First Eagle Alternative Capital BDC, Inc. - FORM 10-K - EX-99.1

Attached files

file	filename
EX-32.2 - EX-32.2 - First Eagle Alternative Capital BDC, Inc.	tcrd-ex322_678.htm
EX-32.1 - EX-32.1 - First Eagle Alternative Capital BDC, Inc.	tcrd-ex321_677.htm
EX-31.2 - EX-31.2 - First Eagle Alternative Capital BDC, Inc.	tcrd-ex312_679.htm
EX-31.1 - EX-31.1 - First Eagle Alternative Capital BDC, Inc.	tcrd-ex311_680.htm
10-K - 10-K - First Eagle Alternative Capital BDC, Inc.	tcrd-10k_20171231.htm

Exhibit 99.1

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Consolidated Financial Statements for the years ended December 31, 2017, 2016,

and 2015

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Table of Contents

December 31, 2017, 2016 and 2015


		Page(s)

Report of Independent Auditors		1

Financial Statements:

Consolidated Statements of Assets, Liabilities and Members’ Capital		2

Consolidated Statements of Operations		3

Consolidated Statements of Changes in Members’ Capital		4

Consolidated Statements of Cash Flows		5

Consolidated Schedules of Investments		6-14

Notes to Consolidated Financial Statements		15-29

Report of Independent Auditors

To the Board of Directors of THL Credit Logan JV LLC:

We have audited the accompanying consolidated financial statements of THL Credit Logan JV LLC and its subsidiary (the “Company”), which comprise the consolidated statements of assets, liabilities and members’ capital, including the consolidated schedules of investments, as of December 31, 2017 and 2016 and the related consolidated statements of operations, changes in members’ capital and cash flows for each of the two years in the period ended December 31, 2017.

Management’s Responsibility for the Consolidated Financial Statements

Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

Auditors’ Responsibility

Our responsibility is to express an opinion on the consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the Company’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of THL Credit Logan JV LLC and its subsidiary as of December 31, 2017 and 2016, and the results of their operations, changes in their members’ capital and their cash flows for each of the two years in the period ended December 31, 2017 in accordance with accounting principles generally accepted in the United States of America.

Other Matter

The accompanying consolidated statements of operations, changes in members’ capital and cash flows of THL Credit Logan JV LLC and its subsidiary for the year ended December 31, 2015 are presented for purposes of complying with Rule 3-09 of SEC Regulation S-X; however, Rule 3-09 does not require the 2015 financial statements to be audited and they are therefore not covered by this report.

/s/ PricewaterhouseCoopers LLP

Boston, Massachusetts

March 6, 2018

THL Credit Logan JV LLC

Consolidated Statements of Assets, Liabilities and Members' Capital

As of December 31, 2017 and 2016

	2017		2016
Assets
Investments at fair value (cost $252,710,136	$	250,399,963	$	200,190,379
and $199,365,814, respectively)
Cash and cash equivalents		10,637,075		9,848,018
Interest and fees receivable		906,453		641,761
Receivable for paydown of investments		11,971		35,301
Receivable for investments sold		8,686,885		-
Total assets	$	270,642,347	$	210,715,459

Liabilities and Members' Capital
Liabilities
Loans payable ($169,631,533 and $129,257,250 face amounts, respectively,	$	168,109,676	$	127,501,823
reported net of unamortized debt issuance costs of $1,521,857
and $1,755,427, respectively)
Distribution payable		3,300,000		4,195,000
Payable for investments purchased		15,616,333		2,981,250
Accrued credit facility expense		1,697,918		1,198,600
Accrued expenses		156,000		168,000
Total liabilities	$	188,879,927	$	136,044,673
Commitments and contingencies (Notes 10)

Members' Capital
Members' capital	$	81,762,420	$	74,670,786
Total liabilities and members' capital	$	270,642,347	$	210,715,459

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

THL Credit Logan JV LLC

Consolidated Statements of Operations

For the years ended December 31, 2017, 2016, and 2015

	2017			2016		2015*
Investment Income
Interest income	$	16,996,380		$	14,184,626	$	7,310,164
Fee income		417,141			254,000		87,770
Total investment income		17,413,521			14,438,626		7,397,934
Expenses
Credit facility interest and fees		5,861,844			4,576,777		2,112,993
Amortization of deferred financing costs		468,483			352,524		244,553
Professional fees		99,406			140,500		97,087
Organization expense		-			-		16,427
Other general and administrative expenses		265,839			323,676		94,623
Total expenses		6,695,572			5,393,477		2,565,683

Net investment income		10,717,949			9,045,149		4,832,251

Realized Gain and Change in Unrealized Appreciation on Investments
Net realized gains		1,133,423			306,170		44,580
Net change in unrealized (depreciation) appreciation on investments		(3,134,738	)		6,641,912		(5,798,092	)
Net realized gain and change in unrealized (depreciation)
appreciation on investments		(2,001,315	)		6,948,082		(5,753,512	)

Net increase (decrease) in members' capital resulting from operations	$	8,716,634		$	15,993,231	$	(921,261	)

*Not covered by the auditor’s report

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

THL Credit Logan JV LLC

Consolidated Statements of Changes in Members' Capital

For the years ended December 31, 2017, 2016, and 2015 (Not covered by the auditor’s report)

Members' capital, December 31, 2014	$	20,928,816

Contributions		40,750,000

Distributions		(4,780,000	)

Net investment income		4,832,251

Net realized gains		44,580

Net change in unrealized depreciation		(5,798,092	)
on investments

Members' capital, December 31, 2015	$	55,977,555

Contributions		12,000,000

Distributions		(9,300,000	)

Net investment income		9,045,149

Net realized gains		306,170

Net change in unrealized appreciation		6,641,912
on investments

Members' capital, December 31, 2016	$	74,670,786

Contributions		10,000,000

Distributions		(11,625,000	)

Net investment income		10,717,949

Net realized gains		1,133,423

Net change in unrealized depreciation		(3,134,738	)
on investments

Members' capital, December 31, 2017	$	81,762,420

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

THL Credit Logan JV LLC

Consolidated Statements of Cash Flows

For the years ended December 31, 2017, 2016, and 2015

	2017			2016			2015*
Cash flows from operating activities:
Net increase (decrease) in members' capital resulting from operations	$	8,716,634		$	15,993,231		$	(921,261	)
Adjustments to reconcile net increase (decrease) in members' capital resulting
from operations to net cash used in operating activities:
Net change in unrealized depreciation (appreciation) on investments		3,134,738			(6,641,912	)		5,798,092
Net realized gains		(1,133,423	)		(306,170	)		(44,580	)
Amortization of deferred financing costs		468,483			352,524			244,553
Accretion of premium or discount, net		(2,316,674	)		(1,334,801	)		(401,389	)
Increase in investments due to PIK		(29,894	)		-			-
Purchase of investments		(170,454,801	)		(105,114,920	)		(180,327,523	)
Proceeds from sales and repayments of investments		124,561,998			73,742,952			21,339,225
Changes in operating assets and liabilities:
(Increase) decrease in interest receivable		(264,692	)		13,350			(633,623	)
Increase in accrued credit facility expense		499,318			478,223			700,933
(Decrease) increase in accrued expenses		(12,000	)		72,754			75,070
Decrease in due to affiliate		-			-			(32,202	)
Net cash used in operating activities		(36,830,313	)		(22,744,769	)		(154,202,705	)

Cash flows from financing activities:
Borrowings under credit facility		40,374,283			21,120,250			108,137,000
Contributions received		10,000,000			12,000,000			53,750,000
Distributions paid		(12,520,000	)		(7,480,000	)		(2,405,000	)
Financing costs paid		(234,913	)		(718,166	)		(1,506,473	)
Net cash provided by financing activities		37,619,370			24,922,084			157,975,527

Net increase in cash		789,057			2,177,315			3,772,822

Cash and cash equivalents, beginning of year		9,848,018			7,670,703			3,897,881
Cash and cash equivalents, end of year	$	10,637,075		$	9,848,018		$	7,670,703

Supplemental Disclosure of Cash Flow Information:
Cash interest paid		5,329,393			3,685,975			1,234,069
Supplemental Disclosure of Non Cash Flow Information:
Securities issued in restructuring of investments		869,704			-			-
PIK income earned		29,894			-			-

*Not covered by the auditor’s report

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

THL Credit Logan JV LLC

Consolidated Schedule of Investments

As of December 31, 2017

Company/Security/Country	Industry	Interest Rate ⁽¹⁾	Initial Acquisition Date	Maturity Date	Principal		Amortized Cost		Fair Value ⁽²⁾

Senior Secured First Lien Term Loans
Canada
Can Am Construction Inc	Construction & Building	7.07% (LIBOR +5.5%)	06/29/2017	07/01/2024	$	1,194,000	$	1,160,498	$	1,205,940
Parq Holdings LP	Hotel, Gaming & Leisure	9.19% (LIBOR +7.5%)	12/05/2014	12/17/2020		997,500	$	989,245		1,003,734
PNI Canada Acquireco Corp	High Tech Industries	7.32% (LIBOR +5.75%)	08/23/2017	09/21/2022		1,820,438	$	1,717,124		1,763,549
Total Canada							$	3,866,867	$	3,973,223

Cayman Islands
Lindblad Maritime	Hotel, Gaming & Leisure	6.34% (LIBOR +4.5%)	06/23/2015	05/08/2021	$	334,286	$	335,506	$	336,793
Total Cayman Islands							$	335,506	$	336,793

Denmark
Rhodia Acetow	Construction & Building	7.19% (LIBOR +5.5%)	04/21/2017	05/31/2023	$	995,000	$	981,527	$	998,731
Total Denmark							$	981,527	$	998,731

Luxembourg
AMS FinCo SARL	Services: Business	7.07% (LIBOR +5.5%)	05/17/2017	05/27/2024	$	2,487,500	$	2,464,711	$	2,512,375
Total Luxembourg							$	2,464,711	$	2,512,375

