Commercial mortgage loans | 94.2 |
U.S. Government | 3.3 |
Short-term investments and other | 2.5 |
POP 3 Ravinia LLC | 5.8 |
Regent Garden Associates LLC | 5.3 |
U.S. Treasury | 3.3 |
Downtown Woodinville LLC | 3.3 |
Interpark Holdings LLC | 2.7 |
Voyager RV Resort MHC | 2.0 |
Crawford Long - CPI LLC | 1.7 |
5021 St. LLC | 1.6 |
Plaza Inv. LP | 1.4 |
THF Greengate Development LP | 1.4 |
TOTAL | 28.5 |
Cash and cash equivalents are not included. |
Rate (%) | Maturity date | Par value^ | Value | ||
Commercial mortgage loans (A) 94.2% | $1,727,844,920 | ||||
(Cost $1,982,614,901) | |||||
11 West Partners LLC | 3.770 | 05-01-32 | 9,600,000 | 8,362,646 | |
1131 Wilshire Boulevard LLC | 3.520 | 05-01-31 | 4,509,092 | 3,646,349 | |
1360 Summitridge RS LLC | 3.500 | 09-01-30 | 4,500,000 | 3,826,805 | |
1419 Potrero LLC | 3.660 | 09-01-30 | 5,492,359 | 4,612,033 | |
1600 Dove LP + GS 1600 Dove LLC | 3.670 | 06-01-31 | 4,329,091 | 3,581,820 | |
1635 Divisadero Medical Building LLC | 3.950 | 06-01-30 | 4,696,940 | 4,388,341 | |
1635 Divisadero Medical Building LLC | 6.000 | 06-01-30 | 9,317,959 | 9,693,724 | |
192 Investors LLC | 3.750 | 08-01-29 | 16,740,323 | 15,444,856 | |
257 Ridgewood Ave LLC | 3.560 | 04-01-32 | 10,100,000 | 8,698,029 | |
5021 St. LLC | 4.390 | 09-01-40 | 32,026,282 | 29,765,130 | |
655 Kelton LLC | 2.270 | 04-01-31 | 4,931,275 | 4,094,354 | |
701 Cottontail Lane Associates LLC | 3.680 | 04-01-46 | 4,252,353 | 3,275,260 | |
801 West End Avenue Corp. | 2.440 | 04-01-31 | 5,500,000 | 4,513,586 | |
8421 Lyndale Avenue South LLC | 2.580 | 11-01-28 | 5,073,798 | 4,344,612 | |
900 Wilshire Boulevard LLC | 3.080 | 07-01-31 | 11,600,000 | 9,695,674 | |
955 995 Stewart Drive LLC | 2.360 | 01-01-32 | 20,000,000 | 16,166,000 | |
Accord/Pac Members LLC | 3.500 | 09-01-40 | 8,102,657 | 6,670,731 | |
Aman, Inc. | 5.170 | 12-01-29 | 22,000,000 | 21,368,270 | |
American Fork OW LLC | 2.900 | 02-10-36 | 5,461,457 | 4,230,231 | |
Americana Lakewood V LLC | 3.110 | 09-01-32 | 17,500,000 | 15,155,543 | |
Americana on the River LLC | 2.970 | 05-01-36 | 5,351,207 | 4,270,204 | |
Arboretum LLC | 2.800 | 01-01-29 | 5,900,000 | 5,080,018 | |
Arow Fremont Boulevard LLC | 4.420 | 11-05-27 | 5,000,000 | 4,811,850 | |
Artesia Capital II LLC | 2.470 | 01-01-29 | 5,000,000 | 4,282,175 | |
Avamer 57 Fee LLC | 2.310 | 11-01-26 | 10,000,000 | 8,883,260 | |
Aventura at Mid Rivers LLC | 2.390 | 02-01-31 | 4,442,770 | 3,681,941 | |
Aventura at Richmond LLC | 2.210 | 01-01-31 | 3,860,795 | 3,178,608 | |
Avondale Siesta Pointe Apartments LP | 2.550 | 03-01-33 | 3,414,898 | 2,724,119 | |
Bandicoot LLC | 2.950 | 06-01-30 | 15,000,000 | 12,919,350 | |
Bayside Square Investments LLC | 3.480 | 02-01-42 | 11,900,000 | 8,999,649 | |
