Commercial mortgage loans | 85.7 |
U.S. Government | 4.1 |
Short-term investments and other | 10.2 |
POP 3 Ravinia LLC | 5.7 |
Regent Garden Associates LLC | 5.2 |
U.S. Treasury | 4.1 |
Downtown Woodinville LLC | 3.2 |
Voyager RV Resort MHC | 1.9 |
5021 St. LLC | 1.6 |
THF Greengate Development LP | 1.5 |
Plaza Inv. LP | 1.4 |
The Links at Rainbow Curve LP | 1.1 |
White Oak Subsidiary LLC | 1.1 |
TOTAL | 26.8 |
Cash and cash equivalents are not included. |
Rate (%) | Maturity date | Par value^ | Value | ||
Commercial mortgage loans (A) 85.7% | $1,696,731,058 | ||||
(Cost $1,916,691,642) | |||||
11 West Partners LLC | 3.770 | 05-01-32 | 9,600,000 | 8,463,850 | |
1131 Wilshire Boulevard LLC | 3.520 | 05-01-31 | 4,602,473 | 3,895,782 | |
1360 Summitridge RS LLC | 3.500 | 09-01-30 | 4,500,000 | 3,857,652 | |
1419 Potrero LLC | 3.660 | 09-01-30 | 5,607,821 | 4,755,792 | |
1600 Dove LP + GS 1600 Dove LLC | 3.670 | 06-01-31 | 4,416,111 | 3,793,885 | |
1635 Divisadero Medical Building LLC | 3.950 | 06-01-30 | 5,268,236 | 5,053,624 | |
1635 Divisadero Medical Building LLC | 6.000 | 06-01-30 | 10,358,226 | 11,228,089 | |
192 Investors LLC | 3.750 | 08-01-29 | 17,000,000 | 16,089,990 | |
257 Ridgewood Ave LLC | 3.560 | 04-01-32 | 10,100,000 | 8,801,191 | |
5021 St. LLC | 4.390 | 09-01-40 | 32,704,809 | 31,509,808 | |
655 Kelton LLC | 2.270 | 04-01-31 | 5,056,943 | 4,276,576 | |
701 Cottontail Lane Associates LLC | 3.680 | 04-01-46 | 4,369,103 | 3,425,530 | |
801 West End Avenue Corp. | 2.440 | 04-01-31 | 5,500,000 | 4,570,302 | |
8421 Lyndale Avenue South LLC | 2.580 | 11-01-28 | 5,190,417 | 4,480,440 | |
900 Wilshire Boulevard LLC | 3.080 | 07-01-31 | 11,600,000 | 9,771,573 | |
955 995 Stewart Drive LLC | 2.360 | 01-01-32 | 20,000,000 | 16,359,160 | |
Accord/Pac Members LLC | 3.500 | 09-01-40 | 8,439,012 | 7,137,033 | |
American Fork OW LLC | 2.900 | 02-10-36 | 5,500,000 | 4,335,617 | |
Americana Lakewood V LLC | 3.110 | 09-01-32 | 17,500,000 | 15,351,564 | |
Americana on the River LLC | 2.970 | 05-01-36 | 5,472,547 | 4,507,223 | |
Arboretum LLC | 2.800 | 01-01-29 | 5,900,000 | 5,118,734 | |
Artesia Capital II LLC | 2.470 | 01-01-29 | 5,000,000 | 4,335,610 | |
Avamer 57 Fee LLC | 2.310 | 11-01-26 | 10,000,000 | 8,942,220 | |
Aventura at Mid Rivers LLC | 2.390 | 02-01-31 | 4,554,768 | 3,835,743 | |
Aventura at Richmond LLC | 2.210 | 01-01-31 | 3,961,327 | 3,312,838 | |
Avondale Siesta Pointe Apartments LP | 2.550 | 03-01-33 | 3,498,477 | 2,812,611 | |
Bandicoot LLC | 2.950 | 06-01-30 | 15,000,000 | 13,141,770 | |
Bayside Square Investments LLC | 3.480 | 02-01-42 | 11,900,000 | 9,155,515 | |
Bel Bridgeport LLC | 2.840 | 03-01-29 | 19,300,000 | 17,124,871 | |
Berkshire Apartments LLC | 2.660 | 03-01-46 | 5,977,978 | 4,823,774 | |