United States of America
1A Smart Start LLC	Services: Consumer	6.19% (LIBOR +4.5%)	03/20/2017	02/21/2022	$	1,593,492	$	1,587,798	$	1,585,525
1A Smart Start LLC	Services: Consumer	6.44% (LIBOR +4.75%)	08/28/2015	02/21/2022		2,450,000		2,434,340		2,450,000
A Place for Mom Inc	Services: Consumer	5.69% (LIBOR +4%)	07/28/2017	08/10/2024		3,990,000		3,971,070		4,002,469
Advanced Integration Technology LP	Aerospace & Defense	6.32% (LIBOR +4.75%)	07/15/2016	04/03/2023		1,975,075		1,957,785		1,989,888
AgroFresh Inc.	Services: Business	6.44% (LIBOR +4.75%)	12/01/2015	07/31/2021		1,954,887		1,945,530		1,935,338
Air Medical Group Holdings Inc	Healthcare & Pharmaceuticals	4.25% (LIBOR +4.25%)	09/26/2017	09/25/2024		2,250,000		2,233,125		2,258,910
Alpha Media LLC	Media: Broadcasting & Subscription	7.42% (LIBOR +6%)	02/24/2016	02/25/2022		3,298,836		3,183,754		3,158,635
American Sportsman Holdings Co	Retail	6.569% (LIBOR +5%)	11/22/2016	09/25/2024		3,990,000		3,938,250		3,985,012
Ansira Holdings, Inc. ⁽³⁾	Media: Advertising, Printing & Publishing	8.19% (LIBOR +6.5%)	12/20/2016	12/20/2022		253,839		138,383		139,224
Ansira Holdings, Inc.	Media: Advertising, Printing & Publishing	8.19% (LIBOR +6.5%)	12/20/2016	12/20/2022		1,728,000		1,713,634		1,719,360
AP Gaming I LLC	Hotel, Gaming & Leisure	7.07% (LIBOR +5.5%)	06/06/2017	02/15/2024		2,487,500		2,481,797		2,517,051
APC Aftermarket	Automotive	6.41% (LIBOR +5%)	05/09/2017	05/10/2024		497,500		488,443		491,906
Aptean, Inc.	Services: Business	5.95% (LIBOR +4.25%)	12/15/2017	12/20/2022		1,985,000		1,966,996		2,004,026
Avaya Inc	Telecommunications	6.23% (LIBOR +4.75%)	11/09/2017	12/15/2024		2,614,162		2,586,088		2,577,407
Barbri Inc	Media: Diversified & Production	5.73% (LIBOR +4.25%)	12/01/2017	11/21/2023		3,500,000		3,482,653		3,500,000
Beasley Mezzanine Holdings LLC	Media: Broadcasting & Subscription	5.49% (LIBOR +4%)	11/17/2017	11/15/2023		3,033,333		3,018,314		3,063,667
Big Ass Fans LLC	Services: Business	5.94% (LIBOR +4.25%)	11/07/2017	05/21/2024		2,500,000		2,487,681		2,510,950
Big River Steel LLC	Metals & Mining	6.69% (LIBOR +5%)	08/15/2017	08/23/2023		1,995,000		1,976,122		2,017,444
Birch Communications, Inc.	Telecommunications	8.6% (LIBOR +7.25%)	12/05/2014	07/17/2020		1,288,951		1,279,929		1,234,171
Brand Energy & Infrastructure Services, Inc.	Services: Business	5.63% (LIBOR +4.25%)	06/16/2017	06/21/2024		2,985,000		2,957,241		3,000,492

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

THL Credit Logan JV LLC

Consolidated Schedule of Investments (continued)

As of December 31, 2017

Company/Security/Country

Industry

Interest Rate ⁽¹⁾

Initial

Acquisition

Date

Maturity

Date

Principal

Amortized

Cost

Fair Value ⁽²⁾

Clear Balance Holdings, LLC

Banking, Finance, Insurance & Real Estate

7.44% (LIBOR +5.75%)

07/07/2015

06/30/2020

4,987,500

4,976,134

4,937,625

Commercial Barge Line Co

Transportation: Cargo

10.32% (LIBOR +8.75%)

11/06/2015

11/12/2020

1,368,750

1,329,535

799,726

Constellis Holdings, LLC

Aerospace & Defense

6.69% (LIBOR +5%)

04/18/2017

04/21/2024

1,990,000

1,972,056

2,013,631

ConvergeOne Holdings Corp.

Telecommunications

6.45% (LIBOR +4.75%)

06/15/2017

06/20/2024

1,990,000

1,971,596

1,996,627

Conyers Park Parent Merger Sub Inc

Retail

5.39% (LIBOR +4%)

06/21/2017

07/07/2024

1,995,000

1,985,654

2,012,456

Country Fresh Holdings, LLC

Beverage, Food & Tobacco

6.69% (LIBOR +5%)

07/14/2017

03/31/2023

4,873,684

4,828,509

4,824,947

Covenant Surgical Partners Inc ⁽⁵⁾

Healthcare & Pharmaceuticals

6.13% (LIBOR +4.75%)

09/29/2017

09/28/2024

692,308

126,012

132,885

Covenant Surgical Partners Inc

Healthcare & Pharmaceuticals

6.09% (LIBOR +4.75%)

09/29/2017

10/04/2024

2,307,692

2,302,091

2,325,000

CPI Acquisition, Inc.

Services: Consumer

5.96% (LIBOR +4.5%)

08/14/2015

08/17/2022

4,187,266

4,084,254

3,056,704

CryoLife Inc

Healthcare & Pharmaceuticals

5.36% (LIBOR +4%)

11/15/2017

12/02/2024

2,000,000

1,990,095

2,020,000

CT Technologies Intermediate Holdings, Inc

Healthcare & Pharmaceuticals

5.82% (LIBOR +4.25%)

02/11/2015

12/01/2021

1,940,250

1,946,166

1,939,047

Cvent, Inc.

Services: Business

5.32% (LIBOR +3.75%)

06/16/2016

11/29/2024

1,990,000

1,971,916

1,994,975

Deerfield Holdings Corp

Banking, Finance, Insurance & Real Estate

3.25% (LIBOR +3.25%)

12/06/2017

12/06/2024

250,000

249,375

250,844

DigiCert, Inc.

Services: Business

6.13% (LIBOR +4.75%)

09/20/2017

10/31/2024

1,000,000

995,056

1,014,060

DXP Enterprises, Inc.

Energy: Oil & Gas

7.07% (LIBOR +5.5%)

08/16/2017

08/29/2023

1,496,250

1,482,089

1,511,212

EmployBridge Holding Co.

Services: Business

8.19% (LIBOR +6.5%)

02/04/2015

05/15/2020

2,912,431

2,906,991

2,844,470

EnergySolutions, LLC

Environmental Industries

6.45% (LIBOR +4.75%)

07/28/2017

05/29/2020

3,726,673

3,774,332

3,782,574

Evo Payments International, LLC

Services: Business

5.57% (LIBOR +4%)

12/08/2016

12/22/2023

2,620,200

2,597,781

2,646,402

Fairmount Santrol Holdings Inc.

Metals & Mining

7.69% (LIBOR +6%)

10/27/2017

11/01/2022

2,000,000

1,970,909

2,028,000

Freedom Mortgage Corporation

Banking, Finance, Insurance & Real Estate

6.96% (LIBOR +5.5%)

02/17/2017

02/23/2022

2,956,093

2,947,932

3,002,282

FullBeauty Brands LP

Retail

6.32% (LIBOR +4.75%)

03/08/2016

10/14/2022

3,929,322

3,729,190

2,325,235

Gold Standard Baking, Inc.

Wholesale

6.25% (LIBOR +4.5%)

05/19/2015

04/23/2021

2,925,000

2,916,790

2,917,687

Green Plains Inc

Chemicals, Plastics & Rubber

7.07% (LIBOR +5.5%)

08/18/2017

08/29/2023

1,425,000

1,411,464

1,439,257

Gruden Acquisition Inc.

Transportation: Cargo

7.19% (LIBOR +5.5%)

06/21/2017

08/18/2022

1,989,848

1,944,769

1,998,145

Gulf Finance, LLC

Energy: Oil & Gas

6.95% (LIBOR +5.25%)

08/17/2016

08/25/2023

1,945,799

1,898,613

1,756,492

Heartland Dental LLC

Services: Consumer

6.45% (LIBOR +4.75%)

07/28/2017

07/31/2023

1,000,000

995,314

1,015,005

Higginbotham Insurance Agency, Inc.

Banking, Finance, Insurance & Real Estate

3.75% (LIBOR +3.75%)

12/14/2017

11/30/2024

5,000,000

4,975,000

5,012,500

Idera Inc

High Tech Industries

6.57% (LIBOR +5%)

06/27/2017

06/28/2024

2,355,549

2,333,544

2,358,494

Impala Private Holdings II LLC

Services: Business

5.7% (LIBOR +4%)

11/10/2017

11/14/2024

1,666,667

1,658,442

1,660,767

Infoblox Inc.

High Tech Industries

6.57% (LIBOR +5%)

11/03/2016

11/07/2023

2,204,830

2,167,878

2,221,366

Insurance Technologies

Banking, Finance, Insurance & Real Estate

7.74% (LIBOR +6.5%)

03/26/2015

12/15/2021

3,405,541

3,376,728

3,405,541

Insurance Technologies⁽⁴⁾

Banking, Finance, Insurance & Real Estate

0.5% (LIBOR +0.5%)

03/26/2015

12/15/2021

136,964

(806

)

Jackson Hewitt Tax Service Inc

Services: Consumer

8.38% (LIBOR +7%)

07/24/2015

07/30/2020

930,690

921,032

922,546

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

THL Credit Logan JV LLC

Consolidated Schedule of Investments (continued)

As of December 31, 2017

Company/Security/Country

Industry

Interest Rate ⁽¹⁾

Initial

Acquisition

Date

Maturity

Date

Principal

Amortized

Cost

Fair Value ⁽²⁾

Kemet Corporation

High Tech Industries

7.57% (LIBOR +6%)

04/21/2017

04/26/2024

975,000

948,450

985,969

Kestra Financial, Inc.

Banking, Finance, Insurance & Real Estate

6.94% (LIBOR +5.25%)

06/10/2016

06/24/2022

3,940,000

3,895,756

3,940,000

KMG Chemicals Inc

Chemicals, Plastics & Rubber

4.32% (LIBOR +2.75%)

06/13/2017

06/15/2024

809,091

805,341

813,136

Lindblad Expeditions Inc

Hotel, Gaming & Leisure

6.34% (LIBOR +4.5%)

06/23/2015

05/08/2021

2,590,714

2,600,171

2,610,145

Lyons Magnus Inc aka

Consumer goods: Non-Durable

5.68% (LIBOR +4.25%)

11/03/2017

11/11/2024

2,500,000

2,487,653

2,527,350

Margaritaville Holdings LLC

Beverage, Food & Tobacco

7.46% (LIBOR +6%)

03/12/2015

03/12/2021

4,176,883

4,154,664

4,176,883

MCS Group Holdings LLC

Services: Business

6.25% (LIBOR +4.75%)

05/12/2017

05/20/2024

1,990,000

1,980,883

2,004,925

MDVIP Inc

Services: Business

5.66% (LIBOR +4.25%)

11/10/2017

11/14/2024

3,040,000

3,025,010

3,047,600

Merrill Communications LLC

Media: Advertising, Printing & Publishing

6.63% (LIBOR +5.25%)

05/29/2015

06/01/2022

1,749,985

1,743,088

1,765,297

Meter Readings Holding, LLC

Utilities: Electric

7.23% (LIBOR +5.75%)

08/17/2016

08/29/2023

2,967,462

2,941,210

2,982,300

Morphe, LLC

Retail

7.69% (LIBOR +6%)

02/21/2017

02/10/2023

2,887,500

2,850,290

2,873,062

Nasco Healthcare, Inc.

