NPORT-EX 2 fp0074343_nportex.htm VARIANT ALTERNATIVE INCOME FUND PART F SOI

Variant Alternative Income Fund

Schedule of Investments

January 31, 2022 (Unaudited)

 

 

   Shares/Units  First Acquisition Date  Cost  Fair Value  Percent of Net Assets
Investments in private investment companies - 24.2%               
Litigation Finance               
EAJF Leveraged Feeder LP (a)(g)(h)   -   3/30/2021  $16,000,000   $16,482,692    1.1 
Series 4 - Virage Capital Partners LP (a)(g)(h)   -   9/1/2018   1,256,910    1,833,793    0.1 
Series 6 - Virage Capital Partners LP (a)(g)(h)   -   10/31/2019   16,000,000    19,500,939    1.3 
Virage Recovery Fund (Cayman) LP (a)(g)(h)   -   8/6/2019   15,313,446    35,587,842    2.3 
            48,570,356    73,405,266    4.8 
 Portfolio Finance                       
Crestline Portfolio Financing Fund Offshore B, L.P. and Subsidiary (a)(g)(h)   -   4/25/2018   688,463    837,738    0.0 
Crestline Portfolio Financing Fund II (US), L.P. (a)(g)(h)   -   8/26/2021   872,480    925,808    0.1 
Crestline Praeter, L.P. - Zoom (a)(g)(h)   -   12/26/2019   2,584,158    2,972,468    0.2 
            4,145,101    4,736,014    0.3 
 Real Estate Debt                       
Bay Point Capital Partners II, LP (a)(g)(h)   -   7/2/2019   1,164,553    4,383,675    0.3 
Oak Harbor Capital NPL VII, LLC (a)(g)(h)   -   3/1/2019   9,687,675    12,144,648    0.8 
Quiet Credit I LLC (a)(g)(h)   -   7/15/2021   6,250,000    6,432,561    0.4 
            17,102,228    22,960,884    1.5 
 Real Estate Equity                       
Montreux Healthcare Fund PLC (a)(h)   41,749   2/1/2018   58,792,884    64,182,444    4.2 
Prime Storage Fund II (Cayman), LP (a)(g)(h)   -   11/20/2017   1,481,241    1,349,744    0.1 
            60,274,125    65,532,188    4.3 
 Royalties                       
MEP Capital III GP, LLC (a)(g)(h)   -   11/1/2021   3,895,211    4,032,335    0.3 
MEP Capital III GP, LLC - Co-investment Culture Works (a)(g)(h)   -   11/3/2021   2,000,000    2,119,391    0.1 
MEP Capital II GP, LLC - Co-investment Sound Royalties (a)(g)(h)   -   8/3/2021   2,000,000    2,111,700    0.1 
MEP Capital II GP, LLC (a)(g)(h)   -   11/27/2020   9,308,410    9,739,323    0.7 
            17,203,621    18,002,749    1.2 
 Secondaries                       
Armadillo Financial Fund LP (a)(g)(h)   -   12/28/2018   55,955    8,504    0.0 
CAMPBELL OPPORTUNITY TIMBER FUND-A, L.P. (a)(g)(h)   -   11/1/2021   447,243    910,042    0.1 
Marathon Structured Product Strategies Fund, LP (a)(g)(h)   -   3/27/2019   193,157    682,541    0.0 
North Haven Offshore Infrastructure Partners A L.P. (a)(g)(h)   -   7/18/2019   1,566,729    1,447,209    0.1 
PWP Asset Based Income ASP Fund (a)(g)(h)   -   3/29/2019   916,560    1,147,047    0.1 
Thor Urban Property Fund II Liquidating Trust (a)(h)   35,695   12/30/2019   4,829,713    1,009,701    0.1 
            8,009,357    5,205,044    0.4 
 Specialty Finance                       
Blue Elephant Financing Fund I, L.P. (a)(g)(h)   -   3/29/2019   1,035,104    491,054    0.0 
CoVenture - Amzn Credit Opportunities Fund LP (a)(g)(h)   -   3/11/2021   20,000,000    20,495,378    1.4 
CoVenture Credit Opportunities Partners Fund LP (a)(g)(h)   -   2/28/2020   20,000,000    20,606,931    1.4 
CoVenture - No1 Credit Opportunities Fund LLC (A-2 Series) (a)(g)(h)   -   2/5/2021   3,000,000    3,034,021    0.2 
CoVenture - No1 Credit Opportunities Fund LLC (A-3 Series) (a)(g)(h)   -   7/12/2021   7,500,000    7,574,598    0.5 
CoVenture - No1 Credit Opportunities Fund LLC (a)(g)(h)   -   12/12/2019   1,000,000    1,012,371    0.1 
DelGatto Diamond Fund QP, LP (a)(g)(h)   -   10/3/2019   18,750,000    21,932,064    1.5 
OHPC LP Founders Class Interest 1.25% (a)(g)(h)   -   5/27/2021   6,201,494    5,292,201    0.3 
OHP II LP (a)(g)(h)   -   3/7/2019   8,213,319    8,281,511    0.5 
Silverpeak Special Situations Lending Onshore Fund LP (a)(g)(h)   -   10/19/2021   3,248,740    3,514,659    0.2 
Turning Rock Fund I LP (a)(g)(h)   -   11/29/2019   6,978,778    7,687,988    0.5 
Turning Rock Fund II LP (a)(g)(h)   -   12/29/2021   2,008,205    2,002,067    0.1 
            97,935,640    101,924,843    6.7 
 Transportation Finance                       
Aero Capital Solutions Feeder Fund III, LP (a)(g)(h)   -   9/13/2021   16,904,172    17,476,793    1.2 
Aero Capital Solutions Fund, LP (a)(g)(h)   -   1/17/2019   1,876,350    1,975,987    0.1 
Aero Capital Solutions Fund II, LP (a)(g)(h)   -   9/16/2019   40,196,149    46,944,723    3.1 
American Rivers Fund, LLC (a)(g)(h)   -   5/2/2019   22,972,826    7,348,471    0.5 
Hudson Transport Real Asset Fund LP (a)(g)(h)   -   8/31/2018   1,336,964    1,561,054    0.1 
            83,286,461    75,307,028    5.0 
Total investments in private investment companies           336,526,889    367,074,016    24.2 

 

 

 

Variant Alternative Income Fund

Schedule of Investments

January 31, 2022 (Unaudited) (continued)

 

 

