FRANKLIN BSP PRIVATE CREDIT FUND

Consolidated Schedule of Investments

March 31, 2026

(Unaudited)

 

Portfolio Company (a)

  Industry 

Investment Coupon

Rate/Maturity (b)

 

Principal/

Numbers of

Shares

  Fair Value
Senior Secured First Lien Debt - 104.4%                
Bank Loans - 103.0%                
188 West St. James Owner, LLC (d)(e)(f)  Real Estate Development  S+6.50% (10.35%), 11/9/2026  $4,164,453   $4,154,453 
188 West St. James Owner, LLC (e)(f)  Real Estate Development  14.00%, 11/9/2026   -    (12,377)
300 Pressler Street Owner, LLC (d)(e)(f)  Real Estate Development  S+6.00% (10.00%), 4/9/2028   1,190,904    1,152,904 
628 Summit Ave, LLC (d)(e)(f)  Real Estate Development  S+5.05% (10.05%), 10/9/2027   2,860,456    2,857,155 
84 East Avenue Owner, LLC (d)(e)(f)  Real Estate Development  S+5.76% (9.42%), 1/9/2027   2,735,848    2,735,848 
84 East Avenue Owner, LLC (d)(e)(f)  Real Estate Development  S+10.46% (14.12%), 1/9/2027   396,500    396,500 
Accel International Holdings, LLC (d)(e)  Electrical Components & Equipment  S+4.50% (8.17%), 4/26/2032   1,462,000    1,462,000 
Accel International Holdings, LLC (d)(e)(f)  Electrical Components & Equipment  S+4.50%, 4/26/2032   -    - 
Adelaide Borrower, LLC (d)(e)  Application Software  S+6.25% (9.95%), 5/8/2030   1,874,935    1,874,935 
Adelaide Borrower, LLC (d)(e)(f)  Application Software  S+6.25%, 5/8/2030   -    - 
Adelaide Borrower, LLC (d)(e)(f)  Application Software  S+6.25% (9.93%), 5/8/2030   30,960    30,960 
Allied Benefit Systems Intermediate, LLC (d)(e)  Managed Health Care  S+5.00% (8.70%), 10/31/2030   3,882,082    3,882,082 
Amylu Borrower Sub, LLC (d)(e)  Packaged Foods & Meats  S+5.00% (8.67%), 6/10/2031   2,118,355    2,118,355 
Amylu Borrower Sub, LLC (d)(e)(f)  Packaged Foods & Meats  S+5.00% (8.67%), 6/10/2031   61,288    61,288 
Amylu Borrower Sub, LLC (d)(e)(f)  Packaged Foods & Meats  S+5.00%, 6/10/2031   -    - 
Arctic Holdco, LLC (d)(e)  Trading Companies & Distributors  S+5.25% (8.95%), 1/31/2032   2,344,325    2,344,324 
Arctic Holdco, LLC (d)(e)(f)  Trading Companies & Distributors  S+5.25% (8.92%), 1/31/2032   165,726    165,726 
Arctic Holdco, LLC (d)(e)(f)  Trading Companies & Distributors  S+5.25% (8.95%), 1/31/2031   59,400    59,400 
Armada Parent, Inc. (d)(e)  Aerospace & Defense  S+5.25% (8.92%), 10/29/2030   2,980,890    2,980,890 
Armada Parent, Inc. (d)(e)  Aerospace & Defense  S+5.25% (8.92%), 10/29/2030   205,965    205,965 
Armada Parent, Inc. (d)(e)(f)  Aerospace & Defense  S+5.25%, 10/29/2030   -    - 
Artifact Bidco, Inc. (d)(e)  Application Software  S+4.15% (7.85%), 7/28/2031   792,000    792,000 
Artifact Bidco, Inc. (d)(e)(f)  Application Software  S+4.15%, 7/28/2031   -    - 
Artifact Bidco, Inc. (d)(e)(f)  Application Software  S+4.15%, 7/26/2030   -    - 
AuditBoard, Inc. (d)(e)  Application Software  S+4.50% (8.20%), 7/14/2031   1,185,000    1,167,225 
AuditBoard, Inc. (d)(e)  Application Software  S+4.50% (8.20%), 7/14/2031   564,000    555,540 
AuditBoard, Inc. (d)(e)(f)  Application Software  S+4.50%, 7/14/2031   -    (3,390)
Axiom Global, Inc. (d)(e)  Research & Consulting Services  S+4.50% (8.27%), 10/2/2028   1,375,500    1,375,500 
Azurite Intermediate Holdings, Inc. (d)(e)  Systems Software  S+6.00% (9.67%), 3/19/2031   1,171,875    1,142,578 
Azurite Intermediate Holdings, Inc. (d)(e)  Systems Software  S+6.00% (9.67%), 3/19/2031   515,625    502,734 
Azurite Intermediate Holdings, Inc. (d)(e)(f)  Systems Software  S+6.00%, 3/19/2031   -    (4,687)
Big Apple Advisory, LLC (d)(e)  Diversified Financial Services  S+4.50% (8.17%), 11/18/2031   2,407,680    2,407,679 
Big Apple Advisory, LLC (d)(e)(f)  Diversified Financial Services  S+4.50% (8.17%), 11/18/2031   312,509    312,509 
Big Apple Advisory, LLC (d)(e)(f)  Diversified Financial Services  S+4.50%, 11/18/2031   -    - 
Bingo Group Buyer, Inc. (d)(e)  Environmental & Facilities Services  S+4.75% (8.45%), 7/10/2031   776,180    776,180 
Bingo Group Buyer, Inc. (d)(e)  Environmental & Facilities Services  S+4.75% (8.45%), 7/10/2031   242,803    242,803 
Bingo Group Buyer, Inc. (d)(e)  Environmental & Facilities Services  S+4.75% (8.45%), 7/10/2031   222,880    222,880 
Bingo Group Buyer, Inc. (d)(e)(f)  Environmental & Facilities Services  S+4.75% (8.45%), 7/10/2031   2,858    2,858 
Bingo Group Buyer, Inc. (d)(e)(f)  Environmental & Facilities Services  S+4.75%, 7/10/2031   (75,429)   (75,429)
Carr, Riggs & Ingram Capital, LLC (d)(e)  Diversified Financial Services  S+4.25% (7.95%), 11/18/2031   640,530    640,530 
Carr, Riggs & Ingram Capital, LLC (d)(e)(f)  Diversified Financial Services  S+4.25% (7.95%), 11/18/2031   106,129    106,129 
Carr, Riggs & Ingram Capital, LLC (d)(e)(f)  Diversified Financial Services  S+4.25% (7.97%), 11/18/2031   99,375    99,375 
CCI Buyer, Inc. (d)(e)  Wireless Telecommunication Services  S+5.00% (8.70%), 5/13/2032   2,800,925    2,800,925 
CCI Buyer, Inc. (d)(e)(f)  Wireless Telecommunication Services  S+5.00%, 5/13/2032   -    - 
Cliffwater, LLC (d)(e)  Asset Management & Custody Banks  S+4.75% (8.42%), 4/22/2032   1,610,730    1,610,730 
Cliffwater, LLC (d)(e)(f)  Asset Management & Custody Banks  S+4.75%, 4/22/2032   -    - 
