Commercial mortgage loans | 93.6 |
U.S. Government | 2.8 |
Short-term investments and other | 3.6 |
POP 3 Ravinia LLC | 7.8 |
Regent Garden Associates LLC | 7.3 |
One Biscayne Tower LLC | 6.9 |
Downtown Woodinville LLC | 4.1 |
U.S. Treasury | 2.8 |
Voyager RV Resort MHC | 2.6 |
5021 St. LLC | 2.3 |
LB PCH Associates LLC | 2.1 |
THF Greengate Development LP | 1.9 |
Plaza Inv. LP | 1.8 |
TOTAL | 39.6 |
Cash and cash equivalents are not included. |
Rate (%) | Maturity date | Par value^ | Value | ||
Commercial mortgage loans (A) 93.6% | $1,655,186,863 | ||||
(Cost $1,545,010,736) | |||||
1131 Wilshire Boulevard LLC | 3.520 | 05-01-31 | 4,692,629 | 4,739,537 | |
1360 Summitridge RS LLC | 3.500 | 09-01-30 | 4,500,000 | 4,623,930 | |
1419 Potrero LLC | 3.660 | 09-01-30 | 5,719,140 | 5,725,797 | |
1600 Dove LP + GS 1600 Dove LLC | 3.670 | 06-01-31 | 4,500,000 | 4,643,361 | |
1635 Divisadero Medical Building LLC | 3.950 | 06-01-30 | 5,817,441 | 6,117,988 | |
1635 Divisadero Medical Building LLC | 6.000 | 06-01-30 | 11,338,060 | 13,712,725 | |
192 Investors LLC | 3.750 | 08-01-29 | 17,000,000 | 18,887,272 | |
5021 St. LLC | 4.390 | 09-01-40 | 33,354,245 | 40,478,945 | |
655 Kelton LLC | 2.270 | 04-01-31 | 5,179,794 | 5,109,628 | |
701 Cottontail Lane Associates LLC | 3.680 | 04-01-46 | 4,481,642 | 4,441,800 | |
801 West End Avenue Corp. | 2.440 | 04-01-31 | 5,500,000 | 5,407,705 | |
900 Wilshire Boulevard LLC | 3.080 | 07-01-31 | 11,600,000 | 11,917,193 | |
Accord/Pac Members LLC | 3.500 | 09-01-40 | 8,763,815 | 8,723,922 | |
American Fork OW LLC | 2.900 | 02-10-36 | 5,500,000 | 5,462,331 | |
Americana on the River LLC | 2.970 | 05-01-36 | 5,590,341 | 5,656,955 | |
Aventura at Mid Rivers LLC | 2.390 | 02-01-31 | 4,664,124 | 4,631,550 | |
Aventura at Richmond LLC | 2.210 | 01-01-31 | 4,059,663 | 3,996,921 | |
Avondale Siesta Pointe Apartments LP | 2.550 | 03-01-33 | 3,579,953 | 3,521,109 | |
Bandicoot LLC | 2.950 | 06-01-30 | 15,000,000 | 15,391,440 | |
Berkshire Apartments LLC | 2.660 | 03-01-46 | 6,156,184 | 6,111,976 | |
Beverly West Square Associates LP | 5.560 | 12-01-30 | 8,655,096 | 10,350,907 | |
Burroughs LPM LP | 2.980 | 01-01-36 | 12,853,127 | 12,673,466 | |
BW Logan LLC | 6.370 | 04-01-28 | 3,378,066 | 3,975,892 | |
Capri Apartments LLC | 3.360 | 04-01-30 | 6,500,000 | 6,955,176 | |
Carriage Way LLC | 3.520 | 08-01-31 | 4,000,000 | 4,082,923 | |
Castlewood Associates LLC | 2.870 | 04-01-31 | 5,000,000 | 5,020,805 | |
Chandler Property Development Associates LP | 2.550 | 03-01-33 | 7,756,565 | 7,629,070 | |
CIP Group of Homestead LLC | 3.060 | 06-01-33 | 6,800,000 | 6,859,378 | |
CJ's Pinemeadows Apartments LP | 3.380 | 07-01-41 | 10,000,000 | 10,303,410 | |
CLAGB LLC | 2.680 | 02-01-36 | 5,956,364 | 5,843,342 | |
Columbia Cochran Commons LLC | 5.790 | 03-01-24 | 3,894,582 | 4,343,717 | |
Copperstone Apartments LP | 2.880 | 04-01-39 | 6,000,000 | 6,062,959 | |
Corp. Center West Associates LLC | 3.650 | 04-01-35 | 12,500,000 | 13,525,775 | |
CR Ballantyne LLC | 3.290 | 06-01-36 | 6,200,000 | 6,464,349 | |
Creekside at Amherst Apartments LLC | 3.380 | 09-01-31 | 11,583,407 | 12,534,011 | |
