/5/2024 7,581 7,548 7,579
EIP Merger Sub, LLC (Evolve IP) ^+ (2) (3) (7) Telecommunications L + 5.75% 7.45% 6/7/2023 19,661 19,605 19,661
Exactech, Inc. +\# (2) (3) Healthcare & Pharmaceuticals L + 3.75% 5.45% 2/14/2025 21,772 21,634 21,751
Excel Fitness Holdings, Inc. +# (2) (3) Hotel, Gaming & Leisure L + 5.25% 6.95% 10/7/2025 25,000 24,758 24,875
Golden West Packaging Group LLC +*\ (2) (3) Containers, Packaging & Glass L + 5.75% 7.45% 6/20/2023 29,464 29,303 29,072
HMT Holding Inc. ^+*\ (2) (3) (7) Energy: Oil & Gas L + 5.00% 6.74% 11/17/2023 33,157 32,678 32,972
Jensen Hughes, Inc. ^+*\ (2) (3) (7) Utilities: Electric L + 4.50% 6.24% 3/22/2024 33,909 33,757 33,550
KAMC Holdings, Inc. +# (2) (3) Energy: Electricity L + 4.00% 5.91% 8/14/2026 13,965 13,899 13,881
MAG DS Corp. ^+\ (2) (3) (7) Aerospace & Defense L + 4.75% 6.46% 6/6/2025 28,471 28,242 28,286
Maravai Intermediate Holdings, LLC +\# (2) (3) Healthcare & Pharmaceuticals L + 4.25% 6.00% 8/2/2025 29,625 29,378 29,400
Marco Technologies, LLC ^+\ (2) (3) (7) Media: Advertising, Printing & Publishing L + 4.25% 6.16% 10/30/2023 7,463 7,410 7,463
Mold-Rite Plastics, LLC +\ (2) (3) Chemicals, Plastics & Rubber L + 4.25% 5.95% 12/14/2021 $ 14,557 $ 14,519 $ 14,524


First Lien Debt – unfunded delayed draw and revolving term loans commitments	Type	Unused Fee	Par/ Principal Amount		Fair Value
ACR Group Borrower, LLC	Revolver	0.38%	$	7,350	$	(110)
Analogic Corporation	Revolver	0.50	1,975		—
BK Medical Holding Company, Inc.	Revolver	0.50	2,609		(176)
Chemical Computing Group ULC (Canada)	Revolver	0.50	873		—
Clearent Newco, LLC	Delayed Draw	1.00	2,549		(66)
DecoPac, Inc.	Revolver	0.50	2,143		(3)
Diligent Corporation	Delayed Draw	1.00	2,109		25
Diligent Corporation	Revolver	0.50	703		8
EvolveIP, LLC	Delayed Draw	1.00	1,904		(2)
EvolveIP, LLC	Revolver	0.50	1,680		(2)
HMT Holding Inc.	Revolver	0.50	6,173		(291)
Integrity Marketing Acquisition, LLC	Delayed Draw	1.00	3,464		46
Jensen Hughes, Inc.	Delayed Draw	1.00	1,127		(35)
Jensen Hughes, Inc.	Revolver	0.50	1,000		(31)
KBP Investments, LLC	Delayed Draw	1.00	503		1
KBP Investments, LLC	Delayed Draw	1.00	10,190		30
Propel Insurance Agency, LLC	Revolver	0.50	2,381		(24)
Propel Insurance Agency, LLC	Delayed Draw	1.00	1,733		(17)
QW Holding Corporation	Revolver	0.50	5,498		(268)
QW Holding Corporation	Delayed Draw	1.00	162		(8)
T2 Systems, Inc.	Revolver	0.50	1,955		—
The Original Cakerie, Ltd. (Canada)	Revolver	0.50	1,665		(1)
VRC Companies, LLC	Revolver	0.50	858		—
Water Holdings Acquisition LLC	Delayed Draw	1.00	8,421		(126)
Water Holdings Acquisition LLC	Revolver	0.50	5,263		(79)
Welocalize, Inc.	Revolver	0.50	1,800		(3)
WRE Holding Corp.	Revolver	0.50	778		(9)
WRE Holding Corp.	Delayed Draw	1.00	563		(7)





Total unfunded commitments			$	77,429	$	(1,148)


Consolidated Schedule of Investments as of December 31, 2020
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
First Lien Debt (97.5% of fair value)
Acrisure, LLC	\#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 3.50%	3.65%	2/15/2027	$	25,634	$	25,606	$	25,104
Alku, LLC	+#	(2)(3)	Business Services	L + 5.50%	5.75%	7/29/2026	23,666		23,466		23,512
Alpha Packaging Holdings, Inc.	+\	(2)(3)	Containers, Packaging & Glass	L + 6.00%	7.00%	11/12/2021	16,378		16,378		16,378
AmeriLife Holdings LLC	#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 4.00%	4.15%	3/18/2027	9,951		9,929		9,802
Analogic Corporation	^+	(2)(3)(6)	Capital Equipment	L + 5.25%	6.25%	6/22/2024	18,857		18,837		18,857
Anchor Packaging, Inc.	+#	(2)(3)	Containers, Packaging & Glass	L + 4.00%	4.15%	7/18/2026	24,723		24,617		24,656
API Technologies Corp.	+\	(2)(3)	Aerospace & Defense	L + 4.25%	4.49%	5/9/2026	14,775		14,713		13,999
Aptean, Inc.	+\	(2)(3)	Software	L + 4.25%	4.40%	4/23/2026	12,281		12,227		12,077
AQA Acquisition Holding, Inc.	+\	(2)(3)(6)	High Tech Industries	L + 4.25%	5.25%	5/24/2023	18,759		18,752		18,757
Astra Acquisition Corp.	+#	(2)(3)	Software	L + 5.50%	6.50%	3/1/2027	28,783		28,392		28,783
Avalign Technologies, Inc.	+\	(2)(3)	Healthcare & Pharmaceuticals	L + 4.50%	4.73%	12/22/2025	14,592		14,481		14,334
Big Ass Fans, LLC	+\#	(2)(3)	Capital Equipment	L + 3.75%	4.75%	5/21/2024	13,766		13,714		13,766
BK Medical Holding Company, Inc.	^+	(2)(3)(6)	Healthcare & Pharmaceuticals	L + 5.25%	6.25%	6/22/2024	24,165		23,951		22,363
Chemical Computing Group ULC (Canada)	^+	(2)(3)(6)	Software	L + 5.00%	6.00%	8/30/2023	14,055		13,378		14,055
Clarity Telecom LLC.	+		Media: Broadcasting & Subscription	L + 4.25%	4.40%	8/30/2026	14,813		14,773		14,813
Clearent Newco, LLC	^	(2)(3)(6)	High Tech Industries	L + 6.50%	7.50%	3/20/2025	4,079		4,079		3,907
Clearent Newco, LLC	^+\	(2)(3)	High Tech Industries	L + 5.50%	6.50%	3/20/2025	29,486		29,236		28,722
DecoPac, Inc.	^+\	(2)(3)(6)	Non-durable Consumer Goods	L + 4.25%	5.25%	9/29/2024	12,336		12,253		12,318
Diligent Corporation	^+	(2)(3)(6)	Telecommunications	L + 6.25%	7.25%	8/4/2025	8,683		8,411		8,819
DTI Holdco, Inc.	^+\	(2)(3)	High Tech Industries	L + 4.75%	5.75%	9/30/2023	18,690		18,642		16,655
Eliassen Group, LLC	+\	(2)(3)	Business Services	L + 4.25%	4.40%	11/5/2024	7,543		7,516		7,483
EvolveIP, LLC	^+	(2)(3)(6)	Telecommunications	L + 5.75%	6.75%	6/7/2023	19,800		19,759		19,775
Exactech, Inc.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 3.75%	4.75%	2/14/2025	21,528		21,416		20,422
Excel Fitness Holdings, Inc.	+#	(2)(3)	Hotel, Gaming & Leisure	L + 5.25%	6.25%	10/7/2025	24,750		24,546		22,780
Frontline Technologies Holdings, LLC	+	(2)(3)	Software	L + 5.75%	6.75%	9/18/2023	14,886		14,198		14,589
Golden West Packaging Group LLC	+\	(2)(3)	Containers, Packaging & Glass	L + 5.25%	6.25%	6/20/2023	29,012		28,896		28,974
HMT Holding Inc.	+\	(2)(3)(6)	Energy: Oil & Gas	L + 5.00%	6.00%	11/17/2023	32,821		32,458		30,984
Integrity Marketing Acquisition, LLC	^+	(2)(3)(6)	Banking, Finance, Insurance & Real Estate	L + 6.25%	7.25%	8/27/2025	7,836		7,701		7,956
Jensen Hughes, Inc.	+\	(2)(3)(6)	Utilities: Electric	L + 4.50%	5.50%	3/22/2024	34,584		34,489		33,424
KAMC Holdings, Inc.	+#	(2)(3)	Energy: Electricity	L + 4.00%	4.23%	8/14/2026	13,825		13,768		12,531
KBP Investments, LLC	^+	(2)(3)(6)	Beverage, Food & Tobacco	L + 5.00%	6.00%	5/15/2023	9,292		9,059		9,350
Marco Technologies, LLC	^+\	(2)(3)(6)	Media: Advertising, Printing & Publishing	L + 4.00%	5.00%	10/30/2023	7,332		7,293		7,332
Mold-Rite Plastics, LLC	+\	(2)(3)	Chemicals, Plastics & Rubber	L + 4.25%	5.25%	12/14/2021	14,520		14,501		14,520
Newport Group Holdings II, Inc.	+\#	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 3.50%	3.75%	9/13/2025	23,475		23,285		23,405
Odyssey Logistics & Technology Corp.	+\#	(2)(3)	Transportation: Cargo	L + 4.00%	5.00%	10/12/2024	38,897		38,773		37,766
Output Services Group	^+\	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.50%	5.50%	3/27/2024	19,421		19,382		14,178


