10-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

☒ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2022

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: 814-01387

Commonwealth Credit Partners BDC I, Inc.

(Exact name of registrant as specified in its charter)

Delaware	86-3335466
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)
360 S Rosemary, Suite 1700, West Palm Beach, FL	33401
(Address of Principal Executive Offices)	(Zip Code)

(561) 727-2000

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None	None	None

Securities registered pursuant to Section 12(g) of the Act:

Common Stock, par value $0.001 per share

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.     Yes  ☐    No  ☒

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes  ☐    No  ☒

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  ☐    No  ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☐
Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report.  ☐

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements.  ☐

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b).  ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ☐    No  ☒

There were 460,850 issued and outstanding shares of the issuer’s common stock, $.001 par value per share, on March 10, 2023.

Documents Incorporated by Reference

TABLE OF CONTENTS

		Page
	PART I
Item 1.	Business		1
Item 1A.	Risk Factors		29
Item 1B.	Unresolved Staff Comments		51
Item 2.	Properties		51
Item 3.	Legal Proceedings		51
Item 4.	Mine Safety Disclosures		51
	PART II
Item 5.	Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities		52
Item 6.	[Reserved]		53
Item 7.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		54
Item 7A.	Quantitative and Qualitative Disclosures About Market Risk		66
Item 8.	Financial Statements and Supplementary Data		F-1
Item 9.	Changes in and Disagreements With Accountants on Accounting and Financial Disclosure		1
Item 9A.	Controls and Procedures		1
Item 9B.	Other Information		1
	PART III
Item 10.	Directors, Executive Officers and Corporate Governance		2
Item 11.	Executive Compensation		5
Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters		7
Item 13.	Certain Relationships and Related Transactions, and Director Independence		8
Item 14.	Principal Accountant Fees and Services		10
	PART IV
Item 15.	Exhibits and Financial Statement Schedules		12
Item 16.	Form 10-K Summary		13

PART I

Item 1. Business.

Commonwealth Credit Partners BDC I, Inc. (“we,” “us,” “our,” or the “Company”) is an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”) and has elected to be treated for U.S. federal income tax purposes and intends to qualify annually as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). The Company was formed on January 15, 2021 (Inception Date) as a Delaware corporation. The Company commenced investment operations on August 17, 2021.

During any time that our underlying assets are considered for purposes of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”) and Section 4975 of the Code, to be assets of employee benefit plans and other plans that purchase our shares (the “Common Stock” or “Shares”), our investments and the activities of the Investment Adviser (as defined below) will be subject to and, in certain cases, limited by, such laws. Accordingly, all investors should carefully read “ERISA Considerations.”

The Investment Adviser

Commonwealth Credit Advisors LLC (the “Investment Adviser”) manages the Company’s investment activities. The Investment Adviser is a Delaware limited liability company that is registered as an investment adviser with the Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940, as amended (the “Advisers Act”). The Investment Adviser manages our day-to-day operations and provides us with investment advisory and management services pursuant to the investment advisory and management agreement (the “Investment Advisory Agreement”) by and between the Investment Adviser and us. In particular, the Investment Adviser is responsible for identifying investment opportunities, conducting research and due diligence on prospective investments, structuring our investments and monitoring and servicing our investments. Furthermore, pursuant to the Investment Advisory Agreement, the Investment Adviser may also provide certain administrative services to the Company not otherwise provided by the Administrator (as defined below).

The Investment Adviser is an affiliate of Comvest Capital Advisors, LLC and Comvest Credit Advisors LLC (collectively, “Comvest Partners”), which manages the Comvest Credit Partners family of private funds. The Investment Adviser has entered into a Resource Sharing Agreement (the “Resource Sharing Agreement”) with Comvest Credit Advisors LLC, pursuant to which Comvest Credit Advisors LLC provides the Investment Adviser with investment professionals and access to the resources of Comvest Partners so as to enable the Investment Adviser to fulfill its obligations under the Investment Advisory Agreement. Through the Resource Sharing Agreement, the Investment Adviser capitalizes on the deal origination, credit underwriting, due diligence, investment structuring, execution, portfolio management and monitoring experience of Comvest Partners’ investment professionals. There can be no assurance that Comvest Partners will perform its obligations under the Resource Sharing Agreement. The Resource Sharing Agreement may be terminated by either party on 60 days’ notice, which if terminated may have a material adverse consequence on the Company’s operations.

The Administrator

Commonwealth Credit Advisors LLC (the “Administrator”), also provides administrative services for us, including arranging office facilities for us and providing office equipment and clerical, bookkeeping and recordkeeping services at such facilities. Under the Administration Agreement with the Administrator (the “Administration Agreement”), the Administrator performs, or oversees the performance of, our required administrative services, which includes being responsible for the financial records which we are required to maintain and preparing reports to our Stockholders and reports filed with the SEC and providing the services of our chief financial officer and their respective staffs. In addition, the Administrator assists us in determining and publishing our net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to our Stockholders, and generally overseeing the payment of our expenses and the performance of administrative and professional services rendered to us by others. The Administrator may also provide on our behalf managerial assistance to our portfolio companies.

1

Because (i) “benefit plan investors”, as defined in Section 3(42) of ERISA, and any regulations promulgated thereunder (“Benefit Plan Investors”), currently hold 25% or more of our outstanding shares, and (ii) our shares are not listed on a national securities exchange, our Administrator outsources certain administrative functions, including those relating to the valuation of our investment portfolio to one or more unaffiliated third-parties (“Valuation Agents”) to independently value our investments, in consultation with the Investment Adviser. In addition, our Administrator is not entitled to reimbursement for our allocable portion of the compensation of, or other expenses pertaining to, any personnel employed by the Administrator or any of its affiliates that may perform services for us, including our chief financial officer and their respective staffs. Nor is the Administrator entitled to reimbursement for our allocable portion of its overhead expenses. In the event (i) Benefit Plan Investors do not hold 25% or more of our outstanding shares, or (ii) our shares are listed on a national securities exchange, we will reimburse the Administrator for the allocable portion of overhead and other expenses incurred by it in performing its obligations to us, including the compensation of our chief financial officer and their respective staffs.

Competition

We compete for investments with a number of BDCs and investment funds (including private equity and hedge funds), as well as traditional financial services companies such as commercial banks and other sources of financing. Many of these entities have greater financial and managerial resources than we do. We believe we are able to be competitive with these entities primarily on the basis of the experience and contacts of our management team, our investment analysis and decision-making processes, the investment terms we offer, the model that we employ to perform our due diligence and our model of investing in companies and industries we know well.

We believe that some of our competitors may make investments with interest rates and returns that are comparable to or lower than the rates and returns that we target. Therefore, we do not seek to compete solely on the interest rates and returns that we offer to potential portfolio companies. For additional information concerning the competitive risks we face, see Item 1A.—Risk Factors in this Annual Report on Form 10-K.

Investment Objective and Strategy

Our investment objective is to generate current income and capital appreciation primarily by investing in middle-market companies with EBITDA generally between $10 million and $50 million. Targeted borrowers operate within a wide range of industries, although we focus on industries in which the Investment Adviser and its affiliates have experience and access to operating resources. Borrowers may be both sponsored (private-equity owned) businesses and non-sponsored businesses and are expected to be predominantly privately owned businesses.

We target investments primarily structured as senior secured credit facilities and, to a lesser extent, junior credit facilities. The Investment Adviser seeks collateral packages in connection with the Company’s secured investments that generally include liens on the borrower’s assets and a pledge of the borrower’s stock. In addition, the Company seeks investment structures that include covenant packages that measure the borrower’s key performance metrics. Loans will typically mature in three to five years and may contain scheduled amortization payments and/or mandatory excess cash flow payments to reduce exposure and risk over the life of the investment.

2

Portfolio

As of December 31, 2022, the Company’s top five industry concentrations were Health Care Equipment & Services, Software & Services, Industrials, Consumer Services, and Diversified Financials. On December 31, 2022, our portfolio consisted of 24 portfolio companies and was invested 99.1% in first lien loans and 0.90% in equities. The fair value of our investments was approximately $355.2 million on December 31, 2022.

As of December 31, 2021, the Company’s top five industry concentrations were Consumer Durables & Apparel, Commercial & Professional Services, Consumer Services, Health Care Technology, and Media. On December 31, 2021, our portfolio consisted of 10 portfolio companies and was invested 98.2% in first lien loans and 1.8% in equities. The fair value of our investments was approximately $138.5 million on December 31, 2021.

The following table shows our portfolio and investment activity for the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) to December 31, 2021:

	Year ended December 31,
(in millions)	2022			2021
New investments	$	242.8		$	141.6
Debt repayments in existing portfolio companies		(9.2	)		(0.4	)
Sales of securities in portfolio companies		(9.7	)		(3.4	)
Change in unrealized gain on portfolio companies		0.5			0.8
Change in unrealized loss on portfolio companies		(8.5	)		(0.2	)

The following summarizes our portfolio company investments and the industries in which we were invested as of December 31, 2022, calculated as a percentage of fair value as of December 31, 2022:

Portfolio Company	Fair Value		Percentage of Total Investments at Fair Value
190 Octane Financing	$	11,352		3.20	%
Abea Acquisition, Inc.		13,067		3.68
AccessOne Medcard, Inc.		11,503		3.24
Aurora Solutions LLC		13,444		3.78
Bradford Health Services		12,676		3.57
CheckedUp		9,968		2.81
CreditAssociates, LLC		22,033		6.20
JG Wentworth		7,514		2.12
Kent Water Sports Holdings, LLC		14,639		4.12
MerchantWise Solutions, LLC		13,766		3.88
Narcote, LLC		9,326		2.63
Nuspire, LLC		6,447		1.81
OneCare Media, LLC		17,040		4.80
Peak Technologies		27,720		7.80
PJW Ultimate Holdings LLC		13,056		3.68
Raven Engineered Films, Inc.		21,280		5.99
Rushmore Intermediate		12,923		3.64
S4T Holdings Corp.		25,736		7.24
Select Rehabilitation		19,517		5.49
The Smilist Management, Inc.		13,477		3.79
VardimanBlack Holdings LLC		24,187		6.81
Vecta Environmental Services		8,054		2.27
Whitestone Home Furnishings, LLC		14,287		4.02
Wilnat, Inc.		12,222		3.44
Total	$	355,234		100	%

3

Industry	% FV
Health Care Equipment & Services		19.6	%
Software & Services		13.6
Diversified Financials		12.1
Industrials		10.9
Consumer Services		10.5
Consumer Durables & Apparel		8.1
Commercial & Professional Services		7.2
Media		4.8
Health Care Providers & Services		3.8
Capital Goods		3.4
Health Care Technology		3.2
Technology Hardware & Equipment		2.8
		100	%

The following summarizes our portfolio company investments and the industries in which we were invested as of December 31, 2021, calculated as a percentage of fair value as of December 31, 2021:

Portfolio Company	Fair Value		Percentage of Total Investments at Fair Value
Abea Acquisition, Inc.		11,938		8.60
AccessOne Medcard, Inc.		13,134		9.50
Aurora Solutions LLC		9,689		7.00
Kent Water Sports Holdings, LLC		13,468		9.70
OneCare Media, LLC		12,793		9.20
PJW Ultimate Holdings, LLC		11,209		8.10
Rushmore Intermediate, LLC		12,395		9.00
S4T Holdings Corp.		25,929		18.70
Whitestone Home Furnishings, LLC		15,476		11.20
Wilnat, Inc.		12,444		9.00
Total	$	138,475		100	%

Industry	% FV
Consumer Durables & Apparel		20.9	%
Commercial & Professional Services		18.7
Consumer Services		16.7
Health Care Technology		9.5
Media		9.2
Capital Goods		9.0
Health Care Equipment & Services		9.0
Diversified Financials		7.0
		100	%

Certain Limitations on Investments

Our underlying assets are considered for purposes of ERISA and Section 4975 of the Code to be assets of certain employee benefit plans and other plans that purchase shares. For as long as our assets are considered to be plan assets of such plans, our investments and the activities of the Investment Adviser will be subject to and, in certain cases, limited by, such laws. Accordingly, all investors should carefully read “ERISA Considerations.”