   First Acquisition Date  Principal  Fair Value  Percent of Net Assets
Investments in credit facilities - 45.3%            
Litigation Finance            
Experity Ventures, LLC, due 11/4/2026 (a)(b)  11/10/2021   9,358,956    9,358,956    0.6 
Kerberos Capital Management and SPV I, 17.0%, due 9/11/2024 (a)(b)  12/29/2018   55,870,332    55,870,332    3.7 
Kerberos Capital Management and SPV - (Luckett), 19.0%, due 9/11/2024 (a)(b)  1/29/2020   8,282,200    8,282,200    0.6 
Kerberos Capital Management SPV I LLC (Pulvers), 20.0%, due 8/16/2024 (a)(b)  11/19/2020   10,729,963    10,729,963    0.7 
Legal Capital Products, LLC, due 10/7/2028 (a)(b)  10/7/2021   10,803,632    10,803,632    0.7 
       95,045,083    95,045,083    6.3 
 Portfolio Finance                  
BA Tech Master, LP, 15.0%, due 10/1/2022 (a)(b)  10/2/2018   4,690,374    4,690,374    0.3 
Citrix Finance, LLC, due 11/4/2022 (a)(b)  11/4/2021   20,000,000    20,000,000    1.3 
Delgatto Diamond Finance Fund, L.P., due 5/26/2022 (a)(b)  5/28/2021   37,000,000    37,000,000    2.4 
Fairway America Fund (VII and VIIQP) LP, 7.0%, due 7/1/2022 (a)(b)  11/29/2019   5,500,000    5,500,000    0.4 
Stage Point Capital, LLC, 7.0%, due 5/31/2022 (a)(b)  5/21/2019   13,000,000    13,000,000    0.9 
Viscogliosi Brothers, LLC, due 10/31/2023 (a)(b)  3/2/2020   5,112,800    5,112,800    0.3 
       85,303,174    85,303,174    5.6 
 Real Estate Debt                  
Initiative Ireland Limited, due 6/30/2022 (a)(b)  1/7/2022   4,071,203    4,046,957    0.3 
Pier Asset Management (Series 5), due 11/7/2022 (a)(b)  4/27/2021   9,486,500    9,486,500    0.6 
TAILOR RIDGE CAPITAL MANAGEMENT, LLC, due 6/30/2022 (a)(b)(c)  3/2/2020   2,125,000    2,125,000    0.1 
VIETNAM PROPERTY FINTECH LTD, due 11/24/2023 (a)(b)  11/24/2021   720,000    720,000    0.1 
       16,402,703    16,378,457    1.1 
 Real Estate Equity                  
ArrowMark Commercial Real Estate Partners, LLC, 13.0%, due 3/31/2024 (a)(b)  9/26/2019   10,000,000    10,000,000    0.6 
 Royalties                  
ARC LPW I, LLC, 13.0%, due 3/31/2024 (a)(b)  9/26/2019   39,325,569    39,325,569    2.6 
                   