Consolidated Schedule of Investments as of December 31, 2019
Consolidated Schedule of Investments as of December 31, 2020														Consolidated Schedule of Investments as of December 31, 2020
Investments (1)	Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (5)		Fair Value (6)		Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
Pasternack Enterprises, Inc.														Pasternack Enterprises, Inc.	+\	(2)(3)	Capital Equipment	L + 4.00%	5.00%	7/2/2025	$	22,524	$	22,513	$	22,218
Pharmalogic Holdings Corp.														Pharmalogic Holdings Corp.	+\	(2)(3)	Healthcare & Pharmaceuticals	L + 4.00%	5.00%	6/11/2023	11,205		11,189		11,158
Premise Health Holding Corp.														Premise Health Holding Corp.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 3.50%	3.75%	7/10/2025	13,584		13,538		13,503
Propel Insurance Agency, LLC														Propel Insurance Agency, LLC	^+\	(2)(3)(6)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	6/1/2024	38,134		37,662		37,716
Q Holding Company														Q Holding Company	+\#	(2)(3)	Automotive	L + 5.00%	6.00%	12/31/2023	21,735		21,604		20,229
QW Holding Corporation														QW Holding Corporation	+	(2)(3)(6)	Environmental Industries	L + 6.25%	7.25%	8/31/2022	11,566		11,465		10,727
Radiology Partners, Inc.														Radiology Partners, Inc.	+\#	(2)(3)	Healthcare & Pharmaceuticals	L + 4.25%	4.81%	7/9/2025	27,686		27,581		27,193
RevSpring Inc.														RevSpring Inc.	+\#	(2)(3)	Media: Advertising, Printing & Publishing	L + 4.25%	4.40%	10/11/2025	29,449		29,265		29,199
Situs Group Holdings Corporation														Situs Group Holdings Corporation	+\	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 4.75%	5.75%	6/28/2025	14,781		14,689		14,636
T2 Systems, Inc.														T2 Systems, Inc.	^+	(2)(3)(6)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2022	29,119		28,743		29,118
The Original Cakerie, Ltd. (Canada)														The Original Cakerie, Ltd. (Canada)	+\	(2)(3)(6)	Beverage, Food & Tobacco	L + 4.50%	5.50%	7/20/2022	6,295		6,281		6,289
The Original Cakerie, Ltd. (Canada)														The Original Cakerie, Ltd. (Canada)	+	(2)(3)	Beverage, Food & Tobacco	L + 5.00%	6.00%	7/20/2022	8,837		8,815		8,829
Thoughtworks, Inc.														Thoughtworks, Inc.	\#	(2)(3)	Business Services	L + 3.75%	4.75%	10/11/2024	11,704		11,683		11,704
U.S. Acute Care Solutions, LLC														U.S. Acute Care Solutions, LLC	+\	(2)(3)	Healthcare & Pharmaceuticals	L + 6.00%	7.00%	5/15/2021	31,211		31,184		29,104
U.S. TelePacific Holdings Corp.														U.S. TelePacific Holdings Corp.	+\	(2)(3)	Telecommunications	L + 5.50%	6.50%	5/2/2023	26,660		26,585		23,984
VRC Companies, LLC														VRC Companies, LLC	+	(2)(3)(6)	Business Services	L + 6.50%	7.50%	3/31/2023	30,582		29,464		30,582
Water Holdings Acquisition LLC														Water Holdings Acquisition LLC	^+	(2)(3)(6)	Utilities: Water	L + 5.25%	6.25%	12/18/2026	26,316		25,520		25,516
Welocalize, Inc.														Welocalize, Inc.	+	(2)(3)(6)	Business Services	L + 4.50%	5.50%	12/23/2023	22,629		22,414		22,584
WRE Holding Corp.														WRE Holding Corp.	^+	(2)(3)(6)	Environmental Industries	L + 5.25%	6.25%	1/3/2023	8,367		8,336		8,252

First Lien Debt Total														First Lien Debt Total									$	1,051,406	$	1,029,687
Second Lien Debt (2.3% of fair value)														Second Lien Debt (2.3% of fair value)
DBI Holding, LLC														DBI Holding, LLC	^	(2)	Transportation: Cargo	9.00% PIK	9.00%	2/1/2026	$	24,113	$	23,768	$	24,113
Second Lien Debt Total	Second Lien Debt Total									$	21,357	$	21,814	Second Lien Debt Total									$	23,768	$	24,113
Equity Investments (0.15% of fair value)
Equity Investments (0.2%of fair value)														Equity Investments (0.2%of fair value)
DBI Holding, LLC														DBI Holding, LLC	^		Transportation: Cargo				$	2,961	$	—	$	—
DBI Holding, LLC	DBI Holding, LLC	^		Transportation: Cargo				$	16,957	$	5,364	$	1,810	DBI Holding, LLC	^		Transportation: Cargo				$	13,996	$	5,364	$	2,581
Equity Investments Total	Equity Investments Total									$	5,364	$	1,810	Equity Investments Total									$	5,364	$	2,581
Total Investments	Total Investments									$	1,258,157	$	1,246,839	Total Investments									$	1,080,538	$	1,056,381

^ Denotes that all or a portion of the assets are owned by Credit Fund. Credit Fund has entered into the Credit Fund Facility. Accordingly, such assets are not available to creditors of Credit Fund Sub, ~~the 2017-1 Issuer,~~ the 2019-2 Issuer or Credit Fund Warehouse II.

+ Denotes that all or a portion of the assets are owned by Credit Fund Sub. Credit Fund Sub has entered into a revolving credit facility the Credit Fund Sub Facility. The lenders of the Credit Fund Sub Facility have a first lien security interest in substantially all of the assets of Credit Fund Sub. Accordingly, such assets are not available to creditors of Credit Fund, the ~~2017-1 Issuer, the 2019-2 Issuer or Credit Fund Warehouse II.~~

\ Denotes that all or a portion of the assets are owned by the 2019-2 Issuer and secure the notes issued in connection with the 2019-2 Debt Securitization. Accordingly, such assets are not available to creditors of Credit Fund, Credit Fund Sub, ~~the 2017-1 Issuer~~ or Credit Fund Warehouse II.

# Denotes that all or a portion of the assets are owned by the Credit Fund Warehouse II. Credit Fund Warehouse II has entered into the Credit Fund Warehouse II Facility. The lenders of the Credit Fund Warehouse II Facility have a first lien security interest in substantially all of the assets of the Credit Fund Warehouse II. Accordingly, such assets are not available to creditors of Credit Fund, Credit Fund Sub, ~~the 2017-1 Issuer~~ or the 2019-2 Issuer.

(3)Loan includes interest rate floor feature, which is generally 1.00%.

~~(7)~~As of December 31, ~~2019,~~2020, Credit Fund and Credit Fund Sub had the following unfunded commitments to fund delayed draw and revolving senior secured loans:


First Lien Debt—unfunded delayed draw and revolving term loans commitments	Type	Unused Fee		Par/ Principal Amount		Fair Value
Analogic Corporation	Revolver	0.50	%	$	1,975	$	—
AQA Acquisition Holding, Inc.	Revolver	0.50		2,459		—
BK Medical Holding Company, Inc.	Revolver	0.50		2,609		(176)
Chemical Computing Group ULC (Canada)	Revolver	0.50		873		—
Clearent Newco, LLC	Delayed Draw	1.00		2,549		(66)
DecoPac, Inc.	Revolver	0.50		2,143		(3)
Diligent Corporation	Delayed Draw	1.00		2,109		25
Diligent Corporation	Revolver	0.50		703		8
EvolveIP, LLC	Delayed Draw	1.00		1,904		(2)
EvolveIP, LLC	Revolver	0.50		1,680		(2)
HMT Holding Inc.	Revolver	0.50		6,173		(291)
Integrity Marketing Acquistion, LLC	Delayed Draw	1.00		4,144		41
Jensen Hughes, Inc.	Delayed Draw	1.00		1,127		(35)
Jensen Hughes, Inc.	Revolver	0.50		1,364		(43)
KBP Investments, LLC	Delayed Draw	1.00		503		1
KBP Investments, LLC	Delayed Draw	1.00		10,190		30
Marco Technologies, LLC	Delayed Draw	1.00		7,500		—
Propel Insurance Agency, LLC	Revolver	0.50		1,905		(19)
Propel Insurance Agency, LLC	Delayed Draw	1.00		1,733		(17)
QW Holding Corporation	Revolver	0.50		5,498		(268)
QW Holding Corporation	Delayed Draw	1.00		161		(8)
T2 Systems, Inc.	Revolver	0.50		1,955		—
The Original Cakerie, Ltd. (Canada)	Revolver	0.50		1,665		(1)
VRC Companies, LLC	Revolver	0.50		858		—
Water Holdings Acquisition LLC	Delayed Draw	1.00		8,421		(168)
Water Holdings Acquisition LLC	Revolver	0.50		5,263		(105)
Welocalize, Inc.	Revolver	0.50		2,250		(4)
WRE Holding Corp.	Revolver	0.50		852		(10)
WRE Holding Corp.	Delayed Draw	1.00		563		(7)


Total unfunded commitments				$	81,129	$	(1,120)

~~(8)~~(7)Loan was on non-accrual status as of December 31, ~~2019.~~2020.

Debt

Credit Fund, Credit Fund Sub and Credit Fund Warehouse II are party to separate credit facilities as described below. In addition, until May 15, 2019, the 2019-2 Issuer (formerly known as Credit Fund Warehouse) was a party to the Credit Warehouse Facility. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, Credit Fund, Credit Fund Sub and Credit Fund Warehouse II were in compliance with all covenants and other requirements of their respective credit facility agreements. Below is a summary of the borrowings and repayments under the credit facilities for the three month ~~and nine month~~ periods ended ~~2020~~2021 and ~~2019,~~2020, and the outstanding balances under the credit facilities for the respective periods.