Coalesce Merlin Purchaser, LLC (d)(e)  Environmental & Facilities Services  S+5.00% (8.67%), 9/10/2031   888,750    882,884 
Coalesce Merlin Purchaser, LLC (d)(e)(f)  Environmental & Facilities Services  S+5.00% (8.67%), 9/10/2031   179,800    176,501 
Coalesce Merlin Purchaser, LLC (d)(e)(f)  Environmental & Facilities Services  S+5.00%, 9/10/2031   -    (1,650)
Cold Spring Brewing, Co. (d)(e)  Soft Drinks & Non-alcoholic Beverages  S+4.75% (8.43%), 12/10/2030   1,051,844    1,051,844 
Corfin Industries, LLC (d)(e)  Aerospace & Defense  S+5.25% (9.02%), 12/27/2027   1,113,750    1,113,750 
Demakes Borrower, LLC (d)(e)  Food Distributors  S+6.00% (9.70%), 12/12/2029   982,388    982,388 
Einstein Parent, Inc. (d)(e)  Application Software  S+5.25% (8.92%), 1/22/2031   1,142,000    1,107,740 
Einstein Parent, Inc. (d)(e)(f)  Application Software  S+5.25%, 1/22/2031   -    (3,540)
Electric Power Engineers, LLC (d)(e)  Construction & Engineering  S+4.50% (8.25%), 12/31/2031   1,428,000    1,428,000 
Electric Power Engineers, LLC (d)(e)(f)  Construction & Engineering  S+4.50% (8.25%), 12/31/2031   326,400    326,400 
Electric Power Engineers, LLC (d)(e)(f)  Construction & Engineering  S+4.50% (8.20%), 12/31/2031   108,800    108,800 
Electro-Methods, LP (d)(e)  Aerospace & Defense  S+4.75% (8.41%), 2/23/2032   1,756,725    1,756,725 
Electro-Methods, LP (d)(e)(f)  Aerospace & Defense  S+4.75%, 2/23/2032   -    - 
Flow Traders Holding, LLC (d)(e)  Investment Banking & Brokerage  S+5.00% (8.70%), 10/29/2031   2,668,590    2,631,230 
Flow Traders Holding, LLC (d)(e)(f)  Investment Banking & Brokerage  S+5.00%, 10/29/2031   -    (14,070)
FloWorks International, LLC (d)(e)  Trading Companies & Distributors  S+4.75% (8.42%), 11/26/2031   2,009,700    2,009,700 
FloWorks International, LLC (d)(e)  Trading Companies & Distributors  S+4.75% (8.42%), 11/26/2031   254,000    254,000 
FNZ Group Entities, Ltd. (d)  Diversified Financial Services  S+5.00% (8.66%), 11/5/2031   1,485,000    1,168,977 
Hallandale Oasis 2019, LLC (d)(e)(f)  Real Estate Development  S+8.30% (12.05%), 8/9/2026   3,102,960    3,090,936 
Highway 16A Apartments, LLC (d)(e)(f)  Real Estate Development  S+4.00% (7.66%), 2/9/2028   2,017,563    2,005,932 
Hometown Food, Co. (d)(e)  Packaged Foods & Meats  S+4.50% (8.17%), 12/3/2030   1,061,118    1,061,118 
ICAT Intermediate Holdings, LLC  (d)(e)(f)  Air Freight & Logistics  S+6.25% (9.92%), 3/1/2029   231,538    225,360 
ICAT Intermediate Holdings, LLC (d)(e)  Air Freight & Logistics  S+6.25% (9.92%), 3/1/2029   961,170    948,867 
ICAT Intermediate Holdings, LLC (d)(e)(f)  Air Freight & Logistics  S+6.25%, 3/1/2029   -    (934)
Ideal Tridon Holdings, Inc. (d)(e)  Industrial Machinery & Supplies & Components  S+5.00% (8.70%), 6/30/2032   2,270,590    2,250,382 
Ideal Tridon Holdings, Inc. (d)(e)(f)  Industrial Machinery & Supplies & Components  S+5.00%, 6/30/2032   -    (3,729)
Ideal Tridon Holdings, Inc. (d)(e)(f)  Industrial Machinery & Supplies & Components  S+5.00% (8.67%), 6/30/2032   46,533    43,427 
InhabitIQ, Inc. (d)(e)  Application Software  S+4.50% (8.17%), 1/12/2032   1,327,965    1,308,046 
InhabitIQ, Inc. (d)(e)(f)  Application Software  S+4.50%, 1/12/2032   -    (5,580)
InhabitIQ, Inc. (d)(e)(f)  Application Software  S+4.50%, 1/12/2032   -    (3,480)
Integrated Global Services, Inc. (d)(e)  Construction & Engineering  S+5.00% (8.67%), 3/6/2032   1,663,200    1,642,077 
Integrated Global Services, Inc. (d)(e)(f)  Construction & Engineering  S+5.00%, 3/6/2032   -    (3,556)
Integrated Global Services, Inc. (d)(e)(f)  Construction & Engineering  P+4.00% (10.75%), 3/6/2031   213,500    209,500 
IW Buyer, LLC (d)(e)  Electrical Components & Equipment  S+5.00% (8.77%), 6/28/2029   150,987    150,987 
IW Buyer, LLC (d)(e)  Electrical Components & Equipment  S+5.00% (8.77%), 6/28/2029   1,019,057    1,019,057 
IW Buyer, LLC (d)(e)  Electrical Components & Equipment  S+5.00% (8.77%), 6/28/2029   878,827    878,827 
IW Buyer, LLC (d)(e)(f)  Electrical Components & Equipment  S+5.00%, 6/28/2029   -    - 
Knowledge Pro Buyer, Inc. (d)(e)  Data Processing & Outsourced Services  S+4.50% (8.35%), 12/10/2029   44,356    44,356 
Knowledge Pro Buyer, Inc. (d)(e)(f)  Data Processing & Outsourced Services  S+4.50% (8.32%), 12/10/2029   702,995    702,995 
Knowledge Pro Buyer, Inc. (d)(e)(f)  Data Processing & Outsourced Services  S+4.50% (8.35%), 12/10/2029   97,714    97,714 
Last Dance Intermediate II, LLC (d)(e)  Integrated Telecommunication Services  S+5.00% (8.67%), 3/31/2031   1,213,000    1,213,000 
Last Dance Intermediate II, LLC (d)(e)  Integrated Telecommunication Services  S+5.00% (8.67%), 3/31/2031   1,197,000    1,197,000 
Last Dance Intermediate II, LLC (d)(e)(f)  Integrated Telecommunication Services  S+5.00% (8.67%), 3/31/2031   958,774    958,774 
Last Dance Intermediate II, LLC (d)(e)(f)  Integrated Telecommunication Services  S+5.00%, 3/31/2031   -    - 
Lighthouse Intelligence, Ltd. (d)(e)(f)(g)  Application Software  S+5.00%, 2.50% PIK, 4/10/2030   -    (17,650)
Lighthouse Intelligence, Ltd. (d)(e)(f)(g)  Application Software  S+5.00%, 2.50% PIK, 4/10/2030   -    (12,599)
Lighthouse Intelligence, Ltd. (d)(e)(g)  Application Software  S+5.00% (8.67%) 2.50% PIK, 4/10/2030   1,163,714    1,130,315 
