Rate (%) | Maturity date | Par value^ | Value | ||
Senior loans (A)(B) 79.5% | $152,016,159 | ||||
(Cost $149,183,995) | |||||
Communication services 4.7% | 9,059,269 | ||||
Avtex Solutions LLC, Term Loan (3 month LIBOR + 5.000%) | 5.750 | 02-08-24 | 4,706,713 | 4,706,713 | |
Leg, Inc., Delayed Draw Term Loan (3 month LIBOR + 4.000%) | 5.000 | 07-25-25 | 1,289,086 | 1,289,086 | |
Leg, Inc., Term Loan (3 and 6 month LIBOR + 4.000%) | 5.000 | 07-25-25 | 3,063,470 | 3,063,470 | |
Consumer staples 1.6% | 2,984,925 | ||||
Fresh Holdco, Inc., Term Loan (6 month LIBOR + 5.500%) | 6.500 | 01-24-26 | 2,984,925 | 2,984,925 | |
Energy 2.1% | 4,069,115 | ||||
Andretti Buyer LLC, Term Loan (3 month LIBOR + 6.250%) | 7.250 | 06-30-26 | 4,082,071 | 4,069,115 | |
Financials 14.5% | 27,624,165 | ||||
Cerity Partners LLC, Term Loan (1 month LIBOR + 5.750%) | 6.750 | 12-31-25 | 5,272,727 | 5,291,167 | |
GC Waves Holdings, Inc., Delayed Draw Term Loan (3 month LIBOR + 5.750%) | 6.750 | 10-31-25 | 861,443 | 861,443 | |
GC Waves Holdings, Inc., Term Loan (3 month LIBOR + 5.750%) | 6.750 | 10-31-25 | 3,250,508 | 3,250,508 | |
High Street Insurance Partners, Inc., Delayed Draw Term Loan (1 month LIBOR + 6.500%) | 7.500 | 12-03-25 | 285,400 | 285,400 | |
High Street Insurance Partners, Inc., Term Loan (1 and 3 month LIBOR + 6.500%) | 7.500 | 12-03-25 | 4,777,091 | 4,777,091 | |
Oakbridge Insurance Agency LLC, Revolver (3 month LIBOR + 5.500%) | 6.500 | 12-31-26 | 310,248 | 307,874 | |
Oakbridge Insurance Agency LLC, Term Loan A (3 month LIBOR + 5.500%) | 6.500 | 12-31-26 | 3,322,753 | 3,297,326 | |
Simplicity Financial Marketing Holdings, Inc., Delayed Draw Term Loan (1 and 3 month LIBOR + 5.750%) | 6.750 | 09-13-24 | 806,188 | 814,250 | |
Simplicity Financial Marketing Holdings, Inc., Term Loan (3 month LIBOR + 5.750%) | 6.750 | 09-13-24 | 4,703,247 | 4,750,280 | |
Worldwide Facilities LLC, 2019 Term Loan (1 and 3 month LIBOR + 4.500%) | 4.737 | 09-07-26 | 3,988,826 | 3,988,826 | |
Health care 9.7% | 18,579,260 | ||||
MB2 Dental Solutions LLC, 2021 Delayed Draw Term Loan (Prime rate + 5.000%) | 8.250 | 01-29-27 | 203,998 | 203,998 | |
MB2 Dental Solutions LLC, 2021 Term Loan (3 month LIBOR + 6.000%) | 6.212 | 01-29-27 | 5,332,522 | 5,332,522 | |
Medbio LLC, Term Loan (3 month LIBOR + 6.000%) | 7.000 | 07-18-24 | 4,326,087 | 4,369,348 | |
Therapeutic Research Center LLC, Term Loan (1 and 3 month LIBOR + 4.750%) | 5.750 | 03-21-26 | 4,684,971 | 4,614,696 | |
ZBS Alliance Animal Health LLC, Delayed Draw Term Loan (1 month LIBOR + 5.750%) | 6.750 | 11-07-25 | 1,930,679 | 1,969,292 | |
ZBS Alliance Animal Health LLC, First Amendment Delayed Draw Term Loan (1 month LIBOR + 5.750%) | 6.750 | 11-07-25 | 356,533 | 375,210 | |
ZBS Alliance Animal Health LLC, Term Loan (1 month LIBOR + 5.750%) | 6.750 | 11-07-25 | 1,697,221 | 1,714,194 | |
Industrials 23.5% | 44,912,373 | ||||
Apex Service Partners LLC, 2019 Term Loan (3 month LIBOR + 5.250%) | 6.250 | 07-31-25 | 4,974,796 | 4,974,796 | |
Apex Service Partners LLC, 2020 1st Lien Delayed Draw Term Loan (3 month LIBOR + 5.500%) | 6.500 | 07-31-25 | 131,834 | 130,515 | |
Apex Service Partners LLC, 2020 Term Loan (2 and 3 month LIBOR + 5.500%) | 6.500 | 07-31-25 | 1,736,902 | 1,736,902 |