Bel Bridgeport LLC | 2.840 | 03-01-29 | 19,300,000 | 16,846,661 | |
Berkshire Apartments LLC | 2.660 | 03-01-46 | 5,794,975 | 4,552,098 | |
Beverly West Square Associates LP | 5.560 | 12-01-30 | 7,191,416 | 7,404,635 | |
BGN Properties Palm Gate LP | 2.860 | 06-01-32 | 7,000,000 | 5,861,254 | |
Bigos Cedars Lakeside LLC | 2.530 | 11-01-31 | 6,400,000 | 5,167,558 | |
Bref-Masters Cove LLC | 3.070 | 06-01-29 | 6,100,000 | 5,278,537 | |
Burroughs LPM LP | 2.980 | 01-01-36 | 12,122,220 | 9,484,680 | |
BW Logan LLC | 6.370 | 04-01-28 | 2,536,141 | 2,606,912 | |
BWP Crown Valley 1 LLC | 3.020 | 04-01-37 | 15,000,000 | 11,233,290 | |
Canton R2g Owner LLC | 2.810 | 03-01-29 | 7,300,000 | 6,275,927 | |
Capri Apartments LLC | 3.360 | 04-01-30 | 6,500,000 | 5,757,681 | |
Carriage Way LLC | 3.520 | 08-01-31 | 3,857,656 | 3,253,439 | |
Castlewood Associates LLC | 2.870 | 04-01-31 | 5,000,000 | 4,116,030 | |
Caton House Apartments LLC | 2.740 | 09-01-36 | 3,845,831 | 3,011,344 | |
CE Enterprise Partners LLC | 4.700 | 07-01-32 | 4,117,275 | 3,885,296 | |
Central Way Plaza LLC | 2.910 | 03-01-32 | 9,734,117 | 8,215,342 | |
Chandler Property Development Associates LP | 2.550 | 03-01-33 | 7,398,945 | 5,902,257 | |
Chimney Top LLC | 2.910 | 02-01-29 | 6,800,000 | 5,891,030 |
Rate (%) | Maturity date | Par value^ | Value | ||
CIP Group of Homestead LLC | 3.060 | 06-01-33 | 6,514,527 | $5,303,490 | |
CJ's Pinemeadows Apartments LP | 3.380 | 07-01-41 | 9,618,694 | 7,530,351 | |
CLAGB LLC | 2.680 | 02-01-36 | 5,686,209 | 4,419,759 | |
Colt Street Partners LLC | 3.290 | 01-01-35 | 9,716,324 | 7,796,427 | |
Columbia Cochran Commons LLC | 5.790 | 03-01-24 | 3,169,396 | 3,168,588 | |
Commerce Industrial Park LLC | 2.750 | 12-01-31 | 15,000,000 | 12,364,140 | |
Congressional Properties LP | 3.210 | 04-01-47 | 5,813,913 | 4,765,508 | |
Continental Plaza LLC | 5.490 | 01-01-33 | 4,972,333 | 5,106,039 | |
Copperstone Apartments LP | 2.880 | 04-01-39 | 5,549,674 | 4,595,352 | |
Corp. Center West Associates LLC | 3.650 | 04-01-35 | 12,500,000 | 10,456,400 | |
CR Ballantyne LLC | 3.290 | 06-01-36 | 6,200,000 | 5,013,971 | |
Crawford Long - CPI LLC | 4.800 | 06-01-32 | 31,500,000 | 30,625,781 | |
Creekside at Amherst Apartments LLC | 3.380 | 09-01-31 | 11,076,174 | 9,819,903 | |
Creekwood Centre Denton LLC | 3.400 | 04-01-32 | 11,000,000 | 9,458,196 | |
Cross Keys Development Company | 2.550 | 10-01-33 | 13,000,000 | 10,414,625 | |
Crossing Company LP | 2.780 | 10-01-31 | 6,600,000 | 5,392,042 | |
Deer Chase Housing Partners LP | 2.630 | 04-01-27 | 4,000,000 | 3,609,776 | |
Delphi Investors LLC | 2.520 | 01-01-31 | 9,451,657 | 7,754,687 | |
DNP Regio LLC | 3.110 | 10-01-36 | 12,068,489 | 9,347,419 | |
Downtown Woodinville LLC | 3.830 | 06-01-29 | 65,000,000 | 60,998,795 | |