Delphi Investors LLC | 2.520 | 01-01-31 | 9,907,222 | 9,761,358 | |
Downtown Woodinville LLC | 3.830 | 06-01-29 | 65,000,000 | 73,404,110 | |
Draper Southpoint Apartments LLC | 2.520 | 04-01-31 | 5,977,637 | 5,888,606 | |
DTN Waters House LLC | 3.300 | 08-01-31 | 5,300,000 | 5,399,063 | |
Eastwood Apartments of Springdale LP | 2.490 | 01-01-36 | 2,735,498 | 2,699,045 | |
Edgewater Park Real Estate Associates LLC | 2.890 | 09-01-36 | 8,400,000 | 8,652,266 | |
Edgewater Partnership LP | 5.200 | 04-01-25 | 2,489,426 | 2,003,507 | |
Edina Crosstown Medical LLC | 3.230 | 06-01-41 | 13,700,000 | 14,349,860 | |
Elizabeth Lake Estates LLC | 2.920 | 05-01-31 | 5,190,954 | 5,246,274 | |
Fairgrounds Apartments LP | 2.490 | 01-01-36 | 3,126,284 | 3,084,623 | |
Forest Meadows Villas, Ltd. | 2.770 | 12-01-35 | 2,347,165 | 2,300,379 | |
Fountainview Terrace Apartments | 2.900 | 07-01-41 | 4,500,000 | 4,625,694 | |
FPACP3 Greenville LLC | 3.440 | 03-01-30 | 8,950,000 | 9,560,945 |
Rate (%) | Maturity date | Par value^ | Value | ||
Gadberry Courts LP | 3.330 | 05-01-32 | 6,947,857 | $7,153,777 | |
GALTG Partners LP | 6.850 | 07-01-25 | 17,810,009 | 21,356,463 | |
Gateway MHP, Ltd. | 3.950 | 07-01-29 | 9,653,258 | 10,775,768 | |
Georgetown Mews Owners Corp. | 2.870 | 01-01-36 | 7,360,140 | 7,235,114 | |
Grande Apartments LP | 3.380 | 07-01-41 | 8,700,000 | 8,963,967 | |
Greenhouse Apartments LP | 3.380 | 07-01-41 | 10,000,000 | 10,303,410 | |
Harborgate LLC | 2.610 | 01-01-31 | 9,907,918 | 9,786,764 | |
Industry West Commerce Center LLC | 2.810 | 03-01-41 | 9,946,697 | 9,689,625 | |
JGK Garden Grove LP | 2.790 | 02-01-32 | 3,500,000 | 3,514,567 | |
Joliet Hillcrest Shopping Center LLC | 3.700 | 06-01-25 | 10,473,328 | 11,194,574 | |
Kimberly Partners of Albany LP | 2.920 | 12-01-30 | 5,030,198 | 4,981,576 | |
KIR Torrance LP | 3.375 | 10-01-22 | 22,245,581 | 23,059,724 | |
La Costa Vista LLC | 2.610 | 04-01-31 | 4,981,644 | 4,911,527 | |
Lassen Associates LLC | 3.020 | 07-01-31 | 5,300,000 | 5,550,144 | |
LB PCH Associates LLC | 4.140 | 10-01-25 | 29,006,711 | 32,050,559 | |
LB PCH Associates LLC | 4.680 | 10-01-25 | 4,272,222 | 4,684,163 | |
Manoa Shopping Center Associates LP | 7.060 | 03-01-30 | 6,697,083 | 8,413,305 | |
Medical Oaks Pavilion PH III, Ltd. | 3.000 | 11-01-40 | 10,274,435 | 10,144,309 | |
Meramec Station Big Bend Investors LLC | 2.780 | 05-01-41 | 4,785,025 | 4,802,323 | |
Mesa Broadway Property LP | 2.550 | 03-01-33 | 4,773,271 | 4,694,813 | |
Mill Pond, Ltd. | 2.870 | 06-01-36 | 7,200,000 | 7,261,394 | |
National City Plaza | 4.110 | 03-01-35 | 8,600,000 | 9,382,153 | |
Northbridge Park Company OP, Inc. | 3.640 | 06-01-51 | 9,700,000 | 10,165,755 | |
Northland Monterra LLC | 2.890 | 07-01-31 | 13,500,000 | 13,874,312 | |
Northridge Garden Associates LLC | 3.020 | 07-01-31 | 5,300,000 | 5,550,144 | |
Nostalgia Properties LLC | 3.040 | 05-01-31 | 16,600,000 | 16,886,250 | |
Olympic Mills Commerce Center LLC | 4.060 | 03-01-36 | 11,747,859 | 13,476,251 | |
One Biscayne Tower LLC | 3.260 | 08-01-26 | 115,000,000 | 122,499,955 | |