 Specialty Finance                  
5 Core Capital LLC, 13.0%, due 9/30/2022 (a)(b)  10/28/2020   3,832,150    3,832,150    0.3 
KY LAN ASSET FINANCE 1, due 4/30/2022 (a)(b)  1/26/2022   895,264    895,264    0.1 
ACMV Factor Finance SPV LLC, due 11/8/2023 (a)(b)  11/24/2021   6,235,000    6,235,000    0.4 
Advantech Servicios Financieros, (a)(b)  11/5/2020   12,635,000    12,635,000    0.8 
Aion Acquisition, LLC, 0.0%, due 6/30/2022 (a)(b)  3/31/2021   1,638,572    664,059    0.0 
Aion Acquisition, LLC, 0.0%, due 3/31/2022 (a)(b)  3/31/2021   538,513    868,098    0.1 
Aion Acquisition, LLC, 0.0%, due 3/31/2023 (a)(b)  3/31/2021   762,810    762,810    0.1 
Art Lending, Inc. (Dart Milano S.R.L), 9.5%, due 4/7/2022 (a)(b)  4/14/2021   12,154,496    12,154,496    0.8 
Art Lending, Inc. (Dart Milano S.R.L 2), 9.5%, due 4/7/2022 (a)(b)  12/17/2021   13,957,126    13,957,126    0.9 
Art Lending, Inc. (Procacini S.L. - 1), 10.0%, due 2/28/2022 (a)(b)  8/26/2020   2,512,000    2,512,000    0.2 
Art Lending, Inc. (Procacini S.L. - 2), 9.5%, due 4/7/2022 (a)(b)  4/14/2021   5,899,920    5,899,920    0.4 
Art Money International, Co., 8.0%, due 12/9/2023 (a)(b)  12/9/2019   435,000    435,000    0.0 
Art Money U.S., Inc., 11.0%, due 7/1/2023 (a)(b)  6/12/2018   2,000,000    2,000,000    0.1 
AVISTA COLOMBIA S.A.S, 13.0%, due 4/29/2024 (a)(b)  3/29/2021   4,760,000    4,760,000    0.3 
Bandon VAIF, LLC, 12.0%, due 2/9/2023 (a)(b)  2/10/2020   6,430,747    4,482,622    0.3 
Bastion Funding IV LLC, due 12/31/2024 (a)(b)  1/19/2022   4,879,651    4,879,651    0.3 
Bastion Funding IV LLC, due 8/31/2024 (a)(b)  1/19/2022   8,300,000    8,300,000    0.5 
Bastion Funding IV LLC, due 7/15/2024 (a)(b)  1/19/2022   6,228,000    6,228,000    0.4 
BPIIHR HOLDCO, LLC, due 10/28/2026 (a)(b)  11/1/2021   2,020,000    2,020,000    0.1 
Coromandel Credit Facility, 12.0%, due 7/30/2022 (a)(b)  1/13/2020   30,261,000    30,261,000    2.0 
EDU Growth Capital Management PTE, Ltd., 12.5%, due 11/19/2023 (a)(b)  4/27/2021   2,527,660    2,527,660    0.2 
Equity Link, S.A.P.I. De C.V., 15.0%, due 4/29/2024 (a)(b)  4/29/2021   2,870,000    2,870,000    0.2 
First Class Securities Pty Ltd as trustee for the Oceana Australian Fixed Income Trust - 10.25%, due 4/14/2023 (a)(b)  4/14/2021   7,652,000    7,241,569    0.5 
First Class Securities Pty Ltd as trustee for the Oceana Australian Fixed Income Trust - 11.25%, due 1/20/2023 (a)(b)  1/20/2021   10,000,000    9,416,729    0.6 
First Class Securities Pty Ltd as trustee for the Oceana Australian Fixed Income Trust - 13.0%, due 11/6/2022 (a)(b)  11/6/2020   30,000,000    30,188,854    2.0 
First Class Securities Pty Ltd as trustee for the Oceana Australian Fixed Income Trust - 12.5%, due 9/7/2023 (a)(b)  9/7/2021   10,000,000    9,470,447    0.6 
Grupo Olinx, S.A.P.I. de C.V., SOFOM, E.N.R., due 8/20/2024 (a)(b)  8/12/2021   7,000,000    7,000,000    0.5 
Hash Maps Labs, Inc., 12.0%, due 3/21/2024 (a)(b)  3/23/2021   2,474,447    2,474,447    0.2 
Knickerbocker Funding LLC, due 2/14/2022 (a)(b)  9/20/2019   1,081,481    1,081,481    0.1 
Lambda School II SPV LLC, 12.0%, due 10/25/2025 (a)(b)  10/19/2020   1,177,696    1,177,696    0.1 
Lambda School III SPV LLC, 12.0%, due 8/18/2024 (a)(b)  6/18/2021   2,270,682    2,270,682    0.1 
LCA Crackpital, S.A.P.I. de C.V. SOFOM, E.N.R., 15.25%, due 3/12/2023 (a)(b)  4/21/2021   3,500,086    3,500,086    0.2 
Lendable Asset Management LLC, 14.0%, due 1/13/2024 (a)(b)  1/13/2021   5,000,000    5,000,000    0.3 
Lendable Asset Management LLC, 14.0%, due 12/7/2024 (a)(b)  1/10/2022   5,000,000    5,000,000    0.3 
OHP II LP - Byzfunder Funding, LLC, due 4/22/2024 (a)(b)  9/3/2021   4,742,841    4,742,841    0.3 
OHP II LP - Progress Funding, LLC, due 6/30/2022 (a)(b)  9/17/2019   1,284,490    1,284,490    0.1 
OHP II LP - Wall St. Funding, 11.0%, due 2/18/2023 (a)(b)  5/7/2021   6,763,115    6,763,115    0.4 
PT Awan Tunai Indonesia, 12.29%, due 9/9/2023 (a)(b)  9/9/2020   11,500,200    11,500,200    0.8 
PT SOLUSI DIGITAL INTERASIA, 9.3%, due 11/30/2022 (a)(b)  11/11/2020   3,800,000    3,800,000    0.2 
RAINFOREST LIFE PTE. LTD., due 8/20/2024 (a)(b)  8/20/2021   7,310,933    7,310,933    0.5 
RIVONIA ROAD FUND LP due 10/31/2024 (a)(b)  11/12/2021   1,526,300    1,526,300    0.1 
RKB Bridge Solutions Credit Facility, 7.0%, due 12/10/2022 (a)(b)  12/13/2019   9,500,000    9,500,000    0.6 
Salaryo Credit Facility, 12.0%, due 12/19/2022 (a)(b)  1/30/2020   3,210,662    3,210,662    0.2 
Star Strong Capital, 12.0%, due 11/1/2023 (a)(b)  8/9/2019   19,214,945    19,109,945    1.3 
TCM Produce LLC, 9.0%, due 10/15/2022 (a)(b)  5/19/2021   10,295,000    10,295,000    0.7 
Upper90 SPV Loan, 11.0%, due 3/2/2022 (a)(b)  11/27/2019   1,032,314    1,032,314    0.1 
Vantage Borrower SPV I LLC, 16.5%, due 4/30/2024 (a)(b)  9/11/2020   3,000,000    3,000,000    0.2 
       300,110,101    296,077,647    19.5 

 

 

 Trade Finance                  
Drip Trade Finance Series 2020-L, 7.0%, due 2/28/2022 (a)(b)  7/30/2020   1,000,000    1,000,000    0.1 
Drip Trade Finance Series 2020-P, 7.0%, due 2/28/2022 (a)(b)  8/28/2020   2,000,000    2,000,000    0.1 
Drip Trade Finance Series 2020-W, 7.0%, due 2/28/2022 (a)(b)  10/30/2020   1,000,000    1,000,000    0.1 

Octagon Asset Management, LLC - (Deal: CTI #10 Beilai), 85.26%,

due 4/30/2022 (a)(b)

  2/19/2021   6,214,228    6,214,228    0.4 
Octagon Asset Management, LLC - (Deal: Farla), 27.3%, due 4/30/2022 (a)(b)  10/2/2020   11,960,777    11,960,777    0.4 
Octagon Asset Management, LLC - (Deal: Farla McBliss), 22.8%, due 4/30/2022 (a)(b)  4/12/2021   39,587,871    39,587,871    2.6 

Octagon Asset Management, LLC - (Deal: Medcare Edma), 47.44%,

due 4/30/2022 (a)(b)

  10/1/2020   26,670,861    26,670,861    2.1 
Octagon Asset Management, LLC - (Deal: Moonie), 29.4%, due 4/30/2022 (a)(b)  12/4/2020   2,954,250    2,954,250    0.1 
Octagon Asset Management, LLC - (Deal: Tru Grit 7), 24.0%, due 4/30/2022 (a)(b)  3/9/2021   20,110,409    20,110,409    1.5 
Octagon Asset Management, LLC - (Deal: Hanes #1), 24.0%, due 4/30/2022 (a)(b)  9/3/2021   925,812    925,812    0.1 
       112,424,208    112,424,208    7.4 
 Transportation Finance                  
OHP II LP - Signet Martime Corporation 10.5%, due 6/30/2022 (a)(b)(c)  3/2/2020   3,932,509    3,932,509    0.3 
                   
 Warehouse Facilities                  
Edly WH Investors 2019-1, LLC, 12.0%, due 9/30/2023 (a)(b)(d)  10/9/2019   2,625,729    2,625,729    0.2 
Homelight Homes Real Estate, LLC, 12.0%, due 2/28/2022 (a)(b)  10/8/2020   24,231,565    24,231,565    1.6 
Rivonia Road Accept, LLC, 8.0%, due 11/12/2022 (a)(b)  2/5/2021   2,327,530    2,327,530    0.1 
       29,184,824    29,184,824    1.9 
Total investments in credit facilities      691,728,171    687,671,471    45.3 

 

 

 

Variant Alternative Income Fund

Schedule of Investments

January 31, 2022 (Unaudited) (continued)

 

 