Draper Southpoint Apartments LLC | 2.520 | 04-01-31 | 5,701,835 | 4,662,761 | |
DTN Waters House LLC | 3.300 | 08-01-31 | 5,212,557 | 4,381,363 | |
Eastwood Apartments of Springdale LP | 2.490 | 01-01-36 | 2,416,412 | 2,009,884 | |
Edgewater Park Real Estate Associates LLC | 2.890 | 08-01-36 | 8,400,000 | 6,849,889 | |
Edgewater Partnership LP | 5.200 | 04-01-25 | 2,449,518 | 1,996,551 | |
Edina Crosstown Medical LLC | 3.230 | 06-01-41 | 12,692,580 | 10,490,785 | |
Elizabeth Lake Estates LLC | 2.920 | 05-01-31 | 4,967,112 | 4,154,125 | |
Fairfield 35 Pinelawn LLC | 3.450 | 01-01-42 | 7,001,146 | 5,344,577 | |
Fairgrounds Apartments LP | 2.490 | 01-01-36 | 2,761,613 | 2,297,011 | |
Forest Meadows Villas, Ltd. | 2.770 | 12-01-35 | 2,159,404 | 1,728,601 | |
Fountainview Terrace Apartments | 2.900 | 07-01-41 | 4,172,666 | 3,384,108 | |
FPACP3 Greenville LLC | 3.440 | 03-01-30 | 8,950,000 | 7,857,670 | |
Fredwood LLLP | 2.740 | 09-01-36 | 3,941,977 | 3,110,118 | |
Gadberry Courts LP | 3.330 | 05-01-32 | 6,652,163 | 5,653,726 | |
Gateway MHP, Ltd. | 3.950 | 07-01-29 | 9,262,382 | 8,680,955 | |
Gateway Village Plaza LP | 3.420 | 07-01-31 | 5,800,000 | 4,974,666 | |
Georgetown Mews Owners Corp. | 2.870 | 01-01-36 | 6,780,219 | 5,528,028 | |
Grande Apartments LP | 3.380 | 07-01-41 | 8,368,264 | 6,551,405 | |
Greenhouse Apartments LP | 3.380 | 07-01-41 | 9,618,694 | 7,530,351 | |
Harbor Breeze LP | 2.400 | 11-01-31 | 5,000,000 | 4,106,945 | |
Harbor Center Partners LP | 4.720 | 09-01-32 | 18,100,000 | 17,486,682 | |
Harborgate LLC | 2.610 | 01-01-31 | 9,451,732 | 7,817,962 | |
Hunters Price LP | 3.360 | 04-01-32 | 11,500,000 | 9,701,849 | |
Industry West Commerce Center LLC | 2.810 | 03-01-41 | 9,506,541 | 7,230,789 | |
Interpark Holdings LLC | 5.860 | 07-01-33 | 50,000,000 | 49,366,663 | |
J J Carson LLC | 2.950 | 11-01-31 | 12,000,000 | 9,822,456 | |
JB IV V LLC | 4.580 | 12-01-32 | 5,000,000 | 4,780,210 | |
JGK Garden Grove LP | 2.790 | 02-01-32 | 3,500,000 | 2,922,598 | |
Joliet Hillcrest Shopping Center LLC | 3.700 | 06-01-25 | 9,669,020 | 9,245,517 | |
Kimberly Partners of Albany LP | 2.920 | 12-01-30 | 4,740,585 | 3,936,966 |
Rate (%) | Maturity date | Par value^ | Value | ||
Kingswick Apartments LP | 3.310 | 04-01-42 | 12,698,568 | $10,359,708 | |
L&B Depp-Ucepp 5500 Preston Road, Inc. | 4.490 | 07-01-29 | 18,500,000 | 17,528,713 | |
La Costa Vista LLC | 2.610 | 04-01-31 | 4,755,032 | 3,913,815 | |
Ladera Corporate Terrace South LLC | 3.870 | 06-01-32 | 7,364,915 | 6,398,527 | |
Lassen Associates LLC | 3.020 | 07-01-31 | 5,300,000 | 4,496,626 | |
LB PCH Associates LLC | 3.870 | 05-01-32 | 17,942,345 | 15,589,368 | |
LN Bear Creek LLC | 5.490 | 01-01-33 | 4,972,333 | 5,106,039 | |