		Credit Fund Facility				Credit Fund Sub Facility				Credit Fund Warehouse Facility			Credit Fund Warehouse II Facility					Credit Fund Facility				Credit Fund Sub Facility				Credit Fund Warehouse II Facility
		2020		2019		2020		2019		2020	2019		2020		2019			2021		2020		2021		2020			2021		2020
Three Month Periods Ended September 30,
Three Month Periods Ended March 31,																	Three Month Periods Ended March 31,
Outstanding balance, beginning of period	Outstanding balance, beginning of period	$	—	$	80,000	$	353,006	$	384,493	$—	$	—	$	108,994	$	—	Outstanding balance, beginning of period	$	—	$	93,000	$	420,859	$	343,506		$	93,402	$	97,571
Borrowings	Borrowings	—		32,500		25,000		35,500		—	—		5,000		77,935		Borrowings	—		63,500		63,000		57,000			—		19,794
Repayments	Repayments	—		(18,500)		—		(76,987)		—	—		(6,590)		—		Repayments	—		(156,500)		(120,738)		(33,500)			(10,222)		(21,950)
Outstanding balance, end of period	Outstanding balance, end of period	$	—	$	94,000	$	378,006	$	343,006	$—	$	—	$	107,404	$	77,935	Outstanding balance, end of period	$	—	$	—	$	363,121	$	367,006		$	83,180	$	95,415

Nine Month Periods Ended September 30,
Three Month Periods Ended March 31,																	Three Month Periods Ended March 31,
Outstanding Borrowing, beginning of period	Outstanding Borrowing, beginning of period	$	93,000	$	112,000	$	343,506	$	471,134	$—	$	101,045	$	97,571	$	—	Outstanding Borrowing, beginning of period	$	—	$	93,000	$	—	$	343,506		$	—	$	97,571
Borrowings	Borrowings	63,500		83,200		125,000		144,370		—	34,544		38,373		77,935		Borrowings	—		63,500		—		57,000			—		19,794
Repayments	Repayments	(156,500)		(101,200)		(90,500)		(272,498)		—	(135,589)		(28,540)		—		Repayments	—		(156,500)		—		(33,500)			—		(21,950)
Outstanding balance, end of period	Outstanding balance, end of period	$	—	$	94,000	$	378,006	$	343,006	$—	$	—	$	107,404	$	77,935	Outstanding balance, end of period	$	—	$	—	$	—	$	367,006		$	—	$	95,415

2017-1 Notes

•$231,700 of Aaa/AAA Class A-1 Notes, which bear interest at the three-month LIBOR plus 1.17%;

•$48,300 of Aa2/AA Class A-2 Notes, which bear interest at the three-month LIBOR plus 1.50%;

•$15,000 of A2/A Class B-1 Notes, which bear interest at the three-month LIBOR plus 2.25%;

•$9,000 of A2/A Class B-2 Notes which bear interest at 4.30%;

•$22,900 of Baa2/BBB Class C Notes which bear interest at the three-month LIBOR plus 3.20%; and

•$25,100 of Ba2/BB Class D Notes which bear interest at the three-month LIBOR plus 6.38%.

2019-2 Notes

•$233,000 of Aaa/AAA Class A-1 Notes, which bear interest at the three-month LIBOR plus 1.50%;

•$48,000 of Aa2/AA Class A-2 Notes, which bear interest at the three-month LIBOR plus 2.40%;

•$23,000 of A2/A Class B Notes, which bear interest at the three-month LIBOR plus 3.45%;

•$27,000 of Baa2/BBB- Class C Notes which bear interest at the three-month LIBOR plus 4.55%; and

•$21,000 of Ba2/BB- Class D Notes which bear interest at the three-month LIBOR plus 8.03%.

The 2017-1 Notes are scheduled to mature on April 15, 2029. Credit Fund received 100% of the preferred interests issued by the 2019-2 Issuer (the “2019-2 Issuer Preferred Interests”) on the closing date of the 2019-2 Debt Securitization in exchange for Credit Fund’s contribution to the 2019-2 Issuer of the initial closing date loan portfolio. The 2019-2 Issuer Preferred Interests do not bear interest and had a nominal value of $48,300 at closing.

As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the 2019-2 Issuer was in compliance with all covenants and other requirements of the indenture.

MIDDLE MARKET CREDIT FUND II, LLC

Overview

Credit Fund II Senior Notes

Selected Financial Data


	As of
	March 31, 2021		December 31, 2020
	(unaudited)
ASSETS
Investments, at fair value (amortized cost of $246,772 and $245,312, respectively)	$	248,375	$	246,421
Cash and cash equivalents	3,492		1,385
Other assets	2,238		3,436
Total assets	$	254,105	$	251,242
LIABILITIES AND MEMBERS’ EQUITY

Notes payable, net of unamortized debt issuance costs of $857 and $875, respectively	$	156,643	$	156,625
Other liabilities	4,859		2,675





Total members' equity (1)	92,603		91,942
Total liabilities and members’ equity	$	254,105	$	251,242

(1) As of March 31, 2021 and December 31, 2020, the fair value of Company's ownership interest in the members' equity was $77,934 and $77,395, respectively.


	For the three month period ended
	March 31, 2021
	(unaudited)
Selected Consolidated Statement of Operations Information:
Total investment income	$	4,563
Expenses
Interest and credit facility expenses	1,201
Other expenses	191
Total expenses	1,392
Net investment income (loss)	3,171
Net realized gain (loss) on investments	—
Net change in unrealized appreciation (depreciation) on investments	494
Net increase (decrease) resulting from operations	$	3,665

Below is a summary of Credit Fund II’s portfolio, followed by a listing of the loans in Credit Fund II’s portfolio as of March 31, 2021 and December 31, 2020:


	As of
	March 31, 2021			December 31, 2020
Senior secured loans (1)	$	249,442		$	248,172
Weighted average yields of senior secured loans based on amortized cost (2)	7.26		%	7.32		%
Weighted average yields of senior secured loans based on fair value (2)	7.21		%	7.29		%
Number of portfolio companies in Credit Fund II	42			44
Average amount per portfolio company (1)	$	5,939		$	5,640
Percentage of portfolio at floating interest rates (3) (4)	99.1		%	99.1		%
Percentage of portfolio at fixed interest rates (4)	0.9		%	0.9		%
Fair value of loans with PIK provisions	$	8,892		$	9
Percentage of portfolio with PIK provisions (4)	3.6		%	3.6		%

(1)At par/principal amount.

(3)Floating rate debt investments are generally subject to interest rate floors.

(4)Percentages based on fair value.


Consolidated Schedule of Investments as of March 31, 2021
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
First Lien Debt (90.5% of fair value)
Airnov, Inc.	^	(2)(3)	Containers, Packaging & Glass	L + 5.25%	6.25%	12/19/2025	$	1,496	$	1,478	$	1,493
Alpine SG, LLC	^	(2)(3)	High Tech Industries	L + 5.75%	6.75%	11/16/2022	4,411		4,392		4,342
American Physician Partners, LLC	^	(2)(3)	Healthcare & Pharmaceuticals	L + 6.75%	7.75%	12/21/2021	8,629		8,595		8,371
AMS Group HoldCo, LLC	^	(2)(3)	Transportation: Cargo	L + 6.50%	7.50%	9/29/2023	8,169		8,091		8,157
Apptio, Inc.	^	(2)(3)	Software	L + 7.25%	8.25%	1/10/2025	5,357		5,282		5,397
Aurora Lux FinCo S.Á.R.L. (Luxembourg)	^	(2)(3)	Software	L + 6.00%	7.00%	12/24/2026	$	4,389	$	4,295	$	3,971
Avenu Holdings, LLC	^	(2)(3)	Sovereign & Public Finance	L + 5.25%	6.25%	9/28/2024	995		985		995
BMS Holdings III Corp.	^	(2)(3)	Construction & Building	L + 5.25%	6.25%	9/30/2026	3,300		3,233		3,270
Captive Resources Midco, LLC	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	5/31/2025	8,324		8,220		8,396
Chartis Holding, LLC	^	(2)(3)	Business Services	L + 5.25%	6.25%	5/1/2025	1,492		1,471		1,492
Comar Holding Company, LLC	^	(2)(3)	Containers, Packaging & Glass	L + 5.50%	6.50%	6/18/2024	8,776		8,676		8,776
Cority Software Inc. (Canada)	^	(2)(3)	Software	L + 5.25%	6.25%	7/2/2026	8,777		8,639		8,817
Ensono, LP	^	(2)(3)	Telecommunications	L + 5.25%	5.36%	6/27/2025	6,276		6,232		6,227
Ethos Veterinary Health LLC	^	(2)(3)	Consumer Services	L + 4.75%	4.86%	5/15/2026	8,170		8,108		8,118
EvolveIP, LLC	^	(2)(3)	Telecommunications	L + 5.75%	6.75%	6/7/2023	8,777		8,763		8,777
K2 Insurance Services, LLC	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	7/1/2024	6,894		6,800		6,902
Kaseya, Inc.	^	(2)(3)	High Tech Industries	L + 4.00%, 3.00% PIK	8.00%	5/2/2025	8,892		8,765		8,892


Consolidated Schedule of Investments as of March 31, 2021
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
Mailgun Technologies, Inc.	^	(2)(3)	High Tech Industries	L + 5.00%	6.00%	3/26/2025	8,457		8,332		8,379
National Technical Systems, Inc.	^	(2)(3)	Aerospace & Defense	L + 5.50%	6.50%	6/12/2023	8,800		8,780		8,800
NMI AcquisitionCo, Inc.	^	(2)(3)	High Tech Industries	L + 5.00%	6.00%	9/6/2023	8,776		8,719		8,810
Paramit Corporation	^	(2)(3)	Capital Equipment	L + 4.50%	5.50%	5/3/2025	1,000		993		994
PPC Flexible Packaging, LLC	^	(2)(3)	Containers, Packaging & Glass	L + 5.50%	6.50%	11/23/2024	4,389		4,349		4,389
Redwood Services Group, LLC	^	(2)(3)	High Tech Industries	L + 6.00%	7.00%	6/6/2023	3,291		3,273		3,291
Reladyne, Inc.	^	(2)(3)	Wholesale	L + 5.00%	6.00%	7/22/2022	6,484		6,439		6,458
Riveron Acquisition Holdings, Inc.	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	5/22/2025	8,236		8,117		8,318
RSC Acquisition, Inc.	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.50%	6.50%	11/1/2026	8,465		8,325		8,508
Smile Doctors, LLC	^	(2)(3)	Healthcare & Pharmaceuticals	L + 6.00%	7.00%	10/6/2022	6,493		6,491		6,493
Sovos Brands Intermediate, Inc.	^	(2)(3)	Beverage, Food & Tobacco	L + 4.75%	4.98%	11/20/2025	7,355		7,311		7,316
Superior Health Linens, LLC	^	(2)(3)	Business Services	L + 6.50%	7.50%	9/30/2021	7,024		7,010		7,016
T2 Systems, Inc.	^	(2)(3)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2022	8,776		8,702		8,776
TCFI Aevex LLC	^	(2)(3)	Aerospace & Defense	L + 6.00%	7.00%	3/18/2026	1,714		1,685		1,711
TSB Purchaser, Inc.	^	(2)(3)	Media: Advertising, Printing & Publishing	L + 6.00%	7.00%	5/14/2024	8,777		8,649		8,734
Turbo Buyer, Inc.	^	(2)(3)	Automotive	L + 5.50%	6.50%	12/2/2025	8,153		7,988		8,235
US INFRA SVCS Buyer, LLC	^	(2)(3)	Environmental Industries	L + 6.00%	7.00%	4/13/2026	3,292		3,235		3,249
VRC Companies, LLC	^	(2)(3)	Business Services	L + 6.50%	7.50%	3/31/2023	4,300		4,264		4,214
Zemax Software Holdings, LLC	^	(2)(3)	Software	L + 5.75%	6.75%	6/25/2024	4,388		4,354		4,318
Zenith Merger Sub, Inc.	^	(2)(3)	Business Services	L + 5.25%	6.25%	12/13/2023	4,389		4,360		4,382