LSF12 Donnelly Bidco, LLC (d)(e)  Industrial Machinery & Supplies & Components  S+6.50% (10.17%), 10/2/2029   1,096,875    1,096,875 
Mandrake Bidco, Inc. (d)(e)  Industrial Machinery  S+4.50% (8.17%), 8/20/2031   2,843,280    2,843,280 
Mandrake Bidco, Inc. (d)(e)(f)  Industrial Machinery  S+4.50%, 8/20/2030   -    - 
Megavolt Borrower, LLC (d)(e)  Construction & Engineering  S+4.75% (8.45%), 2/13/2032   1,887,735    1,887,735 
MH Sub I, LLC (d)  IT Consulting & Other Services  S+4.25% (7.92%), 5/3/2028   1,246,795    1,068,678 
MRI Software, LLC (d)(e)  Application Software  S+4.75% (8.45%), 2/10/2028   272,405    269,681 
MRI Software, LLC (d)(e)  Application Software  S+4.75% (8.42%), 2/10/2028   841,433    833,018 
New Fortress Energy, Inc. (d)  Oil & Gas Storage & Transportation  S+5.50% (9.24%), 10/30/2028   3,967,522    2,207,251 
PetVet Care Centers, LLC (d)(e)  Health Care Facilities  S+6.00% (9.67%), 11/15/2030   1,693,030    1,523,727 
PetVet Care Centers, LLC (d)(e)(f)  Health Care Facilities  S+6.00% (9.68%), 11/15/2029   45,200    22,600 
PREF Montabella PropCo, LLC & PREF Dominion PropCo, LLC (d)(e)  Real Estate Development  S+3.25% (7.01%), 2/9/2027   3,000,000    3,000,000 
Reagent Chemical and Research, LLC (d)(e)  Specialty Chemicals  S+5.25% (8.92%), 4/30/2031   489,858    489,858 
Reagent Chemical and Research, LLC (d)(e)  Specialty Chemicals  S+5.25% (8.92%), 4/30/2031   2,245,325    2,245,325 
Reagent Chemical and Research, LLC (d)(e)(f)  Specialty Chemicals  S+5.25%, 4/30/2030   -    - 
Rialto Management Group, LLC (d)(e)  Asset Management & Custody Banks  S+4.75% (8.42%), 12/5/2030   1,032,262    1,032,262 
Rialto Management Group, LLC (d)(e)(f)  Asset Management & Custody Banks  S+4.75%, 12/5/2030   -    - 
Saturn Sound Bidco, Ltd. (d)(e)(f)(g)  Aerospace & Defense  S+5.25%, 12/3/2031   -    - 
Saturn Sound Bidco, Ltd. (d)(e)(g)  Aerospace & Defense  S+5.25% (8.92%), 12/3/2031   1,270,000    1,270,000 
Serrano Parent, LLC (d)(e)  Systems Software  S+6.50% (10.16%), 5/12/2030   3,143,645    2,866,061 
Serrano Parent, LLC (d)(e)(f)  Systems Software  S+6.50%, 5/12/2030   -    (28,521)
SitusAMC Holdings Corp. (d)(e)  Specialized Finance  S+5.50% (9.20%), 5/14/2031   2,800,925    2,800,925 
Skywater Technology Foundry, Inc. (d)(e)(f)  Semiconductors  S+4.25% (7.92%), 6/30/2030   2,015,302    1,968,370 
TEI Intermediate, LLC (d)(e)  Environmental & Facilities Services  S+5.25% (8.85%) 2.88% PIK, 12/15/2031   1,186,053    1,186,053 
TEI Intermediate, LLC (d)(e)(f)  Environmental & Facilities Services  S+4.75% (8.42%), 12/15/2031   244,035    244,035 
TEI Intermediate, LLC (d)(e)(f)  Environmental & Facilities Services  S+4.75% (8.42%), 12/15/2031   43,959    43,959 
Trystar, LLC (d)(e)  Electrical Components & Equipment  S+4.25% (7.92%), 8/6/2031   529,300    529,300 
Trystar, LLC (d)(e)  Electrical Components & Equipment  S+4.25% (7.92%), 8/6/2031   1,171,710    1,171,710 
Trystar, LLC (d)(e)  Electrical Components & Equipment  S+4.25% (7.92%), 8/6/2031   643,871    643,871 
Trystar, LLC (d)(e)(f)  Electrical Components & Equipment  S+4.25%, 8/6/2031   -    - 
Vaco Holdings, LLC (d)  Human Resource & Employment Services  S+5.00% (8.85%), 1/22/2029   2,459,602    1,591,559 
Varicent Intermediate Holdings Corp. (d)(e)  Application Software  S+6.00% (9.70%) 3.25% PIK, 8/23/2031   862,729    847,631 
Varicent Intermediate Holdings Corp. (d)(e)  Application Software  S+6.00% (9.70%) 3.25% PIK, 8/23/2031   1,089,320    1,070,257 
Varicent Intermediate Holdings Corp. (d)(e)(f)  Application Software  S+6.00%, 3.25% PIK, 8/23/2031   -    (3,552)
Varicent Intermediate Holdings Corp. (d)(e)(f)  Application Software  S+6.00%, 3.25% PIK, 8/23/2031   23,641    21,016 
Varicent Intermediate Holdings Corp. (d)(e)(f)  Application Software  S+6.00%, 3.25% PIK, 8/23/2031   -    (3,902)
Volunteer AcquisitionCo, LLC (d)(e)  Construction Materials  S+6.50% (10.17%), 9/1/2029   314,215    302,275 
Volunteer AcquisitionCo, LLC (d)(e)  Construction Materials  S+6.50% (10.17%), 9/1/2029   4,038,625    3,885,157 
Volunteer AcquisitionCo, LLC (d)(e)(f)  Construction Materials  S+6.50% (10.18%), 9/1/2029   127,600    103,356 
Westwood Professional Services, Inc. (d)(e)  Construction & Engineering  S+4.50% (8.20%), 9/19/2031   2,289,140    2,289,140 
Westwood Professional Services, Inc. (d)(e)(f)  Construction & Engineering  S+4.50% (8.20%), 9/19/2031   225,965    225,965 
Westwood Professional Services, Inc. (d)(e)(f)  Construction & Engineering  S+4.50%, 9/19/2031   -    - 
WHK Waterfront Urban Renewal, LLC (d)(e)(f)  Real Estate Development  S+5.50% (9.55%), 7/9/2027   309,375    272,575 
WIN Holdings III Corp. (d)(e)  Specialized Consumer Services  S+5.75% (9.53%), 7/16/2028   160,000    160,000 
WIN Holdings III Corp. (d)(e)  Specialized Consumer Services  S+5.00% (8.78%), 7/16/2028   1,124,350    1,124,350 
Zendesk, Inc. (d)(e)  Application Software  S+5.00% (8.71%), 11/22/2028   539,900    531,262 
Zendesk, Inc. (d)(e)  Application Software  S+5.00% (8.71%), 11/22/2028   86,578    85,192 
Zendesk, Inc. (d)(e)  Application Software  S+5.00% (8.69%), 11/22/2028   45,437    44,710 
Zendesk, Inc. (d)(e)(f)  Application Software  S+5.00%, 11/22/2028   -    (880)
Total Bank Loans (Cost $121,938,720)             $120,018,062 
                 