Healthcare & Pharmaceuticals

6.07% (LIBOR +4.5%)

07/13/2015

06/30/2021

4,535,804

4,522,523

4,513,125

New Insight Holdings Inc

Services: Business

7.13% (LIBOR +5.5%)

12/08/2017

12/20/2024

2,000,000

1,900,118

1,918,330

NextCare, Inc.

Healthcare & Pharmaceuticals

7.57% (LIBOR +6%)

08/21/2015

07/31/2018

2,919,071

2,916,216

2,919,071

Oak Point Partners, LLC

Banking, Finance, Insurance & Real Estate

7.32% (LIBOR +5.75%)

09/13/2017

09/13/2023

3,000,000

2,964,383

2,977,500

OB Hospitalist Group Inc

Healthcare & Pharmaceuticals

5.61% (LIBOR +4.25%)

08/08/2017

08/01/2024

2,400,000

2,388,629

2,424,000

Odyssey Logistics & Technology Corp

Transportation: Cargo

5.82% (LIBOR +4.25%)

10/06/2017

10/12/2024

2,000,000

1,990,275

2,010,000

Pre-Paid Legal Services, Inc

Services: Business

6.82% (LIBOR +5.25%)

05/21/2015

07/01/2019

827,778

826,254

831,052

Project Leopard Holdings Inc

High Tech Industries

7.19% (LIBOR +5.5%)

06/21/2017

07/07/2023

1,745,625

1,741,605

1,759,817

PSC Industrial Outsourcing, LP

Environmental Industries

5.71% (LIBOR +4.25%)

10/05/2017

10/11/2024

2,000,000

1,980,528

2,030,000

PT Holdings LLC

Wholesale

5.57% (LIBOR +4%)

12/04/2017

12/09/2024

3,000,000

2,985,118

3,017,820

Quest Software

High Tech Industries

6.92% (LIBOR +5.5%)

11/09/2017

10/31/2022

2,724,791

2,705,896

2,773,197

Red Ventures LLC

Media: Diversified & Production

4.25% (LIBOR +4%)

10/18/2017

11/08/2024

2,493,750

2,469,759

2,495,309

Riverbed Technology, Inc.

High Tech Industries

4.82% (LIBOR +3.25%)

02/25/2015

04/24/2022

966,020

962,496

953,008

SCS Holdings Inc

Services: Business

5.82% (LIBOR +4.25%)

11/20/2015

10/30/2022

1,807,120

1,796,199

1,820,674

Silverback Merger Sub Inc

High Tech Industries

5.44% (LIBOR +4%)

08/11/2017

08/21/2024

1,197,000

1,194,153

1,210,466

Sirva Worldwide, Inc.

Transportation: Cargo

7.99% (LIBOR +6.5%)

11/18/2016

11/22/2022

2,877,500

2,818,483

2,906,275

SMS Systems Maintenance Services Inc

Services: Business

6.57% (LIBOR +5%)

02/09/2017

10/30/2023

2,970,000

2,957,012

2,554,200

Starfish- V Merger Sub Inc

High Tech Industries

6.69% (LIBOR +5%)

08/11/2017

08/16/2024

1,246,875

1,234,982

1,219,992

TerraForm AP Acquisition Holdings LLC

Energy: Electricity

5.94% (LIBOR +4.25%)

10/11/2016

06/27/2022

867,794

873,218

Thoughtworks, Inc.

High Tech Industries

6.07% (LIBOR +4.5%)

10/06/2017

10/11/2024

3,000,000

2,992,718

3,007,500

TKC Holdings Inc

Consumer goods: Durable

5.67% (LIBOR +4.25%)

06/08/2017

02/01/2023

297,750

296,407

300,448

TOMS Shoes LLC

Retail

6.98% (LIBOR +5.5%)

12/18/2014

10/30/2020

1,945,000

1,873,459

1,157,275

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

THL Credit Logan JV LLC

Consolidated Schedule of Investments (continued)

As of December 31, 2017

Company/Security/Country	Industry	Interest Rate ⁽¹⁾	Initial Acquisition Date	Maturity Date	Principal		Amortized Cost		Fair Value ⁽²⁾
Tupelo Buyer Inc	Transportation: Consumer	5.64% (LIBOR +4.25%)	10/02/2017	10/07/2024	$	1,600,000	$	1,584,502	$	1,618,000
TV Borrower US LLC	High Tech Industries	6.44% (LIBOR +4.75%)	02/16/2017	02/22/2024		992,500		988,106		998,083
US Renal Care Inc	Healthcare & Pharmaceuticals	5.94% (LIBOR +4.25%)	11/17/2015	12/30/2022		1,960,000		1,945,975		1,935,500
US Salt LLC	Chemicals, Plastics & Rubber	4.75% (LIBOR +4.75%)	11/30/2017	12/01/2023		3,000,000		2,970,000		3,000,000
US Shipping Corp	Utilities: Oil & Gas	5.82% (LIBOR +4.25%)	03/09/2016	06/26/2021		211,104		202,986		189,466
Utility One Source L.P.	Construction & Building	7.07% (LIBOR +5.5%)	04/07/2017	04/18/2023		995,000		986,190		1,018,631
Verdesian Life Sciences LLC	Chemicals, Plastics & Rubber	6.38% (LIBOR +5%)	12/09/2014	07/01/2020		2,119,054		1,944,459		1,907,149
Vertiv Group Corporation	Capital Equipment	5.35% (LIBOR +4%)	09/30/2016	11/30/2023		1,504,310		1,464,525		1,505,251
Viewpoint Inc	High Tech Industries	5.94% (LIBOR +4.25%)	07/18/2017	07/19/2024		997,500		992,824		1,002,487
Weight Watchers International, Inc.	Beverage, Food & Tobacco	6.23% (LIBOR +4.75%)	11/20/2017	11/29/2024		2,700,000		2,646,553		2,721,384
Wirepath Home Systems LLC	Services: Business	6.87% (LIBOR +5.25%)	07/31/2017	08/05/2024		2,992,500		2,978,146		3,033,647
Women's Care Florida LLP	Healthcare & Pharmaceuticals	6.07% (LIBOR +4.5%)	08/18/2017	09/29/2023		5,000,000		4,975,809		4,993,750
Zenith Merger Sub, Inc.	Services: Business	7.06% (LIBOR +5.5%)	12/22/2017	12/13/2023		3,000,000		2,970,055		2,970,000
Zest Holdings LLC	Healthcare & Pharmaceuticals	5.82% (LIBOR +4.25%)	04/13/2017	08/16/2023		1,985,000		1,980,567		2,006,091
Total United States of America							$	223,013,594	$	220,606,360

Total Senior Secured First Lien Term Loans							$	230,662,205	$	228,427,482

Second Lien Term Loans
Luxembourg
Lully Finance S.a.r.l.	Telecommunications	10.069% (LIBOR +8.5%)	07/31/2015	10/16/2023	$	1,000,000	$	992,730	$	985,000
Total Luxembourg							$	992,730	$	985,000

United States of America
ABG Intermediate Holdings 2 LLC	Consumer goods: Durable	9.44% (LIBOR +7.75%)	09/26/2017	09/29/2025	$	2,333,333	$	2,316,250	$	2,368,333
BJ's Wholesale Club, Inc.	Beverage, Food & Tobacco	8.95% (LIBOR +7.5%)	01/27/2017	02/03/2025		3,000,000		2,986,608		2,937,660
CH Hold Corp	Automotive	8.82% (LIBOR +7.25%)	01/26/2017	02/03/2025		1,000,000		995,559		1,022,500
Constellis Holdings, LLC	Aerospace & Defense	10.69% (LIBOR +9%)	04/18/2017	04/21/2025		1,000,000		986,289		1,002,500
DigiCert, Inc.	Services: Business	9.38% (LIBOR +8%)	09/20/2017	10/31/2025		750,000		746,292		755,745
DiversiTech Holdings Inc	Capital Equipment	9.2% (LIBOR +7.5%)	05/18/2017	06/02/2025		2,000,000		1,981,394		2,025,000
Gruden Acquisition Inc.	Transportation: Cargo	10.19% (LIBOR +8.5%)	07/31/2015	08/18/2023		500,000		482,406		499,375
Midwest Physician Administrative Services, LLC	Healthcare & Pharmaceuticals	8.42% (LIBOR +7%)	08/11/2017	08/15/2025		1,000,000		990,467		1,006,250
Optiv Security Inc	Services: Business	8.63% (LIBOR +7.25%)	01/19/2017	01/31/2025		1,500,000		1,493,347		1,351,875
Pathway Partners Vet Management	Healthcare & Pharmaceuticals	9.57% (LIBOR +8%)	10/04/2017	10/10/2025		1,388,889		1,375,357		1,381,945

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

THL Credit Logan JV LLC

Consolidated Schedule of Investments (continued)

As of December 31, 2017

Company/Security/Country	Industry	Interest Rate ⁽¹⁾	Initial Acquisition Date	Maturity Date	Principal		Amortized Cost			Fair Value ⁽²⁾
Pathway Partners Vet Management ⁽⁶⁾	Healthcare & Pharmaceuticals	8% (LIBOR +8%)	10/04/2017	10/10/2025	$	611,111	$	(5,954	)	$	(3,056	)
Red Ventures LLC	Media: Diversified & Production	9.57% (LIBOR +8%)	10/18/2017	11/08/2025		543,750		535,706			544,772
SESAC Holdco II LLC	Media: Diversified & Production	8.73% (LIBOR +7.25%)	02/13/2017	02/24/2025		1,000,000		991,052			986,250
TKC Holdings Inc	Consumer goods: Durable	9.42% (LIBOR +8%)	01/31/2017	02/01/2024		1,850,000		1,836,208			1,863,875
TV Borrower US LLC	High Tech Industries	9.94% (LIBOR +8.25%)	02/16/2017	02/22/2025		1,000,000		986,501			995,000
Viewpoint Inc	High Tech Industries	9.94% (LIBOR +8.25%)	07/18/2017	07/21/2025		1,000,000		990,544			997,500
Wash Multifamily Laundry Systems, LLC.	Services: Consumer	8.57% (LIBOR +7%)	05/04/2015	05/15/2023		425,479		423,326			423,352
Wash Multifamily Laundry Systems, LLC.	Services: Consumer	8.57% (LIBOR +7%)	05/04/2015	05/12/2023		74,521		74,144			74,148
Total United States of America							$	20,185,496		$	20,233,024

Total Second Lien Term Loans							$	21,178,226		$	21,218,024

Equity Investments
United States of America
Avaya Inc	Telecommunications		12/15/2017			869,704	$	869,705		$	754,457

Total United States of America							$	869,705		$	754,457

Total Equity Investments							$	869,705		$	754,457

Total Investments							$	252,710,136		$	250,399,963

Cash and cash equivalents
Dreyfus Government Cash Management Fund							$	10,023,054		$	10,023,054
Other cash accounts								614,021			614,021
Total Cash and cash equivalents							$	10,637,075		$	10,637,075

⁽¹⁾	Variable interest rates indexed to 30-day, 60-day, 90-day or 180-day LIBOR rates, at the borrower’s option. LIBOR rates are subject to interest rate floors.