Orangewood Properties, Ltd. | 2.940 | 07-01-31 | 8,600,000 | 8,798,161 | |
Pademelon LLC | 3.000 | 06-01-30 | 6,000,000 | 6,175,914 | |
Parc Center Drive Joint Venture | 5.480 | 02-01-32 | 2,547,170 | 3,048,792 | |
Penndel Apartments LP | 3.270 | 06-01-31 | 5,800,000 | 5,922,183 | |
Pepperwood Apartments LLC | 2.890 | 10-01-30 | 3,500,000 | 3,442,177 | |
PIRET NC Property LP | 3.400 | 07-01-25 | 28,580,042 | 30,486,960 | |
Plantation Crossing Apartments LLC | 3.040 | 10-01-31 | 5,100,000 | 5,156,402 | |
Platypus LLC | 2.950 | 06-01-30 | 4,000,000 | 4,107,624 | |
Plaza Inv. LP | 3.910 | 05-01-26 | 28,843,979 | 31,701,668 | |
Plum Grove Rolling Meadows LLC | 2.920 | 03-01-36 | 3,500,000 | 3,457,171 | |
POP 3 Ravinia LLC | 4.460 | 01-01-42 | 115,500,000 | 138,722,084 | |
Price Greenbriar Plano LLC | 3.240 | 05-01-31 | 8,000,000 | 8,225,088 | |
Raamco Broadwater LLC | 3.090 | 07-01-31 | 4,400,000 | 4,493,355 | |
Regency Apartments Vancouver LLC | 2.250 | 04-01-31 | 4,980,507 | 4,935,777 | |
Regent Garden Associates LLC | 3.250 | 03-10-35 | 122,072,281 | 129,911,885 | |
Rep 2035 LLC | 3.260 | 12-01-35 | 17,000,000 | 16,651,874 | |
Richmar II Apartments LLC | 2.930 | 08-01-36 | 10,000,000 | 10,315,505 | |
Rose Gardens Senior LP | 3.330 | 05-01-32 | 8,709,285 | 8,967,411 | |
S/K 53 Brunswick Associates LLC | 3.160 | 04-01-31 | 6,478,268 | 6,399,628 | |
Sebring Associates/Excelsior Two LLC | 2.950 | 03-08-51 | 9,947,949 | 9,749,915 | |
SF Mansfield LLC | 2.990 | 04-01-33 | 5,000,000 | 4,924,360 | |
SF Stapleton LLC | 2.850 | 03-01-31 | 4,680,000 | 4,594,787 |
Rate (%) | Maturity date | Par value^ | Value | ||
Silverado Ranch Centre LLC | 7.500 | 06-01-30 | 6,502,311 | $8,201,696 | |
Skotdal Mutual LLC | 2.860 | 06-15-31 | 6,600,000 | 6,773,455 | |
Spring Park Apartments | 3.440 | 10-01-31 | 17,100,000 | 18,084,105 | |
St. Indian Ridge LLC | 6.590 | 08-01-29 | 5,586,849 | 6,741,198 | |
Stony Island Plaza | 3.620 | 10-01-34 | 5,700,000 | 6,065,997 | |
Styertowne Shopping Center LLC | 6.060 | 03-01-24 | 13,465,557 | 15,044,285 | |
Sunnyside Marketplace LLC | 3.420 | 04-01-30 | 7,329,290 | 7,751,545 | |
Switch Building Investors II LP | 2.690 | 06-01-36 | 5,000,000 | 5,167,540 | |
The Enclave LLC | 2.940 | 05-01-31 | 5,000,000 | 5,036,190 | |
The Fairways at Derby Apartments, Ltd. | 2.560 | 01-01-37 | 6,558,034 | 6,494,545 | |
The Links at Columbia LP | 2.720 | 05-01-41 | 18,641,278 | 18,491,142 | |
The Links at Rainbow Curve LP | 4.300 | 10-01-22 | 15,740,424 | 16,434,640 | |
THF Greengate Development LP | 6.320 | 10-01-25 | 28,457,374 | 33,695,693 | |
Tivoli Orlando Associates, Ltd. | 6.750 | 10-01-27 | 12,126,695 | 15,146,957 | |
Trail Horse Partners LLC | 2.690 | 04-01-31 | 6,476,456 | 6,385,689 | |
Tualatin Industrial Invest LLC | 3.580 | 09-01-29 | 12,500,000 | 13,519,975 | |
Valley Square I LP | 5.490 | 02-01-26 | 16,350,749 | 18,054,546 | |
Villages at Clear Springs Apartments | 3.340 | 10-01-29 | 15,000,000 | 15,864,750 | |
Volunteer Parkridge LLC | 3.020 | 05-01-31 | 5,500,000 | 5,566,264 | |
Voyager RV Resort MHC | 4.100 | 06-01-29 | 40,515,875 | 45,295,290 | |