First Lien Debt Total									$	223,401	$	224,784
Second Lien Debt (9.5% of fair value)
AI Convoy S.A.R.L (United Kingdom)	^	(2)(3)	Aerospace & Defense	L + 8.25%	9.25%	1/17/2028	$	5,514	$	5,404	$	5,714
Quartz Holding Company	^	(2)(3)	Software	L + 8.00%	8.11%	4/2/2027	4,852		4,773		4,900
Tank Holding Corp.	^	(2)(3)	Capital Equipment	L + 8.25%	8.36%	3/26/2027	$	5,514	$	5,439	$	5,552
Ultimate Baked Goods MIDCO, LLC	^	(2)(3)	Beverage, Food & Tobacco	L + 8.00%	9.00%	8/9/2026	5,514		5,431		5,083
World 50, Inc.	^	(6)	Business Services	0.115	11.50%	1/9/2027	2,365		2,324		2,342





Second Lien Debt Total									$	23,371	$	23,591
Total Investments									$	246,772	$	248,375

(2)Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to either LIBOR or an alternate base rate (commonly based on the Federal Funds Rate or the U.S. Prime Rate), which generally resets quarterly. For each such loan, Credit Fund II has indicated the reference rate used and provided the spread and the interest rate in effect as of March 31, 2021. As of March 31, 2021, the reference rates for Credit Fund II's variable rate loans were the 30-day LIBOR at 0.11%, the 90-day LIBOR at 0.19% and the 180-day LIBOR at 0.21%.

(3)Loan includes interest rate floor feature, which is generally 1.00%.

(6)Represents a corporate mezzanine loan, which is subordinated to senior secured term loans of the portfolio company.


Consolidated Schedule of Investments as of December 31, 2020
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
First Lien Debt (90.1% of fair value)
Airnov, Inc.	^	(2)(3)	Containers, Packaging & Glass	L + 5.25%	6.25%	12/19/2025	$	1,500	$	1,481	$	1,501
Alpine SG, LLC	^	(2)(3)	High Tech Industries	L + 5.75%	6.75%	11/16/2022	4,411		4,390		4,378
American Physician Partners, LLC	^	(2)(3)	Healthcare & Pharmaceuticals	L + 6.75%	7.75%	12/21/2021	8,725		8,679		8,265
AMS Group HoldCo, LLC	^	(2)(3)	Transportation: Cargo	L + 6.50%	7.50%	9/29/2023	8,182		8,096		8,079
Apptio, Inc.	^	(2)(3)	Software	L + 7.25%	8.25%	1/10/2025	5,357		5,278		5,437
Aurora Lux FinCo S.Á.R.L. (Luxembourg)	^	(2)(3)	Software	L + 5.75%	6.75%	12/24/2026	4,400		4,303		4,018
Avenu Holdings, LLC	^	(2)(3)	Sovereign & Public Finance	L + 5.25%	6.25%	9/28/2024	997		987		997
BMS Holdings III Corp.	^	(2)(3)	Construction & Building	L + 5.25%	6.25%	9/30/2026	3,308		3,239		3,270
Captive Resources Midco, LLC	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	5/31/2025	8,406		8,297		8,463
Chartis Holding, LLC	^	(2)(3)	Business Services	L + 5.50%	6.50%	5/1/2025	1,496		1,474		1,497
Comar Holding Company, LLC	^	(2)(3)	Containers, Packaging & Glass	L + 5.50%	6.50%	6/18/2024	8,799		8,692		8,832
Cority Software Inc. (Canada)	^	(2)(3)	Software	L + 5.25%	6.25%	7/2/2026	8,800		8,655		8,862
Ensono, LP	^	(2)(3)	Telecommunications	L + 5.25%	5.40%	6/27/2025	6,292		6,246		6,245
Ethos Veterinary Health LLC	^	(2)(3)	Consumer Services	L + 4.75%	4.90%	5/15/2026	8,182		8,117		8,070
EvolveIP, LLC	^	(2)(3)	Telecommunications	L + 5.75%	6.75%	6/7/2023	8,799		8,784		8,790
Innovative Business Services, LLC	^	(2)(3)	High Tech Industries	L + 5.50%	6.50%	4/5/2023	2,200		2,162		2,159
K2 Insurance Services, LLC	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.00%	6.00%	7/1/2024	6,927		6,827		6,928
Kaseya, Inc.	^	(2)(3)	High Tech Industries	L + 4.00%, 3.00% PIK	8.00%	5/2/2025	8,822		8,688		8,856
Mailgun Technologies, Inc.	^	(2)(3)	High Tech Industries	L + 5.00%	6.00%	3/26/2025	8,478		8,347		8,330
National Technical Systems, Inc.	^	(2)(3)	Aerospace & Defense	L + 5.50%	6.50%	6/12/2023	8,800		8,778		8,733
NMI AcquisitionCo, Inc.	^	(2)(3)	High Tech Industries	L + 5.00%	6.00%	9/6/2022	8,799		8,732		8,711
Paramit Corporation	^	(2)(3)	Capital Equipment	L + 4.50%	5.50%	5/3/2025	1,000		992		980
PPC Flexible Packaging, LLC	^	(2)(3)	Containers, Packaging & Glass	L + 6.00%	7.00%	11/23/2024	4,400		4,358		4,386
Redwood Services Group, LLC	^	(2)(3)	High Tech Industries	L + 6.00%	7.00%	6/6/2023	3,300		3,279		3,291
Reladyne, Inc.	^	(2)(3)	Wholesale	L + 5.00%	6.00%	7/22/2022	6,484		6,431		6,514
Riveron Acquisition Holdings, Inc.	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.75%	6.75%	5/22/2025	8,257		8,131		8,312
RSC Acquisition, Inc.	^	(2)(3)	Banking, Finance, Insurance & Real Estate	L + 5.50%	6.50%	11/1/2026	8,487		8,341		8,572
Smile Doctors, LLC	^	(2)(3)	Healthcare & Pharmaceuticals	L + 6.00%	7.00%	10/6/2022	6,509		6,507		6,379
Sovos Brands Intermediate, Inc.	^	(2)(3)	Beverage, Food & Tobacco	L + 4.75%	4.96%	11/20/2025	2,200		2,182		2,181
Superior Health Linens, LLC	^	(2)(3)	Business Services	L + 6.50%	7.50%	9/30/2021	7,199		7,178		7,162
T2 Systems, Inc.	^	(2)(3)	Transportation: Consumer	L + 6.75%	7.75%	9/28/2022	8,799		8,713		8,799
TCFI Aevex LLC	^	(2)(3)	Aerospace & Defense	L + 6.00%	7.00%	3/18/2026	1,718		1,688		1,712
TSB Purchaser, Inc.	^	(2)(3)	Media: Advertising, Printing & Publishing	L + 6.00%	7.00%	5/14/2024	8,799		8,663		8,729
Turbo Buyer, Inc.	^	(2)(3)	Automotive	L + 5.25%	6.25%	12/2/2025	8,174		8,001		8,249


Consolidated Schedule of Investments as of December 31, 2020
Investments (1)		Footnotes	Industry	Reference Rate & Spread (2)	Interest Rate (2)	Maturity Date	Par/ Principal Amount		Amortized Cost (4)		Fair Value (5)
US INFRA SVCS Buyer, LLC	^	(2)(3)	Environmental Industries	L + 6.00%	7.00%	4/13/2026	$	3,300	$	3,240	$	3,292
VRC Companies, LLC	^	(2)(3)	Business Services	L + 6.50%	7.50%	3/31/2023	4,311		4,271		4,311
Zemax Software Holdings, LLC	^	(2)(3)	Software	L + 5.75%	6.75%	6/25/2024	4,400		4,363		4,294
Zenith Merger Sub, Inc.	^	(2)(3)	Business Services	L + 5.25%	6.25%	12/13/2023	4,399		4,370		4,367










First Lien Debt Total									$	220,960	$	221,951
Second Lien Debt (9.9% of fair value)
AI Convoy S.A.R.L (United Kingdom)	^	(2)(3)	Aerospace & Defense	L + 8.25%	9.25%	1/17/2028	$	5,514	$	5,401	$	5,676
AQA Acquisition Holding, Inc.	^	(2)(3)	High Tech Industries	L + 8.00%	9.00%	5/24/2024	1,000		993		1,000
Quartz Holding Company	^	(2)(3)	Software	L + 8.00%	8.15%	4/2/2027	4,852		4,771		4,815
Tank Holding Corp.	^	(2)(3)	Capital Equipment	L + 8.25%	8.40%	3/26/2027	5,514		5,436		5,394
Ultimate Baked Goods MIDCO, LLC	^	(2)(3)	Beverage, Food & Tobacco	L + 8.00%	9.00%	8/9/2026	5,514		5,428		5,257
World 50, Inc.		(6)	Business Services	11.50%	11.50%	1/9/2027	2,365		2,323		2,328




Second Lien Debt Total									$	24,352	$	24,470
Total Investments									$	245,312	$	246,421

(2)Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to either LIBOR or an alternate base rate (commonly based on the Federal Funds Rate or the U.S. Prime Rate), which generally resets quarterly. For each such loan, Credit Fund II has indicated the reference rate used and provided the spread and the interest rate in effect as of December 31, 2020. As of December 31, 2020, the reference rates for Credit Fund II's variable rate loans were the 30-day LIBOR at 0.15%, the 90-day LIBOR at 0.25% and the 180-day LIBOR at 0.26%.