Rate (%) | Maturity date | Par value^ | Value | ||
Industrials (continued) | |||||
BHI Investments LLC, 1st Lien Term Loan (3 month LIBOR + 4.500%) | 5.500 | 08-28-24 | 2,984,536 | $2,984,536 | |
GSM Acquisition Corp., Delayed Draw Term Loan (3 month LIBOR + 5.000%) | 6.000 | 11-16-26 | 478,082 | 482,863 | |
GSM Acquisition Corp., Term Loan (3 and 6 month LIBOR + 5.000%) | 6.000 | 11-16-26 | 5,492,563 | 5,547,489 | |
IOP Monroe Acquisition, Inc., Term Loan (3 month LIBOR + 5.500%) | 6.500 | 04-01-22 | 4,247,810 | 4,247,810 | |
ISS Compressors Industries, Inc., 2020 Term Loan (3 month LIBOR + 5.500%) | 6.500 | 02-05-26 | 2,722,478 | 2,710,646 | |
Octo Consulting Group LLC, Term Loan (1 month LIBOR + 4.750%) | 5.500 | 04-30-25 | 7,229,862 | 7,237,752 | |
Orion Group HoldCo LLC, Term Loan (6 month LIBOR + 5.000%) | 6.000 | 03-01-28 | 3,222,222 | 3,157,778 | |
Paint Intermediate III LLC, 1st Lien Term Loan (6 month LIBOR + 4.250%) | 5.250 | 06-14-24 | 2,984,733 | 2,984,733 | |
The S2 HR Group LLC, Revolver (1 month LIBOR + 4.750%) | 5.750 | 05-31-25 | 336,943 | 335,862 | |
The S2 HR Group LLC, Term Loan (1 month LIBOR + 4.750%) | 5.750 | 05-31-25 | 4,256,318 | 4,256,318 | |
Thermostat Buyer LLC, Term Loan A (3 month LIBOR + 4.250%) | 5.250 | 02-22-25 | 4,124,373 | 4,124,373 | |
Information technology 7.6% | 14,517,178 | ||||
Drilling Info, Inc., 2018 Term Loan (1 month LIBOR + 4.250%) | 4.359 | 07-30-25 | 4,974,498 | 4,974,498 | |
MRI Software LLC, 2020 Revolver (3 month LIBOR + 5.500%) | 6.500 | 02-10-26 | 15,902 | 15,983 | |
MRI Software LLC, 2020 Term Loan B (3 month LIBOR + 5.500%) | 6.500 | 02-10-26 | 4,528,764 | 4,551,886 | |
Nxgen Buyer, Inc., Term Loan (1 month LIBOR + 4.500%) | 5.500 | 10-31-25 | 4,974,811 | 4,974,811 | |
Materials 15.8% | 30,269,874 | ||||
Comar Holding Company LLC, 2018 Term Loan (1 month LIBOR + 5.500%) | 6.500 | 06-18-24 | 1,750,187 | 1,749,031 | |
Comar Holding Company LLC, Delayed Draw Term Loan (1 month LIBOR + 5.500% and 3 month LIBOR + 6.000%) | 6.674 | 06-18-24 | 948,318 | 961,199 | |
Comar Holding Company LLC, First Amendment Term Loan (1 month LIBOR + 5.500%) | 6.500 | 06-18-24 | 1,595,111 | 1,594,057 | |
DCG Acquisition Corp., Second Lien Term Loan (3 month LIBOR + 8.500%) | 8.615 | 09-30-27 | 5,000,000 | 5,050,000 | |
Fortis Solutions Group LLC, Delayed Draw Term Loan (1 month LIBOR + 5.000%) | 6.000 | 12-15-23 | 1,018,146 | 1,018,146 | |
Fortis Solutions Group LLC, Term Loan (1 month LIBOR + 5.000%) | 6.000 | 12-15-23 | 3,082,690 | 3,082,690 | |
Liqui-Box Holdings, Inc., Term Loan B (3 month LIBOR + 4.500%) | 5.500 | 02-26-27 | 2,984,962 | 2,965,143 | |
Polymer Solutions Group LLC, 2019 Term Loan (3 month LIBOR + 4.750%) | 5.750 | 11-26-26 | 1,908,213 | 1,908,213 | |
Spartech Blocker Acquisition LLC, Term Loan (3 month LIBOR + 4.500%) | 5.500 | 10-17-25 | 4,731,028 | 4,649,833 | |
Walnut Parent, Inc., Term Loan (1 month LIBOR + 5.500%) | 6.500 | 11-09-27 | 7,231,875 | 7,291,562 |
Yield (%) | Shares | Value | |||
Short-term investments 20.9% | $39,952,563 | ||||
(Cost $39,952,563) | |||||
Short-term funds 20.9% | 39,952,563 | ||||
State Street Institutional U.S. Government Money Market Fund, Premier Class | 0.0359(C) | 39,952,563 | 39,952,563 |
Total investments (Cost $189,136,558) 100.4% | $191,968,722 | ||||