Beverly West Square Associates LP | 5.560 | 12-01-30 | 7,943,549 | 8,505,095 | |
Bgn Properties Palm Gate LP | 2.860 | 06-01-32 | 7,000,000 | 5,952,674 | |
Bigos Cedars Lakeside LLC | 2.530 | 11-01-31 | 6,400,000 | 5,185,978 | |
Bref-Masters Cove LLC | 3.070 | 06-01-29 | 6,100,000 | 5,326,679 | |
Burroughs LPM LP | 2.980 | 01-01-36 | 12,493,112 | 10,004,771 | |
BW Logan LLC | 6.370 | 04-01-28 | 2,970,471 | 3,181,354 | |
Bwp Crown Valley 1 LLC | 3.020 | 04-01-37 | 15,000,000 | 11,552,520 | |
Canton R2g Owner LLC | 2.810 | 03-01-29 | 7,300,000 | 6,347,686 | |
Capri Apartments LLC | 3.360 | 04-01-30 | 6,500,000 | 5,879,660 | |
Carriage Way LLC | 3.520 | 08-01-31 | 3,936,434 | 3,360,955 | |
Castlewood Associates LLC | 2.870 | 04-01-31 | 5,000,000 | 4,136,800 | |
Caton House Apartments LLC | 2.740 | 09-01-36 | 3,934,831 | 3,182,357 | |
Ce Enterprise Partners LLC | 4.700 | 07-01-32 | 4,200,000 | 4,071,211 | |
Central Way Plaza LLC | 2.910 | 03-01-32 | 9,947,593 | 8,565,156 | |
Chandler Property Development Associates LP | 2.550 | 03-01-33 | 7,580,033 | 6,093,990 | |
Chimney Top LLC | 2.910 | 02-01-29 | 6,800,000 | 5,974,358 | |
CIP Group of Homestead LLC | 3.060 | 06-01-33 | 6,659,445 | 5,467,610 | |
CJ's Pinemeadows Apartments LP | 3.380 | 07-01-41 | 9,820,712 | 7,861,146 |
Rate (%) | Maturity date | Par value^ | Value | ||
CLAGB LLC | 2.680 | 02-01-36 | 5,823,094 | $4,658,732 | |
Colt Street Partners LLC | 3.290 | 01-01-35 | 9,917,932 | 8,100,322 | |
Columbia Cochran Commons LLC | 5.790 | 03-01-24 | 3,542,458 | 3,656,975 | |
Commerce Industrial Park LLC | 2.750 | 12-01-31 | 15,000,000 | 12,537,270 | |
Congressional Properties LP | 3.210 | 04-01-47 | 5,973,840 | 5,035,846 | |
Copperstone Apartments LP | 2.880 | 04-01-39 | 5,822,456 | 4,950,549 | |
Corp. Center West Associates LLC | 3.650 | 04-01-35 | 12,500,000 | 10,767,913 | |
CR Ballantyne LLC | 3.290 | 06-01-36 | 6,200,000 | 5,193,560 | |
Creekside at Amherst Apartments LLC | 3.380 | 09-01-31 | 11,334,070 | 10,287,051 | |
Creekwood Centre Denton LLC | 3.400 | 04-01-32 | 11,000,000 | 9,632,799 | |
Cross Keys Development Company | 2.550 | 10-01-33 | 13,000,000 | 10,471,604 | |
Crossing Company LP | 2.780 | 10-01-31 | 6,600,000 | 5,458,306 | |
Deer Chase Housing Partners LP | 2.630 | 04-01-27 | 4,000,000 | 3,670,048 | |
Delphi Investors LLC | 2.520 | 01-01-31 | 9,682,346 | 8,011,347 | |
DNP Regio LLC | 3.110 | 10-01-36 | 12,330,071 | 9,717,835 | |
Downtown Woodinville LLC | 3.830 | 06-01-29 | 65,000,000 | 62,798,580 | |
Draper Southpoint Apartments LLC | 2.520 | 04-01-31 | 5,841,472 | 4,817,246 | |
DTN Waters House LLC | 3.300 | 08-01-31 | 5,300,000 | 4,503,325 | |
Eastwood Apartments of Springdale LP | 2.490 | 01-01-36 | 2,577,939 | 2,194,264 | |