Warehouse Associates Corp. Centre Shepherd, Ltd. | 3.140 | 02-01-31 | 8,700,000 | 8,620,830 | |
Warwick Devco LP | 2.880 | 07-01-33 | 7,200,000 | 7,371,346 | |
WG Opelousas LA LLC | 7.290 | 05-01-28 | 1,378,980 | 1,725,806 | |
White Oak Subsidiary LLC | 4.900 | 07-01-24 | 8,127,400 | 9,052,908 | |
White Oak Subsidiary LLC | 8.110 | 07-01-24 | 13,167,090 | 15,858,996 | |
Windsor Place Apartments | 3.530 | 02-01-32 | 9,200,000 | 9,813,309 | |
Woodlane Place Townhomes LLC | 2.900 | 05-05-35 | 9,769,748 | 9,980,276 | |
Woods I LLC | 3.100 | 07-01-30 | 7,359,025 | 7,565,247 | |
Woods Mill Park Apartments LLC | 2.610 | 02-01-41 | 5,034,961 | 4,955,248 | |
WPC Triad LLC | 2.960 | 04-01-31 | 5,000,000 | 4,904,510 | |
Yacoel Properties I LLC | 3.420 | 07-01-31 | 5,800,000 | 6,068,483 | |
U.S. Government and Agency obligations 2.8% | $50,031,748 | ||||
(Cost $49,590,230) | |||||
U.S. Government 2.8% | 50,031,748 | ||||
U.S. Treasury | |||||
Note | 1.125 | 02-15-31 | 25,600,000 | 24,852,000 | |
Note | 1.625 | 05-15-31 | 24,800,000 | 25,179,748 |
Yield* (%) | Maturity date | Par value^ | Value | ||
Short-term investments 6.7% | $118,629,644 | ||||
(Cost $118,630,718) | |||||
U.S. Government 3.5% | 61,597,184 | ||||
U.S. Treasury Bill | 0.003 | 07-15-21 | 10,000,000 | 9,999,825 | |
U.S. Treasury Bill | 0.004 | 07-20-21 | 4,000,000 | 3,999,894 | |
U.S. Treasury Bill | 0.006 | 07-13-21 | 13,500,000 | 13,499,809 | |
U.S. Treasury Bill | 0.010 | 07-15-21 | 5,800,000 | 5,799,899 | |
U.S. Treasury Bill | 0.011 | 07-27-21 | 5,300,000 | 5,299,847 | |
U.S. Treasury Bill | 0.013 | 07-29-21 | 8,400,000 | 8,399,688 |
Yield* (%) | Maturity date | Par value^ | Value | ||
U.S. Government (continued) | |||||
U.S. Treasury Bill | 0.021 | 09-02-21 | 5,100,000 | $5,099,531 | |
U.S. Treasury Bill | 0.050 | 08-26-21 | 6,000,000 | 5,999,585 | |
U.S. Treasury Bill | 0.053 | 12-23-21 | 3,500,000 | 3,499,106 |
Yield (%) | Shares | Value | |||
Short-term funds 3.2% | 57,032,460 | ||||
State Street Institutional U.S. Government Money Market Fund, Premier Class | 0.0250(B) | 57,032,460 | 57,032,460 |
Total investments (Cost $1,713,231,684) 103.1% | $1,823,848,255 | ||||
Other assets and liabilities, net (3.1%) | (54,854,658) | ||||
Total net assets 100.0% | $1,768,993,597 |
The percentage shown for each investment category is the total value of the category as a percentage of the net assets of the fund. | |
^All par values are denominated in U.S. dollars unless otherwise indicated. | |
Security Abbreviations and Legend | |
(A) | Securities are valued using significant unobservable inputs and are classified as Level 3 in the fair value hierarchy. Refer to Note 2 to the financial statements. |
(B) | The rate shown is the annualized seven-day yield as of 6-30-21. |
* | Yield represents either the annualized yield at the date of purchase, the stated coupon rate or, for floating rate securities, the rate at period end. |
Assets | |
Unaffiliated investments, at value (Cost $1,713,231,684) | $1,823,848,255 |
Cash | 11,600,000 |
Interest receivable | 4,467,594 |