Other assets and liabilities, net (0.4%) | (788,734) | ||||
Total net assets 100.0% | $191,179,988 |
The percentage shown for each investment category is the total value of the category as a percentage of the net assets of the fund unless otherwise indicated. | |
^All par values are denominated in U.S. dollars unless otherwise indicated. | |
Security Abbreviations and Legend | |
LIBOR | London Interbank Offered Rate |
(A) | Securities are valued using significant unobservable inputs and are classified as Level 3 in the fair value hierarchy. |
(B) | Senior loans are variable rate obligations. The coupon rate shown represents the rate at period end. |
(C) | The rate shown is the annualized seven-day yield as of 3-31-21. |
Total value at 3-31-21 | Level 1 quoted price | Level 2 Significant observable inputs | Level 3 Significant unobservable inputs | |
Investments in securities: | ||||
Assets | ||||
Senior loans | $152,016,159 | — | — | $152,016,159 |
Short-term investments | 39,952,563 | $39,952,563 | — | — |
Total investments in securities | $191,968,722 | $39,952,563 | — | $152,016,159 |
Senior loans | |
Balance as of 12-31-20 | $143,251,998 |
Purchases | 17,606,695 |
Sales | (9,994,075) |
Realized gain (loss) | 40,210 |
Net amortization of (premium) discount | 121,673 |
Change in unrealized appreciation (depreciation) | 989,658 |
Balance as of 3-31-21 | $152,016,159 |
Change in unrealized appreciation (depreciation) at period end* | $1,206,656 |
Fair Value at 3-31-21 | Valuation technique | Significant unobservable inputs | Input/Range | Input weighted average* | |
Senior loans | $152,016,159 | Discounted cash flow | Discount rate | 2.96% - 8.14% | 5.76% |
Significant Unobservable Input | Impact to Valuation if input had increased | Impact to Valuation if input had decreased |
Discount rate | Decrease | Increase |
Unfunded Term Loan | Principal on Delayed Draw Term Loan | Principal on Revolver | Unrealized Appreciation (Depreciation) |
Andretti Buyer LLC | - | $897,364 | ($2,848) |
Apex Service Partners LLC | $328,105 | - | (3,281) |
Avtex Solutions LLC | - | 293,287 | - |
Cerity Partners LLC | 1,537,879 | 439,394 | 6,915 |
Comar Holding Company LLC | 412,036 | 276,184 | (455) |
Fortis Solutions Group LLC | - | 876,698 | - |
GC Waves Holdings, Inc. | - | 867,298 | - |
GSM Acquisition Corp. | 438,671 | 825,949 | 12,647 |
High Street Insurance Partners, Inc. | 2,167,845 | - | - |
IOP Monroe Acquisition, Inc. | - | 627,254 | - |
ISS Compressors Industries, Inc. | - | 251,151 | (1,091) |
Leg, Inc. | - | 637,974 | - |
MB2 Dental Solutions LLC | 1,713,480 | - | - |
Medbio LLC | - | 652,174 | 6,522 |
MRI Software LLC | 130,328 | 302,135 | 2,208 |
Oakbridge Insurance Agency LLC | 3,265,766 | 342,905 | (27,615) |
Orion Group Holdco LLC | 3,356,481 | 671,296 | (80,555) |
Polymer Solutions Group Finance LLC | 618,357 | 463,768 | (2,002) |
Simplicity Financial Marketing Holdings, Inc. | 1,267,206 | 460,903 | 17,281 |
The S2 HR Group LLC | - | 385,078 | - |
Therapeutic Research Center LLC | - | 303,131 | (4,547) |
Thermostat Buyer LLC | - | 853,419 | - |
Worldwide Facilities LLC | 271,188 | 729,900 | - |
ZBS Alliance Animal Health LLC | 577,297 | 429,676 | 15,843 |
Total | $16,084,639 | $11,586,938 | ($60,978) |