Edgewater Park Real Estate Associates LLC | 2.890 | 08-01-36 | 8,400,000 | 6,914,762 | |
Edgewater Partnership LP | 5.200 | 04-01-25 | 2,489,426 | 1,988,197 | |
Edina Crosstown Medical LLC | 3.230 | 06-01-41 | 13,204,413 | 11,208,460 | |
Elizabeth Lake Estates LLC | 2.920 | 05-01-31 | 5,080,665 | 4,313,317 | |
Fairfield 35 Pinelawn LLC | 3.450 | 01-01-42 | 7,142,517 | 5,598,369 | |
Fairgrounds Apartments LP | 2.490 | 01-01-36 | 2,946,216 | 2,507,731 | |
Forest Meadows Villas, Ltd. | 2.770 | 12-01-35 | 2,254,584 | 1,847,550 | |
Fountainview Terrace Apartments | 2.900 | 07-01-41 | 4,345,715 | 3,616,791 | |
FPACP3 Greenville LLC | 3.440 | 03-01-30 | 8,950,000 | 7,985,208 | |
Fredwood LLLP | 2.740 | 09-01-36 | 4,033,202 | 3,288,483 | |
Gadberry Courts LP | 3.330 | 05-01-32 | 6,802,468 | 5,819,681 | |
GALTG Partners LP | 6.850 | 07-01-25 | 17,340,597 | 18,588,981 | |
Gateway MHP, Ltd. | 3.950 | 07-01-29 | 9,461,673 | 9,130,912 | |
Gateway Village Plaza LP | 3.420 | 07-01-31 | 5,800,000 | 5,021,373 | |
Georgetown Mews Owners Corp. | 2.870 | 01-01-36 | 7,074,335 | 5,913,798 | |
Grande Apartments LP | 3.380 | 07-01-41 | 8,544,020 | 6,839,197 | |
Greenhouse Apartments LP | 3.380 | 07-01-41 | 9,820,712 | 7,861,146 | |
Harbor Breeze LP | 2.400 | 11-01-31 | 5,000,000 | 4,162,610 | |
Harbor Center Partners LP | 4.720 | 09-01-32 | 18,100,000 | 18,100,000 | |
Harborgate LLC | 2.610 | 01-01-31 | 9,682,798 | 8,132,253 | |
Hunters Price LP | 3.360 | 04-01-32 | 11,500,000 | 9,837,123 | |
Industry West Commerce Center LLC | 2.810 | 03-01-41 | 9,729,708 | 7,598,629 | |
J J Carson LLC | 2.950 | 11-01-31 | 12,000,000 | 9,867,024 | |
JGK Garden Grove LP | 2.790 | 02-01-32 | 3,500,000 | 2,969,530 | |
Joliet Hillcrest Shopping Center LLC | 3.700 | 06-01-25 | 10,070,299 | 9,819,952 | |
Kimberly Partners of Albany LP | 2.920 | 12-01-30 | 4,887,503 | 4,100,400 | |
Kingswick Apartments LP | 3.310 | 04-01-42 | 12,957,647 | 10,836,350 | |
KIR Torrance LP | 3.375 | 10-01-22 | 21,521,006 | 21,583,848 | |
L&B Depp-Ucepp 5500 Preston Road, Inc. | 4.490 | 07-01-29 | 18,500,000 | 18,040,978 | |
La Costa Vista LLC | 2.610 | 04-01-31 | 4,869,815 | 4,071,803 | |
Ladera Corporate Terrace South LLC | 3.870 | 06-01-32 | 7,500,000 | 6,613,013 |
Rate (%) | Maturity date | Par value^ | Value | ||
Lassen Associates LLC | 3.020 | 07-01-31 | 5,300,000 | $4,571,155 | |
LB PCH Associates LLC | 3.870 | 05-01-32 | 18,273,016 | 16,111,465 | |
Manoa Shopping Center Associates LP | 7.060 | 03-01-30 | 6,123,417 | 6,878,446 | |
Meadow and Central LP | 3.100 | 01-01-32 | 3,966,089 | 3,321,072 | |
Medical Oaks Pavilion PH III, Ltd. | 3.000 | 11-01-40 | 9,878,459 | 7,993,136 | |
Meramec Station Big Bend Investors LLC | 2.780 | 05-01-41 | 4,602,594 | 3,783,484 | |