   Shares/Units  First Acquisition Date  Cost  Fair Value  Percent of Net Assets
Investments in special purpose vehicles - 11.8%               
Litigation Finance               
YS CF LawFF VII LLC (a)(b)   -    4/5/2018    500,000    500,000    0.0 
 Real Estate Debt                         
Monticello Funding, LLC Series BTH-3 (a)(g)(h)   -    6/29/2018    619,612    619,612    0.0 
Monticello Funding, LLC Series BTH-31 (a)(g)(h)   -    5/29/2019    664,422    664,422    0.0 
Monticello Funding, LLC Series BTH-43 (a)(g)(h)   -    3/24/2020    850,000    850,000    0.1 
Monticello Funding, LLC Series BTH-45 (a)(g)(h)   -    11/6/2020    700,000    700,000    0.1 
Monticello Funding, LLC Series BTH-47 (a)(g)(h)   -    12/22/2020    3,000,000    3,000,000    0.2 
Monticello Funding, LLC Series BTH-48 (a)(g)(h)   -    7/23/2021    2,250,000    2,250,000    0.1 
Monticello Funding, LLC Series BTH-49 (a)(g)(h)   -    8/16/2021    592,105    592,105    0.0 
Monticello Funding, LLC Series BTH-53 (a)(g)(h)   -    12/10/2021    1,000,000    1,000,000    0.1 
Monticello Funding, LLC Series BTH-54 (a)(g)(h)   -    12/17/2021    1,990,161    1,987,801    0.1 
Monticello Funding, LLC Series BTH-55 (a)(g)(h)   -    12/17/2021    2,500,000    2,497,158    0.2 
Monticello Funding, LLC Series BTH-56 (a)(g)(h)   -    12/17/2021    7,333,857    7,333,857    0.5 
Monticello Structured Products, LLC Series MSP-17 (a)(g)(h)   -    12/13/2021    2,000,000    2,000,000    0.1 
              23,500,157    23,494,955    1.5 
 Real Estate Equity                         
CX Alexandria Depositor, LLC (a)(g)(h)   -    10/22/2021    8,350,000    6,427,807    0.4 
CX Cypress McKinney Falls Depositor, LLC (a)(g)(h)   -    11/24/2021    8,850,000    9,221,942    0.6 
CX EOS Orlando Depositor, LLC (a)(g)(h)   -    8/10/2021    80,000    81,473    0.0 
CX Heritage Depositor, LLC (a)(g)(h)   -    9/15/2021    4,500,000    4,795,644    0.3 
CX Highland Depositor, LLC (a)(g)(h)   -    9/20/2021    184,250    192,391    0.0 
CX Liberty Mill Depositor, LLC (a)(g)(h)   -    11/15/2021    4,355,000    4,425,563    0.3 
CX Riverstone Depositor, LLC (a)(g)(h)   -    9/15/2021    4,000,000    4,222,027    0.3 
CX Station at Clift Farm Depositor, LLC (a)(g)(h)   -    12/27/2021    11,800,000    12,175,660    0.8 
Windsor Hill Bridge, LLC (a)(g)(h)   -    7/29/2021    3,300,000    3,568,882    0.3 
              45,419,250    45,111,389    3.0 
 Royalties                         
Round Hill Music Carlin Coinvest, LP (e)(g)(h)   -    10/1/2017    929,104    1,163,614    0.1 
 Specialty Finance                         
Cirrix Investments, LLC (a)(g)(h)   -    1/27/2022    5,000,000    5,000,000    0.3 
CoVenture - Clearbanc Special Assets Fund LP (a)(g)(h)   -    3/12/2019    1,500,000    1,513,356    0.1 
PSC US BADGER LLC (a)(g)(h)   -    10/20/2021    11,424,000    11,430,706    0.8 
Segregated Investment Vehicle I, SP (a segregated portfolio of Lendable SPC), 12.18%, due 6/30/2022 (a)(g)(h)   -    7/31/2020    89,900,000    90,829,990    6.0 
Upper90 ClearFund I, L.P. (a)(g)(h)   -    3/28/2019    190,184    363,499    0.0 
              108,014,184    109,137,551    7.2 
Transportation Finance                         
YS Vessel Deconstruction I (a)(b)   -    8/26/2018    500,000    200,000    0.0 
Total investments in special purpose vehicles             178,862,695    179,607,509    11.8 

 

   Shares/Units  First Acquisition Date  Cost  Fair Value  Percent of Net Assets
Investments in direct equities - 0.1%               
Royalties               
ARC LPW I, LLC Warrants, due 3/31/2024 (a)(b)   3,063    10/3/2019    0    79,490    0.0 
 Specialty Finance                         
Aion Financial - Equity (a)(b)   -    3/31/2021    22    349,126    0.0 
Art Lending, Inc. (Dart Milano Profit Share), due 4/7/2022 (a)(b)   -    6/2/2021    0    21,783    0.0 
Art Lending, Inc. (Dart Milano 2 Profit Share), due 12/20/2022 (a)(b)   -    12/17/2021    0    62,310    0.0 
Art Lending, Inc. (Procacini S.L. - 1 Profit Share), due 2/28/2022 (a)(b)   -    8/26/2020    0    205,064    0.0 
Art Lending, Inc. (Procacini S.L. - 2 Profit Share), due 4/7/2022 (a)(b)   -    4/14/2021    0    495,720    0.0 
Art Money U.S., Inc. - Convertible Shares, due 12/9/2023 (a)(b)   -    11/5/2021    0    59,661    0.0 
Coromandel SPV LLC - Warrants, due 7/30/2022 (a)(b)   -    9/8/2021    0    107,553    0.0 
RAINFOREST LIFE PTE. LTD. - Warrants (a)(b)   8,878    8/20/2021    0    16,676    0.0 
Vantage Borrower SPV I LLC Warrants, due 4/30/2024 (a)(b)   29,207    1/27/2021    0    514,472    0.1 
              22    1,832,365    0.1 
 Trade Finance                         

Octagon Asset Management, LLC - (Deal: Tru Grit 7) - Warrants,

due 4/30/2022 (a)(b)

   -    5/18/2021    0    292,500    0.0 
Total investments in direct equities             22    2,204,355    0.1 

  

Shares            
   Investments in money market instruments - 15.8%         
239,611,528   GS Financial Square Government Fund, Institutional Shares, 0.03% (a)(f)    239,611,528    239,611,528    15.8 
    Total investments in money market instruments    239,611,528    239,611,528    15.8 
                     
    Total Investments (cost $1,446,729,305)         $1,476,168,879    97.2 
    Other assets less liabilities         42,187,568    2.8 
    Net Assets         $1,518,356,447    100.0 

 

 

(a)Security serves as collateral for the Fund's revolving credit facility, when in use during the year. See Note 10.
(b)Value was determined using significant unobservable inputs.
(c)Variable rate security.
(d)Variable maturity dates maturing through 9/30/2023.
(e)100% of this special purpose vehicle is invested in one music catalog.
(f)Rate listed is the 7-day effective yield at 1/31/2022.
(g)Private investment company or special purpose vehicle does not issue shares or units.
(h)Investment valued using net asset value per share (or its equivalent) as a practical expedient. See Note 13 for respective investment strategies and redemptive restrictions.