⁽²⁾	Represents fair value in accordance with ASC Topic 820.

⁽³⁾	Represents a delayed draw commitment of $113,346, which was unfunded as of December 31, 2017.

⁽⁴⁾	Represents a delayed draw commitment of $136,964, which was unfunded as of December 31, 2017.

⁽⁵⁾	Represents a delayed draw commitment of $564,615, which was unfunded as of December 31, 2017.

⁽⁶⁾	Represents a delayed draw commitment of $611,111, which was unfunded as of December 31, 2017.

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

THL Credit Logan JV LLC

Consolidated Schedule of Investments

As of December 31, 2016

Company/Security/Country	Industry	Interest Rate ⁽¹⁾	Initial Acquisition Date	Maturity Date	Principal		Amortized Cost			Fair Value ⁽²⁾			Fair Value as % of Total Members' Capital
Senior Secured First Lien Term Loans
Canada
Mood Media Corporation	Media	7% (LIBOR +6%)	12/05/2014	05/01/2019	$	2,957,031	$	2,856,682		$	2,858,458			3.83	%
Parq Holdings LP	Hotel, Gaming & Leisure	8.5% (LIBOR +7.5%)	12/05/2014	12/17/2020		1,000,000		988,931			985,000			1.32	%
Total Canada							$	3,845,613		$	3,843,458			5.15	%

Cayman Islands
Lindblad Maritime	Hotel, Gaming & Leisure	5.81767% (LIBOR +4.5%)	06/23/2015	05/08/2021	$	337,714	$	339,315		$	339,403			0.45	%
Total Cayman Islands							$	339,315		$	339,403			0.45	%

Luxembourg
Travelport Finance Luxembourg Sarl	Services	5% (LIBOR +4%)	09/04/2015	09/02/2021	$	2,898,463	$	2,911,489		$	2,931,984			3.93	%
Total Luxembourg							$	2,911,489		$	2,931,984			3.93	%

United States of America
Ability Networks Inc.	High Tech Industries	6% (LIBOR +5%)	03/17/2015	05/14/2021	$	1,469,849	$	1,480,394		$	1,477,198			1.98	%
Advanced Integration Technology LP	Aerospace & Defense	6.5% (LIBOR +5.5%)	07/15/2016	07/22/2021		1,995,000		1,976,771			2,004,975			2.68	%
AgroFresh Inc.	Services	5.75% (LIBOR +4.75%)	12/01/2015	07/31/2021		1,974,937		1,962,845			1,831,754			2.45	%
Alpha Media LLC	Media	7% (LIBOR +6%)	02/24/2016	02/25/2022		1,925,000		1,841,873			1,848,000			2.47	%
American Sportsman Holdings Co	Retail	5.75% (LIBOR +5%)	11/22/2016	12/18/2023		3,000,000		2,981,250			2,975,895			3.98	%
AP Gaming I LLC	Hotel, Gaming & Leisure	9.25% (LIBOR +8.25%)	05/27/2015	12/21/2020		4,941,565		4,845,347			4,931,262			6.60	%
Aptean, Inc.	Services	6% (LIBOR +5%)	12/15/2016	12/20/2022		2,000,000		1,980,046			2,020,000			2.70	%
Arbor Pharmaceuticals, LLC	Healthcare & Pharmaceuticals	6% (LIBOR +5%)	07/12/2016	02/01/2023		2,484,375		2,377,966			2,518,535			3.37	%
Arctic Glacier U.S.A., Inc	Beverage, Food & Tobacco	6% (LIBOR +5%)	02/12/2015	05/10/2019		2,014,696		1,983,801			2,012,178			2.69	%
Aristotle Corporation	Healthcare & Pharmaceuticals	5.50% (LIBOR +4.5%) 7.25% (Prime + 3.5%)	07/13/2015	06/30/2021		4,582,325		4,565,149			4,559,413			6.11	%
Avaya Inc	Telecommunications	6.25% (LIBOR +5.25%)	04/30/2015	05/29/2020		979,269		972,553			854,417			1.14	%
Avaya Inc	Telecommunications	6.5% (LIBOR +5.5%)	12/18/2014	03/31/2018		985,766		990,661			863,778			1.16	%
Beasley Broadcast Group Inc.	Media	7% (LIBOR +6%)	10/06/2016	11/01/2023		1,950,000		1,911,826			1,954,875			2.62	%
Bioplan USA	Services	5.75% (LIBOR +4.75%)	05/13/2015	09/23/2021		982,500		872,669			950,569			1.27	%
BioScrip, Inc.	Healthcare & Pharmaceuticals	6.5% (LIBOR +5.25%)	12/22/2014	07/31/2020		884,683		843,965			844,872			1.13	%
BioScrip, Inc.	Healthcare & Pharmaceuticals	6.5% (LIBOR +5.25%)	12/22/2014	07/31/2020		1,474,472		1,406,608			1,408,121			1.88	%
Birch Communications, Inc.	Telecommunications	8.25% (LIBOR +7.25%)	12/05/2014	07/17/2020		1,362,937		1,349,645			1,226,644			1.64	%
Blount International, Inc.	Capital Equipment	7.25% (LIBOR +6.25%) 9.00% (Prime + 5.25%)	04/05/2016	04/12/2023		1,695,750		1,650,003			1,719,067			2.30	%
Blue Star Acquisition, Inc.⁽³⁾	Media	1.00%	12/20/2016	12/20/2022		254,545		(2,542	)		(1,909	)		0.00	%
Blue Star Acquisition, Inc.	Media	7.5% (LIBOR +6.5%)	12/20/2016	12/20/2022		1,745,455		1,728,024			1,732,364			2.32	%
Cabi	Retail	5.75% (LIBOR +4.75%)	06/19/2015	06/12/2019		1,156,250		1,149,163			1,156,250			1.55	%
Caesars Entertainment Resort Properties, LLC	Hotel, Gaming & Leisure	7% (LIBOR +6%)	01/15/2015	10/11/2020		2,915,177		2,780,583			2,947,069			3.95	%
Cengage Learning Acquisitions, Inc.	Media	5.25% (LIBOR +4.25%)	12/15/2014	06/07/2023		2,647,606		2,623,959			2,583,494			3.46	%
Clear Balance Holdings, LLC	Banking, Finance, Insurance & Real Estate	6.75% (LIBOR +5.75%)	07/07/2015	06/30/2020		4,692,188		4,678,904			4,692,188			6.28	%
Commercial Barge Line Co	Transportation: Cargo	9.75% (LIBOR +8.75%)	11/06/2015	11/12/2020		1,443,750		1,387,869			1,366,748			1.83	%
Cortes NP Acquisition Corp	Capital Equipment	6% (LIBOR +5%)	09/30/2016	11/30/2023		2,000,000		1,940,612			2,030,000			2.72	%
CPI Acquisition, Inc.	Services	5.5% (LIBOR +4.5%)	08/14/2015	08/17/2022		3,874,766		3,847,056			3,545,411			4.75	%
Creative Artists	Media	5% (LIBOR +4%)	03/16/2015	12/17/2021		2,450,236		2,477,304			2,485,959			3.33	%

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

THL Credit Logan JV LLC

Consolidated Schedule of Investments (continued)

As of December 31, 2016

Company/Security/Country	Industry	Interest Rate ⁽¹⁾	Initial Acquisition Date	Maturity Date	Principal		Amortized Cost			Fair Value ⁽²⁾			Fair Value as % of Total Members' Capital