Manoa Shopping Center Associates LP | 7.060 | 03-01-30 | 5,507,912 | 5,910,447 | |
McCue Ventures LLC | 5.570 | 05-01-58 | 11,482,146 | 11,531,451 | |
Meadow and Central LP | 3.100 | 01-01-32 | 3,882,894 | 3,215,588 | |
Medical Oaks Pavilion PH III, Ltd. | 3.000 | 11-01-40 | 9,470,440 | 7,500,456 | |
Meramec Station Big Bend Investors LLC | 2.780 | 05-01-41 | 4,415,026 | 3,534,047 | |
Mesa Broadway Property LP | 2.550 | 03-01-33 | 4,553,197 | 3,632,158 | |
Midway Manor Apartments LP | 2.400 | 11-01-31 | 3,200,000 | 2,628,445 | |
Mill Pond, Ltd. | 2.870 | 06-01-36 | 6,888,320 | 5,548,831 | |
Montrose Manor Apartments LLC | 2.740 | 09-01-36 | 5,480,310 | 4,291,165 | |
Nat City SPE LLC | 3.980 | 02-01-35 | 1,955,599 | 1,577,580 | |
National City Plaza | 4.110 | 03-01-35 | 8,400,526 | 7,179,165 | |
NCHC 3 LLC | 3.390 | 02-01-32 | 18,112,319 | 15,356,403 | |
Newton Executive Park LP | 2.570 | 10-01-33 | 4,674,269 | 3,905,936 | |
Niederst Portage Towers LLC | 2.670 | 12-01-31 | 6,573,572 | 5,417,780 | |
Northbridge Park Company OP, Inc. | 3.640 | 06-01-51 | 9,329,754 | 7,518,494 | |
Northland Monterra LLC | 2.890 | 07-01-31 | 13,500,000 | 11,229,638 | |
Northridge Garden Associates LLC | 3.020 | 07-01-31 | 5,300,000 | 4,496,626 | |
Nostalgia Properties LLC | 3.040 | 05-01-31 | 16,600,000 | 13,756,088 | |
Ocean Pointe Venture Fund LP | 4.840 | 08-01-47 | 7,368,654 | 6,693,015 | |
Olympic Mills Commerce Center LLC | 4.060 | 03-01-36 | 10,535,445 | 9,743,317 | |
Orangewood Properties, Ltd. | 2.940 | 07-01-31 | 8,600,000 | 7,194,364 | |
Pademelon LLC | 3.000 | 06-01-30 | 6,000,000 | 5,086,956 | |
Parc Center Drive Joint Venture | 5.480 | 02-01-32 | 2,152,671 | 2,166,456 | |
Peace Ranch Madison LLC | 5.570 | 09-01-27 | 5,000,000 | 4,856,715 | |
Penndel Apartments LP | 3.270 | 06-01-31 | 5,564,693 | 4,699,556 | |
Pepperward Apartments LLC | 2.180 | 01-01-27 | 3,960,664 | 3,557,270 | |
Pepperwood Apartments LLC | 2.890 | 10-01-30 | 3,500,000 | 2,852,276 | |
Plantation Crossing Apartments LLC | 3.040 | 09-01-31 | 4,912,769 | 4,111,492 | |
Platt Partners LP | 3.390 | 05-05-37 | 14,000,000 | 11,532,640 | |
Platypus LLC | 2.950 | 06-01-30 | 4,000,000 | 3,461,676 | |
Plaza Inv. LP | 3.910 | 05-01-26 | 27,420,136 | 26,387,027 | |
Plum Grove Rolling Meadows LLC | 2.920 | 03-01-36 | 3,500,000 | 2,635,752 | |
POP 3 Ravinia LLC | 4.460 | 01-01-42 | 112,816,623 | 106,681,087 | |
Price Greenbriar Plano LLC | 3.240 | 05-01-31 | 8,000,000 | 6,686,808 | |
Prime/Scrc SPE LLC | 2.650 | 12-01-31 | 10,000,000 | 8,152,480 | |
PRTC LP | 3.130 | 05-01-32 | 11,342,938 | 9,931,150 | |
Quay Works LLC | 2.790 | 12-01-36 | 11,916,697 | 9,362,412 | |
Raamco Broadwater LLC | 3.090 | 07-01-31 | 4,400,000 | 3,686,065 | |
Regency Apartments Vancouver LLC | 2.250 | 04-01-31 | 4,740,806 | 3,985,738 | |