 

 

 

 

Investment Type as a percentage of Total Net Assets As Follows

 

Security Type/Sector  Percent of Total Net Assets
Credit Facilities   45.3%
Private Investment Companies   24.2%
Special Purpose Vehicles   11.8%
Direct Equities   0.1%
Short-Term Investments   15.8%
Total Investments   97.2%
Other assets less liabilities   2.8%
Total Net Assets   100.0%

 

 

 

 

Variant Alternative Income Fund

Schedule of Investments

January 31, 2022

 

  

FUTURES CONTRACTS

 

  

Expiration

Date

 

Number of

Contracts

Long (Short)

  

Notional

Value

  

Value at

January 31, 2022

  

Unrealized

Appreciation

(Depreciation)

 
Foreign Exchange Futures                       
CME Australian Dollar  March 2022   (816)   (58,072,530)   (57,727,920)   344,610 
CME Euro Dollar  March 2022   (29)   (4,122,022)   (4,079,575)   42,447 
                        
TOTAL FUTURES CONTRACTS          $(62,194,552)  $(61,807,495)  $387,057 

 

 

Variant Alternative Income Fund

Notes to Schedule of Investments

January 31, 2022 (Unaudited)

 

 

1. Valuation of Investments

 

The Fund calculates its NAV as of the close of business on each business day and at such other times as the Board may determine, including in connection with repurchases of Shares, in accordance with the procedures described below or as may be determined from time to time in accordance with policies established by the Board.

 

The Board has approved valuation procedures for the Fund (the “Valuation Procedures”). The Valuation Procedures provide that the Fund will value its investments at fair value. The Board has delegated the day to day responsibility for determining these fair values in accordance with the policies it has approved to the Investment Manager. The Investment Manager’s Valuation Committee (the “Valuation Committee”) will oversee the valuation of the Fund’s investments on behalf of the Fund. The Board reviews and ratifies the execution of this process and the resultant fair value prices at least quarterly.

 

Short-term securities, including bonds, notes, debentures and other debt securities, such as certificates of deposit, commercial paper, bankers’ acceptances and obligations of domestic and foreign banks, with maturities of 60 days or less, for which reliable market quotations are readily available shall each be valued at current market quotations as provided by an independent pricing service or principal market maker. Money market funds will be valued at NAV.

 

For equity, equity related securities, and options that are freely tradable and listed on a securities exchange or over-the-counter market, the Fund fair values those securities at their last sale price on that exchange or over-the-counter market on the valuation date. If the security is listed on more than one exchange, the Fund will use the price from the exchange that it considers to be the principal exchange on which the security is traded. Securities listed on the NASDAQ will be valued at the NASDAQ Official Closing Price, which may not necessarily represent the last sale price. If there has been no sale on such exchange or over-the-counter market on such day, the security will be valued at the mean between the last bid price and last ask price on such day.

 

Fixed income securities (other than the short-term securities as described above) shall be valued by (a) using readily available market quotations based upon the last updated sale price or a market value from an approved pricing service generated by a pricing matrix based upon yield data for securities with similar characteristics or (b) by obtaining a direct written broker-dealer quotation from a dealer who has made a market in the security. If no price is obtained for a security in accordance with the foregoing, because either an external price is not readily available or such external price is believed by the Investment Manager not to reflect the market value, the Valuation Committee will make a determination in good faith of the fair value of the security in accordance with the Valuation Procedures. In general, fair value represents a good faith approximation of the current value of an asset and will be used when there is no public market or possibly no market at all for the asset. The fair values of one or more assets may not be the prices at which those assets are ultimately sold and the differences may be significant.

 

Prior to investing in any Underlying Fund, the Investment Manager will conduct an initial due diligence review of the valuation methodologies utilized by the Underlying Fund, which generally shall be based upon readily observable market values when available, and otherwise utilize principles of fair value that are reasonably consistent with those used by the Fund for valuing its own investments. Subsequent to investment in an Underlying Fund, the Investment Manager will monitor the valuation methodologies used by each Underlying Fund. The Fund bases its NAV on valuations of its interests in Underlying Funds provided by the managers of the Underlying Funds and/or their agents. These valuations involve significant judgment by the managers of the Underlying Funds and may differ from their actual realizable value. Under certain circumstances, the Valuation Committee may modify the managers’ valuations based on updated information received since the last valuation date. The Valuation Committee may also modify valuations if the valuations are deemed to not fully reflect the fair value of the investment. Valuations will be provided to the Fund based on interim unaudited financial records of the Underlying Funds, and, therefore, will be estimates and may fluctuate as a result. The Board, the Investment Manager and the Valuation Committee may have limited ability to assess the accuracy of these valuations.

 

 

 

Variant Alternative Income Fund

Notes to Schedule of Investments - (Continued)

January 31, 2022 (Unaudited)

 

 

In circumstances in which market quotations are not readily available or are deemed unreliable, or in the case of the valuation of private, direct investments, such investments may be valued as determined in good faith using methodologies approved by the Board. In these circumstances, the Fund determines fair value in a manner that seeks to reflect the market value of the security on the valuation date based on consideration by the Valuation Committee of any information or factors deemed appropriate. The Valuation Committee may engage third party valuation consultants on an as-needed basis to assist in determining fair value.

 

Fair valuation involves subjective judgments, and there is no single standard for determining the fair value of an investment. The fair value determined for an investment may differ materially from the value that could be realized upon the sale of the investment. Fair values used to determine the Fund’s NAV may differ from quoted or published prices, or from prices that are used by others, for the same investment. Thus, fair valuation may have an unintended dilutive or accretive effect on the value of shareholders’ investments in the Fund. Information that becomes known to the Fund or its agents after the NAV has been calculated on a particular day will not be used to retroactively adjust the price of a security or the NAV determined earlier. Prospective investors should be aware that situations involving uncertainties as to the value of investments could have an adverse effect on the Fund’s NAV if the judgments of the Board or the Valuation Committee regarding appropriate valuations should prove incorrect.