CT Technologies Intermediate Holdings	Healthcare & Pharmaceuticals	5.25% (LIBOR +4.25%)	02/11/2015	12/01/2021	$	1,960,150	$	1,967,652		$	1,879,294			2.52	%
Cvent Inc	Hotel, Gaming & Leisure	6% (LIBOR +5%)	06/16/2016	11/29/2023		2,000,000		1,980,188			2,025,000			2.71	%
CWGS Group, LLC	Automotive	4.5% (LIBOR +3.75%)	11/03/2016	11/08/2023		1,000,000		995,061			1,017,080			1.36	%
Cypress Semiconductor Corporation	High Tech Industries	6.5% (LIBOR +5.5%)	06/03/2016	07/05/2021		2,468,750		2,434,282			2,530,469			3.39	%
Eastman Kodak Company	High Tech Industries	7.25% (LIBOR +6.25%)	09/09/2015	09/03/2019		1,952,637		1,912,585			1,964,851			2.63	%
EmployBridge Holding Co.	Services	7.5% (LIBOR +6.5%)	02/04/2015	05/15/2020		2,942,456		2,934,641			2,666,601			3.57	%
EnergySolutions, LLC	Environmental Industries	6.75% (LIBOR +5.75%)	03/16/2015	05/29/2020		4,543,031		4,456,699			4,588,462			6.14	%
EVO Payments International LLC	Services	6% (LIBOR +5%)	12/08/2016	12/22/2023		2,640,000		2,613,631			2,659,800			3.56	%
FullBeauty Brands LP	Retail	5.75% (LIBOR +4.75%)	03/08/2016	10/14/2022		3,970,000		3,725,550			3,573,000			4.79	%
Global Healthcare Exchange LLC	Services	5.25% (LIBOR +4.25%)	08/12/2015	08/15/2022		987,550		983,577			997,223			1.34	%
Gold Standard Baking Inc	Wholesale	5.25% (LIBOR +4.25%) 7.00% (Prime + 3.25%)	05/19/2015	04/23/2021		2,955,000		2,944,237			2,925,450			3.92	%
Green Plains Renewable Energy Inc	Energy	6.5% (LIBOR +5.5%)	06/09/2015	06/30/2020		3,782,924		3,636,799			3,768,738			5.05	%
GTCR Valor Companies, Inc.	Services	7% (LIBOR +6%)	05/17/2016	06/16/2023		3,980,000		3,836,133			3,952,637			5.29	%
Gulf Finance, LLC	Energy	6.25% (LIBOR +5.25%)	08/17/2016	08/25/2023		1,995,000		1,938,024			2,009,962			2.69	%
IMG LLC	Media	5.25% (LIBOR +4.25%)	12/31/2014	05/06/2021		1,466,108		1,442,478			1,484,442			1.99	%
Infoblox Inc	High Tech Industries	6% (LIBOR +5%)	11/03/2016	11/07/2023		2,215,909		2,172,425			2,208,984			2.96	%
Insurance Technologies	High Tech Industries	7.5% (LIBOR +6.5%)	03/26/2015	12/15/2021		3,538,224		3,502,679			3,485,151			4.67	%
Insurance Technologies⁽⁴⁾	High Tech Industries	0.50%	03/26/2015	12/15/2021		136,964		(852	)		(2,054	)		0.00	%
J Jill	Retail	6% (LIBOR +5%)	05/08/2015	05/09/2022		1,036,880		1,032,903			1,037,529			1.39	%
Jackson Hewitt Tax Service Inc	Services	8% (LIBOR +7%)	07/24/2015	07/30/2020		980,000		965,860			946,925			1.27	%
Kestra Financial, Inc.	Banking, Finance, Insurance & Real Estate	6.25% (LIBOR +5.25%)	06/10/2016	06/24/2022		3,980,000		3,925,330			3,940,200			5.28	%
Kraton Polymers LLC	Chemicals, Plastics & Rubber	6% (LIBOR +5%)	02/18/2016	01/06/2022		2,000,000		1,828,397			2,026,430			2.71	%
Lannett Company Inc	Healthcare & Pharmaceuticals	5.75% (LIBOR +4.75%)	11/20/2015	11/25/2020		1,425,000		1,340,887			1,385,812			1.86	%
Lannett Company Inc	Healthcare & Pharmaceuticals	6.375% (LIBOR +5.375%)	11/20/2015	11/25/2022		1,425,000		1,304,103			1,398,281			1.87	%
Lindblad Expeditions Inc	Hotel, Gaming & Leisure	5.81767% (LIBOR +4.5%)	06/23/2015	05/08/2021		2,617,286		2,629,691			2,630,372			3.52	%
Margaritaville Holdings LLC	Beverage, Food & Tobacco	7.26% (LIBOR +6%)	03/12/2015	03/12/2021		4,726,883		4,693,868			4,561,442			6.11	%
Match Group Inc	Media	4.20083% (LIBOR +3.25%)	11/06/2015	11/16/2022		656,250		663,551			666,914			0.89	%
Mediware Information Systems Inc	High Tech Industries	5.75% (LIBOR +4.75%)	09/26/2016	09/28/2023		1,995,000		1,975,617			2,012,456			2.70	%
Merrill Communications LLC	Media	6.25% (LIBOR +5.25%)	05/29/2015	06/01/2022		1,973,537		1,963,998			1,968,603			2.64	%
Meter Readings Holding, LLC	Utilities	6.75% (LIBOR +5.75%)	08/17/2016	08/29/2023		1,995,000		1,966,494			2,037,394			2.73	%
Moran Foods LLC	Retail	7% (LIBOR +6%)	12/02/2016	12/05/2023		3,000,000		2,910,601			3,000,000			4.02	%
NextCare, Inc.	Healthcare & Pharmaceuticals	8.5% (LIBOR +7.5%)	08/21/2015	07/31/2018		2,958,666		2,950,755			2,958,666			3.96	%
Petrochoice Holdings Inc	Chemicals, Plastics & Rubber	6% (LIBOR +5%)	09/02/2015	08/19/2022		987,500		967,382			997,375			1.34	%
Pre-Paid Legal Services, Inc	Services	6.5% (LIBOR +5.25%)	05/21/2015	07/01/2019		896,667		893,913			901,150			1.21	%
Quincy Newspapers Inc	Media	5% (LIBOR +4%) 6.75% (Prime +3%)	11/23/2015	11/02/2022		2,809,345		2,832,057			2,832,185			3.79	%
Redbox Automated Retail LLC	Services	8.5% (LIBOR +7.5%)	09/26/2016	09/27/2021		1,912,500		1,857,631			1,865,166			2.50	%
RentPath, Inc.	Media	6.25% (LIBOR +5.25%)	12/11/2014	12/17/2021		2,450,000		2,429,716			2,413,250			3.23	%
Riverbed Technology, Inc.	High Tech Industries	4.25% (LIBOR +3.25%)	02/25/2015	04/25/2022		975,447		971,064			983,846			1.32	%

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

THL Credit Logan JV LLC

Consolidated Schedule of Investments (continued)

As of December 31, 2016

Company/Security/Country	Industry	Interest Rate ⁽¹⁾	Initial Acquisition Date	Maturity Date	Principal		Amortized Cost		Fair Value ⁽²⁾		Fair Value as % of Total Members' Capital

SCS Holdings Inc.	Services	5.25% (LIBOR +4.25%)	11/20/2015	10/30/2022	$	1,972,528	$	1,958,140	$	2,004,167		2.68	%
Seahawk Holding Cayman Ltd	High Tech Industries	7% (LIBOR +6%)	09/27/2016	10/31/2022		2,750,000		2,724,409		2,791,264		3.74	%
Sirva Worldwide, Inc.	Transportation: Cargo	7.5% (LIBOR +6.5%)	11/18/2016	11/22/2022		3,000,000		2,925,896		2,947,500		3.95	%
Smart Start, Inc.	Services	5.75% (LIBOR +4.75%)	08/28/2015	02/20/2022		2,475,000		2,455,359		2,468,812		3.31	%
SolarWinds Inc	High Tech Industries	5.5% (LIBOR +4.5%)	02/01/2016	02/05/2023		4,975,000		4,852,219		5,044,749		6.76	%
SourceHOV LLC	Services	7.75% (LIBOR +6.75%)	03/17/2015	10/31/2019		3,784,520		3,392,672		3,432,560		4.60	%
TerraForm AP Acquisition Holdings LLC	Energy	5.5% (LIBOR +4.5%)	10/11/2016	06/27/2022		997,468		997,468		1,002,456		1.34	%
TOMS Shoes LLC	Retail	6.5% (LIBOR +5.5%)	12/18/2014	10/31/2020		1,965,000		1,867,209		1,454,100		1.95	%
US Renal Care Inc	Healthcare & Pharmaceuticals	5.25% (LIBOR +4.25%)	11/17/2015	12/30/2022		1,980,000		1,962,996		1,863,675		2.50	%
US Shipping Corp	Utilities	5.25% (LIBOR +4.25%)	03/09/2016	06/26/2021		232,036		220,552		224,494		0.30	%
Verdesian Life Sciences LLC	Chemicals, Plastics & Rubber	6% (LIBOR +5%)	12/09/2014	07/01/2020		886,189		885,478		793,139		1.06	%
Zep Inc	Chemicals, Plastics & Rubber	5% (LIBOR +4%)	09/14/2015	06/27/2022		2,955,000		2,962,180		2,980,856		3.99	%
Total United States of America							$	169,388,489	$	169,845,985		227.46	%

Total Senior Secured First Lien Term Loans							$	176,484,906	$	176,960,830		236.99	%

Second Lien Term Loans
France
Linxens France SA	Telecommunications	9.5% (LIBOR +8.5%)	07/31/2015	10/16/2023	$	1,000,000	$	991,475	$	1,000,000		1.34	%
Total France							$	991,475	$	1,000,000		1.34	%

United States of America
ABG Intermediate Holdings 2 LLC	Consumer goods	9.5% (LIBOR +8.5%)	06/19/2015	05/27/2022	$	2,854,619	$	2,788,944	$	2,883,165		3.86	%
AssuredPartners Inc	Banking, Finance, Insurance & Real Estate	10% (LIBOR +9%)	10/16/2015	10/20/2023		1,000,000		965,905		1,007,750		1.35	%
Cirque Du Soleil	Hotel, Gaming & Leisure	9.25% (LIBOR +8.25%)	06/25/2015	07/08/2023		1,000,000		987,733		981,875		1.31	%
Confie Seguros Holding II Co.	Banking, Finance, Insurance & Real Estate	10.25% (LIBOR +9%)	06/29/2015	05/09/2019		500,000		496,927		497,293		0.67	%
Duke Finance LLC	Chemicals, Plastics & Rubber	10.75% (LIBOR +9.75%)	05/17/2016	10/28/2022		2,000,000		1,725,677		1,910,000		2.56	%
EagleView Technology Corporation	Services	9.25% (LIBOR +8.25%)	07/29/2015	07/14/2023		2,884,615		2,890,596		2,880,115		3.86	%
GENEX Services, Inc.	Services	8.75% (LIBOR +7.75%)	06/26/2015	05/30/2022		1,000,000		989,973		965,000		1.29	%
Gruden Acquisition Inc.	Transportation: Cargo	9.5% (LIBOR +8.5%)	07/31/2015	08/18/2023		500,000		479,281		395,835		0.53	%
Hyland Software, Inc.	High Tech Industries	8.25% (LIBOR +7.25%)	06/12/2015	07/03/2023		2,824,991		2,729,167		2,881,491		3.86	%
Infoblox Inc	High Tech Industries	9.75% (LIBOR +8.75%)	11/03/2016	11/07/2024		2,000,000		1,960,659		1,968,330		2.64	%
MRI Software LLC	Services	9% (LIBOR +8%)	06/19/2015	06/23/2022		1,000,000		988,212		970,000		1.30	%
ProAmpac LLC	Containers, Packaging & Glass	9.5% (LIBOR +8.5%)	11/18/2016	11/18/2024		2,500,000		2,463,001		2,512,500		3.36	%
RentPath, Inc.	Media	10% (LIBOR +9%)	12/11/2014	12/17/2022		1,000,000		932,446		881,665		1.18	%
Royal Adhesives and Sealants LLC	Chemicals, Plastics & Rubber	8.5% (LIBOR +7.5%)	06/12/2015	06/19/2023		1,000,000		993,915		994,530		1.33	%
Wash Multifamily Laundry Systems, LLC.	Services	8% (LIBOR +7%)	05/04/2015	05/12/2023		74,521		74,073		74,521		0.10	%
Wash Multifamily Laundry Systems, LLC.	Services	8% (LIBOR +7%)	05/04/2015	05/15/2023		425,479		422,924		425,479		0.57	%
Total United States of America							$	21,889,433	$	22,229,549		29.77	%

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

THL Credit Logan JV LLC

Consolidated Schedule of Investments (continued)

As of December 31, 2016

Company/Security/Country	Industry	Interest Rate ⁽¹⁾	Initial Acquisition Date	Maturity Date	Principal	Amortized Cost		Fair Value ⁽²⁾		Fair Value as % of Total Members' Capital
Total Second Lien Term Loans						$	22,880,908	$	23,229,549		31.11	%

Total Investments						$	199,365,814	$	200,190,379		268.10	%

Cash and cash equivalents
Dreyfus Government Cash Management Fund						$	9,063,553	$	9,063,553		11.00	%
Other cash accounts							784,465		784,465		1.00	%
Total Cash and cash equivalents						$	9,848,018	$	9,848,018		12.00	%

⁽¹⁾	Variable interest rates indexed to 30-day, 60-day, 90-day or 180-day LIBOR rates, at the borrower’s option. LIBOR rates are subject to interest rate floors.