(3)Loan includes interest rate floor feature, which is generally 1.00%.

(6)Represents a corporate mezzanine loan, which is subordinated to senior secured term loans of the portfolio company.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

We generate cash from the net proceeds of offerings of our common stock and through cash flows from operations, including investment sales and repayments as well as income earned on investments and cash equivalents. We may also fund a portion of our investments through borrowings under the ~~Facilities,~~Credit Facility, as ~~well as~~defined below, the issuance of debt, and through securitization of a portion of our existing investments. The primary use of existing funds and any funds raised in the future is expected to be for investments in portfolio companies, repayment of indebtedness, cash distributions to our stockholders and for other general corporate purposes.

While aggregate economic activity continued to improve through the third quarter of 2020, the dispersion in performance across industries and geographies has been substantial. However, anxiety over second and third coronavirus infection "waves", seesawing stimulus negotiations, continued pressure from heightened unemployment, and increasing political divisiveness and unrest leading up to the November 2020 elections have created significant uncertainty around the direction of future economic growth. Therefore, we expect that the pace and magnitude of economic recovery will be uneven, and continued market and business disruption created by the COVID-19 pandemic may impact certain aspects of our liquidity. Depreciation in the valuations of our investments may adversely impact collateral eligibility, which would reduce the availability under the Facilities. We are therefore continuously and critically monitoring our operating results, liquidity and anticipated capital requirements, and taking action to fortify our balance sheet and provide capital flexibility. For example, on October 28, 2020, the Company received stockholder approval to sell shares of its common stock below the net asset value per share. In addition, on November 3, 2020, we formed a joint venture with an unaffiliated private credit investment fund to create Middle Market Credit Fund II, LLC ("MMCF II"), as described in Note 13 to the consolidated financial statements. As part of the transaction, we contributed certain senior secured debt investments with an aggregate principal balance of $250 million, in exchange for equity ownership in MMCF II of approximately 84% and gross cash proceeds of $170 million. We expect to use the cash proceeds for repayment of debt, working capital and general corporate purposes, which will provide enhanced balance sheet flexibility and additional capital to deploy into an active origination environment. We believe our current cash position, available capacity on our revolving credit facilities – which is well in excess of our unfunded commitments – and net cash

provided by operating activities will provide us with sufficient resources to meet our obligations and continue to support our investment objectives, including reserving for the capital needs which may arise at our portfolio companies.

~~The SPV closed on May 24, 2013 on~~On March 21, 2014, the SPV Credit Facility, which was subsequently amended on June 30, 2014, June 19, 2015, June 9, 2016, May 26, 2017 and August 9, 2018. The SPV Credit Facility provides for secured borrowings during the applicable revolving period up to an amount equal to the lesser of $275,000 (the borrowing base as calculated pursuant to the terms of the SPV Credit Facility) and the amount of net cash proceeds and unpledged capital commitments the Company has received, with an accordion feature that can, subject to certain conditions, increase the aggregate maximum credit commitment up to an amount not to exceed $750,000, subject to restrictions imposed on borrowings under the Investment Company Act and certain restrictions and conditions set forth in the SPV Credit Facility, including adequate collateral to support such borrowings. On December 31, 2019, the Company irrevocably reduced its commitments under the SPV Credit Facility to $275,000. The SPV Credit Facility imposes financial and operating covenants on us and the SPV that restrict our and its business activities. Continued compliance with these covenants will depend on many factors, some of which are beyond our control.

We closed on the Credit Facility, ~~on March 21, 2014,~~ which was subsequently amended on January 8, 2015, May 25, 2016, March 22, 2017, September 25, 2018, June 14, 2019 and October 28, 2020. The maximum principal amount of the Credit Facility is $688,000, subject to availability under the Credit Facility, which is based on certain advance rates multiplied by the value of the Company’s portfolio investments (subject to certain concentration limitations) net of certain other indebtedness that the Company may incur in accordance with the terms of the Credit Facility. Proceeds of the Credit Facility may be used for general corporate purposes, including the funding of portfolio investments. Maximum capacity under the Credit Facility may be increased, subject to certain conditions, to $900,000 through the exercise by the Company of an uncommitted accordion feature through which existing and new lenders may, at their option, agree to provide additional

100

financing. The Credit Facility includes a $50,000 limit for swingline loans and a $20,000 limit for letters of credit. Subject to certain exceptions, the Credit Facility is secured by a first lien security interest in substantially all of the portfolio investments held by the Company. The Credit Facility includes customary covenants, including certain financial covenants related to asset coverage, shareholders’ equity and liquidity, certain limitations on the incurrence of additional indebtedness and liens, and other maintenance covenants, as well as usual and customary events of default for senior secured revolving credit facilities of this nature.

Although we believe that we ~~and the SPV~~ will remain in compliance, there are no assurances that we ~~or the SPV~~ will continue to comply with the covenants in the Credit ~~Facility and SPV Credit Facility, as applicable.~~Facility. Failure to comply with these covenants could result in a default under the Credit Facility ~~and/or the SPV Credit Facility~~ that, if we ~~or the SPV~~ were unable to obtain a waiver from the applicable lenders, could result in the immediate acceleration of the amounts due under the Credit Facility, ~~and/or the SPV Credit Facility,~~ and thereby have a material adverse impact on our business, financial condition and results of operations. Moreover, to the extent that we cannot meet our financing obligations, we risk the loss of some or all of our assets to liquidation or sale to satisfy the obligations. In such an event, we may be forced to sell assets at significantly depressed prices due to market conditions or otherwise, which may result in losses.

For more information on the ~~SPV Credit Facility and the~~ Credit Facility, see Note 67 to the consolidated financial statements in Part I, Item 1 of this Form 10-Q.

On December 30, 2019, the Company closed a private offering of $115.0 million in aggregate principal amount of 4.750% Senior Unsecured Notes due December 31, 2024 (the "2019 Notes"). Interest is payable quarterly, beginning March 31, 2020. On December 11, 2020, the Company issued an additional $75.0 million aggregate principal amount of senior unsecured notes due December 31, 2024 (the "2020 Notes", together with the 2019 Notes, the "Senior Notes"). The 2020 Notes bear interest at an interest rate of 4.500%. The interest rates of the Senior Notes are subject to increase (up to an additional 1.00% over the stated rate of such notes) in the event that, subject to certain exceptions, the Senior Notes cease to have an investment grade rating. The Senior Notes are general unsecured obligations of the Company that rank pari passu with all outstanding and future unsecured unsubordinated indebtedness issued by the Company.

On June 26, 2015, we completed the 2015-1 Debt Securitization. The 2015-1 Notes were issued by Carlyle Direct Lending CLO 2015-1R LLC (formerly known as Carlyle GMS Finance MM CLO 2015-1 LLC) (the “2015-1 Issuer”), a wholly owned and consolidated subsidiary of us. On August 30, 2018, the 2015-1 Issuer refinanced the 2015-1 Debt Securitization (the “2015-1 Debt Securitization Refinancing”) by redeeming in full the 2015-1 Notes and issuing new notes (the “2015-1R Notes”). The 2015-1R Notes are secured by a diversified portfolio of the 2015-1 Issuer consisting primarily of first and second lien senior secured loans. On the closing date of the 2015-1 Debt Securitization Refinancing, the 2015-1 Issuer, among other things:

(c) refinanced the issued Class A-1C Notes by redeeming in full the Class A-1C Notes and issuing new AAA Class A-1-3-R Notes in an aggregate principal amount of $25,000 which bear interest at 4.56%;

(f) reduced the 2015-1 Issuer Preferred Interests by approximately $21,375 from a nominal value of $125,900 to approximately $104,525 at close; and

(g) extended the reinvestment period end date and maturity date applicable to the 2015-1 Issuer to October 15, 2023 and October 15, 2031, respectively. In connection with the contribution, we have made customary representations, warranties and covenants to the 2015-1 Issuer.

In connection with the contribution, we have made customary representations, warranties and covenants to the 2015-1 Issuer. The Class A-1-1-R, Class A-1-2-R, Class A-1-3-R, Class A-2-R, Class B and Class C Notes are included in the consolidated financial statements included in Part I, Item 1 of this Form 10-Q. The 2015-1 Issuer Preferred Interests were eliminated in consolidation. For more information on the 2015-1R Notes, see Note 78 to the consolidated financial statements in Part I, Item 1 of this Form 10-Q.

101

As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, we had ~~$37,088~~$35,493 and ~~$36,751,~~$68,419, respectively, in cash and cash equivalents. The Facilities consisted of the following as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		September 30, 2020									March 31, 2021
		Total Facility		Borrowings Outstanding		Unused Portion (1)		Amount Available (2)			Total Facility		Borrowings Outstanding		Unused Portion (1)		Amount Available (2)
SPV Credit Facility		$	275,000	$	149,985	$	125,015	$	46,670

Credit Facility	Credit Facility	688,000		363,347		324,653		198,282		Credit Facility	$	688,000	$	309,397	$	378,603	$	358,091
Total	Total	$	963,000	$	513,332	$	449,668	$	244,952	Total	$	688,000	$	309,397	$	378,603	$	358,091


		December 31, 2019									December 31, 2020
		Total Facility		Borrowings Outstanding		Unused Portion (1)		Amount Available (2)			Total Facility		Borrowings Outstanding		Unused Portion (1)		Amount Available (2)
SPV Credit Facility		$	275,000	$	232,469	$	42,531	$	4,225

Credit Facility	Credit Facility	688,000		384,074		303,926		264,198		Credit Facility	688,000		347,949		340,051		207,365
Total	Total	$	963,000	$	616,543	$	346,457	$	268,423	Total	$	688,000	$	347,949	$	340,051	$	207,365

(1)The unused portion is the amount upon which commitment fees are based.