 

Written Options

 

The Fund may write call and put options. Writing put options tends to increase the Fund’s exposure to the underlying instrument. Writing call options tends to decrease the Fund’s exposure to the underlying instrument. When the fund writes a call or put option, an amount equal to the premium received is recorded as a liability and subsequently marked-to-market to reflect the current value of the option written. These liabilities are reflected as written options outstanding in the Schedule of Investments. Payments received or made, if any, from writing options with premiums to be determined on a future date are reflected as such in the Schedule of Investments. Premiums received from writing options that expire are treated as realized gains. Premiums received from writing options that are exercised or closed are added to the proceeds or offset against amounts paid on the underlying future, security or currency transaction to determine the realized gain or loss. The Fund, as a writer of an option, has no control over whether the underlying future, security or currency may be sold (call) or purchased (put) and, as a result, bears the market risk of an unfavorable change in the price of the security underlying the written option. The risk exists that the Fund may not be able to enter into a closing transaction because of an illiquid market.

 

Futures

 

The Fund may enter into futures contracts in U.S. domestic markets or on exchanges located outside the United States. Foreign markets may offer advantages such as trading opportunities or arbitrage possibilities not available in the United States. Foreign markets, however, may have greater risk potential than domestic markets. For example, some foreign exchanges are principal markets so that no common clearing facility exists and an investor may look only to the broker for performance of the contract. In addition, any profits that might be realized in trading could be eliminated by adverse changes in the exchange rate, or a loss could be incurred as a result of those changes. Transactions on foreign exchanges may include both commodities which are traded on domestic exchanges and those which are not. Unlike trading on domestic commodity exchanges, trading on foreign commodity exchanges is not regulated by the Commodity Futures Trading Commission.

 

Engaging in these transactions involves risk of loss, which could adversely affect the value of the Fund's net assets. No assurance can be given that a liquid market will exist for any particular futures contract at any particular time. Many futures exchanges and boards of trade limit the amount of fluctuation permitted in futures contract prices during a single trading day. Once the daily limit has been reached in a particular contract, no trades may be made that day at a price beyond that limit or trading may be suspended for specified periods during the trading day. Futures contract prices could move to the limit for several consecutive trading days with little or no trading, thereby preventing prompt liquidation of futures positions and potentially subjecting the Fund to substantial losses.

 

 

 

Variant Alternative Income Fund

Notes to Schedule of Investments - (Continued)

January 31, 2022 (Unaudited)

 

 

2. Fair Value of Investments

 

(a) Fair value - Definition

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

 

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

 

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

 

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

 

Investments in private investment companies measured based upon NAV as a practical expedient to determine fair value are not required to be categorized in the fair value hierarchy.

 

The availability of valuation techniques and observable inputs can vary from investment to investment and are affected by a wide variety of factors, including type of investment, whether the investment is new and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the transaction. To the

 

extent that valuation is based on models or inputs that are less observable or unobservable in the market, determining fair value requires more judgment. Because of the inherent uncertainly of valuation, estimated values may be materially higher or lower than the values that would have been used had a ready market for the investments existed. Accordingly, the degree of judgment exercised by the Investment Manager in determining fair value is greatest for investments categorized in Level 3.

 

In some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant to the fair value measurement.

 

(b) Fair Value – Valuation Techniques and Inputs

 

When determining fair value, the Fund uses valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs.

 

Investments in Private Investment Companies

 

The Fund values private investment companies using the NAV’s provided by the underlying private investment companies as a practical expedient. The Fund applies the practical expedient to private investment companies on an investment-by-investment basis, and consistently with the Fund’s entire position in a particular investment, unless it is probable that the Fund will sell a portion of an investment at an amount different from the NAV of the investment. Each of these investments has certain restrictions with respect to rights of withdrawal by the Fund as specified in the respective agreements. Generally, the Fund is required to provide notice of its intent to withdraw after the investment has been maintained for a certain period of time. The management agreements of the private investment companies provide for compensation to the managers in the form of fees ranging from 0% to 2% annually of net assets and performance incentive allocations or fees ranging from 0% to 20% on net profits earned.

 

 

 

Variant Alternative Income Fund

Notes to Schedule of Investments - (Continued)

January 31, 2022 (Unaudited)

 

 

At January 31, 2022, the Fund had a private investment company of $36,497,884 that did not qualify for the practical expedient because it is probable that the Fund could sell these investments for amounts that differ from the NAV’s provided by the underlying private investment companies. Private investment companies not qualifying for practical expedient were valued by the Fund through application of adjustments to the stated NAV’s reported by the underlying private investment companies. These adjustments are based on other relevant information available that the Fund feels has not been reflected in the most recent fair value. As a result, a premium in the range of 0.65 - 1.9x has been applied to the investment’s practical expedient value. Investments in private investment companies that do not qualify for the practical expedient are categorized in Level 3 of the fair value hierarchy.

 

Investments in Special Purpose Vehicles

 

Special purpose vehicles (“SPV”) consist of an investment by the Fund in an entity that invests directly or indirectly in a note secured by real estate. The debt offerings are short-term in nature and carry a fixed interest rate. During the period ended January 31, 2022, the Investment Manager determined there were minimal credit impairments. Investments in SPV are generally categorized in Level 3 of the fair value hierarchy, while others are measured based on NAV as a practical expedient.

 

Investments in Credit Facilities

 

The Fund has invested in credit facilities that are either secured by the borrower’s assets or are unsecured in nature. The credit facilities have been made directly or through participation with private investment or operating companies. The investments in credit facilities will generally be held at cost subject to certain revisions, such as (i) a material change in interest rates for similar notes or (ii) if the Investment Manager becomes aware of a fundamental change that has not been reflected in the cost. The Fund has determined to value its investments in credit facilities generally at cost although some are above or below cost as of January 31, 2022. During the period ended January 31, 2022, the Investment Manager determined there were no material changes in interest rates or fundamental changes. Investments in credit facilities are categorized in Level 3 of the fair value hierarchy.

 

Investments in Direct Equities

 

As a part of some of the credit facilities, the Fund receives direct equity in the private investments or operating companies of the borrower via common stock shares, warrants, or profit sharing instruments. The Fund has determined to value its investments in direct equities through a discounted cash flow or market approach method as of January 31, 2022. Investments in direct equities are categorized in Level 3 of the fair value hierarchy.