Regent Garden Associates LLC | 3.250 | 03-10-35 | 116,788,063 | 97,663,551 | |
Rehco Loan LLC | 3.000 | 11-01-51 | 5,026,586 | 3,867,234 | |
Rep 2035 LLC | 3.260 | 12-01-35 | 16,831,489 | 12,976,337 | |
Richmar II Apartments LLC | 2.930 | 08-01-36 | 9,607,966 | 7,778,772 |
Rate (%) | Maturity date | Par value^ | Value | ||
RLIF International Parkway SPE LLC | 2.890 | 12-01-33 | 11,100,000 | $8,747,344 | |
Rollins Park Apartments Section 2 LP | 3.210 | 04-01-47 | 9,786,754 | 8,021,938 | |
Rollins Park Apartments Section 3 LP | 3.210 | 04-01-47 | 4,166,638 | 3,415,280 | |
Rose Gardens Senior LP | 3.330 | 05-01-32 | 8,338,626 | 7,015,019 | |
S/K 53 Brunswick Associates LLC | 3.160 | 04-01-31 | 6,208,371 | 5,133,571 | |
Sebring Associates/Excelsior Two LLC | 2.950 | 03-08-51 | 9,517,442 | 7,101,544 | |
SF Lynnwood Crossroads LLC | 4.780 | 09-01-32 | 3,854,000 | 3,737,401 | |
SF Mansfield LLC | 2.990 | 04-01-33 | 5,000,000 | 3,994,090 | |
SF Stapleton LLC | 2.850 | 03-01-31 | 4,680,000 | 3,795,597 | |
Silverado Ranch Centre LLC | 7.500 | 06-01-30 | 5,409,741 | 5,757,203 | |
Skotdal Mutual LLC | 2.860 | 06-15-31 | 6,227,751 | 5,335,956 | |
Spring Park Apartments | 3.440 | 10-01-31 | 17,100,000 | 14,617,832 | |
SRB1 LLC | 5.670 | 09-01-38 | 20,000,000 | 19,708,265 | |
St. Indian Ridge LLC | 6.590 | 08-01-29 | 4,482,106 | 4,639,616 | |
Stony Island Plaza | 3.620 | 10-01-34 | 5,605,336 | 4,733,061 | |
Styertowne Shopping Center LLC | 6.060 | 03-01-24 | 10,548,233 | 10,552,284 | |
Sunnyside Marketplace LLC | 3.420 | 04-01-30 | 7,020,344 | 6,180,619 | |
Switch Building Investors II LP | 2.690 | 06-01-36 | 4,443,873 | 3,824,628 | |
Tanecap 1 LP | 2.690 | 09-01-31 | 4,805,732 | 3,929,974 | |
The Enclave LLC | 2.940 | 05-01-31 | 5,000,000 | 4,105,190 | |
The Fairways at Derby Apartments, Ltd. | 2.560 | 01-01-37 | 5,855,137 | 4,839,493 | |
The Links at Columbia LP | 2.720 | 05-01-41 | 17,191,327 | 13,555,843 | |
The Links at Rainbow Curve LP | 2.630 | 07-01-32 | 7,350,998 | 6,616,847 | |
The Trails at the Crossings Apartments, Ltd. | 2.800 | 01-01-42 | 17,218,629 | 13,713,364 | |
THF Greengate Development LP | 6.320 | 10-01-25 | 25,853,150 | 26,193,921 | |
Tivoli Orlando Associates, Ltd. | 6.750 | 10-01-27 | 10,599,681 | 11,194,376 | |
Topaz House, Ltd. | 3.300 | 04-01-47 | 17,448,507 | 14,289,838 | |
Town Center Associates | 2.790 | 03-01-29 | 4,378,948 | 3,915,958 | |
Trail Horse Partners LLC | 2.690 | 04-01-31 | 6,185,551 | 5,066,758 | |
Valley Square I LP | 5.490 | 02-01-26 | 15,373,233 | 14,715,182 | |
Villages at Clear Springs Apartments | 3.340 | 10-01-29 | 15,000,000 | 13,190,655 | |
Volunteer Parkridge LLC | 3.020 | 05-01-31 | 5,500,000 | 4,555,007 | |
Voyager RV Resort MHC | 4.100 | 06-01-29 | 38,905,149 | 36,269,597 | |