Corporate Bonds - 1.4%                
Brightline East, LLC (c)  Rail Transportation  11.00%, 1/31/2030  $6,000,000   $1,680,750 
Total Corporate Bonds (Cost $4,830,503)             $1,680,750 
Total Senior Secured First Lien Debt (Cost $126,769,223)             $121,698,812 
Senior Secured Second Lien Debt - 3.1%                
Bank Loans - 3.1%                
Resilience Parent, LLC (d)(e)  Electrical Components & Equipment  S+5.25% (8.88%), 2/27/2034  $2,054,000   $2,033,666 
S&S Holdings, LLC (d)(e)  Apparel, Accessories & Luxury Goods  S+8.75% (12.53%), 3/11/2029   1,000,000    976,100 
Victory Buyer, LLC (d)(e)  Industrial Machinery & Supplies & Components  S+6.00% (9.66%), 2/13/2034   652,000    645,610 
Total Bank Loans (Cost $3,639,881)             $3,655,376 
Total Senior Secured Second Lien Debt (Cost $3,639,881)             $3,655,376 
Subordinated Debt - 28.7%                
Bank Loans - 1.2%                
300 Pressler Street Member, LLC (d)(e)(f)  Real Estate Development  S+15.25% (19.25%), 4/9/2028  $229,871   $222,535 
WHK Waterfront Mezz, LLC (d)(e)(f)  Real Estate Development  S+11.90% (15.95%), 7/9/2027   1,127,812    1,123,842 
Total Bank Loans (Cost $1,327,387)             $1,346,377 
Convertible Bonds - 27.5%                
Alibaba Group Holding, Ltd. (c)(g)  Broadline Retail  0.00%, 9/15/2032  $1,000,000   $964,815 
Bloom Energy Corp. (c)  Heavy Electrical Equipment  0.00%, 11/15/2030   1,500,000    1,596,391 
Bwx Technologies Inc (c)  Aerospace & Defense  0.00%, 11/1/2030   750,000    774,755 
Coinbase Global, Inc.  Financial Exchanges & Data  0.25%, 4/1/2030   1,750,000    1,629,079 
Compass Incorp (c)  Real Estate Services  0.25%, 4/15/2031   750,000    628,501 
Coreweave Inc (c)  Internet Services & Infrastructure  1.75%, 12/1/2031   1,170,000    1,176,351 
Cloudflare Inc (c)  Systems Software  0.00%, 6/15/2030   750,000   851,303 
Datadog Inc (c)  Application Software  0.00%, 12/1/2029   750,000    726,415 
Doordash Inc (c)  Restaurants  0.00%, 5/15/2030   750,000    685,124 
Echostar Corp.  Cable & Satellite  3.88% PIK, 11/30/2030   396,000    1,414,907 
Galaxy Digital Holdings, LP (c)(g)  Internet Services & Infrastructure  2.50%, 12/1/2029   500,000    567,886 
Galaxy Digital Holdings, LP (c)(g)  Internet Services & Infrastructure  0.50%, 5/1/2031   2,000,000    1,421,430 
IREN, Ltd. (c)  Internet Services & Infrastructure  0.00%, 7/1/2031   1,750,000    1,253,602 
IREN, Ltd. (c)  Internet Services & Infrastructure  1.00%, 6/1/2033   1,000,000    873,707 
JetBlue Airways Corp.  Passenger Airlines  2.50%, 9/1/2029   3,000,000    2,883,869 
Lucid Group, Inc. (c)  Automobile Manufacturers  5.00%, 4/1/2030   3,000,000    1,608,079 
Lumentum Holdings Inc (c)  Electronic Manufacturing Services  0.38%, 3/15/2032   368,000    1,415,285 
MARA Holdings, Inc. (c)  Internet Services & Infrastructure  0.00%, 8/1/2032   1,500,000    1,050,087 
MKS Instruments, Inc.  Technology Hardware, Storage & Peripherals  1.25%, 6/1/2030   500,000    829,270 
MP Materials Corp. (c)  Diversified Metals & Mining  3.00%, 3/1/2030   847,000    2,030,235 
Riot Platforms, Inc.  Application Software  0.75%, 1/15/2030   1,000,000    1,150,247 
Rubrik, Inc. (c)  Systems Software  0.00%, 6/15/2030   1,000,000    860,249 
Shift4 Payments, Inc.  Transaction & Payment Processing Services  0.50%, 8/1/2027   1,250,000    1,172,790 
Snowflake Inc  Systems Software  0.00%, 10/1/2029   710,000    866,995 
Sofi Technologies Inc (c)  Diversified Financial Services  1.25%, 3/15/2029   350,000    638,349 
Strategy Inc.  Diversified Financial Services  0.00%, 3/1/2030   1,000,000    866,346 
Strategy Inc.  Diversified Financial Services  0.63%, 9/15/2028   540,000    594,131 
Terawulf, Inc. (c)  Internet Services & Infrastructure  0.00%, 5/1/2032   1,500,000    1,546,196 
Total Convertible Bonds (Cost $35,682,349)             $32,076,394 
Total Subordinated Debt (Cost $37,009,736)             $33,422,771 
Equity/Other - 8.8%                
Common Stock - 0.8%                
BSP Equipment Financing, LLC (c)(e)(h)(i)  Specialized Finance      957,241   $957,241 
Total Common Stock (Cost $957,241)             $957,241 
Preferred Stock - Convertible - 6.9%                
CCI Buyer, Inc. (c)(e)  Wireless Telecommunication Services  12.00% PIK, 5/6/2050   2,108   $2,065,958 
Higginbotham Insurance Agency, Inc. (c)(e)  Insurance Brokers  10.50%, 11/25/2028   522    514,170 
Oracle Corp (c)  Systems Software  6.50%, 1/15/2029   20,888    940,169 
PG&E Corp.  Electric Utilities  6.00%, 12/1/2027   103,710    4,458,494 
Total Preferred Stock - Convertible (Cost $8,090,925)             $7,978,791 
Preferred Stock - 1.1%                
Fannie Mae  Commercial & Residential Mortgage Finance      110,294   $1,312,499 
Total Preferred Stock (Cost $918,256)             $1,312,499 
Total Equity/Other (Cost $9,966,422)             $10,248,531 
Total Investments - 145% (Cost $177,385,262)             $169,025,490 
Liabilities in Excess of Other Assets - (45%)              (52,479,523)
Total Net Assets - 100.0%             $116,545,967 