Receivable for fund shares issued | 15,000,000 |
Other assets | 18,929 |
Total assets | 1,854,934,778 |
Liabilities | |
Distributions payable | 11,280,302 |
Payable for investments purchased | 73,201,327 |
Payable to affiliates | |
Investment management fees | 931,057 |
Trustees' fees | 1,145 |
Other liabilities and accrued expenses | 527,350 |
Total liabilities | 85,941,181 |
Net assets | $1,768,993,597 |
Net assets consist of | |
Paid-in capital | $1,659,713,299 |
Total distributable earnings | 109,280,298 |
Net assets | $1,768,993,597 |
Net asset value per share | |
Based on 83,499,234 shares of beneficial interest outstanding - unlimited number of shares authorized with no par value | $21.19 |
Investment income | |
Interest | $24,323,250 |
Other income | 510,384 |
Total investment income | 24,833,634 |
Expenses | |
Investment management fees | 1,760,581 |
Accounting and legal services fees | 299,534 |
Transfer agent fees | 29,919 |
Trustees' fees | 33,753 |
Custodian fees | 177,882 |
Mortgage servicing fees | 120,276 |
Professional fees | 380,844 |
Other | 54,071 |
Total expenses | 2,856,860 |
Net investment income | 21,976,774 |
Realized and unrealized gain (loss) | |
Net realized gain (loss) on | |
Unaffiliated investments | (3,381,145) |
(3,381,145) | |
Change in net unrealized appreciation (depreciation) of | |
Unaffiliated investments | (36,583,600) |
(36,583,600) | |
Net realized and unrealized loss | (39,964,745) |
Decrease in net assets from operations | $(17,987,971) |
Six months ended 6-30-21 (unaudited) | Year ended 12-31-20 | |
Increase (decrease) in net assets | ||
From operations | ||
Net investment income | $21,976,774 | $39,215,403 |
Net realized gain (loss) | (3,381,145) | 19,582,366 |
Change in net unrealized appreciation (depreciation) | (36,583,600) | 74,955,115 |
Increase (decrease) in net assets resulting from operations | (17,987,971) | 133,752,884 |
Distributions to shareholders | ||
From net investment income and net realized gain | (19,212,590) | (57,834,240) |
From tax return of capital | — | (71,857,660) |
Total distributions | (19,212,590) | (129,691,900) |
From fund share transactions | ||
Fund shares issued | 265,000,000 | 330,000,000 |
Total increase | 227,799,439 | 334,060,984 |
Net assets | ||
Beginning of period | 1,541,194,158 | 1,207,133,174 |
End of period | $1,768,993,597 | $1,541,194,158 |
Share activity | ||
Shares outstanding | ||
Beginning of period | 70,818,797 | 55,767,276 |
Shares issued | 12,680,437 | 15,051,521 |
End of period | 83,499,234 | 70,818,797 |
Cash flows from operating activities | |
Net decrease in net assets from operations | $(17,987,971) |
Adjustments to reconcile net decrease in net assets from operations to net cash used in operating activities: | |
Long-term investments purchased | (705,590,121) |
Long-term investments sold | 359,037,482 |
Net purchases and sales in short-term investments | (25,066,677) |
Net amortization of premium (discount) | 671,237 |
(Increase) Decrease in assets: | |
Interest receivable | (834,293) |
Receivable for investments sold | 47,189,309 |
Other assets | (18,929) |