Warehouse Associates Corp. Centre Shepherd, Ltd. | 3.140 | 02-01-31 | 8,641,472 | 7,139,532 | |
Warwick Devco LP | 2.880 | 07-01-33 | 6,812,306 | 5,793,893 | |
West Linn Shopping Center Associates LLC | 3.160 | 01-01-32 | 7,865,204 | 6,557,236 | |
West Valley Properties, Inc. | 2.780 | 12-01-36 | 7,000,000 | 5,394,900 | |
WG Opelousas LA LLC | 7.290 | 05-01-28 | 1,142,369 | 1,216,201 | |
White Oak Subsidiary LLC | 4.900 | 07-01-24 | 7,444,530 | 7,386,679 | |
White Oak Subsidiary LLC | 8.110 | 07-01-24 | 12,069,856 | 12,347,572 | |
Willow Creek Court LLC | 4.530 | 07-01-52 | 7,192,824 | 6,233,546 | |
Windsor Place Apartments | 3.530 | 02-01-32 | 9,200,000 | 7,915,754 | |
Woodlane Place Townhomes LLC | 2.900 | 05-05-35 | 9,325,211 | 7,471,863 | |
Woods I LLC | 3.100 | 07-01-30 | 7,037,197 | 6,149,785 | |
Woods Mill Park Apartments LLC | 2.610 | 02-01-41 | 4,632,634 | 3,654,843 | |
WPC Triad LLC | 2.960 | 04-01-31 | 4,977,426 | 4,091,026 |
Rate (%) | Maturity date | Par value^ | Value | ||
U.S. Government and Agency obligations 3.3% | $61,050,469 | ||||
(Cost $62,692,617) | |||||
U.S. Government 3.3% | 61,050,469 | ||||
U.S. Treasury | |||||
Note | 3.375 | 05-15-33 | 2,400,000 | 2,314,500 | |
Note | 3.500 | 02-15-33 | 60,300,000 | 58,735,969 |
Yield (%) | Shares | Value | |||
Short-term investments 4.2% | $78,102,635 | ||||
(Cost $78,102,635) | |||||
Short-term funds 4.2% | 78,102,635 | ||||
State Street Institutional U.S. Government Money Market Fund, Premier Class | 5.0063(B) | 78,102,635 | 78,102,635 |
Total investments (Cost $2,123,410,153) 101.7% | $1,866,998,024 | ||||
Other assets and liabilities, net (1.7%) | (31,511,043) | ||||
Total net assets 100.0% | $1,835,486,981 |
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 6-30-23. |
Assets | |
Unaffiliated investments, at value (Cost $2,123,410,153) | $1,866,998,024 |
Interest receivable | 6,800,246 |
Other assets | 29,824 |
Total assets | 1,873,828,094 |
Liabilities | |
Distributions payable | 16,607,059 |
Payable for investments purchased | 20,000,000 |
Payable to affiliates | |
Investment management fees | 1,011,755 |
Accounting and legal services fees | 262,428 |
Trustees' fees | 405 |
Other liabilities and accrued expenses | 459,466 |
Total liabilities | 38,341,113 |
Net assets | $1,835,486,981 |
Net assets consist of | |
Paid-in capital | $2,104,713,298 |
Total distributable earnings | (269,226,317) |
Net assets | $1,835,486,981 |
Net asset value per share | |
Based on 103,924,025 shares of beneficial interest outstanding - unlimited number of shares authorized with no par value | $17.66 |
Investment income | |
Interest | $36,149,448 |
Other income | 184,385 |
Total investment income | 36,333,833 |
Expenses | |
Investment management fees | 1,985,992 |