 

Percentages are stated as a percent of net assets.        
                   
(a) Unless otherwise indicated, all investments in the consolidated schedule of investments are non-affiliated, non-controlled investments.
                   
(b) The majority of the investments bear interest at a rate that may be determined by reference to Secured Overnight Financing Rate (“SOFR” or “S”) or Prime (“P”) and which reset daily, monthly, quarterly, or semiannually. For each, the Fund has provided the spread over the relevant reference rate and the current interest rate in effect at March 31, 2026. Certain investments are subject to reference rate floors. For fixed rate loans, a spread above a reference rate is not applicable. For funded floating rate securities, the all-in rate is disclosed within parentheses.
                   
(c) Security may be subject to legal restrictions on sales. The aggregate value of these securities at March 31, 2026 was $26,827,048 which represented 23.0% of net assets.
                   
(d) Variable rate security. Actual reference rates may vary based on the reset date of the security.
                   
(e) Fair value determined using significant unobservable inputs in accordance with procedures established by and under the supervision of the Fund’s Adviser acting through its Valuation Committee.
                   
(f) Position or portion thereof includes an unfunded commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee. The negative fair value, if applicable, is the result of the capitalized discount on the loan or the unfunded commitment being valued below par. The negative amortized cost, if applicable, is the result of the capitalized discount being greater than the principal amount outstanding on the loan.
                   
(g) Substantially all of our investments are domiciled in the United States. Certain investments also have international operations.
                   
(h) The provisions of the 1940 Act classify investments further based on the level of ownership that the Fund maintains in a particular portfolio company. As defined in the 1940 Act, a fund is generally deemed as “non-affiliated” when the Fund owns less than 5% of a portfolio company’s outstanding voting securities and “affiliated” when the Fund owns 5% or more of a portfolio company’s outstanding voting securities. The Fund classifies this investment as “affiliated.”
                   
(i) The Fund’s investment is held through the consolidated subsidiary, FBSPX Equipment Finance Holdings LLC.
                   
  The accompanying notes are an integral part of these consolidated financial statements.  

 

 

As of March 31, 2026, the Fund had the following funding commitments:

 