Increase (Decrease) in liabilities: | |
Payable for investments purchased | (2,679,860) |
Payable to affiliates | (321,918) |
Other liabilities and accrued expenses | 158,382 |
Net change in unrealized (appreciation) depreciation on: | |
Investments | 36,583,600 |
Net realized (gain) loss on: | |
Investments | 3,381,145 |
Net cash used in operating activities | $(305,478,614) |
Cash flows provided by (used in) financing activities | |
Distributions to shareholders | $(7,932,288) |
Fund shares issued | 325,000,000 |
Net cash flows provided by financing activities | $317,067,712 |
Net increase in cash | $11,589,098 |
Cash at beginning of period | $10,902 |
Cash at end of period | $11,600,000 |
Period ended | 6-30-211 | 12-31-20 | 12-31-192 |
Per share operating performance | |||
Net asset value, beginning of period | $21.76 | $21.65 | $20.00 |
Net investment income3 | 0.29 | 0.65 | 0.67 |
Net realized and unrealized gain (loss) on investments | (0.62) | 1.56 | 1.74 |
Total from investment operations | (0.33) | 2.21 | 2.41 |
Less distributions | |||
From net investment income | (0.24) | (0.69) | (0.65) |
From net realized gain | — | (0.22) | (0.11) |
From tax return of capital | — | (1.19) | — |
Total distributions | (0.24) | (2.10) | (0.76) |
Net asset value, end of period | $21.19 | $21.76 | $21.65 |
Total return (%) | (1.53)4 | 11.00 | 12.124 |
Ratios and supplemental data | |||
Net assets, end of period (in millions) | $1,769 | $1,541 | $1,207 |
Ratios (as a percentage of average net assets): | |||
Expenses | 0.365 | 0.39 | 0.405 |
Net investment income | 2.755 | 2.98 | 3.275 |
Portfolio turnover (%) | 24 | 33 | 47 |
1 | Six months ended 6-30-21. Unaudited. |
2 | Period from 1-11-19 (commencement of operations) to 12-31-19. |
3 | Based on average daily shares outstanding. |
4 | Not annualized. |
5 | Annualized. |
Total value at 6-30-21 | Level 1 quoted price | Level 2 Significant observable inputs | Level 3 Significant unobservable inputs | |
Investments in securities: | ||||
Assets | ||||
Commercial mortgage loans | $1,655,186,863 | — | — | $1,655,186,863 |
U.S. Government and Agency obligations | 50,031,748 | — | $50,031,748 | — |
Short-term investments | 118,629,644 | $57,032,460 | 61,597,184 | — |
Total investments in securities | $1,823,848,255 | $57,032,460 | $111,628,932 | $1,655,186,863 |
Commercial mortgage loans | |
Balance as of 12-31-20 | $1,364,756,773 |
Purchases | 340,741,698 |
Sales | (12,106,017) |
Realized gain (loss) | (401,169) |
Net amortization of (premium) discount | (821,542) |
Change in unrealized appreciation (depreciation) | (36,982,880) |
Balance as of 6-30-21 | $1,655,186,863 |
Change in unrealized at period end* | $(36,983,479) |
Fair Value at 6-30-21 | Valuation technique | Significant unobservable inputs | Input/Range | Input weighted average* | |
Commercial mortgage loans | $1,655,186,863 | Discounted cash flow | Discount rate | 0.37% - 7.92% | 2.40% |
Significant Unobservable Input | Impact to Valuation if input had increased | Impact to Valuation if input had decreased |
Discount rate | Decrease | Increase |