 

(c) Fair Value - Hierarchy

 

The Fund’s assets recorded at fair value have been categorized based on a fair value hierarchy as described in the Fund’s significant accounting policies. The following table presents information about the Fund’s assets and liabilities measured at fair value as of January 31, 2022. Assets valued using NAV as a practical expedient, an indicator of fair value, are listed in a separate column to permit reconciliation to totals in the Statement of Assets and Liabilities:

 

Investments  Level 1   Level 2   Level 3   Investments Valued at Net Asset Value   Total 
Private Investment Companies  $-   $-   $36,497,884   $330,576,132   $367,074,016 
Credit Facilities   -    -    687,671,471    -    687,671,471 
Special Purpose Vehicles   -    -    16,033,857    163,573,652    179,607,509 
Direct Equities   -    -    2,204,355    -    2,204,355 
Short-Term Investments   239,611,528    -    -    -    239,611,528 
Total Investments  $239,611,528   $-   $742,407,567   $494,149,784   $1,476,168,879 

 

 

 

Variant Alternative Income Fund

Notes to Schedule of Investments - (Continued)

January 31, 2022 (Unaudited)

 

 

Other Financial Instruments1                    
Futures Contracts  $387,057   $-   $-   $-   $387,057 
Total Assets  $239,998,585   $-   $742,407,567   $494,149,784   $1,476,555,936 

 

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

 

(d) Fair Value – Changes in Level 3 Measurements

 

The following table presents the changes in assets and transfers in and out which are classified in Level 3 of the fair value hierarchy for the period ended January 31, 2022:

 

   Private Investment Companies   Credit Facilities   Special Purpose Vehicles   Direct Equities 
April 30, 2021  $42,805   $409,848,148   $700,000   $1,485,207 
Realized gains (losses)   -    -    -    - 
Unrealized gains (losses)   17,665,509    (6,609,197)        719,148 
Transfers Into Level 3   18,420,073         -    - 
Transfers Out of Level 3   (42,805)   -    -    - 
Purchases   447,243    458,973,228    15,333,857    22 
Sales   (34,941)   (174,540,708)   -    (22)
January 31, 2022  $36,497,884   $687,671,471   $16,033,857   $2,204,355 

 

 

 

Variant Alternative Income Fund

Notes to Schedule of Investments - (Continued)

January 31, 2022 (Unaudited)

 

 

(e) Fair Value - Significant Unobservable Inputs

 

The following table summarizes the valuation techniques and significant unobservable inputs used for the Fund’s investments that are categorized in Level 3 of the fair value hierarchy as of January 31, 2022.

 

Investments Fair Value Valuation Technique Unobservable Inputs Range of Inputs
Private Investment Companies $ 36,497,884

Cost

Income approach

Asset approach

Recent transaction price

Allocation %

Market Valuation

Ownership %

Historical Rate of Return

Discount Rate

N/A

2.94% - 3.18%

$451,075,575-$615,386,042

2.29

-11.98%

Credit Facilities 687,671,471

Cost

Discounted Cash Flow

Recent transaction price

Interest Rate

Discount Rate

N/A

7.00% - 24.00%

10.00%

Special Purpose Vehicles 16,033,857 Cost Recent transaction price N/A
Direct Equities 2,204,355

Discounted Cash Flow

Market Approach

Discount Rate

Ownership %

Probability Weighting

3rd Party Market Valuation

Price per share

15.0% - 30.0%

0.04% - 7.50%

75.00%

$600,000 - $80,000,000

$20.53

 

The following table represents investment strategies and redemptive restrictions of investments that are measured at NAV per share (or its equivalent) as a practical expedient as of January 31, 2022.

 

Security Description Investment Category  Fair Value  Redemption Frequency Redemption Notice Period
Aero Capital Solutions Feeder Fund III, LP Private LPs (2)                              17,476,793 None N/A
Aero Capital Solutions Fund, L.P. Private LPs (2)                                1,975,987 None N/A
Aero Capital Solutions Fund II, L.P.  Private LPs (2)                              46,944,723 None N/A
American Rivers Fund, LLC Private LPs (2)                                7,348,471 Annually (December) Subject to a 3 year lock up period from initial funding. Redemptions are permitted in December every year paid out 25% per quarter.
Armadillo Financial Fund L.P. Private LPs (1)                                         8,504 None N/A
Bay Point Capital Partners II, L.P. Private LPs (4)                                4,383,675 Quarterly Beginning 12 months from the origination date of each the contribution, 25% withdrawals are permitted on the last day of any calendar quarter provided that a 30 days written notice is submitted.
Blue Elephant Financing Fund I, L.P.  Private LPs (7)                                    491,054 None N/A
CoVenture - Amzn Credit Opportunities Fund LP Private LPs (7)                              20,495,378 Quarterly At least a 90 day written notice to the general partner prior to each calendar quarter-end.
CoVenture - Clearbanc Special Assets Fund L.P.  SPVs (7)                                1,513,356 None N/A
CoVenture - No1 Credit Opportunities Fund LLC (A-2 Series) Private LPs (7)                                3,034,021 None N/A

 

 

 

 

Variant Alternative Income Fund

Notes to Schedule of Investments - (Continued)

January 31, 2022 (Unaudited)

 

 