Accounting and legal services fees | 431,975 |
Transfer agent fees | 16,271 |
Trustees' fees | 64,634 |
Custodian fees | 230,729 |
Mortgage servicing fees | 145,222 |
Professional fees | 267,600 |
Other | 77,162 |
Total expenses | 3,219,585 |
Net investment income | 33,114,248 |
Realized and unrealized gain (loss) | |
Net realized gain (loss) on | |
Unaffiliated investments | 330,051 |
330,051 | |
Change in net unrealized appreciation (depreciation) of | |
Unaffiliated investments | 16,346,632 |
16,346,632 | |
Net realized and unrealized gain | 16,676,683 |
Increase in net assets from operations | $49,790,931 |
Six months ended 6-30-23 (unaudited) | Year ended 12-31-22 | |
Increase (decrease) in net assets | ||
From operations | ||
Net investment income | $33,114,248 | $64,400,641 |
Net realized gain (loss) | 330,051 | (15,208,714) |
Change in net unrealized appreciation (depreciation) | 16,346,632 | (348,533,404) |
Increase (decrease) in net assets resulting from operations | 49,790,931 | (299,341,477) |
Distributions to shareholders | ||
From net investment income and net realized gain | (29,087,137) | (64,472,460) |
Total distributions | (29,087,137) | (64,472,460) |
Fund share transactions | ||
Fund shares issued | 55,000,000 | 185,000,000 |
Fund shares repurchased in tender offer | — | (150,000,000) |
Total from fund share transactions | 55,000,000 | 35,000,000 |
Total increase (decrease) | 75,703,794 | (328,813,937) |
Net assets | ||
Beginning of period | 1,759,783,187 | 2,088,597,124 |
End of period | $1,835,486,981 | $1,759,783,187 |
Share activity | ||
Shares outstanding | ||
Beginning of period | 100,857,268 | 100,239,171 |
Shares issued | 3,066,757 | 9,255,884 |
Shares repurchased in tender offer | — | (8,637,787) |
End of period | 103,924,025 | 100,857,268 |
Cash flows from operating activities | |
Net increase in net assets from operations | $49,790,931 |
Adjustments to reconcile net increase in net assets from operations to net cash used in operating activities: | |
Long-term investments purchased | (229,067,758) |
Long-term investments sold | 120,552,950 |
Net purchases and sales in short-term investments | 44,919,289 |
Net amortization of premium (discount) | 628,155 |
(Increase) Decrease in assets: | |
Interest receivable | (723,647) |
Other assets | (29,824) |
Increase (Decrease) in liabilities: | |
Payable for investments purchased | 8,500,000 |
Payable to affiliates | (12,796) |
Other liabilities and accrued expenses | 40,204 |
Net change in unrealized (appreciation) depreciation on: | |
Unaffiliated investments | (16,346,632) |
Net realized (gain) loss on: | |
Unaffiliated investments | (330,051) |
Net cash used in operating activities | $(22,079,179) |