4

Portfolio Asset Quality

Our Investment Adviser employs an investment rating system to categorize our investments. In addition to various risk management and monitoring tools, our Investment Adviser grades the credit risk of all debt investments on a scale of 1 to 6 no less frequently than quarterly. This system is intended primarily to reflect the underlying risk of a portfolio debt investment relative to the inherent risk at the time the original debt investment was made (i.e., at the time of acquisition), although it may also take into account under certain circumstances the performance of the portfolio company’s business, the collateral coverage of the investment and other relevant factors.

Loan Rating	Summary Description
1	Investments that are performing at or above expectations. No issues or foreseen issues on performance, covenants, liquidity, etc. The credit is expected to be repaid at maturity through available cash flow or to be refinanced.
2	Investments that are performing substantially within our expectations, with the risks remaining neutral or favorable. All new loans are initially rated 2. The credit is expected to be repaid at maturity through available cash flow or to be refinanced by a third party.
3	Investments that are performing below our expectations and that require closer monitoring, but where we expect no loss of investment return or principal.
4	Investments that are performing below our expectations and for which risk has increased materially since the original investment. There is a probability of some loss of investment return, but no loss of principal is expected.
5	Investments that are performing substantially below our expectations and whose risks have increased substantially since the original investment. Typically, the borrower will be in payment default, or the loan will have been modified to address a default.
6	Investments that are performing poorly; it is unlikely that the enterprise or asset values currently exceed the debt and/or material reduction in enterprise value is reasonably foreseen.

The following table shows the distribution of our investments on the 1 to 6 investment rating scale at fair value as of December 31, 2022:

(in millions)	As of December 31, 2022
Investment Rating	Cost		Percent			Fair Value		Percent
Investment Rating 1	$	—		—	%		—		—	%
Investment Rating 2		316.9		87.4	%		312.9		88.1	%
Investment Rating 3		45.8		12.6	%		42.4		11.9	%
Investment Rating 4		—		—	%		—		—	%
Investment Rating 5		—		—	%		—		—	%
Investment Rating 6		—		—	%		—		—	%
	$	362.7		100.0	%	$	355.2		100.0	%

As of December 31, 2022, all investments in our portfolio had an investment rating of 2 or 3. As of December 31, 2021, all investments in our portfolio had an Investment Rating of 2.

Exit Strategies/Refinancing

We expect to exit our investments typically through one of four scenarios: (i) the sale of the portfolio company itself, resulting in repayment of all outstanding debt, (ii) the recapitalization of the portfolio company in which our loan is replaced with debt or equity from a third party or parties (in some cases, we may choose to participate in the newly issued loan(s), (iii) the repayment of the initial or remaining principal amount of our loan

5

then outstanding at maturity or (iv) our sale of the debt investment. In some investments, there may be scheduled amortization of some portion of our loan which would result in a partial exit of our investment prior to the maturity of the loan.

Valuation of Portfolio Securities

At all times consistent with accounting principles generally accepted in the United States of America (“GAAP”), the 1940 Act and ERISA, if applicable, we will conduct a valuation of our assets, pursuant to which our net asset value is determined.

We value our assets on a quarterly basis, or more frequently if required under the 1940 Act. For purposes of the 1940 Act, the Company’s Board of Directors (“Board”) has designated the Investment Adviser as the Company’s “valuation designee” under Rule 2a-5 under the 1940 Act. The Board provides oversight of the Investment Adviser’s fair value determinations of the Company’s portfolio investments on a quarterly basis in good faith, including investments that are not publicly traded and those whose market prices are not readily available. Security transactions are accounted for on a trade date basis. Because (i) Benefit Plan Investors hold 25% or more of our outstanding shares, and (ii) our shares are not listed on a national securities exchange, one or more Valuation Agents independently value our investments, in consultation with the Investment Adviser. Our quarterly valuation procedures, which are the procedures that will be followed by such Valuation Agent, are set forth in more detail below:

(1) Investments for which market quotations are readily available on an exchange are valued at such market quotations based on the closing price indicated from independent pricing services.

(2) Investments for which indicative prices are obtained from various pricing services and/or brokers or dealers are valued through a multi-step valuation process, as described below, to determine whether the quote(s) obtained is representative of fair value in accordance with GAAP.

a. Bond quotes are obtained through independent pricing services. Internal reviews are performed by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, to ensure that the quote obtained is representative of fair value in accordance with GAAP and, if so, the quote is used. If the Valuation Agent is unable to sufficiently validate the quote(s) internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below); and

b. For investments other than bonds, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, look at the number of quotes readily available and perform the following:

i. Investments for which two or more quotes are received from a pricing service are valued using the mean of the mean of the bid and ask of the quotes obtained. If quotes from pricing services differ by +/- 5% or if the spread between the bid and ask for a quote is greater than 10%, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will evaluate the reasonableness of the quote, and if the quote is determined to not be representative of fair value, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will use one or more of the methodologies outlined below to determine fair value; and

ii. Investments for which one quote is received from a pricing service are validated by the Valuation Agent, in consultation with the investment professionals at the Investment Adviser. The personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, analyze the market quotes obtained using an array of valuation methods (further described below) to validate the fair value. For assets where a supporting analysis is prepared, the Valuation Agent will document the selection and appropriateness of the indices selected for yield comparison and a conclusion documenting how the yield comparison analysis supports the proposed mark. The quarterly

6

portfolio company monitoring reports which detail the qualitative and quantitative performance of the portfolio company will also be included. If the Valuation Agent, in consultation with the investment professionals at the Investment Adviser, is unable to sufficiently validate the quote internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below).

(3) Investments for which quotations are not readily available through exchanges, pricing services, brokers, or dealers are valued through a multi-step valuation process:

a. Each portfolio company or investment is initially valued by personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser; and

b. Preliminary valuation conclusions will then be documented and discussed with the Company’s senior management.

For investments in revolving credit facilities and delayed draw commitments, the cost basis of the funded investments purchased is offset by any costs/netbacks received for any unfunded portion on the total balance committed. The fair value is also adjusted for the price appreciation or depreciation on the unfunded portion. As a result, the purchase of a commitment not completely funded may result in a negative fair value until it is called and funded.

The values assigned to investments are based upon available information and do not necessarily represent amounts which might ultimately be realized, since such amounts depend on future circumstances and cannot be reasonably determined until the individual positions are liquidated. 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 our investments may fluctuate from period to period and the fluctuations could be material.

In the event Benefit Plan Investors do not hold 25% or more our outstanding shares, or our shares are listed on a national securities exchange, then (i) personnel of the Investment Adviser will undertake the roles to be performed by the personnel of the Valuation Agent, as described above and (ii) if an investment falls into category (3) above for four consecutive quarters and the investment’s par value or its fair value exceeds a certain materiality threshold, then at least once each fiscal year, the valuation for each portfolio investment for which we do not have a readily available market quotation will be reviewed by an independent valuation firm engaged by our Board.

For all valuations, the valuation committee of our Board (the “Valuation Committee”), which consists solely of directors who are not “interested persons” of us, as such term is used under the 1940 Act (the “Disinterested Directors”), will review these preliminary valuations and our Board, a majority of whom are Disinterested Directors, will discuss the Investment Adviser’s valuations; provided, however, because our assets from time to time may be, and are presently, treated as “plan assets” for purposes of ERISA, the Valuation Agent will determine valuations using only those valuation methodologies reviewed and approved by the Valuation Committee and our Board, and our Board, absent manifest error, will accept such valuations prepared by the Valuation Agent in accordance therewith.

Regulation as a Business Development Company

A BDC must be organized in the United States for the purpose of investing in or lending to primarily private companies and making significant managerial assistance available to them. As with other companies regulated by the 1940 Act, a BDC must adhere to certain substantive regulatory requirements. Recent legislation introduced in the U.S. House of Representatives, if passed, would modify certain sections of the 1940 Act applicable to BDCs.

SEC Reporting

The Company is subject to the reporting requirements of the Securities Exchange Act of 1934 (the “Exchange Act”), which includes annual and periodic reporting requirements.

7

Governance

The Company is a corporation and, as such, is governed by a board of directors. The directors are subject to removal by holders of a majority of the Company’s outstanding voting securities. The 1940 Act requires that a majority of the Company’s directors be persons other than “interested persons,” as that term is defined in the 1940 Act. In addition, the 1940 Act provides that the Company may not change the nature of its business so as to cease to be, or to withdraw its election as, a BDC unless approved by the holders of a majority of the outstanding voting securities.

1940 Act Ownership Restrictions

The Company does not intend to acquire securities issued by any investment company that exceed the limits imposed by the 1940 Act. Under these limits, except for registered money market funds, a BDC generally cannot acquire more than 3% of the voting stock of any investment company, invest more than 5% of the value of its total assets in the securities of one investment company or invest more than 10% of the value of its total assets in the securities of investment companies in the aggregate. Subject to certain exemptive rules, including Rule 12d1-4, the Company may, subject to certain conditions, invest in other investment companies in excess of such thresholds.

Qualifying Assets

We may invest up to 100% of our assets in securities acquired directly from, and/or loans originated directly to, issuers in privately-negotiated transactions.

Under the 1940 Act, a BDC may not acquire any asset other than assets of the type listed in section 55(a) of the 1940 Act, which are referred to as qualifying assets, unless, at the time the acquisition is made and after giving effect to such acquisition, qualifying assets represent at least 70% of the BDC’s total assets. The principal categories of qualifying assets relevant to the Company’s business are the following:

• Securities purchased in transactions not involving any public offering from the issuer of such securities, which issuer (subject to certain limited exceptions) is an “eligible portfolio company” (as defined in the 1940 Act), or from any person who is, or has been during the preceding 13 months, an affiliated person of an eligible portfolio company, or from any other person, subject to such rules as may be prescribed by the SEC. An eligible portfolio company is defined in the 1940 Act as any issuer which:

• is organized under the laws of, and has its principal place of business in, the United States;

• is not an investment company (other than a small business investment company wholly owned by the Company) or a company that would be an investment company but for certain exclusions under the 1940 Act; and

• satisfies any of the following:

• has an equity capitalization of less than $250 million or does not have any class of securities listed on a national securities exchange;

• is controlled by a BDC or a group of companies including a BDC, the BDC actually exercises a controlling influence over the management or policies of the eligible portfolio company, and, as a result thereof, the BDC has an affiliated person who is a director of the eligible portfolio company; or

• is a small and solvent company having total assets of not more than $4 million and capital and surplus of not less than $2 million.

• Securities of any eligible portfolio company that the Company controls.

• Securities purchased in a private transaction from a U.S. issuer that is not an investment company or from an affiliated person of the issuer, or in transactions incident thereto, if the issuer is in bankruptcy and subject to reorganization or if the issuer, immediately prior to the purchase of its securities was

8

unable to meet its obligations as they came due without material assistance other than conventional lending or financing arrangements.

• Securities of an eligible portfolio company purchased from any person in a private transaction if there is no ready market for such securities and the Company already owns 60% of the outstanding equity of the eligible portfolio company.

• Securities received in exchange for or distributed on or with respect to securities described above, or pursuant to the exercise of options, warrants or rights relating to such securities.

• Cash, cash equivalents, “U.S. Government securities” (as defined in the 1940 Act) or high-quality debt securities maturing in one year or less from the time of investment.

As of December 31, 2022, 4.60% of our total assets were non-qualifying assets. As of December 31, 2021, 0% of our total assets were non-qualifying assets.

Limitations on Leverage

As a BDC, we are only allowed to borrow money such that our asset coverage, which, as defined in the 1940 Act, measures the ratio of total assets less total liabilities not represented by senior securities to total borrowings, equals at least 150% after such borrowing, with certain limited exceptions.

Managerial Assistance to Portfolio Companies

A BDC must be operated for the purpose of making investments in the types of securities described in “Qualifying Assets” above. However, in order to count portfolio securities as qualifying assets for the purpose of the 70% test, the BDC must either control the issuer of the securities or must offer to make available to the issuer of the securities (other than small and solvent companies described above) significant managerial assistance. Where the BDC purchases such securities in conjunction with one or more other persons acting together, the BDC will satisfy this test if one of the other persons in the group makes available such managerial assistance. Making available managerial assistance means, among other things, any arrangement whereby the BDC, through its directors, officers or employees, offers to provide, and, if accepted, does so provide, significant guidance and counsel concerning the management, operations or business objectives and policies of a portfolio company.