⁽²⁾	Represents fair value in accordance with ASC Topic 820.

⁽³⁾	Represents a delayed draw commitment of $254,545, which was unfunded as of December 31, 2016.

⁽⁴⁾	Represents a delayed draw commitment of $136,964, which was unfunded as of December 31, 2016.

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

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

1.	Organization and Structure

On December 2, 2014, THL Credit Logan JV LLC (the “Logan JV”) was formed as a Delaware limited liability company to ultimately invest primarily in senior secured first lien term loans.

Logan JV operates under a limited liability agreement dated December 3, 2014 (the “Agreement”), by and among THL Credit, Inc., a Delaware corporation (“THL Credit”) and Perspecta Trident LLC, an affiliate of Perspecta Trust LLC, (“Perspecta”), each, a “Member” and, collectively, the “Members”). All Company investment decisions must be unanimously approved by Logan JV’s investment committee consisting of one representative from each of THL Credit and Perspecta.

Logan JV is capitalized with capital contributions which are called from its members, on a pro-rata basis based on their capital commitments, as transactions are completed. Any decision by Logan JV to call down on capital commitments requires the explicit authorization of each Member, and each Member may withhold such authorization for any reason in its sole discretion.

Logan JV invests capital contributions into its wholly owned investment company subsidiary, THL Credit Logan JV SPV I LLC (the “SPV”), a Delaware limited liability company formed on December 1, 2014. The SPV operates under a limited liability agreement dated December 3, 2014, with Logan JV, its “Initial Member” and “Designated Manager”. Logan JV shall continue without dissolution until all investments are liquidated by the company.

The SPV invests capital contributions from Logan JV, along with borrowings from a syndicated senior credit facility, primarily in broadly syndicated senior secured first lien term loans, in addition to directly originated loans.

The fully consolidated company is herein referred to as the “Company”.

2.	Significant Accounting Policies

Basis of Presentation

The accompanying consolidated financial statements of Logan JV have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). The Designated Manager has determined Logan JV is an investment company under ASC 946 in accordance with GAAP. Therefore Logan JV follows the accounting and reporting guidance for investment companies.

Use of Estimates

The preparation of the financial statements in conformity with GAAP requires the use of certain estimates and assumptions that may affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual amounts could differ significantly from the estimates included in the financial statements, and such differences could be material.

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

Consolidation

Logan JV follows the guidance in ASC Topic 946 Financial Services—Investment Companies (“ASC Topic 946”) and will not generally consolidate its investment in a company other than an investment company subsidiary or a controlled operating company whose business consists of providing services to Logan JV. Logan JV has consolidated its wholly owned subsidiary, the SPV. All inter-company accounts and transactions have been eliminated in consolidation.

Cash and Cash Equivalents

Cash and cash equivalents consist of demand deposits and a money market fund held with one financial institution as of December 31, 2017 and 2016. Cash held in demand deposit accounts may exceed the Federal Deposit Insurance Corporation insured limit and therefore is subject to credit risk. Cash equivalents are assets with an original maturity of three months or less. As of December 31, 2017 and 2016, Logan JV held $10,023,054 and $9,063,553 of cash equivalents, respectively.

Deferred Financing Costs

Deferred financing costs consist of fees and expenses paid in connection with the closing of the credit facility. These costs are capitalized at the time of payment and are amortized using the straight line method over the term of the credit facility. Capitalized deferred financing costs related to the credit facility are presented net against the respective balance outstanding on the Consolidated Statements of Assets, Liabilities and Members’ Capital.

Distributions

Logan JV intends to make regular quarterly cash distributions of all or a portion of its net investment income and net realized gains.

Investment Transactions and Investment Income

Investment transactions are recorded on a trade-date basis. Logan JV measures realized gains or losses by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, using the specific identification method. Logan JV reports changes in fair value of investments that are measured at fair value as a component of net change in unrealized appreciation or depreciation on investments in the Consolidated Statements of Operations.

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that Logan JV expects to collect such amounts. Original issue discount, principally representing the market discount or premium are capitalized and accreted or amortized into interest income over the life of the respective security using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion/amortization of discounts and premiums and upfront loan origination fees.

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

Logan JV capitalizes and amortizes upfront loan origination fees received in connection with the closing of investments. The unearned income from such fees is accreted into interest income over the contractual life of the loan based on the effective interest method. Upon prepayment of a loan or debt security, any prepayment penalties, unamortized upfront loan origination fees, and unamortized discounts are recorded as interest income.

Logan JV may have investments in its portfolio which contain a contractual paid-in-kind, or PIK, interest provision. PIK interest is computed at the contractual rate specified in each investment agreement, is added to the principal balance of the investment, and is recorded as income. Logan JV will cease accruing PIK interest if there is insufficient value to support the accrual or if amounts are not expected to be collectible and will generally only begin to recognize PIK income again when all principal and interest have been paid or upon a restructuring of the investment where the interest is deemed collectable.

Loans are placed on non-accrual status when principal or interest payments are past due 30 days or more and/or when it is no longer probable that principal or interest will be collected. However, Logan JV may make exceptions to this policy if the loan has sufficient collateral value and is in the process of collection. As of December 31, 2017 and 2016, Logan JV had no loans on non-accrual.

Fee income includes unused commitment fees associated with investments in portfolio companies and amendment fees.

Expenses are recorded on an accrual basis.

Revolving and Unfunded Delayed Draw Loans

For Logan JV’s investments in revolving and delayed draw loans, the cost basis of the investments purchased is adjusted for the cash received for the discount on the total balance committed. The fair value is also adjusted for price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not completely funded may result in a negative value until it is offset by the future amounts called and funded. As of December 31, 2017 and 2016, Logan JV had $1,426,036 and $391,509 of unfunded commitments, respectively.

Income Taxes

As a limited liability company, Logan JV itself is not subject to U.S. Federal income taxes. Each Member is individually liable for income taxes, if any, on its share of Logan JV’s net taxable income. Interest, dividends and other income realized by Logan JV from non-U.S. sources and capital gains realized on the sale of securities of non-U.S. issuers may be subject

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

to withholdings and other taxes levied by the jurisdiction in which the income is sourced. Each Member is required for income tax purposes to take into account its distributive share of all items of Logan JV’s income, gain, loss, deduction, and other items for such taxable year of Logan JV. The tax basis income and losses may differ from the income and losses in the Statements of Operations, which is prepared in accordance with GAAP.

Logan JV determines whether a tax position is more likely than not to be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. For tax positions meeting the more likely than not threshold, any tax amount recognized in the financial statements is reduced by the largest benefit that has a greater than fifty percent likelihood of being realized upon ultimate settlement with the relevant taxing authority. There were no uncertain tax positions as of December 31, 2017 and 2016. Logan JV’s federal tax years 2015 forward remain subject to examination by taxing authorities.

3.	Investment Valuation

Investments, for which market quotations are readily available, are valued using market quotations, which are generally obtained from an independent pricing service, broker-dealers or market makers.

Investments for which market quotations are not readily available, or are not considered to be the best estimate of fair value, are valued at fair value as determined in good faith by Logan JV. Consequently, it is expected that certain portfolio investments’ values will be determined in good faith by Logan JV following its documented valuation policy. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of Logan JV’s investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material.

With respect to investments for which market quotations are not readily available or not considered to be the best estimate, Logan JV develops a valuation for each investment in Logan JV. Logan JV may also use independent valuation firms to provide independent appraisals and present a valuation recommendation that it considers in determining the fair value of certain investments in Logan JV.

The types of factors that Logan JV may take into account in estimating fair value pricing of its investments include, as relevant, the nature and realizable value of any collateral, the portfolio company’s ability to make payments and its earnings and discounted cash flow, the markets in which the portfolio company does business, comparison to publicly traded securities and other relevant factors. Logan JV utilizes an income approach to value its debt investments and a combination of income and market approaches to value equity investments, if applicable. With respect to unquoted securities, Logan JV, in periodic consultation with independent third party valuation firms, values each investment considering, among other measures, discounted cash flow models, comparisons of financial ratios of peer companies that are public and other factors. For debt investments, Logan JV determines the fair value primarily using an income, or yield, approach that analyzes the discounted cash flows of interest and principal for the debt security, as set forth in the associated loan agreements, as

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

well as the financial position and credit risk of each portfolio investment. Logan JV’s estimate of the expected repayment date is generally the legal maturity date of the instrument. The yield analysis considers changes in leverage levels, credit quality, portfolio company performance and other factors.

In accordance with the authoritative guidance on fair value measurements and disclosures under GAAP, Logan JV discloses the fair value of its investments in a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The 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 guidance establishes three levels of the fair value hierarchy as follows:

Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;

Level 2 – Quoted prices in markets that are not considered to be active or financial instruments for which significant inputs are observable, either directly or indirectly;

Level 3 – Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.

The level of an asset or liability 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 management.

Logan JV considers whether the volume and level of activity for the asset or liability have significantly decreased and identifying transactions that are not orderly in determining fair value. Accordingly, if Logan JV determines that either the volume and/or level of activity for an asset or liability has significantly decreased (from normal conditions for that asset or liability) or price quotations or observable inputs are not associated with orderly transactions, increased analysis and management judgment will be required to estimate fair value. Valuation techniques such as an income approach might be appropriate to supplement or replace a market approach in those circumstances.