Mesa Broadway Property LP | 2.550 | 03-01-33 | 4,664,636 | 3,750,148 | |
Midway Manor Apartments LP | 2.400 | 11-01-31 | 3,200,000 | 2,664,070 | |
Mill Pond, Ltd. | 2.870 | 06-01-36 | 7,046,394 | 5,860,528 | |
Montrose Manor Apartments LLC | 2.740 | 09-01-36 | 5,607,134 | 4,534,859 | |
Nat City Spe, LLC | 3.980 | 02-01-35 | 1,991,295 | 1,635,268 | |
National City Plaza | 4.110 | 03-01-35 | 8,551,150 | 7,469,677 | |
NCHC 3 LLC | 3.390 | 02-01-32 | 18,480,136 | 15,870,297 | |
Newton Executive Park LP | 2.570 | 10-01-33 | 4,871,378 | 4,158,617 | |
Niederst Portage Towers LLC | 2.670 | 12-01-31 | 6,725,528 | 5,625,844 | |
Northbridge Park Company OP, Inc. | 3.640 | 06-01-51 | 9,518,241 | 7,949,102 | |
Northland Monterra LLC | 2.890 | 07-01-31 | 13,500,000 | 11,359,508 | |
Northridge Garden Associates LLC | 3.020 | 07-01-31 | 5,300,000 | 4,571,155 | |
Nostalgia Properties LLC | 3.040 | 05-01-31 | 16,600,000 | 13,847,969 | |
Ocean Pointe Venture Fund LP | 4.840 | 08-01-47 | 7,500,000 | 7,004,725 | |
Olympic Mills Commerce Center LLC | 4.060 | 03-01-36 | 11,153,935 | 10,950,298 | |
Orangewood Properties, Ltd. | 2.940 | 07-01-31 | 8,600,000 | 7,294,744 | |
Pademelon LLC | 3.000 | 06-01-30 | 6,000,000 | 5,145,156 | |
Parc Center Drive Joint Venture | 5.480 | 02-01-32 | 2,341,624 | 2,460,178 | |
Penndel Apartments LP | 3.270 | 06-01-31 | 5,684,268 | 4,827,205 | |
Pepperward Apartments LLC | 2.180 | 01-01-27 | 4,059,464 | 3,700,303 | |
Pepperwood Apartments LLC | 2.890 | 10-01-30 | 3,500,000 | 2,872,352 | |
Plantation Crossing Apartments LLC | 3.040 | 09-01-31 | 5,020,975 | 4,249,949 | |
Platt Partners LP | 3.390 | 05-05-37 | 14,000,000 | 12,029,486 | |
Platypus LLC | 2.950 | 06-01-30 | 4,000,000 | 3,523,696 | |
Plaza Inv. LP | 3.910 | 05-01-26 | 28,145,951 | 27,909,019 | |
Plum Grove Rolling Meadows LLC | 2.920 | 03-01-36 | 3,500,000 | 2,719,325 | |
POP 3 Ravinia LLC | 4.460 | 01-01-42 | 114,728,261 | 111,961,008 | |
Price Greenbriar Plano LLC | 3.240 | 05-01-31 | 8,000,000 | 6,735,120 | |
Prime/Scrc Spe, LLC | 2.650 | 12-01-31 | 10,000,000 | 8,249,960 | |
PRTC LP | 3.130 | 05-01-32 | 11,580,534 | 10,378,173 | |
Quay Works LLC | 2.790 | 12-01-36 | 12,000,000 | 9,698,808 | |
Raamco Broadwater LLC | 3.090 | 07-01-31 | 4,400,000 | 3,728,490 | |
Regency Apartments Vancouver LLC | 2.250 | 04-01-31 | 4,862,004 | 4,164,170 | |
Regent Garden Associates LLC | 3.250 | 03-10-35 | 119,473,045 | 102,888,394 | |
Rehco Loan LLC | 3.000 | 11-01-51 | 5,137,066 | 4,090,430 | |
Rep 2035 LLC | 3.260 | 12-01-35 | 17,000,000 | 13,328,340 | |
Richmar II Apartments LLC | 2.930 | 08-01-36 | 9,824,408 | 8,228,678 | |
RLIF International Parkway SPE LLC | 2.890 | 12-01-33 | 11,100,000 | 8,894,053 | |