Temporary Investments

As a BDC, pending investment in other types of “qualifying assets,” as described above, our investments may consist of cash, cash equivalents, U.S. Government securities or high-quality debt securities maturing in one year or less from the time of investment, which are referred to, collectively, as temporary investments, such that at least 70% of our assets are qualifying assets. Typically, we will invest in highly rated commercial paper, U.S. Government agency notes, U.S. Treasury bills or in repurchase agreements relating to such securities that are fully collateralized by cash or securities issued by the U.S. Government or its agencies. A repurchase agreement involves the purchase by a Stockholder, such as the Company, of a specified security and the simultaneous agreement by the seller to repurchase it at an agreed-upon future date and at a price that is greater than the purchase price by an amount that reflects an agreed-upon interest rate. There is no percentage restriction on the proportion of our assets that may be invested in such repurchase agreements. However, certain diversification tests in order to qualify as a RIC for federal income tax purposes will typically require us to limit the amount we invest with any one counterparty.

Senior Securities

As a corporation, the Company will be permitted, under specified conditions, to issue multiple classes of indebtedness and one class of stock senior to its common stock if the Company’s asset coverage, as defined in

the 1940 Act, is at least equal to 150% for indebtedness and 200% for preferred equity immediately after each such issuance. In addition, while any preferred stock or publicly traded debt securities are outstanding, the

9

Company may be prohibited from making distributions to its Stockholders or the repurchasing of such securities or shares unless it meets the applicable asset coverage ratios at the time of the distribution or repurchase.

The Company may also borrow amounts up to 5% of the value of its total assets for temporary purposes without regard to asset coverage. For a discussion of the risks associated with leverage, see “Item 1A. Risk Factors.” The 1940 Act imposes limitations on a BDC’s issuance of preferred shares, which are considered “senior securities” subject to the 200% asset coverage requirement described above. In addition, (i) preferred shares must have the same voting rights as the common Stockholders (one share one vote); and (ii) preferred Stockholders must have the right, as a class, to appoint directors to the Board.

Code of Ethics

As a BDC, the Company and the Investment Adviser have adopted a code of ethics pursuant to Rule 17j-1 under the 1940 Act that establishes procedures for personal investments and restricts certain personal securities transactions. Personnel subject to each code may invest in securities for their personal investment accounts, including securities that may be purchased or held by the Company, so long as such investments are made in accordance with the code’s requirements.

Anti-Takeover Measures

State corporate law as well as the Company’s Certificate of Incorporation and bylaws include provisions that could have the effect of limiting the ability of other entities or persons to acquire control of the Company by means of a tender offer, proxy contest or otherwise or to change the composition of the Company’s Board. These provisions are expected to discourage certain coercive takeover practices and inadequate takeover bids and to encourage persons seeking to acquire control of the Company to negotiate first with the Board. These measures, however, may delay, defer or prevent a transaction or a change in control that might otherwise be in the best interests of the Company’s Stockholders and could have the effect of depriving Stockholders of an opportunity to sell their Shares at a premium over prevailing market prices. Such attempts could have the effect of increasing the Company’s expenses and disrupting its normal operation. Unless or until the consummation of an IPO, the Company will continue its investment activities and operations as a privately held BDC whose shares are subject to transfer restrictions as further described in see “Item 11. Description of Registrant’s Securities to be Registered—Transferability of Shares.” Accordingly, these anti-takeover measures will have limited practical effect until such time as the Company consummates an IPO.

Compliance Policies and Procedures and Other Considerations

As a BDC, the Company will not generally be able to issue and sell its common stock at a price below net asset value per share. It may, however, issue and sell its common stock, at a price below the current net asset value of the common stock, or issue and sell warrants, options or rights to acquire such common stock, at a price below the current net asset value of the common stock, if the Company’s Board determines that such sale is in the Company’s best interest and in the best interests of its Stockholders, and its Stockholders have approved the policy and practice of making such sales within the preceding 12 months. In any such case, the price at which the securities are to be issued and sold may not be less than a price that, in the determination of the Board, closely approximates the market value of such securities.

As a BDC, the Company expects to be periodically examined by the SEC for compliance with the 1940 Act.

As a BDC, the Company is required to provide and maintain a bond issued by a reputable fidelity insurance company to protect the Company against larceny and embezzlement.

The Investment Adviser has relief from registration with the CFTC as a CPO with respect to the Company, and the Investment Adviser is exempt from registration with the CFTC as a CTA with respect to the Company and will therefore not be required to provide Stockholders with certified annual reports and other disclosure documents that satisfy the requirements of CFTC rules applicable to registered CPOs and CTAs.

10

The Company and the Investment Adviser have implemented written policies and procedures reasonably designed to detect and prevent violation of the federal securities laws. As a BDC, the Company will be required to review these compliance policies and procedures annually for their adequacy and effectiveness of implementation and designate a chief compliance officer to be responsible for administering the policies and procedures.

Sarbanes-Oxley Act of 2002

The Sarbanes-Oxley Act imposes a wide variety of regulatory requirements on publicly-held companies and their insiders. Many of these requirements will affect the Company. For example:

• pursuant to Rule 13a-14 of the Exchange Act, the Chief Executive Officer and Chief Financial Officer must certify the accuracy of the financial statements contained in the Company’s periodic reports;

• pursuant to Item 307 of Regulation S-K, the Company’s periodic reports must disclose the Company’s conclusions about the effectiveness of the Company’s disclosure controls and procedures;

• pursuant to Rule 13a-15 of the Exchange Act, the Company’s management must prepare an annual report regarding its assessment of the Company’s internal control over financial reporting and (once the Company ceases to be an emerging growth company under the JOBS Act or, if later, for the year following the Company’s first annual report required to be filed with the SEC) must obtain an audit of the effectiveness of internal control over financial reporting performed by the Company’s independent registered public accounting firm; and

• pursuant to Item 308 of Regulation S-K and Rule 13a-15 of the Exchange Act, the Company’s periodic reports must disclose whether there were significant changes in the Company’s internal controls over financial reporting or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

The Sarbanes-Oxley Act requires the Company to review the Company’s current policies and procedures to determine whether the Company will comply with the Sarbanes-Oxley Act and the regulations promulgated thereunder. The Company will continue to monitor the Company’s compliance with all regulations that are adopted under the Sarbanes-Oxley Act and will take actions necessary to ensure that the Company is in compliance therewith.

Proxy Voting Policies and Procedures

The Company has delegated proxy voting responsibility to the Investment Adviser. As a fiduciary, the Investment Adviser has a duty to monitor corporate events and to vote proxies (in accordance with applicable law, including ERISA), as well as a duty to cast votes in the best interest of the Company and not to subrogate Company interests to its own interests. To meet its fiduciary obligations, the Investment Adviser seeks to ensure that it votes proxies in the best interest of the Company, and the Investment Adviser’s proxy voting policy addresses how the Investment Adviser will resolve any conflict of interest that may arise when voting proxies. The Investment Adviser’s proxy voting policy attempts to generalize a complex subject and the Investment Adviser may, from time to time, determine that it is in the best interests of the Company to depart from specific policies described therein.

The Investment Adviser is responsible for processing all proxy notifications received by the Investment Adviser. All proxy voting requests received are forwarded to the appropriate contact person at the Investment Adviser that is responsible for monitoring the issuer. The appropriate contact person at the Investment Adviser communicates the proxy voting decision to the Investment Adviser. The Investment Adviser shall keep a record of its proxy voting policies and procedures, proxy statements received and votes cast, in accordance with its record keeping policies. The trade operations department is responsible for maintaining records with respect to proxy voting.

11

Reporting Obligations

The Company is required to comply with periodic reporting requirements under the Exchange Act and will make available to Stockholders annual reports containing audited financial statements on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and such other reports as the Company determines to be appropriate or as may be required by law.

Stockholder reports and other information about the Company are available by contacting the Company and on the EDGAR Database on the SEC’s Internet site at http://sec.report and copies of this information may be obtained, after paying a duplicating fee, by electronic request at the following E-mail address: publicinfo@sec.gov.

Taxation as a Regulated Investment Company

We have elected to be treated and intend to comply with the requirements to qualify annually as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”) for each taxable year beginning with the year in which we become effective as a BDC. As a RIC, we generally will not pay corporate-level U.S. federal income taxes on any net ordinary income or capital gains that we timely distribute to our stockholders as dividends. Rather, dividends distributed by us generally are taxable to our stockholders, and any net operating losses, foreign tax credits and other tax attributes of ours generally do not pass through to our stockholders, subject to certain exceptions and special rules for certain items such as net capital gains and qualified dividend income recognized by us.

To qualify as a RIC, we must, among other things, meet certain source-of-income and asset diversification requirements (as described below). In addition, to be eligible to be taxed as a RIC, we must timely distribute to our stockholders, for each taxable year, at least 90.0% of our “investment company taxable income”, which is generally our net ordinary income plus the excess of realized net short-term capital gains over realized net long-term capital losses (the “Annual Distribution Requirement”).

If we continue to qualify as a RIC and satisfy the Annual Distribution Requirement, we will not be subject to U.S. federal income tax on the portion of our income that is timely distributed (or is deemed to be timely distributed) to our stockholders. If we fail to qualify as a RIC, we will be subject to U.S. federal income tax at the regular corporate rates on our income and capital gains.

We will be subject to a 4.0% nondeductible U.S. federal excise tax on certain undistributed income unless we distribute in a timely manner an amount at least equal to the sum of (1) 98.0% of our net ordinary income for each calendar year, (2) 98.2% of our capital gain net income for the one-year period ending October 31 in that calendar year and (3) any ordinary income and capital gain net income that we recognized in preceding years, but were not distributed during such years, and on which we did not pay corporate-level U.S. federal income tax, in preceding years (the “Excise Tax Avoidance Requirement”). While we intend to make distributions to our stockholders in each taxable year that will be sufficient to avoid any U.S. federal excise tax on our earnings, there can be no assurance that we will be successful in entirely avoiding this tax.

In order to qualify as a RIC for U.S. federal income tax purposes, we must, among other things:

• continue to qualify as a BDC under the 1940 Act at all times during each taxable year;

• derive in each taxable year at least 90.0% of our gross income from dividends, interest, payments with respect to loans of certain securities, gains from the sale of stock or other securities or foreign currencies, net income from certain “qualified publicly traded partnerships”, or other income derived with respect to our business of investing in such stock or securities (the “90% Income Test”); and

• diversify our holdings so that at the end of each quarter of the taxable year:

• at least 50.0% of the value of our assets consists of cash, cash equivalents, U.S. government securities, securities of other RICs, and other securities if such other securities of any one issuer

12

do not represent more than 5.0% of the value of our assets or more than 10.0% of the outstanding voting securities of the issuer; and

• no more than 25.0% of the value of our assets is invested in the securities, other than U.S. government securities or securities of other RICs, of: (1) one issuer, (2) two or more issuers that are controlled, as determined under applicable Code rules, by us and that are engaged in the same or similar or related trades or businesses, or (3) certain “qualified publicly traded partnerships” (the “Diversification Tests”).

A RIC is limited in its ability to deduct expenses in excess of its “investment company taxable income” (which is, generally, ordinary income plus the excess of realized net short-term capital gains over realized net long-term capital losses). If our expenses in a given year exceed our investment company taxable income, we would experience a net operating loss for that year. However, a RIC is not permitted to carry forward net operating losses to subsequent years and such net operating losses do not pass through to its stockholders. In addition, expenses can be used only to offset investment company taxable income, not net capital gains. A RIC may not use any net capital losses (that is, realized capital losses in excess of realized capital gains) to offset the RIC’s investment company taxable income, but may carry forward such losses, and use them to offset capital gains, indefinitely. In the event that a RIC were to experience an ownership change as defined under the Code, the RIC’s capital loss carryforwards and other favorable tax attributes, if any, may be subject to limitation. Due to these limits on the deductibility of expenses and net capital losses, we may for tax purposes have aggregate taxable income for several years that we are required to distribute and that is taxable to its stockholders even if such income is greater than the aggregate net income we actually earned during those years.