Portfolio Company Name  Investment Type  Commitment Type  Total Commitment  Remaining Commitment
188 West St. James Owner, LLC  Senior Secured First Lien Debt  Delayed Draw  $5,000,000   $835,547
188 West St. James Owner, LLC  Senior Secured First Lien Debt  Delayed Draw   1,237,748    1,237,748
300 Pressler Street Member, LLC  Subordinated Debt  Delayed Draw   965,251    735,380
300 Pressler Street Owner, LLC  Senior Secured First Lien Debt  Delayed Draw   5,000,000    3,809,096
628 Summit Ave, LLC  Senior Secured First Lien Debt  Delayed Draw   3,000,000    139,544
84 East Avenue Owner, LLC  Senior Secured First Lien Debt  Delayed Draw   3,000,000    264,152
84 East Avenue Owner, LLC  Senior Secured First Lien Debt  Delayed Draw   434,783    38,283
Accel International Holdings, LLC  Senior Secured First Lien Debt  Revolver   251,000    251,000
Adelaide Borrower, LLC  Senior Secured First Lien Debt  Delayed Draw   412,000    412,000
Adelaide Borrower, LLC  Senior Secured First Lien Debt  Revolver   258,000    227,040
Amylu Borrower Sub, LLC  Senior Secured First Lien Debt  Delayed Draw   364,846    303,558
Amylu Borrower Sub, LLC  Senior Secured First Lien Debt  Revolver   426,000    426,000
Arctic Holdco, LLC  Senior Secured First Lien Debt  Revolver   180,000    120,600
Arctic Holdco, LLC  Senior Secured First Lien Debt  Delayed Draw   268,326    102,600
Armada Parent, Inc.  Senior Secured First Lien Debt  Revolver   356,000    356,000
Artifact Bidco, Inc.  Senior Secured First Lien Debt  Delayed Draw   194,000    194,000
Artifact Bidco, Inc.  Senior Secured First Lien Debt  Revolver   139,000    139,000
AuditBoard, Inc.  Senior Secured First Lien Debt  Revolver   226,000    226,000
Azurite Intermediate Holdings, Inc.  Senior Secured First Lien Debt  Revolver   187,500    187,500
Big Apple Advisory, LLC  Senior Secured First Lien Debt  Revolver   327,000    327,000
Big Apple Advisory, LLC  Senior Secured First Lien Debt  Delayed Draw   1,168,217    855,708
Bingo Group Buyer, Inc.  Senior Secured First Lien Debt  Revolver   94,000    91,142
Bingo Group Buyer, Inc.  Senior Secured First Lien Debt  Delayed Draw   493,000    493,000
BSP Equipment Financing, LLC  Equity/Other  Equity/Other   1,985,000    1,027,759
Carr, Riggs & Ingram Capital, LLC  Senior Secured First Lien Debt  Revolver   150,000    50,625
Carr, Riggs & Ingram Capital, LLC  Senior Secured First Lien Debt  Delayed Draw   327,164    221,035
CCI Buyer, Inc.  Senior Secured First Lien Debt  Revolver   164,000    164,000
Cliffwater, LLC  Senior Secured First Lien Debt  Revolver   154,000    154,000
Coalesce Merlin Purchaser, LLC  Senior Secured First Lien Debt  Delayed Draw   499,800    320,000
Coalesce Merlin Purchaser, LLC  Senior Secured First Lien Debt  Revolver   250,000    250,000
Einstein Parent, Inc.  Senior Secured First Lien Debt  Revolver   118,000    118,000
Electric Power Engineers, LLC  Senior Secured First Lien Debt  Revolver   272,000    163,200
Electric Power Engineers, LLC  Senior Secured First Lien Debt  Delayed Draw   680,000    353,600
Electro-Methods, LP  Senior Secured First Lien Debt  Revolver   425,000    425,000
Flow Traders Holding, LLC  Senior Secured First Lien Debt  Revolver   1,005,000    1,005,000
Hallandale Oasis 2019, LLC  Senior Secured First Lien Debt  Delayed Draw   4,294,118    1,191,158
Highway 16A Apartments, LLC  Senior Secured First Lien Debt  Delayed Draw   3,230,769    1,213,206
ICAT Intermediate Holdings, LLC  Senior Secured First Lien Debt  Delayed Draw   482,698    251,160
ICAT Intermediate Holdings, LLC  Senior Secured First Lien Debt  Revolver   73,000    73,000
Ideal Tridon Holdings, Inc.  Senior Secured First Lien Debt  Delayed Draw   419,000    419,000
Ideal Tridon Holdings, Inc.  Senior Secured First Lien Debt  Revolver   349,000    302,467
InhabitIQ, Inc.  Senior Secured First Lien Debt  Delayed Draw   372,000    372,000
InhabitIQ, Inc.  Senior Secured First Lien Debt  Revolver   232,000    232,000
Integrated Global Services, Inc.  Senior Secured First Lien Debt  Delayed Draw   280,000    280,000
Integrated Global Services, Inc.  Senior Secured First Lien Debt  Revolver   315,000    101,500
IW Buyer, LLC  Senior Secured First Lien Debt  Revolver   290,135    290,135
Knowledge Pro Buyer, Inc.  Senior Secured First Lien Debt  Delayed Draw   895,010    194,175
Knowledge Pro Buyer, Inc.  Senior Secured First Lien Debt  Revolver   180,000    82,286
Last Dance Intermediate II, LLC  Senior Secured First Lien Debt  Delayed Draw   965,000    6,226
Last Dance Intermediate II, LLC  Senior Secured First Lien Debt  Revolver   248,000    248,000
Lighthouse Intelligence, Ltd.  Senior Secured First Lien Debt  Delayed Draw   615,000    615,000
Lighthouse Intelligence, Ltd.  Senior Secured First Lien Debt  Revolver   439,000    439,000
Mandrake Bidco, Inc.  Senior Secured First Lien Debt  Revolver   517,000    517,000
PetVet Care Centers, LLC  Senior Secured First Lien Debt  Revolver   226,000    180,800
Reagent Chemical and Research, LLC  Senior Secured First Lien Debt  Revolver   387,000    387,000
Rialto Management Group, LLC  Senior Secured First Lien Debt  Revolver   39,000    39,000
Saturn Sound Bidco, Ltd.  Senior Secured First Lien Debt  Delayed Draw   231,000    231,000
Serrano Parent, LLC  Senior Secured First Lien Debt  Revolver   323,000    323,000
Skywater Technology Foundry, Inc.  Senior Secured First Lien Debt  Revolver   4,297,000    2,175,039
TEI Intermediate, LLC  Senior Secured First Lien Debt  Revolver   159,000    115,041
TEI Intermediate, LLC  Senior Secured First Lien Debt  Delayed Draw   374,000    129,965
Trystar, LLC  Senior Secured First Lien Debt  Revolver   322,000    322,000
Varicent Intermediate Holdings Corp.  Senior Secured First Lien Debt  Revolver   223,000    223,000
Varicent Intermediate Holdings Corp.  Senior Secured First Lien Debt  Delayed Draw   126,369    126,369
Varicent Intermediate Holdings Corp.  Senior Secured First Lien Debt  Delayed Draw   203,000    203,000
Volunteer AcquisitionCo, LLC  Senior Secured First Lien Debt  Revolver   638,000    510,400
Westwood Professional Services, Inc.  Senior Secured First Lien Debt  Revolver   349,000    349,000
Westwood Professional Services, Inc.  Senior Secured First Lien Debt  Delayed Draw   670,651    444,686
WHK Waterfront Mezz, LLC  Subordinated Debt  Delayed Draw   1,527,000    399,188
WHK Waterfront Urban Renewal, LLC  Senior Secured First Lien Debt  Delayed Draw  4,000,000   3,690,625
Zendesk, Inc.  Senior Secured First Lien Debt  Revolver   55,000    55,000
         $58,359,385   $32,755,543

 

 

Notes to consolidated financial statements

 

1. Organization

 

Franklin BSP Private Credit Fund (the “Fund”) is a Delaware statutory trust that is registered under the Investment Company Act of 1940, as amended (the “1940 Act”), as a non-diversified, closed-end management investment company that continuously issues shares. The Fund is offering two classes of shares of the Fund: Advisor Class, with no sales load or distribution and shareholder servicing fee, and Class A shares, which may charge a sales load of up to 2.00% of the investor’s subscription and may charge an annual distribution and shareholder servicing fee of up to 0.50% of Class A net assets per year. Investment income, realized and unrealized gains and losses, and certain fund-level expenses and expense reimbursements if any, are borne pro rata on the basis of relative net assets by the holders of all classes of shares, except that each class bears certain expenses unique to that class. The Fund’s investment activities are managed by Benefit Street Partners L.L.C (“BSP”, or the “Adviser”) and supervised by the Fund’s Board of Trustees (“Board” or “Board of Trustees”), a majority of whom are not interested persons (as defined in the 1940 Act) of the Adviser and its affiliates. The Fund consolidates FBSPX Equipment Finance Holdings LLC. All intercompany transactions and balances have been eliminated in consolidation.