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

The following is a summary of the industry classification in which Logan JV was invested as of December 31, 2017:

					% of Members'
Industry	Cost		Fair Value		Capital
Aerospace & defense	$	4,916,130	$	5,006,019		6.13	%
Automotive	$	1,484,002	$	1,514,406		1.85	%
Banking, finance, insurance & real estate	$	23,384,503	$	23,526,292		28.77	%
Beverage, food & tobacco	$	14,616,335	$	14,660,874		17.93	%
Capital equipment	$	3,445,919	$	3,530,250		4.32	%
Chemicals, plastics & rubber	$	7,131,264	$	7,159,542		8.76	%
Construction & Building	$	3,128,215	$	3,223,302		3.94	%
Consumer goods	$	6,936,518	$	7,060,006		8.63	%
Energy	$	4,248,496	$	4,140,922		5.06	%
Environmental industries	$	5,754,861	$	5,812,574		7.11	%
Healthcare & pharmaceuticals	$	29,687,078	$	29,852,517		36.51	%
High tech industries	$	21,956,818	$	22,246,429		27.21	%
Hotel, gaming & leisure	$	6,406,719	$	6,467,723		7.91	%
Media	$	17,276,344	$	17,372,514		21.25	%
Metals & Mining	$	3,947,031	$	4,045,444		4.95	%
Retail	$	14,376,843	$	12,353,041		15.11	%
Services	$	57,116,939	$	55,941,651		68.42	%
Telecommunications	$	7,700,047	$	7,547,662		9.23	%
Transportation	$	10,149,970	$	9,831,521		12.02	%
Utilities	$	3,144,196	$	3,171,766		3.88	%
Wholesale	$	5,901,908	$	5,935,508		7.26	%
Total investments	$	252,710,136	$	250,399,963		306.25	%

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

The following is a summary of the industry classification in which Logan JV was invested as of December 31, 2016:

					% of Members'
Industry	Cost		Fair Value		Capital
Aerospace & defense	$	1,976,771	$	2,004,975		2.68	%
Automotive		995,061		1,017,080		1.36	%
Banking, finance, insurance & real estate		10,067,066		10,137,431		13.58	%
Beverage, food & tobacco		6,677,669		6,573,620		8.80	%
Capital equipment		3,590,615		3,749,067		5.02	%
Chemicals, plastics & rubber		9,363,029		9,702,330		12.99	%
Consumer goods		2,788,944		2,883,165		3.86	%
Containers, packaging & glass		2,463,001		2,512,500		3.36	%
Energy		6,572,291		6,781,156		9.08	%
Environmental industries		4,456,699		4,588,462		6.14	%
Healthcare & pharmaceuticals		18,720,081		18,816,669		25.20	%
High tech industries		26,714,648		27,346,735		36.65	%
Hotel, gaming & leisure		14,551,788		14,839,981		19.86	%
Media		23,701,372		23,708,300		31.75	%
Retail		13,666,676		13,196,774		17.68	%
Services		38,831,440		38,489,874		51.55	%
Telecommunications		4,304,334		3,944,839		5.28	%
Transportation		4,793,046		4,710,083		6.31	%
Utilities		2,187,046		2,261,888		3.03	%
Wholesale		2,944,237		2,925,450		3.92	%
Total investments	$	199,365,814	$	200,190,379		268.10	%

The following is a summary of the geographical classification in which Logan JV was invested as of December 31, 2017:

					% of Members'
	Cost		Fair Value		Capital
Canada	$	3,866,867	$	3,973,223		4.86	%
Cayman Islands		335,506		336,793		0.41	%
Denmark		981,527		998,731		1.22	%
Luxembourg		3,457,441		3,497,375		4.28	%
United States of America		244,068,795		241,593,841		295.48	%
Total investments	$	252,710,136	$	250,399,963		306.25	%

The following is a summary of the geographical concentration of Logan JV’s investment portfolio as of December 31, 2016:

					% of Members'
	Cost		Fair Value		Capital
Canada	$	3,845,613	$	3,843,458		5.15	%
Cayman Islands		339,315		339,403		0.45	%
France		991,475		1,000,000		1.34	%
Luxembourg		2,911,489		2,931,984		3.93	%
United States of America		191,277,922		192,075,534		257.23	%
Total investments	$	199,365,814	$	200,190,379		268.10	%

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

The following is a summary of the levels within the fair value hierarchy in which Logan JV was invested as of December 31, 2017:

	Fair Value		Level 1		Level 2		Level 3
First Lien	$	228,427,483	$	-	$	44,748,317	$	183,679,166
Second Lien		21,218,023		-		6,056,655		15,161,368
Equity		754,457		754,457		-		-
Total investments		250,399,963		754,457		50,804,972		198,840,534
Cash and cash equivalents		10,637,075		10,637,075		-		-
Total assets at fair value	$	261,037,038	$	11,391,532	$	50,804,972	$	198,840,534

The following is a summary of the levels within the fair value hierarchy in which Logan JV was invested as of December 31, 2016:

	Fair Value		Level 1		Level 2		Level 3
First Lien	$	176,960,830	$	-	$	45,616,412	$	131,344,418
Second Lien		23,229,549		-		-		23,229,549
Total investments		200,190,379		-		45,616,412		154,573,967
Cash and cash equivalents		9,848,018		9,848,018		-		-
Total assets at fair value	$	210,038,397	$	9,848,018	$	45,616,412	$	154,573,967

The following is a reconciliation of assets in which significant unobservable inputs (Level 3) were used in determining fair value for the year ended December 31, 2017:

	First Lien			Second Lien			Total
Balance as of January 1, 2017	$	131,344,418		$	23,229,549		$	154,573,967
Purchases		121,204,901			14,631,538			135,836,439
Sales and repayments		(60,969,422	)		(22,751,958	)		(83,721,380	)
Unrealized depreciation		(756,496	)		(397,431	)		(1,153,927	)
Net realized gains		628,660			282,330			910,990
Net accretion of premiums,		834,838			521,491			1,356,329
discounts and fees
Transfers into Level 3		4,820,553			41,684			4,862,237
Transfers out of Level 3		(13,428,286	)		(395,835	)		(13,824,121	)
Balance as of December 31, 2017	$	183,679,166		$	15,161,368		$	198,840,534
Net change in unrealized appreciation
from investments still held as of the
reporting date	$	351,225		$	23,129		$	374,354

All net realized and unrealized gains (losses) in the table above are reflected in the accompanying Consolidated Statements of Operations. Transfers into and out of Level 3 are primarily attributable to changes in the level of market activity during the period. It is Logan JV’s policy to recognize transfers into and out of Level 3 at the beginning of the reporting period.

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

The following is a reconciliation of assets in which significant unobservable inputs (Level 3) were used in determining fair value for the year ended December 31, 2016:

	First Lien			Second Lien			Total
Balance as of January 1, 2016	$	49,151,155		$	3,336,250		$	52,487,405
Purchases		58,616,052			11,186,578			69,802,630
Sales and repayments		(22,330,842	)		(12,048	)		(22,342,890	)
Unrealized appreciation		2,138,786			687,052			2,825,838
Net realized gains		105,115			-			105,115
Net accretion of premiums,		637,150			75,670			712,820
discounts and fees
Transfers into Level 3		43,027,002			7,956,047			50,983,049
Balance as of December 31, 2016	$	131,344,418		$	23,229,549		$	154,573,967
Net change in unrealized appreciation
from investments still held as of the
reporting date	$	2,025,210		$	687,052		$	2,712,262

All net realized and unrealized gains (losses) in the table above are reflected in the accompanying Consolidated Statements of Operations. Transfers into and out of Level 3 are primarily attributable to changes in the level of market activity during the period. It is the Company’s policy to recognize transfers into and out of Level 3 at the beginning of the reporting period.

The following provides quantitative information about Level 3 fair value measurements as of December 31, 2017:

Fair Value at

December 31,

Valuation

Unobservable

Range

Description

2017

Technique

Inputs

(Average)⁽¹⁾

First Lien

140,202,678

Vendor Pricing

N/A

43,476,488

Discounted Cash

Weighted Average

5.2%-8.3%

Flows (income

Cost of Capital

(6.7)%

approach)

(WACC)

Second Lien

15,161,368

Vendor Pricing

N/A

198,840,534

⁽¹⁾

Average was determined using a weighted average based upon the fair value of the investments in that class.

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

The following provides quantitative information about Level 3 fair value measurements as of December 31, 2016:

Fair Value at

December 31,

Valuation

Unobservable

Range

Description

2016

Technique

Inputs

(Average)⁽¹⁾

First Lien

100,598,900

Vendor Pricing

N/A

30,745,518

Discounted Cash

Weighted Average

5.0%-8.7%

Flows (income

Cost of Capital

(7.0)%

approach)

(WACC)

Second Lien

23,229,549

Vendor Pricing

N/A

154,573,967

⁽¹⁾

Average was determined using a weighted average based upon the fair value of the investments in that class.

The primary significant unobservable input used in the fair value measurement of Logan JV’s debt securities is the weighted average cost of capital, or WACC. Significant increases (decreases) in the WACC in isolation would result in a significantly lower (higher) fair value measurement. In determining the WACC, for the income, or yield, approach, Logan JV considers current market yields, portfolio company performance relative to public and private comparable values, leverage levels, and credit quality, among other factors, in its analysis. Changes in one or more of these factors can have a similar directional change on other factors in determining the appropriate WACC to use in the income approach.

4.	Credit Facility

On December 17, 2014, Logan JV, through Logan JV SPV, entered into a senior credit facility (the “Facility”) with Deutsche Bank AG which allowed the Company to borrow up to $50,000,000 subject to leverage and borrowing base restrictions. Throughout the course of 2015 and 2016, in accordance with the terms of the Credit Facility, Deutsche Bank AG and other banks increased the commitment amount to $135,000,000. The amended revolving loan period ends on February 18, 2018 and the final maturity date is February 18, 2021. Additionally, on February 8, 2017 the Facility’s commitment was increased to $150,000,000; and, on September 7, 2017 the Facility’s commitment was increased to $175,000,000.

As of December 31, 2017 and 2016, the Company had $169,631,533 and $129,257,250 of outstanding borrowings under the Facility, respectively. The Facility requires payment of interest on a quarterly basis using three month LIBOR (with no LIBOR floor) plus 2.50%.

Borrowings under the Facility are subject to, among other things, a minimum borrowings base. The Facility has certain collateral requirements and/or financial covenants, including covenants related to: (a) limitations on the incurrence of additional indebtedness, (b) eligibility of certain investments, (c) limitations on concentrations, (d) collateral quality tests, and (e) compliance with certain financial maintenance standards including minimum members’ capital. In addition to the financial maintenance standards, described in the preceding sentence, borrowings under the Facility are subject to compliance with a borrowing

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

base that applies different advance rates to different types of assets in the Company’s portfolio.

The Facility’s document also includes default provisions such as the failure to make timely payments, uncured breach of the borrowing base, borrower bankruptcy, the occurrence of a change in control, and the Company’s failure to materially perform under the operative agreements governing the Facility, which, if not complied with, could, at the option of the lender, accelerate repayment under the Facility, thereby materially and adversely affecting our liquidity, financial condition and results of operations. Each loan originated under the Facility is subject to the satisfaction of certain conditions. It cannot be assured that the Company will be able to borrow funds under the Facility at any particular time or at all. The Company is currently in compliance with all financial covenants under the Facility; and was so during the period.

As of December 31, 2017 and 2016, the carrying amount of the Company’s outstanding loan approximated fair value. The fair values of the Company’s loan is determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the Company’s loan is estimated based upon market interest rates and entities with similar credit risk. As of December 31, 2017 and 2016, the loan would be deemed to be Level 3 of the fair value hierarchy.