For U.S. federal income tax purposes, we may be required to include in our taxable income certain amounts that we have not yet received in cash. For example, if we hold debt obligations that are treated under applicable tax rules as having original issue discount (such as debt instruments with PIK interest or, in certain cases, increasing interest rates or issued with warrants), we must include in our taxable income in each year the portion of the original issue discount that accrues over the life of the obligation, regardless of whether cash representing such income is received by us in the same taxable year. We may also have to include in our taxable income other amounts that we have not yet received in cash, such as accruals on a contingent payment debt instrument or deferred loan origination fees that are paid after origination of the loan or are paid in non-cash compensation such as warrants or stock. Because original issue discount or other amounts accrued will be included in our investment company taxable income for the year of accrual and before we receive any corresponding cash payments, we may be required to make a distribution to our stockholders in order to satisfy the Annual Distribution Requirement, even though we would not have received any corresponding cash payment.

Accordingly, to enable us to satisfy the Annual Distribution Requirement, we may need to sell some of our assets at times and/or at prices that we would not consider advantageous, we may need to raise additional equity or debt capital or we may need to forego new investment opportunities or otherwise take actions that are disadvantageous to our business (or be unable to take actions that are advantageous to our business). If we are unable to obtain cash from other sources to enable us to satisfy the Annual Distribution Requirement, we may fail to qualify for the U.S. federal income tax benefits allowable to RICs and, thus, become subject to a corporate level U.S. federal income tax (and any applicable state and local taxes).

We may be prevented by financial covenants contained in our debt financing agreements, if any, from making distributions to our stockholders. In addition, under the 1940 Act, we are generally not permitted to make distributions to our stockholders while our debt obligations and other senior securities are outstanding unless certain “asset coverage” tests are met. See “—Senior Securities”, below. Limits on distributions to our stockholders may prevent us from satisfying the Annual Distribution Requirement and, therefore, may jeopardize our qualification for taxation as a RIC or subject us to the 4.0% U.S. federal excise tax.

Although we do not presently expect to do so, we may borrow funds and sell assets in order to make distributions to our stockholders that are sufficient for us to satisfy the Annual Distribution Requirement.

13

However, our ability to dispose of assets may be limited by (1) the illiquid nature of our portfolio and/or (2) other requirements relating to our status as a RIC, including the Diversification Tests. If we dispose of assets in order to meet the Annual Distribution Requirement or the Excise Tax Avoidance Requirement, we may make such dispositions at times that, from an investment standpoint, are not advantageous.

Under the 1940 Act, we are not permitted to make distributions to our stockholders while our debt obligations and other senior securities are outstanding unless certain “asset coverage” tests are met. If we are prohibited from making distributions, we may fail to qualify for tax treatment as a RIC and become subject to tax as an ordinary corporation.

Certain of our investment practices may be subject to special and complex U.S. federal income tax provisions that may, among other things: (i) disallow, suspend or otherwise limit the allowance of certain losses or deductions; (ii) convert long-term capital gain into short-term capital gain or ordinary income; (iii) convert an ordinary loss or a deduction into a capital loss (the deductibility of which is more limited); (iv) cause us to recognize income or gain without a corresponding receipt of cash; (v) adversely affect the time as to when a purchase or sale of securities is deemed to occur; (vi) adversely alter the characterization of certain complex financial transactions; and (vii) produce income that will not be qualifying income for purposes of the 90% income test described above. We will monitor our transactions and may make certain tax decisions in order to mitigate the potential adverse effect of these provisions.

Foreign exchange gains and losses realized by us in connection with certain transactions involving non-dollar debt securities, certain foreign currency futures contracts, foreign currency option contracts, foreign currency forward contracts, foreign currencies, or payables or receivables denominated in a foreign currency are subject to Code provisions that generally treat such gains and losses as ordinary income and losses and may affect the amount, timing and character of distributions to our stockholders. Any such transactions that are not directly related to our investment in securities (possibly including speculative currency positions or currency derivatives not used for hedging purposes) could, under future Treasury Regulations, produce income not among the types of “qualifying income” from which a RIC must derive at least 90% of its annual gross income.

Failure to Qualify for Tax Treatment as a Regulated Investment Company

If we fail to satisfy the 90% distribution requirement or the Diversification Tests for any taxable year or quarter of such taxable year, we may nevertheless continue to qualify as a RIC for such year if certain relief provisions of the Code apply (which may, among other things, require us to pay certain corporate-level U.S. federal income taxes or to dispose of certain assets). If we fail to qualify for treatment as a RIC and such relief provisions do not apply to us, we will be subject to U.S. federal income tax on all of our taxable income at regular corporate rates (and also will be subject to any applicable state and local taxes), regardless of whether we make any distributions to our stockholders. Distributions would not be required. However, if distributions were made, any such distributions would be taxable to our stockholders as ordinary dividend income to the extent of our current and accumulated earnings and profits and, subject to certain limitations under the Code, any such distributions may be eligible for the 20.0% maximum rate applicable to non-corporate taxpayers. Subject to certain limitations under the Code, corporate distributees would be eligible for the dividends-received deduction. Distributions in excess of our current and accumulated earnings and profits would be treated first as a return of capital to the extent of the stockholder’s tax basis, and any remaining distributions would be treated as a capital gain.

Subject to a limited exception applicable to RICs that qualified as such under Subchapter M of the Code for at least one year prior to disqualification and that requalify as a RIC no later than the second year following the non-qualifying year, we could be subject to tax on any unrealized net built-in gains in the assets held by us during the period in which we failed to qualify as a RIC that are recognized during the five-year period after our requalification as a RIC, unless we made a special election to pay corporate-level U.S. federal income tax on such built-in gain at the time of our requalification as a RIC. We may decide to be taxed as a regular corporation

14

even if we would otherwise qualify as a RIC if we determine that treatment as a corporation for a particular year would be in our best interests.

ERISA Considerations

The following summary of certain aspects of ERISA is based upon ERISA, judicial decisions, U.S. Department of Labor (“DOL”) regulations and rulings in existence on the date hereof. This summary is general in nature and does not address every ERISA issue that may be applicable to us or a particular investor.

The Investment Adviser does not currently intend to restrict ownership of shares by Benefit Plan Investors and, therefore, it is anticipated that Benefit Plan Investors will own (and do currently own), in the aggregate, in excess of 25% of the total value of shares. Accordingly, during such time that Benefit Plan Investors own 25% or more of the total value shares, our underlying assets will be considered “plan assets,” as described below.

General

Persons who are fiduciaries with respect to a U.S. employee benefit plan or trust within the meaning of and subject to the provisions of ERISA (an “ERISA Plan”), an individual retirement account or a Keogh plan subject solely to the provisions of Section 4975 of the Code (an “Individual Retirement Fund”) and entities which are deemed for purposes of ERISA to include the assets of ERISA Plans and Individual Retirement Funds (collectively with ERISA Plans and Individual Retirement Funds, “Plans”) should consider, among other things, the matters described below before determining whether to invest in us. References hereinafter made to ERISA include parallel references to the Code.

ERISA imposes certain general and specific responsibilities on persons who are fiduciaries with respect to an ERISA Plan, including prudence, diversification, avoidance of prohibited transactions and compliance with other standards. In determining whether a particular investment is appropriate for an ERISA Plan, DOL regulations provide that a fiduciary of an ERISA Plan must give appropriate consideration to, among other things, the role that the investment plays in the ERISA Plan’s portfolio, taking into consideration whether the investment is designed reasonably to further the ERISA Plan’s purposes, the risk and return factors of the potential investment, including the fact that the returns may be subject to U.S. federal tax as unrelated business taxable income, the portfolio’s composition with regard to diversification, the liquidity and current return of the total portfolio relative to the anticipated cash flow needs of the ERISA Plan, the projected return of the total portfolio relative to the ERISA Plan’s funding objectives, and the limitation on the rights of investors to redeem their shares. Before investing the assets of an ERISA Plan in us, a fiduciary should determine whether such an investment is consistent with its fiduciary responsibilities and the foregoing regulations. For example, a fiduciary should consider whether an investment in us may be too illiquid or too speculative for a particular ERISA Plan and whether the assets of the ERISA Plan would be sufficiently diversified. If a fiduciary with respect to any such ERISA Plan breaches its responsibilities with regard to selecting an investment or an investment course of action for such ERISA Plan, the fiduciary may be held personally liable for losses incurred by the ERISA Plan as a result of such breach.

Plan Assets

ERISA and applicable DOL regulations describe when the underlying assets of an entity in which Benefit Plan Investors invest are treated as “plan assets” for purposes of ERISA. Under ERISA, the term Benefit Plan Investors is defined to include an “employee benefit plan” that is subject to the provisions of Title I of ERISA, a “plan” that is subject to the prohibited transaction provisions of Section 4975 of the Code, and entities the assets of which are treated as “plan assets” by reason of investment therein by Benefit Plan Investors.

Under ERISA, as a general rule, when an ERISA Plan invests assets in another entity, the ERISA Plan’s assets include its investment, but do not, solely by reason of such investment, include any of the underlying

15

assets of the entity. However, when an ERISA Plan acquires an “equity interest” in an entity that is neither: (a) a “publicly offered security”; nor (b) a security issued by an investment fund registered under the 1940 Act, then the ERISA Plan’s assets include both the equity interest and an undivided interest in each of the underlying assets of the entity, unless it is established that: (i) the entity is an “operating company”; or (ii) the equity participation in the entity by Benefit Plan Investors is limited.

Under ERISA, the assets of an entity will not be treated as “plan assets” if Benefit Plan Investors hold less than 25% (or such greater percentage as may be specified in regulations promulgated by the DOL) of the value of each class of equity interests in the entity. Equity interests held by a person with discretionary authority or control with respect to the assets of the entity and equity interests held by a person who provides investment advice for a fee (direct or indirect) with respect to such assets or any affiliate of any such person (other than a Benefit Plan Investor) (each of the foregoing, a “Controlling Person”) are disregarded for purposes of determining whether the assets of an entity will be treated as “plan assets” for purposes of ERISA. The Benefit Plan Investor percentage of ownership test applies at the time of an acquisition by any person of the equity interests. In addition, an advisory opinion of the DOL takes the position that a withdrawal of an equity interest by an investor constitutes the acquisition of an equity interest by the remaining investors (through an increase in their percentage ownership of the remaining equity interests), thus triggering an application of the Benefit Plan Investor percentage of ownership test at the time of the withdrawal. Each investor in the Company may be required to provide assurances as to its status as a Benefit Plan Investor or Controlling Person.

The Investment Adviser anticipates that the aggregate investment in us by Benefit Plan Investors may, from time to time (and as of the December 31, 2022 does), equal or exceed 25% (or such greater percentage as may be specified in regulations promulgated by the DOL) of the value of any class of equity interests in us. In such circumstances, our assets would be treated as “plan assets” for purposes of ERISA. If investments in us by Benefit Plan Investors does not equal or exceed the 25% threshold as set forth above, neither we nor the Investment Adviser would be subject to the provisions of ERISA. As a general rule, during periods when our assets are treated as “plan assets” for purposes of ERISA, the Investment Adviser will be deemed a “fiduciary” (as defined in ERISA and the Code) with respect to each Plan investing in us. In addition, during periods when our assets are treated as “plan assets” for purposes of ERISA, the Investment Adviser will be subject to the general prudence and fiduciary responsibility provisions of ERISA with respect to each ERISA Plan and Individual Retirement Fund investing in us. Generally, the fiduciary provisions of ERISA require fiduciaries to act for the exclusive benefit of participants and beneficiaries of the ERISA Plan, to employ the care, skill, prudence and diligence that a prudent man acting in a like capacity and familiar with such matters would use in the conduct of an enterprise of a like character and with like aims, to diversify investments so as to minimize the risks of large losses, and to comply with the terms of the trust document and other documents governing the ERISA Plan. In such circumstances, an investment by an ERISA Plan in us would constitute the appointment, in accordance with the written instruments governing the underlying ERISA Plan, of the Investment Adviser as an “investment manager” as defined in Section 3(38) of ERISA, with respect to each such investing ERISA Plan. The acceptance of the subscription constitutes acknowledgment by the Investment Adviser of its status as a fiduciary with respect to such investing ERISA Plan during any such period.