 

The Fund is an “interval fund” pursuant to which, subject to applicable law, it will conduct quarterly repurchase offers for between 5% and 25% of the Fund’s outstanding shares of beneficial interest (“Shares”) at a price equal to net asset value (“NAV”). Under normal market conditions, the Fund will offer to repurchase 5% of its outstanding shares at NAV on a quarterly basis. It is also possible that a repurchase offer may be oversubscribed, with the result that Fund shareholders (“Shareholders”) may only be able to have a portion of their Shares repurchased. The Fund does not currently intend to list its Shares for trading on any national securities exchange. The Shares are, therefore, not readily marketable. Even though the Fund will make quarterly repurchase offers to repurchase a portion of the Shares to try to provide liquidity to Shareholders, the Shares should be considered illiquid.

 

The Fund’s investment objective is to generate attractive risk-adjusted returns with consistent current income. The Fund defines ‘risk-adjusted returns’ as the generation of realized and unrealized gains on a Shareholder’s investment relative to the risk associated with the risk profile of the Fund’s investments. The Fund seeks to achieve its investment objective by investing in private credit investments in middle market companies in the United States. The investment portfolio will primarily consist of private credit investments, which include privately offered secured debt (including senior secured, unitranche and second-lien debt) and unsecured debt (including senior unsecured and subordinated debt) across directly originated corporate loans, broadly syndicated corporate loans, and high yield corporate bonds.

 

2. Summary of significant accounting policies

 

The following is a summary of significant accounting policies followed by the Fund in the preparation of its Consolidated Schedule of Investments. The Fund is an investment company and accordingly applies specific accounting and financial reporting requirements under Financial Accounting Standards Codification (“ASC”) Topic 946, Financial Services-Investment Companies.

 

 

Investment valuation and fair value measurement

The Board has delegated to the Adviser as valuation designee (the “Valuation Designee”) the responsibility of determining the fair value of the Fund’s investment portfolio, subject to oversight of the Board, pursuant to Rule 2a-5 under the 1940 Act. As such, the Valuation Designee is charged with determining the fair value of the Fund’s investment portfolio, subject to oversight of the Board. The Board has delegated day-to-day responsibility for implementing the portfolio valuation process set forth in the Fund’s valuation policy to Fund management, which is comprised of officers and employees of the Adviser, and has authorized the Adviser to utilize the independent third-party pricing services and independent third-party valuation services that have been approved by the Board. Securities for which market quotations are readily available on an exchange are valued at the reported closing price on the valuation date. The Fund may also obtain quotes with respect to certain of the Fund’s investments from pricing services or brokers or dealers in order to value assets. When doing so, the Fund determines whether the quote obtained is readily available according to U.S. GAAP to determine the fair value of the security. If determined to be readily available, the Fund uses the quote obtained. Investments without a readily determined market value are primarily valued using a market approach, an income approach, or both approaches, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. In following these approaches, the types of factors that Fund management may take into account in fair value pricing the Fund’s investments include, as relevant: available current market data, including relevant and applicable market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, M&A comparables, and enterprise values, among other factors. When available, broker quotations and/or quotations provided by pricing services are considered as an input in the valuation process. With respect to investments for which market quotations are not readily available, the Valuation Designee undertakes a multi-step valuation process, as described below:

 

Each portfolio company or investment will be valued by the Valuation Designee, with assistance from one or more independent valuation firms;
   
The independent valuation firm(s) conduct independent appraisals and make an independent assessment of the value of each investment; and
   
The Valuation Designee, under the supervision of the Board, determines the fair value of each investment, in good faith, based on the input of independent valuation firms (to the extent applicable) and the Valuation Designee’s own analysis. The Valuation Designee has also established a Valuation Committee to assist the Valuation Designee in carrying out its designated responsibilities, subject to oversight of the Board.

 

Bank loans, including syndicated loans, are valued by using readily available market quotations or another commercially reasonable method selected by an independent, third-party pricing service that has been approved by the Board, or, if such independent, third-party valuations are not available, by using broker quotations. Corporate bonds, Convertible Bonds and certain other domestic debt securities are valued at the last reported bid prices supplied by an independent, third-party pricing service that has been approved by the Board. If the last reported bid price is not readily available or is otherwise deemed to be unreliable by the Valuation Committee, then such securities are valued at fair value pursuant to procedures adopted by the Board.

For investments in collateralized securities, the Valuation Designee models both the assets and liabilities of each Collateralized Security’s capital structure. The model uses a waterfall engine to store the collateral data, generate cash flows from the assets, and distribute the cash flows to the liability structure based on the contractual priority of payments. The cash flows are discounted using rates that incorporate risk factors such as default risk, interest rate risk, downgrade risk, and credit spread risk, among others. In addition, the Valuation Designee considers broker quotations and/or comparable trade activity, which are considered as inputs to determining fair value when available. If they are traded on the valuation date, equity securities, including preferred securities, that are listed or traded on a national exchange will be valued at the last quoted sale price. If securities are listed on more than one exchange, and if the securities are traded on the valuation date, they will be valued at the last quoted sale price on the exchange on which the security is principally traded. If there is no sale of the security on the valuation date, or such price is not readily available, the Fund will value the security at the last reported sale price, unless the Valuation Committee believes such price no longer represents the fair market value, in which case the security is valued pursuant to procedures adopted by the Board. Market quotations may be deemed not to represent fair value in certain circumstances where the Adviser reasonably believes that facts and circumstances applicable to an issuer, seller, or purchaser or to the market for a particular security cause current market quotations not to reflect the fair value of the security. Examples of these events could include situations in which material events are announced after the close of the market on which a security is primarily traded, a security trades infrequently causing a quoted purchase or sale price to become stale, or a security’s trading has been halted or suspended. Generally, trading in U.S. government securities and money market instruments is substantially completed each day at various times prior to the close of business on the New York Stock Exchange (“NYSE”). The values of such securities used in computing the NAV of the Fund’s Shares are determined as of such times.