For the years ended December 31, 2017, 2016, and 2015, the Company incurred interest expense and related fees, excluding amortization of deferred financing costs, of $5,861,844, $4,576,777 and $2,112,993, respectively.

For the years ended December 31, 2017, 2016, and 2015, amortization of deferred financing costs totaled $468,483, $352,524 and $244,553 respectively. The unamortized fees and expenses are presented in the Consolidated Statements of Assets, Liabilities and Members’ Capital as a reduction to the Loans payable balance and are being amortized using the straight line method.

5.	Recent Accounting Pronouncements

In January 2016, the FASB issued ASU 2016-01, “Financial Instruments—Overall”, which makes limited amendments to the guidance in U.S. GAAP on the classification and measurement of financial instruments. The new standard significantly revises an entity’s accounting related to (1) the classification and measurement of investments in equity securities and (2) the presentation of certain fair value changes for financial liabilities measured at fair value. It also amends certain disclosure requirements associated with the fair value of financial instruments. ASU 2016-01 is effective for fiscal years beginning after December 15, 2017, including interim periods therein. Early adoption is permitted specifically for the amendments pertaining to the presentation of certain fair value changes for financial liabilities measured at fair value. Early adoption of all other amendments is not permitted. The application of this guidance is not expected to have a material impact on Logan JV’s consolidated financial statements.

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230)”, which seeks to reduce diversity in how certain cash payments are presented in the Statement of Cash Flows. Under ASU 2016-15, an entity will need to conform to the presentation as prescribed for eight specific cash flow issues. ASU 2016-15 will be effective for annual and interim reporting periods after December 15, 2017. The application of this guidance is not expected to have a material impact on Logan JV’s consolidated financial statements.

In December 2016, the FASB issued ASU 2016-19, “Technical Corrections and Improvements (Topic 820)”, which includes minor corrections and clarifications that affect a wide variety of topics in the Accounting Standards Codification, including an amendment to Topic 820, “Fair Value Measurement”, which clarifies the difference between a valuation approach and a valuation technique when applying the guidance of that Topic. The amendment also requires an entity to disclose when there has been a change in either or both a valuation approach and/or a valuation technique. The transition guidance for the Topic 820 amendment must be applied prospectively because it could potentially involve the use of hindsight that includes fair value measurements. The guidance is effective for fiscal years, and interim periods within those fiscal years, for all entities beginning after December 15, 2016. The Company adopted this standard effective January 1, 2017, and any further required disclosures surrounding changes to valuation approach and/or a valuation technique are disclosed in the Company’s consolidated financial statements.

6.	Investment Risk

Logan JV’s investing activities expose it to various types of risks that are associated with the markets and financial instruments in which it invests. The significant types of financial risks to which Logan JV is exposed include, but are not limited to, market risk, credit risk, liquidity risk, and interest risk.

Market Risk

Market risk encompasses the potential for both losses and gains and includes, but is not limited to, price risk. Logan JV’s investments are long-term and illiquid and there is no assurance that Logan JV will achieve investment objectives including targeted returns.

Credit Risk

The value of Logan JV’s investments will generally fluctuate in response to company, political, or economic developments and can decline significantly over short periods of time or during periods of general or regional economic difficulty. Lower-quality debt securities involve greater risk of default or price changes due to changes in the credit quality of the issuer. Lower-quality debt securities can be thinly traded or have restrictions on resale, making them difficult to sell at an acceptable price. The default rate for lower-quality debt securities is likely to be higher during economic recessions or periods of high interest rates.

Liquidity Risk

Logan JV primarily invests in syndicated bank loans. Syndicated loans are typically bought and sold by institutional investors in individually negotiated private transactions that function

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

in many respects like an over-the-counter (“OTC”) secondary market, although no formal market-makers exist. This market, while having grown substantially, generally has fewer trades and less liquidity than the secondary market for other types of securities. Some syndicated loans have few or no trades, or trade infrequently, and information regarding a specific senior loan may not be widely available or may be incomplete. For loans that are provided directly to borrowers, all of these positions are subject to legal and other restrictions on resale or will be otherwise less liquid than publicly traded securities. The illiquidity of its investments may make it difficult for Logan JV to sell such investments if the need arises. In addition, if Logan JV is required to liquidate all or a portion of its portfolio quickly, Logan JV may realize significantly less than the value at which it had previously recorded its investments. The extent of this exposure is reflected in the carrying value of these financial assets and recorded in the Consolidated Statements of Assets, Liabilities and Members’ Capital. Further, Logan JV may face other restrictions on its ability to liquidate an investment in a portfolio company to the extent that it, or an affiliated entity, has material non-public information regarding such portfolio company.

Interest Risk

The value of Logan JV’s investments will generally fluctuate with, among other things, changes in prevailing interest rates, general economic conditions, the condition of certain financial markets, developments or trends in any particular industry and the financial condition of the issuer. Some of Logan JV’s investments involve the acquisitions of fixed income securities. Any increase to prevailing interest rates may result in a decrease in the value of fixed income securities held or vice versa. Additionally, changes in market rates may result in declining yields upon reinvestment of excess cash balances.

7.	Related Party Transactions

Administration Expenses

Administration services are provided by THL Credit Advisors LLC, (the “Administrator”) a Delaware company, through an administration agreement approved by Logan JV on December 3, 2014. In accordance with the agreement, the Administrator shall provide such services necessary for the operation of Logan JV; including, but not limited to, office facilities, clerical, bookkeeping and record keeping services. In connection with these services, the Administrator is entitled to be reimbursed for the costs and expenses incurred by the Administrator in performing its responsibilities under the agreement. Logan JV will reimburse the Administrator for its allocable portion of the costs and expenses incurred by the Administrator in performance of its duties under the administration agreement. For the years ended December 31, 2017 and 2016, and 2015, Logan JV incurred $180,142, $179,640 and $58,874, respectively, and are included in other general and administrative expenses in the Consolidated Statements of Operations. As of December 31, 2017 and 2016, $40,000 was payable to the Administrator, and is included within accrued expenses on the Consolidated Statements of Assets, Liabilities and Members’ Capital.

Logan JV does not pay management fees or incentive fees.

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

8.	Members’ Capital

Commitments and Contributions

Member interests in Logan JV, as defined in the Agreement, refer to percentage interests (the “Percentages”) based on capital commitments. Aggregate commitments totaling $250,000,000 have been raised from the Members. THL Credit has committed to provide 80%, or $200,000,000, of the total commitment, of which $67,000,000 has been called through December 31, 2017. The remaining 20%, or $50,000,000, of the total commitment will be provided by Perspecta, of which $16,750,000 has been called through December 31, 2017. For the years ended December 31, 2017, 2016 and 2015, $10,000,000, $12,000,000 and $40,750,000 of capital was called, respectively. The members had contributed 33.5%, 29.5% and 24.7% of their capital commitments as of December 31, 2017, 2016 and 2015, respectively.

Capital Accounts

Capital Accounts are maintained for each Member consisting of the Members’ Capital Contribution, increased or decreased by Profit or Loss (each as defined in the Agreement) allocated to the Member, decreased by the cash or Value (as defined in the Agreement) of property distributed to the Member (giving net effect to any liabilities to which the property is subject or which the Member assumes), and otherwise maintained consistent with this Agreement. In the event that THL Credit Advisors LLC, in its capacity as Administrative Agent under the agreement, determines that it is prudent to modify the manner in which capital accounts, including all debits and credits to the capital accounts, are computed in order to be maintained consistent with the Agreement, the Administrative Agent is authorized to make those modifications to the extent that they do not result in a material adverse effect to any Member.

Allocations of Profit and Loss

Subject to the Agreement, Profit or Loss is allocated among the Members on a pro rata basis. Loss is allocated among the Members pro rata in accordance with their capital accounts. Profit is allocated among the Members (i) first, pro rata until the cumulative amount of profit allocated to a Member (or any transferee of any Member) equals the cumulative amount of Loss previously allocated to the Member (or any transferee of that Member) and (ii) thereafter pro rata in accordance with the Members' capital accounts. All allocations for the years ended December 31, 2017 and 2016 and 2015 were based on each Member’s pro rata share in accordance with their capital accounts.

Distributions

To the extent of available cash and cash equivalents after payment of expenses, Logan JV shall make distributions quarterly in the amounts as determined by board approval, shared among the Members in proportion to their respective capital accounts after payment of any temporary advances or fees related thereto. All distributions for the years ended December 31, 2017, 2016 and 2015 were based on Members’ pro rata share of their capital accounts. For the years ended December 31, 2017, and 2016, $11,625,000 and $9,300,000 was

THL Credit Logan JV LLC

(A Delaware Limited Liability Company)

Notes to Consolidated Financial Statements (continued)

December 31, 2017, 2016 and 2015 (Not covered by the auditor’s report)

declared, respectively. As of December 31, 2017, and 2016, $3,300,000 and $4,195,000, respectively, was payable to Members.

9.	Organizational Costs

During the years ended December 31, 2017 and 2016, and 2015, Logan JV incurred $0, $0 and $16,427, respectively, of legal expenses and other costs in connection with the organization and establishment of Logan JV. Such expenses were expensed as incurred.

10.	Commitments and Contingencies

From time to time, Logan JV or the Administrator, in its capacity as the investment adviser to Logan JV, may become party to legal proceedings in the ordinary course of business, including proceedings related to the enforcement of Logan JV’s rights under contracts with its portfolio companies. Neither Logan JV, nor the Administrator, in such capacity, is currently subject to any material legal proceedings.

As of December 31, 2017 and 2016, Logan JV did not have any additional commitments or contingencies except Revolving and Unfunded Delayed Draw Loans described in Note 2.

11.	Financial Highlights

Nonpublic investment vehicles, such as this Company, are required to disclose certain financial highlights related to their investment performance and operations. However, since the Members are responsible for all investment making and business decisions, there is no requirement to show financial highlights in accordance with ASC Topic 946. Therefore, since Logan JV only consists of managing members, the financial highlights have been omitted.

12.	Subsequent Events

On January 12, 2018, the Credit Facility was amended to extend the final maturity date to January 12, 2023 with the revolving loan period ending on January 12, 2021. On January 26 2018, the senior credit facility’s commitment was increased from $175,000,000 to $200,000,000. Additionally, on February 7, 2018, Logan JV received $4,000,000 of additional capital contributions from its Members.

Logan JV has evaluated the events or transactions that may require disclosure in Logan JV’s financial statements and no additional items were noted that required disclosure or adjustment through March 6, 2018, the date that the financial statements were available to be issued.

Attached files

First Eagle Alternative Capital BDC, Inc. Reports

Also read