If the assets of the Company are treated as “plan assets” for purposes of ERISA (including, for these purposes, as applicable, the corresponding provisions of the Internal Revenue Code), the Company would be subject to various other requirements of ERISA and the Internal Revenue Code. In particular, the Company would be subject to rules prohibiting transactions with “parties in interest” under ERISA or “disqualified persons” under the Internal Revenue Code (all referred to below for convenience as “parties in interest”) and transactions involving conflicts of interest on the part of fiduciaries which might result in a violation of ERISA or Section 4975 of the Code unless the transaction was subject to a statutory or administrative exemption. In this regard, the Investment Adviser anticipates that where an exemption is necessary to enable the Company to enter into certain transactions with parties in interest or disqualified persons, the Investment Adviser may rely, as necessary or appropriate, on the statutory exemption for transactions with service providers or, if that exemption is unavailable, on another available statutory or administrative exemption (if any).

16

ERISA prohibits ERISA Plans from purchasing or holding “employer securities” and “employer real property,” as such terms are defined by ERISA, other than investments in “qualifying employer securities” and “qualifying employer real property,” respectively, that satisfy any applicable limitations set forth in Section 407 of ERISA. If securities held by the Company are regarded as the assets of investing ERISA Plans, those securities may be included in determining whether those ERISA Plans are in compliance with Section 407 of ERISA. Investing ERISA Plans will provide the Investment Adviser with and maintain a list of “employer securities” as such term is defined in Section 407 of ERISA.

In addition, generally, the DOL has issued favorable advisory opinions under certain prohibited transaction rules regarding fees based on assets under management under specified circumstances (such as where each of the investing Plans has assets of at least $50,000,000 and have not invested more than 10% of their assets under the arrangement, and certain other circumstances are present). The Company will not necessarily conform to those structures with respect to which the DOL has issued favorable opinions in this regard, and will not be seeking a ruling or other relief regarding its fee structure.

Section 408(b)(2) of ERISA (and the corresponding provisions of the Code) may provide an exemption from certain prohibited transaction rules for reasonable arrangements between Plans and “parties in interest” or “disqualified persons” for the provision of services, if no more than reasonable compensation is paid therefor. Applicable DOL regulations under this exemption would generally require, among other things, that a person who is a fiduciary to a Plan by reason of providing investment advisory services to a “plan assets” fund must disclose certain compensation in order to rely on this exemption. The disclosures set forth herein, in conjunction with disclosures made in the Investment Adviser’s Form ADV and the audited financial statements of the Company, constitute the Investment Adviser’s good faith efforts to comply with the disclosure requirements under Section 408(b)(2) of ERISA and the regulations promulgated thereunder, if applicable.

If a prohibited transaction occurs for which no exemption is available, each party in interest involved could be subject to an excise tax equal to 15% of the amount involved in the prohibited transaction for each year the transaction continues and, unless the transaction is corrected within statutorily required periods, to an additional tax of 100%. In addition, among other adverse consequences, Plan fiduciaries that decide to invest in the Company could, under certain circumstances, be liable for prohibited transactions or other violations as a result of their investment in the Company or as co-fiduciaries for actions taken by or on behalf of the Company.

If the assets of the Company are treated as “plan assets” for purposes of ERISA, the Investment Adviser will purchase or maintain a fidelity bond satisfying the requirements of Section 412 of ERISA with respect to the assets of the Company owned by ERISA Plans. The Company will bear the cost of such fidelity bond.

In general, ERISA requires that the indicia of ownership of all Plan assets be maintained within the jurisdiction of the U.S. district courts. The DOL has issued regulations that permit a Plan fiduciary to maintain the indicia of ownership of certain securities and foreign currency outside the jurisdiction of the U.S. courts if specified conditions are satisfied. The Company intends to permit securities or other property to be held in custodial accounts outside the jurisdiction of the U.S. district courts only in compliance with the requirements of such regulations.

Fiduciaries of Plans are required to file annual reports with the DOL and the Internal Revenue Service that set forth the current value and other information with respect to the Plan’s assets. For the purpose of this requirement, fiduciaries must include information with respect to the Plan’s interest in entities, such as the Company, if they are treated as holding plan assets, unless the entity files such information directly with the DOL in accordance with an alternative procedure. To the extent that the Company holds “plan assets” and does not file the requisite information directly with the DOL, the Company will endeavor to provide, through reports provided to investors generally or upon request, the information reasonably necessary to enable Plans to comply with the applicable reporting requirements, to the extent such information is available. The disclosures set forth herein constitute the Investment Adviser’s good faith efforts to comply with the disclosure requirements of Form 5500, Schedule C and allow for the treatment of its compensation as eligible indirect compensation.

17

Representations by Plans

An ERISA Plan proposing to invest in us will be required to represent that it is, and any fiduciaries responsible for the ERISA Plan’s investments are, aware of and understand our investment objectives, policies and strategies, and that the decision to invest plan assets in us was made with appropriate consideration of relevant investment factors with regard to the ERISA Plan and is consistent with the duties and responsibilities imposed upon fiduciaries with regard to their investment decisions under ERISA.

Whether or not our assets are treated as “plan assets” for purposes of ERISA, an investment in us by an ERISA Plan is subject to ERISA. Accordingly, fiduciaries of ERISA Plans should consult with their own counsel as to the consequences under ERISA of an investment in us.

ERISA Plans and Individual Retirement Funds Having Prior Relationships with the Investment Adviser or its Affiliates

Certain prospective Plan investors may currently maintain relationships with the Investment Adviser or other entities that are affiliated with the Investment Adviser. Each of such entities may be deemed to be a party in interest to, or a fiduciary of, any Plan to which any of the Investment Adviser or its affiliates provides investment management, investment advisory or other services. ERISA prohibits ERISA Plan assets to be used for the benefit of a party in interest and also prohibits an ERISA Plan fiduciary from using its position to cause the ERISA Plan to make an investment from which it or certain third parties in which such fiduciary has an interest would receive a fee or other consideration. Similar provisions are imposed by the Code with respect to Individual Retirement Funds. ERISA Plan and Individual Retirement Fund investors should consult with counsel to determine if investment in us is a transaction that is prohibited by ERISA or the Internal Revenue Code.

Certain Effects on Company Investments Generally

If and for so long as our assets are treated as “plan assets” for purposes of ERISA and Section 4975 of the Code, we may be prevented from making certain otherwise desirable investments and engaging in certain other transactions that might otherwise be permitted.

Future Regulations and Rulings

The provisions of ERISA are subject to extensive and continuing administrative and judicial interpretation and review. This section is based on the provisions of the Code and ERISA as currently in effect, and the existing administrative and judicial interpretations thereunder. No assurance can be given that administrative, judicial or legislative changes will not occur that may make the foregoing statements incorrect or incomplete. The discussion of ERISA contained herein is, of necessity, general and may be affected by future publication of regulations and rulings. Potential investors should consult with their legal advisers regarding the consequences under ERISA of the acquisition and ownership of shares.

Summary Risk Factors

The risk factors described below are a summary of the principal risk factors associated with an investment in us. These are not the only risks we face. You should carefully consider these risk factors, together with the risk factors set forth in Item—1A. Risk Factors of this Annual Report on Form 10-K and the other reports and documents filed by us with the SEC.

Risks Relating to Our Business and Structure

• Global economic, political and market conditions, including downgrades of the U.S. credit rating and Russia’s invasion of Ukraine, may adversely affect our business, results of operations and financial condition, including our revenue growth and profitability.

18

• A renewed disruption in the capital markets and the credit markets could adversely affect our business.

• There is uncertainty as to the value of our portfolio investments because most of our investments are, and may continue to be, in private companies and recorded at fair value. In addition, the fair values of our investments are determined by our Investment Adviser, subject to oversight by our Board, in accordance with our valuation policy.

• Our ability to achieve our investment objective depends on key investment personnel of the Investment Adviser. If the Investment Adviser were to lose any of its key investment personnel, our ability to achieve our investment objective could be significantly harmed.

• We do not expect to replicate the historical performance of other entities managed or supported by Comvest Partners.

• Our business, results of operations and financial condition depend on our ability to manage future growth effectively.

• We may borrow money, which could magnify the potential for gain or loss on amounts invested in us and increase the risk of investing in us.

• If we are unable to comply with the covenants or restrictions in our borrowings, our business could be materially adversely affected.

• We are exposed to risks associated with changes in interest rates.

Risks Relating to Our Operations

• Because we intend to distribute substantially all of our income to our stockholders to maintain our status as a RIC, we will continue to need additional capital to finance our growth. If additional funds are unavailable or not available on favorable terms, our ability to grow may be impaired.

• Our ability to enter into transactions with our affiliates is restricted.

• The Investment Adviser has significant potential conflicts of interest with us and, consequently, your interests as stockholders which could adversely impact our investment returns.

• The Investment Adviser’s liability is limited under the Investment Management Agreement, and we have agreed to indemnify the Investment Adviser against certain liabilities, which may lead the Investment Adviser to act in a riskier manner than it would when acting for its own account.

• The Investment Adviser and Administrator can resign upon 60 days’ notice, and a suitable replacement may not be found within that time, resulting in disruption in our operations that could adversely affect our business, results of operations and financial condition.

• If we fail to maintain our status as a BDC, our business and operating flexibility could be significantly reduced.

• Our business model in the future may depend to an extent upon our referral relationships with private equity sponsors, and the inability of the investment professionals of the Investment Adviser to maintain or develop these relationships, or the failure of these relationships to generate investment opportunities, could adversely affect our business strategy.

• We will be subject to corporate-level U.S. federal income tax on all of our income if we are unable to maintain tax treatment as a RIC under Subchapter M of the Code, which would have a material adverse effect on our financial performance.

• We may not be able to pay you distributions on our common stock, our distributions to you may not grow over time and a portion of our distributions to you may be a return of capital for U.S. federal income tax purposes.

19

• We may have difficulty paying our required distributions if we recognize taxable income before or without receiving cash representing such income.

• Changes in laws or regulations governing our operations may adversely affect our business or cause us to alter our business strategy.

• The effect of global climate change may impact the operations of our portfolio companies.

• Internal and external cyber threats, disease pandemics, as well as other disasters, could impair our ability to conduct business effectively.

Risks Relating to Our Investments

• Our investment strategy, which is focused primarily on privately held companies, presents certain challenges, including the lack of available information about these companies.

• Our investments in securities rated below investment grade are speculative in nature and are subject to additional risk factors such as increased possibility of default, illiquidity of the security, and changes in value based on changes in interest rates.

• Our portfolio may be concentrated in a limited number of industries, which may subject us to a risk of significant loss if there is a downturn in a particular industry in which a number of our investments are concentrated.

• Defaults by our portfolio companies may harm our operating results.

• The lack of liquidity in our investments may adversely affect our business.

• Price declines and illiquidity in the corporate debt markets may adversely affect the fair value of our portfolio investments, reducing our net asset value through increased net unrealized losses.

• If we are unable to make follow-on investments in our portfolio companies, the value of our investment portfolio could be adversely affected.

• The disposition of our investments may result in contingent liabilities.

• There may be circumstances where our debt investments could be subordinated to claims of other creditors or we could be subject to lender liability claims.

• We generally do not control our portfolio companies.

• Economic recessions, downturns or government spending cuts could impair our portfolio companies and harm our operating results.

• Inflation could adversely affect the business, result of operations and financial condition of our portfolio companies.

• We may invest in derivatives or other assets that expose us to certain risks, including market risk, liquidity risk and other risks similar to those associated with the use of leverage.

• We are subject to risks associated with the discontinuation of LIBOR, which will affect our cost of capital and net investment income.

Risks Relating to Our Securities

• Investing in our common stock may involve an above average degree of risk.

• Shares are registered under the Exchange Act and therefore stockholders may be subject to certain filing requirements.

• We do not currently intend for our shares to be listed on any national securities exchange.