 

 

NAV per Share will be determined daily by the Adviser on each day the NYSE is open for trading or at such other times as the Board may determine. NAV per Share is determined on a class-specific basis, by dividing the total value of the Fund’s net assets attributable to the applicable class by the total number of Shares of such class outstanding. The Fund’s net assets are determined by subtracting any liabilities (including borrowings for investment purposes) from the total value of its portfolio investments and other assets. The Fund’s fair value measurements are classified into a fair value hierarchy in accordance with ASC Topic 820, Fair Value Measurement, based on the markets in which the assets and liabilities are traded, and the reliability of the assumptions used to determine fair value. Market price observability is affected by a number of factors, including the type of investment and the characteristics specific to the investment. Investments with readily available active quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value. The Fund determines fair value based on quoted prices when available or through the use of alternative approaches, such as discounting the expected cash flows using market interest rates commensurate with the credit quality and duration of the investment. This alternative approach also reflects the contractual terms of the derivatives, if any, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The guidance defines three levels of inputs that may be used to measure fair value:

Level 1 Inputs: Quoted prices in active markets for identical assets and liabilities that the Fund has the ability to access at the measurement date.
Level 2 Inputs: Inputs other than quoted prices included in Level 1 that are observable for the asset and liability or can be corroborated with observable market data for substantially the entire contractual term of the asset or liability.
Level 3 Inputs: Unobservable inputs that reflect the entity’s own assumptions about the assumptions the market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques.

Inputs are used in applying the various valuation techniques and broadly refer to the assumptions that market participants use to make valuation decisions, including assumptions about risk. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. However, the determination of what constitutes “observable” requires significant judgment by the Adviser. The Adviser considers observable data to be that market data which is readily available, regularly distributed or updated, reliable and verifiable, not proprietary, and provided by independent sources that are actively involved in the relevant market. The categorization of a financial instrument within the hierarchy is based upon the pricing transparency of the instrument and does not necessarily correspond to the Adviser’s perceived risk of that instrument.

The following table presents fair value measurements of investments, by major class, as of March 31, 2026, according to the fair value hierarchy:

 

Franklin BSP Private Credit Fund

DESCRIPTION1  (Level 1)  (Level 2)  (Level 3)  Total
Investments                    
Senior Secured First Lien Debt                    
Bank Loans  $-   $6,036,465   $113,981,597   $120,018,062 
Corporate Bonds   -    1,680,750    -    1,680,750 
Total Senior Secured First Lien Debt   -    7,717,215    113,981,597    121,698,812 
Senior Secured Second Lien Debt                    
Bank Loans   -    -    3,655,376    3,655,376 
Total Senior Secured Second Lien Debt   -    -    3,655,376    3,655,376 
Subordinated Debt                    
Bank Loans   -    -    1,346,377    1,346,377 
Convertible Bonds   -    32,076,394    -    32,076,394 
Total Subordinated Debt   -    32,076,394    1,346,377    33,422,771 
Equity/Other                    
Common Stock   -    -    957,241    957,241 
Preferred Stock - Convertible   4,458,494    940,169    2,580,128    7,978,791 
Preferred Stock   1,312,499    -    -    1,312,499 
Total Equity/Other   5,770,993    940,169    3,537,369    10,248,531 
Total Investments  $5,770,993   $40,733,778   $122,520,719   $169,025,490 

 

(1) For further security characteristics, see the Fund’s Consolidated Schedule of Investments.

 

 

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs during the period ended March 31, 2026:

 

   Franklin BSP Private Credit Fund
   Collateralized Securities  Senior Secured First Lien Debt  Senior Secured Second Lien Debt  Subordinated Debt  Equity/Other
Beginning Balance - January 1, 2026  $5,746,800   $110,149,824   $2,660,061   $2,869,014   $3,370,630 
Acquisitions   -    7,679,902    2,693,624    473,935    166,733 
Dispositions   (5,615,020)   (3,246,680)   (1,595,503)   (2,000,000)   - 
Realized gain (loss)   (124,980)   12,218    20,651    -    - 
Return of capital   -    (279,822)   -    -    - 
Change in unrealized appreciation (depreciation)   (6,800)   (333,845)   (123,457)   3,428    6 
Net transfers in/(out) of Level 3   -    -    -    -    - 
Ending Balance - March 31, 2026  $-   $113,981,597   $3,655,376   $1,346,377   $3,537,369 

 

As of March 31, 2026, the change in unrealized appreciation (depreciation) on positions still held in the Fund was $0 for Collateralized Securities, $(326,280) for Senior Secured First Lien Debt, $(26,055) for Senior Secured Second Lien Debt, $3,262 for Subordinated Debt, and $6 for Equity/Other.

 

Significant unobservable inputs

 

The following table summarizes the significant unobservable inputs used to value the Level 3 investments as of March 31, 2026. The table is not intended to be all-inclusive, but instead identifies the significant unobservable inputs relevant to the determination of fair values.

 

        Range  
Asset Category Fair Value

Primary Valuation

Technique

Unobservable

Inputs

Minimum Maximum

Weighted

Average (a)

Senior Secured First Lien Debt $19,666,303 Yield Analysis Discount Margin 3.10% 10.46% 6.23%
Senior Secured First Lien Debt(c)  (12,377) Yield Analysis Discount Rate 13.50% 13.50% 13.50%
Senior Secured First Lien Debt  94,327,671 Yield Analysis Market Yield 7.90% 13.80% 9.45%
Senior Secured Second Lien Debt  976,100 Yield Analysis Market Yield 14.86% 14.86% 14.86%
Senior Secured Second Lien Debt  2,679,276 N/A N/A N/A N/A N/A
Subordinated Debt(b)  1,346,377 Yield Analysis Discount Margin 14.55% 15.43% 14.70%
Equity/Other  2,580,128 Yield Analysis Market Yield 11.62% 13.38% 13.03%
Equity/Other(b)  957,241 N/A N/A N/A N/A N/A
  $122,520,719          

 

(a) Weighted averages are calculated based on fair value of investments.
(b) Investment(s) valued based on recent or pending transactions expected to close after the valuation date
(c) Includes the fair value of any unfunded delayed draw term loan commitment (DDTL) and unfunded revolver term loan commitment. Unfunded commitments are recorded at fair value; as of the valuation date this results in a negative amount.

 

There were no significant changes in valuation approach or technique as of March 31, 2026.