Cash flows provided by (used in) financing activities | |
Distributions to shareholders | $(32,920,821) |
Fund shares issued | 55,000,000 |
Net cash flows provided by financing activities | $22,079,179 |
Cash at beginning of period | $— |
Cash at end of period | $— |
Period ended | 6-30-231 | 12-31-22 | 12-31-21 | 12-31-20 | 12-31-192 |
Per share operating performance | |||||
Net asset value, beginning of period | $17.45 | $20.84 | $21.76 | $21.65 | $20.00 |
Net investment income3 | 0.32 | 0.60 | 0.58 | 0.65 | 0.67 |
Net realized and unrealized gain (loss) on investments | 0.17 | (3.38) | (0.95) | 1.56 | 1.74 |
Total from investment operations | 0.49 | (2.78) | (0.37) | 2.21 | 2.41 |
Less distributions | |||||
From net investment income | (0.28) | (0.61) | (0.55) | (0.69) | (0.65) |
From net realized gain | — | — | —4 | (0.22) | (0.11) |
From tax return of capital | — | — | — | (1.19) | — |
Total distributions | (0.28) | (0.61) | (0.55) | (2.10) | (0.76) |
Net asset value, end of period | $17.66 | $17.45 | $20.84 | $21.76 | $21.65 |
Total return (%) | 2.845 | (13.37) | (1.70) | 11.00 | 12.125 |
Ratios and supplemental data | |||||
Net assets, end of period (in millions) | $1,835 | $1,760 | $2,089 | $1,541 | $1,207 |
Ratios (as a percentage of average net assets): | |||||
Expenses | 0.366 | 0.36 | 0.35 | 0.39 | 0.406 |
Net investment income | 3.676 | 3.25 | 2.74 | 2.98 | 3.276 |
Portfolio turnover (%) | 7 | 39 | 38 | 33 | 47 |
1 | Six months ended 6-30-23. 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 6-30-23 | Level 1 quoted price | Level 2 Significant observable inputs | Level 3 Significant unobservable inputs | |
Investments in securities: | ||||
Assets | ||||
Commercial mortgage loans | $1,727,844,920 | — | — | $1,727,844,920 |
U.S. Government and Agency obligations | 61,050,469 | — | $61,050,469 | — |
Short-term investments | 78,102,635 | $78,102,635 | — | — |
Total investments in securities | $1,866,998,024 | $78,102,635 | $61,050,469 | $1,727,844,920 |
Commercial mortgage loans | |
Balance as of 12-31-22 | $1,630,201,297 |
Purchases | 101,500,000 |
Sales | (19,006,895) |
Realized gain (loss) | (263,053) |
Net amortization of (premium) discount | (968,682) |
Change in unrealized appreciation (depreciation) | 16,382,253 |
Balance as of 6-30-23 | $1,727,844,920 |
Change in unrealized appreciation (depreciation) at period end* | $16,382,253 |
Fair Value at 6-30-23 | Valuation Technique | Significant Unobservable Inputs | Input/ Range* | Input Weighted Average* | |
Commercial mortgage loans | $1,727,844,920 | Discounted cash flow | Discount rate | 4.76% - 16.25% | 5.63% |
Significant Unobservable Input | Impact to Valuation if input had increased | Impact to Valuation if input had decreased |
Discount rate | Decrease | Increase |