20

The Private Offering

The Company enters into separate subscription agreements with investors providing for the private placement of shares of our common stock in reliance on exemptions from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”). Each investor in the private offering of our common stock (the “Private Offering”) has made, or will make, a capital commitment (each, a “Capital Commitment”) to purchase shares of our common stock pursuant to a subscription agreement entered into with us (a “Subscription Agreement”). Pursuant to the Private Offering, the Company’s initial closing occurred on August 6, 2021 (“Initial Closing”). The Company may accept additional subscriptions from investors in the future.

As of December 31, 2022, we had aggregate Capital Commitments from investors of $656.6 million, of which $301.6 million was undrawn. As of December 31, 2021, we had aggregate Capital Commitments from investors of $656.6 million, of which $516.6 million was undrawn.

Investors are required to make capital contributions to purchase shares of our common stock each time we deliver a drawdown notice, which will be issued based on our anticipated investment activities and capital needs, in an aggregate amount not to exceed each investor’s respective Capital Commitment. We will deliver drawdown requests at least ten business days prior to the required funding date. All purchases of our common stock will generally be made pro rata in accordance with remaining Capital Commitments of all investors, at a per-share price equal to the net asset value per share of our common stock subject to any adjustments. Any adjustments would take into account a determination of changes to net asset value within 48 hours of the sale to assure compliance with Section 23(b) of the 1940 Act. At the end of the Investment Period (as defined below), stockholders will be released from any further obligation to fund drawdowns and purchase additional shares of our common stock, subject to certain conditions as described in more detail below and in the Subscription Agreement.

Investment Period

Our Investment Period commenced on the date of the Initial Closing, which occurred on August 6, 2021, and shall continue until the 48-month anniversary of the Initial Closing date, subject to automatic extensions thereafter, each for an additional one year period, unless the holders of a majority of our outstanding shares elect to forego any such extension, upon not less than ninety days prior written notice to the Investment Adviser. Holders of a majority of our outstanding shares may also terminate the Investment Period as of any earlier anniversary of the date of the Initial Closing date, upon not less than ninety (90) days prior written notice to the Investment Adviser. The Investment Adviser may also terminate the Investment Period as of an earlier date in its discretion.

During the Investment Period, any amounts we receive as a return of capital (as opposed to a return on capital) with respect to our investments may, in the sole discretion of the Investment Adviser, be retained by us, without reducing the stockholders’ unfunded Capital Commitments, for the purpose of making investments and/ or for such other permissible purposes as set out in our operating documents. While we expect to distribute approximately our entire net investment income on a quarterly basis and substantially all of our taxable income on an annual basis, we may retain certain net capital gains for reinvestment.

After the end of the Investment Period, the stockholders will be released from any further obligation with respect to their then current unfunded Capital Commitments, except to the extent necessary to: (x) fund the Management Fee and other liabilities and expenses throughout the term (including to repay our outstanding financings); (y) complete investments that are in process or that have been committed to as of the end of the Investment Period; and (z) make follow-on investments in an aggregate amount up to 10% of our gross assets.

Financing

On August 11, 2021, the Company entered into a Credit Agreement (the “Goldman Credit Facility”) as the borrower and Goldman Sachs Bank USA (“Goldman Sachs”) as the lender. The Goldman Credit Facility is

21

structured as a revolving credit facility secured by the capital commitments of the Company’s subscribed investors and certain related assets. As part of the Goldman Credit Facility, the Company’s right to make capital calls of investors may be pledged as collateral to the lender, which will be able to call for capital contributions upon the occurrence of an event of default under such credit facility. To the extent such an event of default does occur, investors could therefore be required to fund any shortfall up to their remaining Capital Commitments, without regard to the underlying value of their investment. See also “Risk Factors – If we are unable to comply with the covenants or restrictions in our borrowings, our business could be materially adversely affected.”

Investment Advisory Agreement

Pursuant to the Investment Advisory Agreement entered on June 29, 2021, (the “Investment Advisory Agreement”), we are externally managed by our Investment Adviser and pay our Investment Adviser a fee for its services (except, that because our assets from time to time may be, and are presently, treated as “plan assets” for purposes of ERISA, we do not currently pay our Investment Adviser any fees related to services it may provide in its capacity as the Administrator, as opposed to any sub-administrator appointed by the Administrator as set forth below). The following summarizes our arrangements with the Investment Adviser pursuant to the Investment Advisory Agreement.

Pursuant to the Investment Management Agreement, the Investment Adviser:

• determines the composition of our portfolio, the nature and timing of the changes to our portfolio and the manner of implementing such changes;

• determines the securities and other assets that we will purchase, retain or sell;

• identifies, evaluates and negotiates the structure of our investments that we make;

• executes, monitors and services the investments that we make;

• performs due diligence on prospective portfolio companies;

• votes, exercises consents and exercises all other rights appertaining to such securities and other assets on our behalf; and

• provides us with such other investment advisory, research and related services as we may, from time to time, reasonably require.

The Investment Adviser’s services under the Investment Advisory Agreement are not exclusive, and the Investment Adviser (so long as its services to us are not impaired) and/or other entities affiliated with Commonwealth are permitted to furnish similar services to other entities. Under the Investment Advisory Agreement, the Investment Adviser will receive a fee for investment advisory and management services consisting of a base management fee. The cost of the base management fee payable to the Investment Adviser is borne by us and, as a result, is indirectly borne by our common Stockholders. Pursuant to its Resource Sharing Agreement with Comvest Partners, the Investment Adviser will have access to Comvest Partners’ team of experienced investment professionals.

We entered into an Investment Advisory Agreement, dated as of June 29, 2021, which was approved by our Board for an initial two-year term, under which the Investment Adviser, subject to the overall supervision of our Board manages the day-to-day operations of, and provides investment advisory services to us. Unless earlier terminated as described below, the Investment Advisory Agreement will remain in effect for a period of two years from its effective date and will remain in effect from year to year thereafter if approved annually by (i) the vote of our Board, or by the vote of a majority of our outstanding voting securities, and (ii) the vote of a majority of our Independent Directors. The Investment Advisory Agreement will automatically terminate in the event of an assignment by the Investment Adviser. The Investment Advisory Agreement may be terminated by either party, or by a vote of the majority of our outstanding voting shares or, if less, such lower percentage as required

22

by the 1940 Act, without penalty upon not less than 60 days’ prior written notice to the applicable party. If the Investment Advisory Agreement is terminated according to this paragraph, we will pay the Investment Adviser a pro-rated portion of the Management Fee (as defined below). See “Item 1A. Risk Factors—Our ability to achieve our investment objective depends on key investment personnel of the Investment Adviser.”

The Investment Advisory Agreement provides that the Investment Adviser and its officers, managers, agents, employees, controlling persons, members (or their owners) and any other person or entity affiliated with it, are entitled to indemnification from us for any damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering of the Investment Adviser’s services under the Investment Advisory Agreement or otherwise as the Investment Adviser, absent willful misfeasance, bad faith, gross negligence or breach by the Investment Adviser of its fiduciary duties under ERISA, if applicable, in the performance of their respective duties or by reason of the reckless disregard of their respective duties and obligations. However, the Investment Adviser and its officers, managers, agents, employees, controlling persons, members (or their owners) and any other person or entity affiliated with it, will not be entitled to such indemnification, if such damages, costs and expenses arose from their willful misfeasance, bad faith, gross negligence or breach by the Investment Adviser of its fiduciary duties under ERISA, if applicable, in the performance of their respective duties or by reason of the reckless disregard of their respective duties and obligations.

Under our charter, we will fully indemnify any person who was or is involved in any actual or threatened action, suit or proceeding by reason of the fact that such person is or was one of our directors or officers, but only to the extent permitted by ERISA, if applicable. So long as we are regulated under the 1940 Act, the above indemnification and limitation of liability is limited by the 1940 Act or by any valid rule, regulation or order of the SEC thereunder. The 1940 Act provides, among other things, that a company may not indemnify any director or officer against liability to it or its security holders to which he or she might otherwise be subject by reason of his or her willful misfeasance, bad faith, gross negligence or reckless disregard of the duties involved in the conduct of his or her office unless a determination is made by final decision of a court, by vote of a majority of a quorum of directors who are disinterested, non-party directors or by independent legal counsel that the liability for which indemnification is sought did not arise out of the foregoing conduct. To the extent that our assets are treated as “plan assets” for purposes of ERISA, the above indemnification and limitation of liability will be limited by ERISA. ERISA provides, among other things, that an ERISA Plan or other entity whose assets are treated as “plan assets” may not indemnify its investment adviser or any other person that would be deemed such entity’s fiduciary for purposes of ERISA, for a breach of their fiduciary duties under ERISA.

We have obtained liability insurance for our independent directors, which was paid for by the Company.

Management Fees

We pay the Investment Adviser a fee for its services under the Investment Management Agreement consisting of an annual base management fee (the “Management Fee”). The cost of the management fee payable to the Investment Adviser is borne by us and, as a result, is indirectly borne by our stockholders. The Management Fee is payable quarterly in arrears.

Pursuant to the Investment Management Agreement, during the Investment Period, the Management Fee is calculated at an annual rate of 1.00% with respect to the Company’s Adjusted Average Assets Invested (defined below) in respect of the relevant quarterly period. “Adjusted Average Assets Invested” shall mean (a) the average of the sum of the Company’s (i) Drawn Capital Commitments and (ii) outstanding principal on borrowings, in the case of clause (i) and clause (ii), as of the last business day of each month included in the relevant quarterly period less (b) the sum of the Company’s (iii) cumulative net unrealized losses, if any, and (iv) cumulative net realized losses, if any, in the case of clause (iii) and clause (iv), as of the last business day of the relevant quarter. For the avoidance of doubt, the Management Fee paid at the end of any quarter shall be calculated based on the lower of the actual Adjusted Average Assets Invested in respect of the quarter and the target Adjusted Average Assets Invested for that quarter.

23

After the Investment Period, the 1.00% Management Fee will be calculated based on the Company’s Adjusted Average Assets Invested in respect of each quarterly period.

Any Management Fees payable pursuant to the Investment Advisory Agreement will be calculated based on the Company’s Adjusted Average Assets Invested in respect of the most recently completed calendar quarter. Management Fees for any partial quarter will be appropriately prorated. For the avoidance of doubt, the quarterly Management Fees payable to the Investment Adviser shall be calculated based on the lower of the actual Adjusted Average Assets Invested as of the end of any quarter and the target Adjusted Average Assets Invested for that quarter, as specifically set forth in the table below.

The table set forth below shows the following quarterly fee percentages shall be payable with respect to the Company’s target Adjusted Average Assets Invested from the quarter ending September 30, 2021 through the end of the Investment Period:

Quarter Ending	Quarter			Target Adjusted Average Assets Invested ($ in millions)1		Quarterly Management Fee Percentage			Quarterly Dollar Amount ($ in millions)2
September 30, 2021		1		$	80		1	%		0.2
December 31, 2021		2		$	160		1	%		0.4
March 31, 2022		3		$	240		1	%		0.6
June 30, 2022		4		$	320		1	%		0.8
September 30, 2022		5		$	400		1	%		1
December 31, 2022		6		$	480		1	%		1.2
March 31, 2023		7		$	560		1	%		1.4
June 30, 2023		8		$	640		1	%		1.6
September 30, 2023		9		$	650		1	%		1.625
December 31, 2023		10		$	650		1	%		1.625
March 31, 2024		11		$	650		1	%		1.625
June 30, 2024		12 and beyond	3	$	650		1	%		1.625

(1) For the avoidance of doubt, the Management Fee paid at the end of any quarter shall be calculated based on the lower of the actual Adjusted Average Assets Invested in respect of the quarter and the target Adjusted Average Assets Invested for that quarter.

(2) Reflects dollar amount of Management Fees payable for the applicable quarter based on the Company’s target Adjusted Average Assets Invested as of the end of such quarter.

(3) Reflects the Management Fee payable beginning in quarter 12 and extending through the end of the Investment Period.

Expenses

All investment professionals of the Investment Adviser and their respective staffs, when and to the extent engaged in providing investment advisory and management services under the Investment Management Agreement (as opposed to the accounting, compliance and other administrative services set forth in clause (m) below), and the compensation and routine overhead expenses of such personnel allocable to such services, will be provided and paid for by the Investment Adviser and not by us.