Rollins Park Apartment Section Two LP | 3.210 | 04-01-47 | 10,055,965 | 8,477,007 | |
Rollins Park Section III LP | 3.210 | 04-01-47 | 4,281,252 | 3,609,023 | |
Rose Gardens Senior LP | 3.330 | 05-01-32 | 8,527,037 | 7,295,093 | |
S/K 53 Brunswick Associates LLC | 3.160 | 04-01-31 | 6,345,449 | 5,327,125 | |
Sebring Associates/Excelsior Two LLC | 2.950 | 03-08-51 | 9,735,866 | 7,510,481 | |
SF Lynnwood Crossroads LLC | 4.780 | 09-01-32 | 3,854,000 | 3,854,000 |
Rate (%) | Maturity date | Par value^ | Value | ||
SF Mansfield LLC | 2.990 | 04-01-33 | 5,000,000 | $4,041,170 | |
SF Stapleton LLC | 2.850 | 03-01-31 | 4,680,000 | 3,822,310 | |
Silverado Ranch Centre LLC | 7.500 | 06-01-30 | 5,976,438 | 6,613,521 | |
Skotdal Mutual LLC | 2.860 | 06-15-31 | 6,416,534 | 5,620,203 | |
Spring Park Apartments | 3.440 | 10-01-31 | 17,100,000 | 14,868,929 | |
St. Indian Ridge LLC | 6.590 | 08-01-29 | 5,052,622 | 5,449,293 | |
Stony Island Plaza | 3.620 | 10-01-34 | 5,700,000 | 4,909,724 | |
Styertowne Shopping Center LLC | 6.060 | 03-01-24 | 12,036,887 | 12,438,690 | |
Sunnyside Marketplace LLC | 3.420 | 04-01-30 | 7,177,454 | 6,437,703 | |
Switch Building Investors II LP | 2.690 | 06-01-36 | 4,725,672 | 4,176,327 | |
Tanecap 1 LP | 2.690 | 09-01-31 | 4,917,860 | 4,058,129 | |
The Enclave LLC | 2.940 | 05-01-31 | 5,000,000 | 4,144,670 | |
The Fairways at Derby Apartments, Ltd. | 2.560 | 01-01-37 | 6,211,079 | 5,258,573 | |
The Links at Columbia LP | 2.720 | 05-01-41 | 17,926,151 | 14,469,110 | |
The Links at Rainbow Curve LP | 2.630 | 07-01-32 | 8,000,000 | 7,384,467 | |
The Links at Rainbow Curve LP | 4.300 | 10-01-22 | 14,503,729 | 14,562,252 | |
The Trails at the Crossings Apartments, Ltd. | 2.800 | 01-01-42 | 17,915,387 | 14,676,141 | |
THF Greengate Development LP | 6.320 | 10-01-25 | 27,196,287 | 28,829,261 | |
Tivoli Orlando Associates, Ltd. | 6.750 | 10-01-27 | 11,388,874 | 12,624,852 | |
Topaz House, Ltd. | 3.300 | 04-01-47 | 17,922,507 | 15,121,381 | |
Town Center Associates | 2.790 | 03-01-29 | 4,636,681 | 4,238,613 | |
Trail Horse Partners LLC | 2.690 | 04-01-31 | 6,332,958 | 5,231,770 | |
Valley Square I LP | 5.490 | 02-01-26 | 15,875,374 | 15,372,489 | |
Villages at Clear Springs Apartments | 3.340 | 10-01-29 | 15,000,000 | 13,433,925 | |
Volunteer Parkridge LLC | 3.020 | 05-01-31 | 5,500,000 | 4,582,826 | |
Voyager RV Resort MHC | 4.100 | 06-01-29 | 39,726,991 | 38,051,943 | |
Warehouse Associates Corp. Centre Shepherd, Ltd. | 3.140 | 02-01-31 | 8,700,000 | 7,221,879 | |
Warwick Devco LP | 2.880 | 07-01-33 | 7,017,247 | 6,089,047 | |
West Linn Shopping Center Associates LLC | 3.160 | 01-01-32 | 8,032,029 | 6,770,663 | |
West Valley Properties, Inc. | 2.780 | 12-01-36 | 7,000,000 | 5,590,382 | |