(2)Available for borrowing based on the computation of collateral to support the borrowings and subject to compliance with applicable covenants and financial ratios.

The following were the carrying values (before debt issuance costs) and fair values of the Company’s 2015-1R Notes as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		September 30, 2020				December 31, 2019					March 31, 2021				December 31, 2020
		Carrying Value		Fair Value		Carrying Value		Fair Value			Carrying Value		Fair Value		Carrying Value		Fair Value
Aaa/AAA Class A-1-1-R Notes	Aaa/AAA Class A-1-1-R Notes	$	234,800	$	227,026	$	234,800	$	233,053	Aaa/AAA Class A-1-1-R Notes	$	234,800	$	234,283	$	234,800	$	230,996
Aaa/AAA Class A-1-2-R Notes	Aaa/AAA Class A-1-2-R Notes	50,000		48,814		50,000		49,908		Aaa/AAA Class A-1-2-R Notes	50,000		50,000		50,000		49,645
Aaa/AAA Class A-1-3-R Notes	Aaa/AAA Class A-1-3-R Notes	25,000		25,020		25,000		25,163		Aaa/AAA Class A-1-3-R Notes	25,000		25,016		25,000		25,017
AA Class A-2-R Notes	AA Class A-2-R Notes	66,000		66,000		66,000		66,000		AA Class A-2-R Notes	66,000		66,000		66,000		64,895
A Class B Notes	A Class B Notes	46,400		44,153		46,400		46,400		A Class B Notes	46,400		46,400		46,400		45,291
BBB- Class C Notes	BBB- Class C Notes	27,000		23,031		27,000		27,000		BBB- Class C Notes	27,000		26,411		27,000		24,592
Total	Total	$	449,200	$	434,044	$	449,200	$	447,524	Total	$	449,200	$	448,110	$	449,200	$	440,436

As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, we had a combined ~~$1,077,532~~$948,597 and ~~$1,180,743,~~$987,149, respectively, of outstanding consolidated indebtedness under ~~our Facilities,~~the Credit Facility, the 2015-1R Notes and the Senior Notes. Our annualized interest cost as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, was ~~2.61%~~2.83% and ~~4.01%~~2.89%, excluding fees (such as fees on undrawn amounts and amortization of upfront fees). For the three months ended ~~September 30,~~March 31, 2021 and 2020, ~~and 2019,~~ we incurred ~~$7,291~~$6,975 and ~~$13,538,~~$12,179, respectively, of interest expense and ~~$728~~$519 and ~~$545,~~$590, respectively, of unused commitment fees. ~~For the nine month periods ended September 30, 2020 and 2019, we incurred $28,913 and $38,561, respectively, of interest expense and $2,106 and $1,784, respectively, of unused commitment fees.~~

Equity Activity

Common shares issued and outstanding as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 were ~~56,308,616~~54,809,262 and ~~57,763,811,~~55,320,309, respectively.

The following table summarizes activity in the number of shares of our common stock outstanding during the ~~nine~~three month periods ended ~~September 30, 2020~~March 31, 2021 and ~~2019:~~2020:


		For the nine month periods ended			For the three month periods ended
		September 30, 2020	September 30, 2019		March 31, 2021	March 31, 2020
Common shares outstanding, beginning of period	Common shares outstanding, beginning of period	57,763,811	62,230,251	Common shares outstanding, beginning of period	55,320,309	57,763,811

Repurchase of common stock (1)	Repurchase of common stock (1)	(1,455,195)	(3,216,775)	Repurchase of common stock (1)	(511,047)	(1,455,195)
Common shares outstanding, end of period	Common shares outstanding, end of period	56,308,616	59,013,476	Common shares outstanding, end of period	54,809,262	56,308,616

(1) See Note 910 to the consolidated financial statements in Part I, Item 1 of this Form 10-Q for additional information regarding the Company Stock Repurchase Program.

102

On May 5, 2020, we issued and sold 2,000,000 shares of Preferred Stock, par value $0.01, to an affiliate of Carlyle in a private placement at a price of $25 per share. Shares of Preferred Stock issued and outstanding were 2,000,000 as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019 were 2,000,000 and 0, respectively.~~2020.

Contractual Obligations

A summary of our significant contractual payment obligations was as follows as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


		As of					As of
Payment Due by Period	Payment Due by Period	September 30, 2020		December 31, 2019		Payment Due by Period	March 31, 2021		December 31, 2020
Less than 1 Year	Less than 1 Year	$	—	$	—	Less than 1 Year	$	—	$	—
1-3 Years (1)	1-3 Years (1)	149,985		—		1-3 Years (1)	—		—
3-5 Years (1)	3-5 Years (1)	478,347		731,543		3-5 Years (1)	499,397		537,949
More than 5 Years (2)	More than 5 Years (2)	449,200		449,200		More than 5 Years (2)	449,200		449,200
Total	Total	$	1,077,532	$	1,180,743	Total	$	948,597	$	987,149

(1) Includes amounts outstanding under the ~~Facilities~~Credit Facility and Senior Notes.

(2) Includes amounts outstanding under the 2015-1R Notes.

OFF BALANCE SHEET ARRANGEMENTS

In the ordinary course of our business, we enter into contracts or agreements that contain indemnifications or warranties. Future events could occur which may give rise to liabilities arising from these provisions against us. We believe that the likelihood of such an event is remote; however, the maximum potential exposure is unknown. No accrual has been made in these consolidated financial statements as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 in Part I, Item 1 of this Form 10-Q for any such exposure.

We have in the past, currently are and may in the future become obligated to fund commitments such as revolving credit facilities, bridge financing commitments, or delayed draw commitments.

We had the following unfunded commitments to fund delayed draw and revolving senior secured loans as of the indicated dates:


		Principal Amount as of					Principal Amount as of
		September 30, 2020		December 31, 2019			March 31, 2021		December 31, 2020
Unfunded delayed draw commitments	Unfunded delayed draw commitments	$	58,290	$	75,874	Unfunded delayed draw commitments	$	75,856	$	73,292
Unfunded revolving commitments	Unfunded revolving commitments	67,034		74,016		Unfunded revolving commitments	73,296		76,216
Total unfunded commitments	Total unfunded commitments	$	125,324	$	149,890	Total unfunded commitments	$	149,152	$	149,508

Pursuant to an undertaking by us in connection with the 2015-1 Debt Securitization, we agreed to hold on an ongoing basis the 2015-1 Issuer Preferred Interests with an aggregate dollar purchase price at least equal to 5% of the aggregate

outstanding amount of all collateral obligations by the 2015-1 Issuer for so long as any securities of the 2015-1 Issuer remains outstanding. As of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, we were in compliance with this undertaking.

DIVIDENDS AND DISTRIBUTIONS

Prior to July 5, 2017, we had an “opt in” dividend reinvestment plan in respect of our common stock. Effective on July 5, 2017, we converted our “opt in” dividend reinvestment plan to an “opt out” dividend reinvestment plan that provides for reinvestment of our dividends and other distributions on behalf of our common stockholders, other than those common stockholders who have “opted out” of the plan. As a result of adopting the plan, if our Board of Directors authorizes, and we declare, a cash dividend or distribution on our common stock, our common stockholders who have not elected to “opt out” of our dividend reinvestment plan will have their cash dividends or distributions automatically reinvested in additional shares of our common stock, rather than receiving cash. Each registered common stockholder may elect to have such common stockholder’s dividends and distributions distributed in cash rather than participate in the plan. For any registered common stockholder that does not so elect, distributions on such common stockholder’s shares will be reinvested by State Street Bank and Trust Company, our plan administrator, in additional common shares. The number of common shares to be issued to the common stockholder will be determined based on the total dollar amount of the cash distribution payable, net of applicable

103

withholding taxes. We intend to use primarily newly issued common shares to implement the plan so long as the market value per share is equal to or greater than the net asset value per share on the relevant valuation date. If the market value per share is less than the net asset value per share on the relevant valuation date, the plan administrator would implement the plan through the purchase of common stock on behalf of participants in the open market, unless we instruct the plan administrator otherwise.

The following table summarizes the Company's dividends declared per share of common stock during the two most recent fiscal years and the current fiscal year to date:

Date Declared

Record Date

Payment Date

Per Share Amount

Date Declared

Record Date

Payment Date

Per Share Amount

2018

February 26, 2018

March 29, 2018

April 17, 2018

0.37

May 2, 2018

June 29, 2018

July 17, 2018

0.37

August 6, 2018

September 28, 2018

October 17, 2018

0.37

November 5, 2018

December 28, 2018

January 17, 2019

0.37

December 12, 2018

December 28, 2018

January 17, 2019

0.20

(1)

Total

1.68

2019

February 22, 2019

March 29, 2019

April 17, 2019

0.37

February 22, 2019

March 29, 2019

April 17, 2019

0.37

May 6, 2019

June 28, 2019

July 17, 2019

0.37

May 6, 2019

June 28, 2019

July 17, 2019

0.37

June 17, 2019

June 28, 2019

July 17, 2019

0.08

(1)

June 17, 2019

June 28, 2019

July 17, 2019

0.08

(1)

August 5, 2019

September 30, 2019

October 17, 2019

0.37

August 5, 2019

September 30, 2019

October 17, 2019

0.37

November 4, 2019

December 31, 2019

January 17, 2020

0.37

November 4, 2019

December 31, 2019

January 17, 2020

0.37

December 12, 2019

December 31, 2019

January 17, 2020

0.18

(1)

December 12, 2019

December 31, 2019

January 17, 2020

0.18

(1)

Total

1.74

Total

1.74

2020

February 24, 2020

March 31, 2020

April 17, 2020

0.37

February 24, 2020

March 31, 2020

April 17, 2020

0.37

May 4, 2020

June 30, 2020

July 17, 2020

0.37

May 4, 2020

June 30, 2020

July 17, 2020

0.37

August 3, 2020

September 30, 2020

October 16, 2020

0.32

(2)

August 3, 2020

September 30, 2020

October 16, 2020

0.32

(2)

August 3, 2020

September 30, 2020

October 16, 2020

0.05

(1)

August 3, 2020

September 30, 2020

October 16, 2020

0.05

(1)

November 2, 2020

December 31, 2020

January 15, 2021

0.32

(2)

November 2, 2020

December 31, 2020

January 15, 2021

0.04

(1)

Total

0.74

Total

1.47

2021

February 22, 2021

March 31, 2021

April 16, 2021

0.32

(2)

February 22, 2021

March 31, 2021

April 16, 2021

0.05

(1)

Total

0.37

(1)Represents a ~~special~~special/supplemental dividend.