In addition to Management Fees, except as noted above, we are permitted to bear all other expenses directly and specifically related to our operations, which expenses may include without limitation:

(a) all costs and expenses with respect to the actual or proposed acquisition, financing, holding, monitoring or disposition of our investments, whether such investments are ultimately consummated or not, including, origination fees, syndication fees, due diligence costs, broken deal expenses, bank service fees, fees and expenses of custodians, transfer agents, consultants, experts, travel expenses incurred for investment-related

24

purposes, outside legal counsel, consultants and accountants, administrator’s fees of third party administrators (subject to clause (m) below) and financing costs (including interest expenses);

(b) expenses for liability insurance, including officers’ and independent directors’ liability insurance, cyber insurance and other insurance (but excluding the cost of liability insurance covering the Investment Adviser and its officers as our assets are treated as “plan assets” for purposes of ERISA);

(c) extraordinary expenses incurred by us (including litigation);

(d) indemnification and contribution expenses provided, that we will not bear such fees, costs or expenses to the extent that the relevant conduct is not indemnifiable under applicable law, including ERISA, if applicable;

(e) taxes and other governmental fees and charges;

(f) administering and servicing and special servicing fees paid to third parties for our benefit;

(g) the cost of company-related operational and accounting software and related expenses;

(h) cost of software (including the fees of third-party software developers) used by the Investment Adviser and its affiliates to track and monitor our investments (specifically, cost of software related to data warehousing, portfolio administration/reconciliation, loan pricing and trade settlement attributable to us);

(i) expenses related to the valuation or appraisal of our investments;

(j) risk, research and market data-related expenses (including software) incurred for our investments;

(k) fees, costs and expenses (including legal fees and expenses) incurred to comply with any applicable law, rule or regulation (including regulatory filings such as financial statement filings, ownership filings (Section 16 or Section 13 filings), blue sky filings and registration statement filings, as applicable) to which we are subject or incurred in connection with any governmental inquiry, investigation or proceeding involving us; provided, that we will not bear such fees, costs or expenses to the extent that the relevant conduct is not indemnifiable under applicable law, including ERISA, if applicable;

(l) costs associated with our wind-up, liquidation, dissolution and termination;

(m) other legal, compliance, operating, accounting, tax return preparation and consulting, auditing and administrative expenses in accordance with the Investment Management Agreement and the Administration Agreement and fees for outside services provided to us or on our behalf; provided that so long as our assets are treated as “plan assets” for purposes of ERISA, we will not incur such expenses or fees, if such expenses and fees arise in connection with such services, to the extent that they are performed by the Administrator and do not satisfy the requirements of a prohibited transaction exemption;

(n) expenses of the Board (including the reasonable costs of legal counsel, accountants, financial advisors and/or such other advisors and consultants engaged by the Board, as well as travel and out-of-pocket expenses related to the attendance by directors at Board meetings), to the extent permitted under applicable law, including ERISA, if applicable;

(o) annual or special meetings of the stockholders;

(p) the costs and expenses associated with preparing, filing and delivering to stockholders periodic and other reports and filings required under federal securities laws as a result of our status as a BDC;

(q) ongoing offering expenses;

(r) federal and state registration fees pertaining to us;

(s) costs of Company related proxy statements, stockholders’ reports and notices;

(t) costs associated with obtaining fidelity bonds as required by the 1940 Act and Section 412 of ERISA;

(u) printing, mailing and all other similar direct expenses relating to us;

25

(v) expenses incurred in preparation for or in connection with (or otherwise relating to) any initial public offering or other debt or equity offering conducted by us, including but not limited to external legal and accounting expenses, printing costs, travel and out-of-pocket expenses related to marketing efforts; and

(w) only to the extent (i) Benefit Plan Investors hold less than 25% of our shares, or (ii) our shares are listed on a national securities exchange, or (iii) permitted by ERISA, if our assets are considered to be “plan assets,” our allocable portion of overhead, including office equipment and supplies, rent and our allocable portion of the compensation paid to accounting, compliance and administrative staff employed by the Investment Adviser or its affiliates who provide services to us necessary for its operation, including related taxes, health insurance and other benefits.

Investment-related expenses with respect to investments in which we invest together with one or more parallel funds (or co-investment vehicles) will generally be allocated among all such entities on the basis of capital invested by each such entity into the relevant investment; provided, that if the Investment Adviser reasonably believes that such allocation method would produce an inequitable result to any such entity, the Investment Adviser may allocate such expenses among such entities in any other manner that the Investment Adviser believes in good faith to be fair and equitable.

Staffing

We do not have any employees. Our day-to-day investment operations are managed by the Investment Adviser and the Administrator. See “—Investment Advisory Agreement” in this Annual Report on Form 10-K. Pursuant to its Resource Sharing Agreement with Comvest Credit Advisors LLC, the Investment Adviser has access to Comvest Partners’ team of experienced investment professionals. To the extent (i) Benefit Plan Investors hold less than 25% of our Shares or (ii) our Shares are listed on a national securities exchange, we will reimburse the Administrator for the allocable portion of overhead and other expenses incurred by it in performing its obligations to us under the Administration Agreement, including the compensation of our chief financial officer and their respective staffs.

Emerging Growth Company

We are an emerging growth company as defined in the Jumpstart Our Business Startups Act (the “JOBS Act”) and we are eligible to take advantage of certain specified reduced disclosure and other requirements that are otherwise generally applicable to public companies that are not “emerging growth companies” including, but not limited to:

• Permission for an “emerging growth company” to defer compliance with any new or revised financial accounting standards until the date that companies that are not “issuers” as defined in Section 2(a) of the Sarbanes-Oxley Act are required to comply; and

• Exemption for an “emerging growth company” from the Sarbanes-Oxley Act Section 404(b) auditor attestation on management’s assessment of its internal controls.

We expect to remain an emerging growth company until the earliest of (i) the last day of the first fiscal year in which our annual gross revenues exceed $1.235 billion, (ii) the end of the fiscal year in which the fifth anniversary of any initial public offering by us has occurred, (iii) December 31 of the fiscal year that we become a “large accelerated filer” as defined in Rule 12b-2 under Exchange Act which would occur if the market value of our shares that are held by non-affiliates exceeds $700.0 million as of the last business day of our most recently completed second fiscal quarter and we have been publicly reporting for at least 12 calendar months or (iv) the date on which we have issued more than $1.0 billion in non-convertible debt securities during the preceding three-year period.

Privacy Notice

Your privacy is very important to us. This notice (this “Privacy Notice”) sets forth our policies for the collection, use, storage, sharing, disclosure (collectively, “processing”) and protection of personal data relating to

26

current, prospective and former investors in the Company, as applicable. This Privacy Notice is being provided in accordance with the requirements of data privacy laws, including the EU General Data Protection Regulation 2016/679 (“GDPR”), the US Gramm-Leach-Bliley Act of 1999, as amended, or any other law relating to privacy or the processing of personal data and any statutory instrument, order, rule or regulation implemented thereunder, each as applicable to us (collectively, “Data Protection Laws”). References to “you” or an “investor” in this Privacy Notice mean any investor who is an individual, or any individual connected with an investor who is a legal person (each such individual, a “data subject”), as applicable.

The Types of Personal Data We May Collect and Use

The categories of personal data we may collect include names, residential addresses or other contact details, signature, nationality, tax identification number, date of birth, place of birth, photographs, copies of identification documents, bank account details, information about assets or net worth, credit history, source of funds details or other sensitive information, such as certain special categories of data contained in the relevant materials or documents.

How We Collect Personal Data

We may collect personal data about you through: (i) information provided directly to us by you, or another person on your behalf; (ii) information that we obtain in relation to any transactions between you and us; and (iii) recording and monitoring of telephone conversations and electronic communications with you as described below.

We also may receive your personal information from third parties or other sources, such as our affiliates, the Investment Adviser, the Administrator, publicly accessible databases or registers, tax authorities, governmental agencies and supervisory authorities, credit agencies, fraud prevention and detection agencies, or other publicly accessible sources, such as the Internet.

Using Your Personal Data: The Legal Basis and Purposes

We may process your personal data for the purposes of administering the relationship between you and us (including communications and reporting), direct marketing of our products and services, monitoring and analyzing our activities, and complying with applicable legal or regulatory requirements (including anti-money laundering, fraud prevention, tax reporting, sanctions compliance, or responding to requests for information from supervisory authorities with competent jurisdiction over our business). Your personal data will be processed in accordance with Data Protection Laws and may be processed with your consent, upon your instruction, or for any of the purposes set out herein, including where we or a third-party consider there to be any other lawful purpose to do so.

Where personal data is required to satisfy a statutory obligation (including compliance with applicable anti-money laundering or sanctions requirements) or a contractual requirement, failure to provide such information may result in your investment in the Company being rejected or compulsorily redeemed. Where there is suspicion of unlawful activity, failure to provide personal data may result in the submission of a report to the relevant law enforcement agency or supervisory authority.

How We May Share Your Personal Data

We may disclose information about you to our affiliates or third parties, including the Investment Adviser, the Administrator, lenders and other counterparties of the Company for our everyday business purposes, such as to facilitate transactions, maintain your account(s) or respond to court orders and legal investigations. It may also be necessary, under anti-money laundering and similar laws, to disclose information about the Company’s investors in order to accept subscriptions from them or to facilitate the establishment of trading relationships for the Company with executing brokers or other counterparties. We will also release information about you if you direct us to do so.

27

We may share your information with our affiliates for direct marketing purposes, such as offers of products and services to you by us or our affiliates. You may prevent this type of sharing by contacting us at 844-383-8620. If you are a new investor, we can begin sharing your information with our affiliates for direct marketing purposes 30 days from the date of your initial investment in or commitment to the Company. When you are no longer our investor, we may continue to share your information with our affiliates for such purposes. We may also disclose information about your transactions and experiences with us to our affiliates for their everyday business purposes.

We do not share your information with non-affiliates for them to market their own services to you. We may disclose information you provide to us to companies that perform marketing services on our behalf, such as any placement agent retained by the Company.

Monitoring of Communications

We may record and monitor telephone conversations and electronic communications with you for the purposes of: (i) ascertaining the details of instructions given, the terms on which any transaction was executed or any other relevant circumstances; (ii) ensuring compliance with our regulatory obligations; and/or (iii) detecting and preventing the commission of financial crime.

Retention Periods and Security Measures

We will not retain personal data for longer than is necessary in relation to the purpose for which it is collected, subject to Data Protection Laws. Personal data will be retained for the duration of your investment in the Company, as applicable, and for a minimum period of five to seven years after a redemption of an investment from the Company or liquidation of the Company. We may retain personal data for a longer period for the purpose of marketing our products and services or compliance with applicable law. From time to time, we will review the purpose for which personal data has been collected and decide whether to retain it or to delete if it no longer serves any purpose to us.

To protect your personal information from unauthorized access and use, we apply technical and organizational security measures in accordance with Data Protection Laws. These measures include computer safeguards and secured files and buildings. We will notify you of any material personal data breaches affecting you in accordance with the requirements of Data Protection Laws.

International Transfers

Because of the international nature of a fund management business, personal data may be transferred to countries outside the European Economic Area (“Third Countries”), such as to jurisdictions where we conduct business or have a service provider, including the United States and other countries that may not have the same level of data protection as that afforded by the Data Protection Laws in the European Economic Area. In such cases, we will process personal data (or procure that it be processed) in the Third Countries in accordance with the requirements of the Data Protection Laws, which may include having appropriate contractual undertakings in legal agreements with service providers who process personal data on our behalf in such Third Countries.

Your Rights Under Data Protection Laws

Data subjects in the European Economic Area have certain rights under GDPR in relation to our processing of their personal data and these are, generally: (i) the right to request access to their personal data; (ii) the right to request rectification of their personal data; (iii) the right to request erasure of their personal data (the “right to be forgotten”); (iv) the right to restrict our processing or use of personal data; (v) the right to object to our processing or use where we have considered this to be necessary for our legitimate interests (such as in the case of direct marketing activities); (vi) where relevant, the right to request the portability; (vii) where their consent to

28

processing has been obtained, the right to withdraw their consent at any time; and (viii) the right to lodge a complaint with a supervisory authority. Please note that the right to be forgotten that applies in certain circumstances under GDPR is not likely to be available in respect of the personal data we hold, given the purpose for which we collect such data, as described above.