CoVenture - No1 Credit Opportunities Fund LLC (A-3 Series) Private LPs (7)                                7,574,598 None N/A
CoVenture Credit Opportunities Partners Fund L.P. Private LPs (7)                              20,606,931 Quarterly Withdrawals are permitted quarterly, subject to a 1-year “soft” lockup period, with capital proceeds returned as and when they are realized.  Withdrawal notification is 90 days.
CoVenture - No1 Credit Opportunities Fund LLC   Private LPs (7)                                1,012,371 Quarterly After 36 months of funding, or additional funding date, limited partners may withdraw any portion of their capital account with 90 days' notice as of the end of any calendar quarter.
Crestline Portfolio Financing Fund Offshore B, L.P. and Subsidary Private LPs (3)                                    837,738 None N/A
Crestline Portfolio Financing Fund II (US), L.P. Private LPs (3)                                    925,808 None N/A
Crestline Praeter, L.P. - Zoom Private LPs (3)                                2,972,468 None N/A
CX Alexandria Depositor, LLC SPVs (5)                                6,427,807 None N/A
CX Cypress McKinney Falls Depositor, LLC SPVs (5)                                9,221,942 None N/A
CX EOS Orlando Depositor, LLC SPVs (5)                                      81,473 None N/A
CX Heritage Depositor, LLC SPVs (5)                                4,795,644 None N/A
CX Highland Depositor, LLC SPVs (5)                                    192,391 None N/A
CX Liberty Mill Depositor, LLC SPVs (5)                                4,425,563 None N/A
CX Riverstone Depositor, LLC  SPVs (5)                                4,222,027 None N/A
CX Station at Clift Farm Depositor, LLC SPVs (5)                              12,175,660 None N/A
DelGatto Diamond Finance Fund QP, L.P. Private LPs (7)                              21,932,064 Monthly Upon fully called committed capital, redemptions are permitted at the end of each calendar month with at least a 90 day notice.  Any redemption made within 1 year of subscription is subject to a 5% early redemption penalty.
EAJF Leveraged Feeder LP Private LPs (3)                              16,482,692 Quarterly After 36 months of lock up, each limited partner may provide a written notice 60 days prior to each calendar quarter-end to withdraw any portion of it's capital account balance.
Hudson Transport Real Asset Fund L.P. Private LPs (2)                                1,561,054 Quarterly Subject to a 2 year lock up period. Subsequently, can submit a withdrawal of interest form effective as of the last day of any calendar quarter upon not less than 90 days prior written notice. Request must be greater than $100k. However, the GP of the Fund may designate additional withdrawal dates or reduce notice periods at its sole discretion.
Marathon Structured Product Strategies Fund, L.P.  Private LPs (1)                                    682,541 None N/A
MEP Capital II GP, LLC Private LPs (9)                                9,739,323 None N/A
MEP Capital II GP, LLC - Co-investment Sound Royalties Private LPs (9)                                2,111,700 None N/A
MEP Capital III GP, LLC Private LPs (9)                                4,032,335 None N/A
MEP Cultureworks Private LPs (9)                                2,119,391 None N/A
Monticello Funding, LLC Series BTH 3 SPVs (4)                                    619,612 None N/A
Monticello Funding, LLC Series BTH 31 SPVs (4)                                    664,422 None N/A
Monticello Funding, LLC Series BTH 43 SPVs (4)                                    850,000 None N/A

 

 

 

Variant Alternative Income Fund

Notes to Schedule of Investments - (Continued)

January 31, 2022 (Unaudited)

 

 

Monticello Funding, LLC Series BTH 45 SPVs (4)                                    700,000 None N/A
Monticello Funding, LLC Series BTH 47 SPVs (4)                                3,000,000 None N/A
Monticello Funding, LLC Series BTH 48 SPVs (4)                                2,250,000 None N/A
Monticello Funding, LLC Series BTH 49 SPVs (4)                                    592,105 None N/A
Monticello Funding, LLC Series BTH 54 SPVs (4)                                1,987,801 None N/A
Monticello Funding, LLC Series BTH 55 SPVs (4)                                2,497,158 None N/A
Montreux Healthcare Fund PLC Private LPs (5)                              64,182,444 Quarterly 180 Business Days’ prior written notice is required for a quarterly Valuation Day, such quarters being 31 March, 30 June, 30 September and 31 December. Quarterly redemptions representing more than 10% of a Shareholder’s holding will require not less than 12 months’ notice.
North Haven Offshore Infrastructure Partners A L.P.  Private LPs (1)                                1,447,209 None N/A
Oak Harbor Capital NPL VII, LLC Private LPs (4)                             12,144,648 None N/A
OHPC LP Founders Class Interest Private LPs (7)                                5,292,201 None N/A
OHP II L.P. Private LPs (7)                                8,281,511 None N/A
Prime Storage Fund II (Cayman), L.P. Private LPs (5)                                1,349,744 None N/A
PSC US BADGER LLC SPVs (7)                              11,430,706 None N/A
PWP Asset Based Income ASP Fund Private LPs (1)                                1,147,047 None N/A
Quiet Credit I LLC Private LPs (4)                               6,432,561 None N/A
Round Hill Music Carlin Coinvest, L.P. SPVs (9)                                1,163,614 None N/A
Segregated Investment Vehicle I, SP (a segregated portfolio of Lendable SPC) SPVs (7)                              90,829,990 None N/A
Series 4 - Virage Capital Partners L.P. Private LPs (3)                                1,833,793 None N/A
Series 6 - Virage Capital Partners L.P. Private LPs (3)                              19,500,939 None N/A
Silverpeak Special Situations Lending Onshore Fund LP Private LPs (7)                                3,514,659 None N/A

 

 

 

 

Variant Alternative Income Fund

Notes to Schedule of Investments - (Continued)

January 31, 2022 (Unaudited)

 

 

Thor Urban Property Fund II Liquidating Trust Private LPs (1)                                1,009,701 None N/A
Turning Rock Fund I LP  Private LPs (7)                                7,687,988 None N/A
Turning Rock Fund II LP  Private LPs (7)                                2,002,067 None N/A
Upper90 ClearFund I, L.P. SPVs (7)                                    363,499 None N/A
Windsor Hill Bridge, LLC SPVs (5)                                3,568,882 None N/A
Total    $                        494,149,784    

 

1Private partnerships that are secondaries positions. These investments are purchased in the secondary market of a limited partner’s interest in a private credit fund from the primary owner.
2Private partnerships in transportation finance. These partnerships provide financing of transportation assets (aircraft, ships, railcars, trucking, or shipping containers) through equity and/or debt investments.
3Private partnerships and special purpose vehicles in litigation finance. These strategies consists of loans to law firms backed by the expected value of contingency fees received from future case settlements.
4Real estate debt private partnerships. These are extensions of new debt backed by real estate assets or the purchase of existing loans backed by residential or commercial real estate assets.
5Real estate equity partnerships that consists of equity investments backed by commercial real estate.
6Private partnerships that are in portfolio finance, a special scenario where a loan to the borrower is collateralized by all of the assets in a private investment vehicle.
7Private partnerships that are in specialty finance investments. Such partnerships invests in institutional loan to a non-bank, private lender, which uses the capital to make loans in their particular vertical.
8A warehouse facility is an institutional loan to a pool of assets where the underlying collateral is expected to only stay in the pool for a short period of time.
9Private partnerships and special purpose vehicles that invests in and/or purchases royalties. These royalties are the financial claim to the revenue generated from an asset such as the usage of copyrighted music, licensing payments on intellectual property, or oil and gas production.
10Private partnership that invests in insurance receivables. The investment is backed by the recovery of conditional payments advanced by Medicare Advantage Organizations.