(2)The Company updated its dividend policy such that the regular dividend is $0.32 per share of common stock, effective with the third quarter 2020 dividend.

98104

Our Preferred Stock has a liquidation preference equal to $25 per share (the "Liquidation Preference") plus any accumulated but unpaid dividends up to but excluding the date of distribution. Dividends on our Preferred Stock are payable on a quarterly basis in an initial amount equal to 7.00% per annum of the Liquidation Preference per share, payable in cash, or at our option, 9.00% per annum of the Liquidation Preference payable in additional shares of Preferred Stock.

The following table summarizes the Company's dividends declared per share of preferred stock during the prior year and current fiscal year to date. Unless otherwise noted, dividends declared were paid in cash.

Date Declared

Record Date

Payment Date

Per Share Amount

2020

June 30, 2020

September 30, 2020

0.277

September 30, 2020

0.423

December 31, 2020

0.438

Total

~~0.423~~1.138

2021

March 31, 2021

0.438

Total

~~0.700~~0.438

ASSET COVERAGE

In accordance with the Investment Company Act, a BDC is only allowed to borrow amounts such that its “asset coverage,” as defined in the Investment Company Act, satisfies the minimum asset coverage ratio specified in the Investment Company Act after such borrowing. “Asset coverage” generally refers to a company’s total assets, less all liabilities and indebtedness not represented by “senior securities,” as defined in the Investment Company Act, divided by total senior securities representing indebtedness and, if applicable, preferred stock. “Senior securities” for this purpose includes borrowings from banks or other lenders, debt securities and preferred stock.

Prior to March 23, 2018, BDCs were required to maintain a minimum asset coverage ratio of 200%. On March 23, 2018, an amendment to Section 61(a) of the Investment Company Act was signed into law to permit BDCs to reduce the minimum asset coverage ratio from 200% to 150%, so long as certain approval and disclosure requirements are satisfied. Under the 200% minimum asset coverage ratio, BDCs are permitted to borrow up to one dollar for investment purposes for every one dollar of investor equity, and under the 150% minimum asset coverage ratio, BDCs are permitted to borrow up to two dollars for investment purposes for every one dollar of investor equity. In other words, Section 61(a) of the Investment Company Act, as amended, permits BDCs to potentially increase their debt-to-equity ratio from a maximum of 1 to 1 to a maximum of 2 to 1.

On April 9, 2018 and June 6, 2018, the Board of Directors, including a “required majority” (as such term is defined in Section 57(o) of the Investment Company Act), and the stockholders of the Company, respectively, approved the application to the Company of the 150% minimum asset coverage ratio set forth in Section 61(a)(2) of the Investment Company Act. As a result, the minimum asset coverage ratio applicable to the Company was reduced from 200% to 150%, effective as of June 7, 2018.

On April 8, 2020, the SEC issued an order (Release No. 33837) providing temporary, conditional exemptive relief from certain Investment Company Act provisions for BDCs, including relief permitting BDCs to issue additional senior securities to meet liquidity needs subject to compliance with a reduced asset coverage ratio. The relief is subject to investor protection conditions, including specific requirements for obtaining an independent evaluationAs of ~~the terms of the senior securities, limits on new investments~~March 31, 2021 and ~~approval by a majority of a BDC’s independent board members as well as public disclosure in the case of the issuance of senior securities pursuant to the reduced asset coverage ratio.These exemptions are in effect through the earlier of~~ December 31, 2020, ~~or the date by which a BDC ceases to rely on the order. The Company does not currently anticipate utilizing this relief.~~

~~As of September 30, 2020 and December 31, 2019,~~ the Company had total senior securities of ~~$1,127,532~~$998,597 and ~~$1,180,743,~~$1,037,149, respectively, consisting of secured borrowings under the ~~Facilities,~~Credit Facility, the Senior Notes, ~~Payable,~~the 2015-1R Notes, and ~~only as of September 30, 2020,~~ the Preferred Stock, and had asset coverage ratios of ~~174.96%~~186.17% and ~~181.01%~~182.09%, respectively.

CRITICAL ACCOUNTING POLICIES

The preparation of our consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses. Changes in the economic environment, financial markets, and any other parameters used in determining such estimates could cause actual results to differ. Our critical accounting policies, including those relating to the valuation of our investment portfolio, are described below. The critical accounting policies

should be read in connection with our consolidated financial statements in Part I, Item 1 of this Form 10-Q and in Part II, Item 8 of the Company’s annual report on Form 10-K for the year ended December 31, ~~2019.~~2020.

105

Fair Value Measurements

The Company applies fair value accounting in accordance with the terms of Financial Accounting Standards Board ASC Topic 820, Fair Value Measurement (“ASC 820”). ASC 820 defines fair value as the amount that would be exchanged to sell an asset or transfer a liability in an orderly transfer between market participants at the measurement date. The Company values securities/instruments traded in active markets on the measurement date by multiplying the closing price of such traded securities/instruments by the quantity of shares or amount of the instrument held. The Company may also obtain quotes with respect to certain of its investments, such as its securities/instruments traded in active markets and its liquid securities/instruments that are not traded in active markets, from pricing services, brokers, or counterparties (i.e., “consensus pricing”). When doing so, the Company determines whether the quote obtained is sufficient according to U.S. GAAP to determine the fair value of the security. The Company may use the quote obtained or alternative pricing sources may be utilized including valuation techniques typically utilized for illiquid securities/instruments.

Securities/instruments that are illiquid or for which the pricing source does not provide a valuation or methodology or provides a valuation or methodology that, in the judgment of the Investment Adviser or the Board of Directors, does not represent fair value shall each be valued as of the measurement date using all techniques appropriate under the circumstances and for which sufficient data is available. These valuation techniques may vary by investment and include comparable public market valuations, comparable precedent transaction valuations and/or discounted cash flow analyses. The process generally used to determine the applicable value is as follows: (i) the value of each portfolio company or investment is initially reviewed by the investment professionals responsible for such portfolio company or investment and, for non-traded investments, a standardized template designed to approximate fair market value based on observable market inputs, updated credit statistics and unobservable inputs is used to determine a preliminary value, which is also reviewed alongside consensus pricing, where available; (ii) preliminary valuation conclusions are documented and reviewed by a valuation committee comprised of members of senior management; (iii) the Board of Directors engages a third-party valuation firm to provide positive assurance on portions of the Middle Market Senior Loans and equity investments portfolio each quarter (such that each non-traded investment other than Credit Fund is reviewed by a third-party valuation firm at least once on a rolling twelve month basis) including a review of management’s preliminary valuation and conclusion on fair value; (iv) the Audit Committee of the Board of Directors (the “Audit Committee”) reviews the assessments of the Investment Adviser and the third-party valuation firm and provides the Board of Directors with any recommendations with respect to changes to the fair value of each investment in the portfolio; and (v) the Board of Directors discusses the valuation recommendations of the Audit Committee and determines the fair value of each investment in the portfolio in good faith based on the input of the Investment Adviser and, where applicable, the third-party valuation firm.

All factors that might materially impact the value of an investment are considered, including, but not limited to the assessment of the following factors, as relevant:

•the nature and realizable value of any collateral;

•call features, put features and other relevant terms of debt;

•the portfolio company’s leverage and ability to make payments;

•the portfolio company’s public or private credit rating;

•the portfolio company’s actual and expected earnings and discounted cash flow;

•prevailing interest rates and spreads for similar securities and expected volatility in future interest rates;

•the markets in which the portfolio company does business and recent economic and/or market events; and

•comparisons to comparable transactions and publicly traded securities.

~~100~~

106

For further information on the fair value hierarchies, our framework for determining fair value and the composition of our portfolio, see Note 3 to the consolidated financial statements in Part I, Item 1 of this Form 10-Q.

Use of Estimates

The preparation of consolidated financial statements in Part I, Item 1 of this Form 10-Q in conformity with U.S. GAAP requires management to make assumptions and estimates that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management’s estimates are based on historical experiences and other factors, including expectations of future events that management believes to be reasonable under the circumstances. It also requires management to exercise judgment in the process of applying the Company’s accounting policies. Assumptions and estimates regarding the valuation of investments and their resulting impact on base management and incentive fees involve a higher degree of judgment and complexity and these assumptions and estimates may be significant to the consolidated financial statements in Part I, Item 1 of this Form 10-Q. Actual results could differ from these estimates and such differences could be material.

Investments

Investment transactions are recorded on the trade date. Realized gains or losses are measured by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment using the specific identification method without regard to unrealized appreciation or depreciation previously recognized, and includes investments charged off during the period, net of recoveries. Net change in unrealized appreciation or depreciation on investments as presented in the Consolidated Statements of Operations in Part I, Item 1 of this Form 10-Q reflects the net change in the fair value of investments, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.

Revenue Recognition

Interest from Investments and Realized Gain/Loss on Investments

Dividend Income

Dividend income from the investment fund, Credit Fund, is recorded on the record date for the investment fund to the extent that such amounts are payable by the investment fund and are expected to be collected.

~~101~~

Other Income

107

amortized into other income over the life of the guarantee. The unamortized amount, if any, is included in other assets in the Consolidated Statements of Assets and Liabilities included in Part I, Item 1 of this Form 10-Q.

Non-Accrual Income

Income Taxes

The minimum distribution requirements applicable to RICs require the Company to distribute to its stockholders at least 90% of its investment company taxable income (“ICTI”), as defined by the Code, each year. Depending on the level of ICTI earned in a tax year, the Company may choose to carry forward ICTI in excess of current year distributions into the next tax year. Any such carryover ICTI must be distributed before the end of that next tax year through a dividend declared prior to filing the final tax return related to the year which generated such ICTI.