WG Opelousas LA LLC | 7.290 | 05-01-28 | 1,264,972 | 1,411,199 | |
White Oak Subsidiary LLC | 4.900 | 07-01-24 | 7,794,427 | 7,976,731 | |
White Oak Subsidiary LLC | 8.110 | 07-01-24 | 12,640,939 | 13,693,272 | |
Willow Creek Court LLC | 4.530 | 07-01-52 | 7,300,000 | 6,584,082 | |
Windsor Place Apartments | 3.530 | 02-01-32 | 9,200,000 | 8,041,775 | |
Woodlane Place Townhomes LLC | 2.900 | 05-05-35 | 9,550,698 | 7,841,792 | |
Woods I LLC | 3.100 | 07-01-30 | 7,200,602 | 6,421,835 | |
Woods Mill Park Apartments LLC | 2.610 | 02-01-41 | 4,836,420 | 3,908,717 | |
WPC Triad LLC | 2.960 | 04-01-31 | 5,000,000 | 4,141,415 | |
U.S. Government and Agency obligations 4.1% | $80,990,812 | ||||
(Cost $83,157,231) | |||||
U.S. Government 4.1% | 80,990,812 | ||||
U.S. Treasury Note | 1.875 | 02-15-32 | 89,400,000 | 80,990,812 |
Yield* (%) | Maturity date | Par value^ | Value | ||
Short-term investments 7.3% | $144,250,075 | ||||
(Cost $144,258,302) | |||||
U.S. Government 2.4% | 46,936,778 | ||||
U.S. Treasury Bill | 0.424 | 07-28-22 | 17,500,000 | 17,485,858 | |
U.S. Treasury Bill | 0.698 | 07-07-22 | 7,500,000 | 7,499,063 | |
U.S. Treasury Bill | 1.420 | 08-25-22 | 3,900,000 | 3,891,539 | |
U.S. Treasury Bill | 1.450 | 08-25-22 | 18,100,000 | 18,060,318 |
Yield (%) | Shares | Value | |||
Short-term funds 4.9% | 97,313,297 | ||||
State Street Institutional U.S. Government Money Market Fund, Premier Class | 0.7415(B) | 97,313,297 | 97,313,297 |
Total investments (Cost $2,144,107,175) 97.1% | $1,921,971,945 | ||||
Other assets and liabilities, net 2.9% | 57,997,737 | ||||
Total net assets 100.0% | $1,979,969,682 |
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 6-30-22. |
* | 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 $2,144,107,175) | $1,921,971,945 |
Cash | 124,430,823 |
Interest receivable | 5,984,119 |
Receivable for investments sold | 22,232,869 |
Other assets | 67,677 |
Total assets | 2,074,687,433 |
Liabilities | |
Distributions payable | 15,845,030 |
Payable for investments purchased | 76,982,008 |
Payable to affiliates | |
Investment management fees | 1,110,562 |
Accounting and legal services fees | 250,094 |
Trustees' fees | 717 |
Other liabilities and accrued expenses | 529,340 |
Total liabilities | 94,717,751 |
Net assets | $1,979,969,682 |
Net assets consist of | |
Paid-in capital | $2,199,713,299 |
Total distributable earnings | (219,743,617) |
Net assets | $1,979,969,682 |
Net asset value per share | |
Based on 109,495,054 shares of beneficial interest outstanding - unlimited number of shares authorized with no par value | $18.08 |
Investment income | |
Interest | $33,430,237 |
Other income | 1,656,296 |
Total investment income | 35,086,533 |
Expenses | |
Investment management fees | 2,244,615 |
Accounting and legal services fees | 431,558 |
Transfer agent fees | 20,776 |
Trustees' fees | 43,843 |
Custodian fees | 214,044 |
Mortgage servicing fees | 107,088 |
Professional fees | 269,774 |
Other | 60,409 |
Total expenses | 3,392,107 |
Net investment income | 31,694,426 |
Realized and unrealized gain (loss) | |
Net realized gain (loss) on | |
Unaffiliated investments | (555,672) |
(555,672) | |
Change in net unrealized appreciation (depreciation) of | |
Unaffiliated investments | (297,909,873) |
(297,909,873) | |
Net realized and unrealized loss | (298,465,545) |
Decrease in net assets from operations | $(266,771,119) |
Six months ended 6-30-22 (unaudited) | Year ended 12-31-21 | |
Increase (decrease) in net assets | ||
From operations | ||
Net investment income | $31,694,426 | $48,504,505 |
Net realized loss | (555,672) | (713,245) |
Change in net unrealized appreciation (depreciation) | (297,909,873) | (71,425,528) |
Decrease in net assets resulting from operations | (266,771,119) | (23,634,268) |
Distributions to shareholders | ||
From net investment income and net realized gain | (26,856,323) | (48,962,766) |
Total distributions | (26,856,323) | (48,962,766) |
From fund share transactions | ||
Fund shares issued | 185,000,000 | 620,000,000 |
Total increase (decrease) | (108,627,442) | 547,402,966 |
Net assets | ||
Beginning of period | 2,088,597,124 | 1,541,194,158 |
End of period | $1,979,969,682 | $2,088,597,124 |
Share activity | ||
Shares outstanding | ||
Beginning of period | 100,239,171 | 70,818,797 |
Shares issued | 9,255,883 | 29,420,374 |
End of period | 109,495,054 | 100,239,171 |
Cash flows from operating activities | |
Net decrease in net assets from operations | $(266,771,119) |
Adjustments to reconcile net decrease in net assets from operations to net cash used in operating activities: | |
Long-term investments purchased | (531,508,066) |
Long-term investments sold | 431,634,808 |
Net purchases and sales in short-term investments | 15,240,593 |
Net amortization of premium (discount) | 589,564 |
(Increase) Decrease in assets: | |
Interest receivable | (922,510) |
Receivable for investments sold | (22,232,869) |
Other assets | (67,526) |
Increase (Decrease) in liabilities: | |
Payable for investments purchased | (7,310,234) |
Payable to affiliates | 40,151 |
Other liabilities and accrued expenses | (9,674) |
Net change in unrealized (appreciation) depreciation on: | |
Unaffiliated investments | 297,909,873 |
Net realized (gain) loss on: | |
Unaffiliated investments | 555,672 |
Net cash used in operating activities | $(82,851,337) |
Cash flows provided by (used in) financing activities | |
Distributions to shareholders | $(27,718,365) |
Fund shares issued | 235,000,000 |