The ~~SPVs~~SPV and the 2015-1 Issuer are disregarded entities for tax purposes and are consolidated with the tax return of the Company.

Dividends and Distributions to Common Stockholders

~~102~~108

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including changes in the valuations of our investment portfolio and interest rates.

Valuation Risk

Our investments generally do not have a readily available market price, and we value these investments at fair value as determined in good faith by our Board of Directors in accordance with our valuation policy. There is no single standard for determining fair value in good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may fluctuate from period to period. In addition, because of the inherent uncertainty of valuation, these estimated values may differ significantly from the values that would have been used had a ready market for the investments existed, and it is possible that the difference could be material.

Interest Rate Risk

As of ~~September 30, 2020,~~March 31, 2021, on a fair value basis, approximately 0.9% of our debt investments bear interest at a fixed rate and approximately 99.1% of our debt investments bear interest at a floating rate, which primarily are subject to interest rate floors. Additionally, our ~~Facilities are~~Credit Facility is also subject to floating interest rates and ~~are~~is currently paid based on floating LIBOR rates.

Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. There can be no assurance that a significant change in market interest rates will not have a material adverse effect on our income in the future.

The following table estimates the potential changes in net cash flow generated from interest income, should interest rates increase or decrease by 100, 200 or 300 basis points. These hypothetical interest income calculations are based on a model of the settled debt investments in our portfolio, excluding our ~~investment~~investments in Credit Fund and Credit Fund II, held as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, and are only adjusted for assumed changes in the underlying base interest rates and the impact of that change on interest income. Interest expense is calculated based on outstanding secured borrowings and notes payable as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 and based on the terms of our ~~Facilities~~Credit Facility and notes payable. Interest expense on our ~~Facilities~~Credit Facility and notes payable is calculated using the stated interest rate as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, adjusted for the hypothetical changes in rates, as shown below. We intend to continue to finance a portion of our investments with borrowings and the interest rates paid on our borrowings may impact significantly our net interest income.

We regularly measure exposure to interest rate risk. We assess interest rate risk and manage interest rate exposure on an ongoing basis by comparing our interest rate sensitive assets to our interest rate sensitive liabilities. Based on that review, we determine whether or not any hedging transactions are necessary to mitigate exposure to changes in interest rates.

Based on our Consolidated Statements of Assets and Liabilities as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the following table shows the annual impact on net investment income of base rate changes in interest rates for our settled debt investments (considering interest rate floors for variable rate instruments), excluding our ~~investment~~investments in Credit Fund and Credit Fund II, and outstanding secured borrowings and notes payable assuming no changes in our investment and borrowing structure:


		September 30, 2020						December 31, 2019							March 31, 2021						December 31, 2020
Basis Point Change	Basis Point Change	Interest Income		Interest Expense		Net Investment Income		Interest Income		Interest Expense		Net Investment Income		Basis Point Change	Interest Income		Interest Expense		Net Investment Income		Interest Income		Interest Expense		Net Investment Income
Up 300 basis points	Up 300 basis points	$	39,791	$	(28,126)	$	11,665	$	57,441	$	(31,167)	$	26,274	Up 300 basis points	$	34,724	$	(22,008)	$	12,716	$	35,024	$	(23,164)	$	11,860
Up 200 basis points	Up 200 basis points	$	22,693	$	(18,751)	$	3,942	$	38,294	$	(20,778)	$	17,516	Up 200 basis points	$	19,699	$	(14,672)	$	5,027	$	20,031	$	(15,443)	$	4,588
Up 100 basis points	Up 100 basis points	$	5,618	$	(9,375)	$	(3,757)	$	19,147	$	(10,389)	$	8,758	Up 100 basis points	$	4,684	$	(7,336)	$	(2,652)	$	5,040	$	(7,721)	$	(2,681)
Down 100 basis points	Down 100 basis points	$	(366)	$	2,005	$	1,639	$	(16,433)	$	10,389	$	(6,044)	Down 100 basis points	$	(194)	$	1,402	$	1,208	$	(260)	$	1,570	$	1,310
Down 200 basis points	Down 200 basis points	$	(366)	$	2,005	$	1,639	$	(18,678)	$	20,225	$	1,547	Down 200 basis points	$	(194)	$	1,402	$	1,208	$	(260)	$	1,570	$	1,310
Down 300 basis points	Down 300 basis points	$	(366)	$	2,005	$	1,639	$	(19,053)	$	20,823	$	1,770	Down 300 basis points	$	(194)	$	1,402	$	1,208	$	(260)	$	1,570	$	1,310

~~103~~109

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

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 (Principal Executive Officer) and our Chief Financial Officer (Principal Financial Officer), of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)). 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 timely alerting them of material information relating to the Company that is required to be disclosed by us in the reports we file or submit under the Exchange Act.

Changes in Internal Controls over Financial Reporting

There have been no changes in our internal control over financial reporting during the three month period ended ~~September 30, 2020~~March 31, 2021 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

~~104~~110

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

The Company may become party to certain lawsuits in the ordinary course of business. The Company is not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against the Company. See also Note 1112 to the consolidated financial statements in Part I, Item 1 of this Form 10-Q.

Item 1A. Risk Factors.

In addition to the other information set forth within this Form 10-Q, consideration should be given to the information disclosed in “Risk Factors” in Part I, Item 1A of our annual report on Form 10-K for the year ended December 31, ~~2019 and our quarterly report on Form 10-Q for the period ended March 31,~~ 2020.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Except as previously reported, we did not sell any equity securities during the period covered in this report that were not registered under the Securities Act of 1933, as amended.

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

~~We did not repurchase any shares~~The following table provides information regarding purchases of our common stock made by or on behalf of the Company or any "affiliated purchaser" (as defined in Rule 10b-18(a)(3) under the Exchange Act) during the three months ended ~~September 30, 2020.~~March 31, 2021 for the periods indicated.



Period	Total Number of Shares Purchased (1)	Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(1)(2)	Maximum (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs
January 1, 2021 through January 31, 2021	190,888	$	10.92	190,888	$	51,067
February 1, 2021 through February 28, 2021	88,970	11.61		88,970	50,034
March 1, 2021 through March 31, 2021	182,962	13.40		182,962	47,582
Total	462,820			462,820

~~The Company entered into~~(1)On trade date basis.

(2)On November 2, 2020, the ~~Company~~Company's Board of Directors approved the continuation of the Company's Stock Repurchase Program onuntil November 5, ~~2018.~~2021, or until the date the approved dollar amount has been used to repurchase shares, as well as the expansion of the repurchase authorization from $100 million to $150 million in the aggregate of the Company's outstanding stock. Pursuant to the program, the Company is authorized to repurchase up to ~~$100~~$150 million in the aggregate of its outstanding common stock in the open market and/or through privately negotiated transactions at prices not to exceed the Company’s net asset value per share as reported in its most recent financial statements, in accordance with the guidelines specified in Rule 10b-18 of the Exchange Act. The timing, manner, price and amount of any repurchases will be determined by the Company, in its discretion, based upon the evaluation of economic and market conditions, stock price, available cash, applicable legal and regulatory requirements and other factors, and may include purchases pursuant to Rule 10b5-1 of the Exchange Act. On November 2, 2020, the Company's Board of Directors approved the continuation of the Company Stock Repurchase Program until November 5, 2021, or until the date the approved dollar amount has been used to repurchase shares, as well as the expansion of the repurchase authorization to $150 million in the aggregate of the Company’s outstanding common stock. The program does not require the Company to repurchase any specific number of shares and there can be no assurance as to the amount of shares repurchased under the ~~Program. This Program~~program. The program may be suspended, extended, modified or discontinued by the Company at any time, subject to applicable law. Pursuant to the authorization described above, the Company adopted a 10b5-1 plan (the "Company 10b5-1 Plan"). The Company 10b5-1 Plan provides that purchases will be conducted on the open market in accordance with Rules 10b5-1 and 10b-18 under the Exchange Act and will otherwise be subject to applicable law, which may prohibit purchases under certain circumstances. The amount of purchases made under the Company 10b5-1 Plan or otherwise and how much will be purchased at any time is uncertain, dependent on prevailing market prices and trading volumes, all of which we cannot predict. The Company's Stock Repurchase Program was originally approved by the Company's Board of Directors on November 5, 2018 and announced on November 6, 2018.

Item 3. Defaults Upon Senior Securities.

Not applicable.

111

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

~~105~~

Item 6. Exhibits.



10.1						Third Amended and Restated Limited Liability Company Agreement, dated as of February 22, 2021, between TCG BDC, Inc. and Credit Partners USA LLC, as members*

31.1						Certification of Chief Executive Officer (Principal Executive Officer) Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.*

31.2						Certification of Chief Financial Officer (Principal Financial Officer) Pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended.*

32.1						Certification of Chief Executive Officer (Principal Executive Officer) Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*

32.2						Certification of Chief Financial Officer (Principal Financial Officer) Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*

* Filed herewith

~~106~~112

SIGNATURES

Pursuant to the requirements 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.


	TCG BDC, INC.

Dated: ~~November~~May 4, ~~2020~~2021	By	/s/ Thomas M. Hennigan
		Thomas M. Hennigan Chief Financial Officer (principal financial officer)

~~107~~113


Investments—non-controlled/affiliated	Fair Value as of December 31, 2018		Purchases/ Paid-in-kind interest		Sales/ Paydowns		Net Accretion of Discount		Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of December 31, 2019		Interest Income
TwentyEighty, Inc. - Revolver	$	—	$	—	$	—	$	1	$	—	$	(1)	$	—	$	—
TwentyEighty, Inc. - (Term A Loans)	316		—		(415)		1		101		(1)		—		19
TwentyEighty, Inc. - (Term B Loans)	6,855		230		(7,102)		76		—		(59)		—		498
TwentyEighty, Inc. - (Term C Loans)	6,981		489		(7,397)		179		—		(252)		—		692
TwentyEighty Investors LLC (Equity)	4,391		—		—		—		7,990		(4,391)		—		—
Total investments—non-controlled/affiliated	$	18,543	$	719	$	(14,914)	$	257	$	8,091	$	(4,704)	$	—	$	1,209