Net cash flows provided by financing activities | $207,281,635 |
Net increase in cash | $124,430,298 |
Cash at beginning of period | $525 |
Cash at end of period | $124,430,823 |
Period ended | 6-30-221 | 12-31-21 | 12-31-20 | 12-31-192 |
Per share operating performance | ||||
Net asset value, beginning of period | $20.84 | $21.76 | $21.65 | $20.00 |
Net investment income3 | 0.30 | 0.58 | 0.65 | 0.67 |
Net realized and unrealized gain (loss) on investments | (2.81) | (0.95) | 1.56 | 1.74 |
Total from investment operations | (2.51) | (0.37) | 2.21 | 2.41 |
Less distributions | ||||
From net investment income | (0.25) | (0.55) | (0.69) | (0.65) |
From net realized gain | — | —4 | (0.22) | (0.11) |
From tax return of capital | — | — | (1.19) | — |
Total distributions | (0.25) | (0.55) | (2.10) | (0.76) |
Net asset value, end of period | $18.08 | $20.84 | $21.76 | $21.65 |
Total return (%) | (12.06)5 | (1.70) | 11.00 | 12.125 |
Ratios and supplemental data | ||||
Net assets, end of period (in millions) | $1,980 | $2,089 | $1,541 | $1,207 |
Ratios (as a percentage of average net assets): | ||||
Expenses | 0.336 | 0.35 | 0.39 | 0.406 |
Net investment income | 3.116 | 2.74 | 2.98 | 3.276 |
Portfolio turnover (%) | 22 | 38 | 33 | 47 |
1 | Six months ended 6-30-22. Unaudited. |
2 | Period from 1-11-19 (commencement of operations) to 12-31-19. |
3 | Based on average daily shares outstanding. |
4 | Less than $0.005 per share. |
5 | Not annualized. |
6 | Annualized. |
Total value at 6-30-22 | Level 1 quoted price | Level 2 Significant observable inputs | Level 3 Significant unobservable inputs | |
Investments in securities: | ||||
Assets | ||||
Commercial mortgage loans | $1,696,731,058 | — | — | $1,696,731,058 |
U.S. Government and Agency obligations | 80,990,812 | — | $80,990,812 | — |
Short-term investments | 144,250,075 | $97,313,297 | 46,936,778 | — |
Total investments in securities | $1,921,971,945 | $97,313,297 | $127,927,590 | $1,696,731,058 |
Commercial mortgage loans | |
Balance as of 12-31-21 | $1,895,168,754 |
Purchases | 271,854,001 |
Sales | (180,174,581) |
Realized gain (loss) | 6,239,853 |
Net amortization of (premium) discount | (832,322) |
Change in unrealized appreciation (depreciation) | (295,524,647) |
Balance as of 6-30-22 | $1,696,731,058 |
Change in unrealized at period end* | $(282,060,473) |
Fair Value at 6-30-22 | Valuation technique | Significant unobservable inputs | Input/Range | Input/Range* | |
Commercial mortgage loans | $1,696,731,058 | Discounted cash flow | Discount rate | 2.18% - 15.06% | 4.98% |
Significant Unobservable Input | Impact to Valuation if input had increased | Impact to Valuation if input had decreased |
Discount rate | Decrease | Increase |