You may contact us at any time to limit our sharing of your personal information. If you limit sharing for an account you hold jointly with someone else, your choices will apply to everyone on your account. United States state laws may give you additional rights to limit sharing.

Who To Contact About This Privacy Notice

Please contact our chief compliance officer at 844-383-8620 or by writing to the following address: Commonwealth Credit Partners BDC I, Inc., 360 S Rosemary, Suite 1700, West Palm Beach, FL, 33401, for any questions about this Privacy Notice or requests with regards to the personal data we hold.

For more specific information or requests in relation to the processing of personal data by the Administrator or any other service provider of the Company, you may also contact the relevant service provider directly at the address specified herein.

Item 1A. Risk Factors

An investment in our securities involves certain risks relating to our structure and investment objective. The risks set forth below are not the only risks that we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial may materially affect our business, our structure, our financial condition, our investments and/or operating results. If any of the following events occur, our business, financial condition and results of operations could be materially and adversely affected. In such case, the net asset value of our common stock could decline. There can be no assurance that we will achieve our investment objective and you may lose all or part of your investment.

RISKS RELATING TO OUR BUSINESS AND STRUCTURE

We have a limited operating history.

We are a newly formed entity with very limited operations and therefore have no meaningful operating history upon which an investor may evaluate their performance. The prior investment performance described herein, as with all performance data, can provide no assurance of our future results. Moreover, we are subject to all of the business risks and uncertainties associated with any new fund, including the risk that we will not achieve our investment objective and that the value of our shares of common stock could decline substantially.

Global economic, political and market conditions, including downgrades of the U.S. credit rating and Russia’s invasion of Ukraine, may adversely affect our business, results of operations and financial condition, including our revenue growth and profitability.

The current worldwide financial market situation, as well as various social and political tensions in the United States and around the world, may contribute to increased market volatility, may have long-term effects on the United States and worldwide financial markets and may cause economic uncertainties or deterioration in the U.S. and worldwide. The impact of downgrades by rating agencies to the U.S. government’s sovereign credit rating or its perceived creditworthiness as well as potential government shutdowns and uncertainty surrounding transfers of power could adversely affect the U.S. and global financial markets and economic conditions. U.S. debt ceiling and budget deficit concerns have increased the possibility of additional credit-rating downgrades and economic slowdowns, or a recession in the United States. In addition, disagreement over the federal budget has caused the U.S. federal government to shut down for periods of time. Continued adverse political and economic conditions could have a material adverse effect on our business, financial condition and results of operations.

29

Deterioration in the economic conditions in the Eurozone and other regions or countries globally and the resulting instability in global financial markets may pose a risk to our business. Financial markets have been affected at times by a number of global macroeconomic events, including the following: large sovereign debts and fiscal deficits of several countries in Europe and in emerging markets jurisdictions, levels of non-performing loans on the balance sheets of European banks, the effect of the United Kingdom leaving the European Union, instability in the Chinese capital markets and the COVID-19 pandemic.

Various social and political circumstances in the U.S. and around the world (including wars and other forms of conflict, terrorist acts, security operations and catastrophic events such as fires, floods, earthquakes, tornadoes, hurricanes and global health epidemics), may also contribute to increased market volatility and economic uncertainties or deterioration in the U.S. and worldwide. Such events, including rising trade tensions between the United States and China, other uncertainties regarding actual and potential shifts in U.S. and foreign, trade, economic and other policies with other countries, and the COVID-19 pandemic, could adversely affect our business, financial condition or results of operations. These market and economic disruptions could negatively impact the operating results of our portfolio companies.

In addition, Russia’s invasion of Ukraine in February 2022 and corresponding events have had, and could continue to have, severe adverse effects on regional and global economic markets. Following Russia’s actions, various governments, including the United States, have issued broad-ranging economic sanctions against Russia, including, among other actions, a prohibition on doing business with certain Russian companies, large financial institutions, officials and oligarchs; a commitment by certain countries and the European Union to remove selected Russian banks from the Society for Worldwide Interbank Financial Telecommunications, the electronic banking network that connects banks globally; and restrictive measures to prevent the Russian Central Bank from undermining the impact of the sanctions. The duration of hostilities and the vast array of sanctions and related events (including cyberattacks and espionage) cannot be predicted. Those events present material uncertainty and risk with respect to markets globally, which pose potential adverse risks to us and the performance of our investments and operations. Any such market disruptions could affect our portfolio companies’ operations and, as a result, could have a material adverse effect on our business, financial condition and results of operations. Sanctions and export control laws and regulations are complex, frequently changing, and increasing in number, and they may impose additional legal compliance costs or business risks associated with our operations.

Additionally, the Federal Reserve’s actions with respect to raising short term interest rates and future interest rate increases, along with the United States government’s credit and deficit concerns, global economic uncertainties and market volatility and the impacts of COVID-19, could cause interest rates to be volatile, which may negatively impact our ability to access the debt markets and capital markets on favorable terms.

A renewed disruption in the capital markets and the credit markets could adversely affect our business

As a BDC, we must maintain our ability to raise additional capital for investment purposes. If we are unable to access the capital markets or credit markets, we may be forced to curtail our business operations and may be unable to pursue new investment opportunities. The success of our activities is affected by general economic and market conditions, including, among others, interest rates, availability of credit, inflation rates, economic uncertainty, changes in laws, and trade barriers. These factors could affect the level and volatility of securities prices and the liquidity of our investments. Volatility or illiquidity could impair our profitability or result in losses.

The capital markets and the credit markets have experienced extreme volatility in recent periods, and, as a result, there has been and will likely continue to be uncertainty in the financial markets in general. Disruptions in the capital markets in recent years increased the spread between the yields realized on risk-free and higher risk securities, resulting in illiquidity in parts of the capital markets. In addition, a prolonged period of market illiquidity may cause us to reduce the volume of loans that we originate and/or fund and adversely affect the value of our portfolio investments. Unfavorable economic conditions could also increase our funding costs, limit

30

our access to the capital markets or result in a decision by lenders not to extend credit to us. These events could limit our investment originations, limit our ability to grow and negatively impact our operating results. Ongoing disruptive conditions in the financial industry and the impact of new legislation in response to those conditions could restrict our business operations and, consequently, could adversely impact our business, results of operations and financial condition.

If the fair value of our assets declines substantially, we may fail to maintain the asset coverage ratios imposed upon us by the 1940 Act. Any such failure would result in a default under such indebtedness and otherwise affect our ability to issue senior securities, borrow under a credit facility and pay distributions, which could materially impair our business operations. Our liquidity could be impaired further by our inability to access the capital or credit markets. For example, we cannot be certain that we will be able to renew our Leverage Arrangements (defined below) as they mature or to consummate new arrangements to provide capital for normal operations. In recent years, reflecting concern about the stability of the financial markets, many lenders and institutional investors have reduced or ceased providing funding to borrowers. This market turmoil and tightening of credit have led to increased market volatility and widespread reduction of business activity generally in recent years. In addition, adverse economic conditions due to these disruptive conditions could materially impact our ability to comply with the financial and other covenants in any existing or future Leverage Arrangements. If we are unable to comply with these covenants, this could materially adversely affect our business, results of operations and financial condition.

There is uncertainty as to the value of our portfolio investments because most of our investments are, and may continue to be, in private companies and recorded at fair value. In addition, the fair values of our investments are determined by our Investment Adviser, subject to oversight by our Board, in accordance with our valuation policy.

Some of our investments are and may be in the form of securities or loans that are not publicly traded. The fair value of these investments may not be readily determinable. Under the 1940 Act, we are required to carry our portfolio investments at market value or, if there is no readily available market value, at fair value as determined in good faith by our Board, including to reflect significant events affecting the value of our securities. For purposes of the 1940 Act, the Board has designated the Investment Adviser as the Company’s “valuation designee” under Rule 2a-5 under the 1940 Act. The Board provides oversight of the Investment Adviser’s fair value determinations of the Company’s portfolio investments on a quarterly basis in good faith, including investments that are not publicly traded and those whose market prices are not readily available.

We ((x) through an unaffiliated third-party firm, to the extent that our assets are treated as “plan assets” for purposes of ERISA, or (y) through our Investment Adviser and/or Administrator, to the extent that our assets are not treated as “plan assets” for purposes of ERISA) value our investments for which we do not have readily available market quotations quarterly, or more frequently as circumstances require, at fair value as determined in good faith by our Board in accordance with our valuation policy, which is at all times consistent with GAAP. See “Item 1. Business—Valuation of Portfolio Securities” for additional information on valuations in this Annual Report on Form 10-K.

We will utilize independent third-party and unaffiliated valuation firms for the purposes of valuing our portfolio investments to the extent that such assets are treated as “plan assets” for purposes of ERISA. See “Item 1. Business—The Administrator”. Under such circumstances, the valuations of such third-party and unaffiliated valuations firms must be used without adjustment.

However, to the extent that our assets are not treated as “plan assets” for purposes of ERISA, our Board still expects to utilize the services of one or more independent third-party valuation firms to aid it in determining the fair value with respect to our material unquoted assets in accordance with our valuation policy. Under such circumstances, the inputs into the determination of fair value of these investments may require significant management judgment or estimation. Even if observable market data is available, such information may be the

31

result of consensus pricing information or broker quotes, which include a disclaimer that the broker would not be held to such a price in an actual transaction. The non-binding nature of consensus pricing and/or quotes accompanied by disclaimers materially reduces the reliability of such information.

Furthermore, under such circumstances where our assets are not treated as “plan assets” for purposes of ERISA, the types of factors that the Board may take into account in determining the fair value of our investments is generally expanded to include, as appropriate: available market data, including relevant and applicable market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows and the markets in which it does business, comparisons of financial ratios of peer companies that are public, comparable merger and acquisition transactions and the principal market and enterprise values. Since these valuations, and particularly valuations of private securities and private companies, are inherently uncertain, may fluctuate over short periods of time and may be based on estimates, our determinations of fair value may differ materially from the values that would have been used if a ready market for these securities existed. Due to this uncertainty, our fair value determinations may cause our net asset value, on any given date, to be materially understated or overstated. In addition, investors purchasing our common stock based on an overstated net asset value would pay a higher price than the realizable value that our investments might warrant.

To the extent that our assets are not treated as “plan assets” for purposes of ERISA, we may adjust quarterly the valuation of our portfolio to reflect our Board’s determination of the fair value of each investment in our portfolio. Any changes in fair value are recorded in our consolidated statements of operations as net change in unrealized gain or loss.

Our ability to achieve our investment objective depends on key investment personnel of the Investment Adviser. If the Investment Adviser were to lose any of its key investment personnel, our ability to achieve our investment objective could be significantly harmed.

We depend on the investment judgment, skill and relationships of the investment professionals of the Investment Adviser to identify, evaluate, negotiate, structure, execute, monitor and service our investments. The Investment Adviser, as an affiliate of Comvest Partners, is supported by Comvest Partners to fulfill its obligations to us under the Investment Advisory Agreement. The Investment Adviser may also depend upon Comvest Partners to obtain access to investment opportunities originated by professionals. Our future success depends to a significant extent on the continued service and coordination of the key investment personnel of the Investment Adviser. The departure of any of these individuals could have a material adverse effect on our ability to achieve our investment objective.

The Investment Committee, which provides oversight over our investment activities, is provided by the Investment Adviser. The loss of any member of the Investment Committee or of other senior professionals of the Investment Adviser and its affiliates without suitable replacement could limit our ability to achieve our investment objective and operate as we anticipate. This could have a material adverse effect on our financial condition, results of operation and cash flows. To achieve our investment objective, the Investment Adviser may hire, train, supervise and manage new investment professionals to participate in its investment selection and monitoring process. If the Investment Adviser is unable to find investment professionals or do so in a timely manner, our business, financial condition and results of operations could be adversely affected.

We do not expect to replicate the historical performance of other entities managed or supported by Comvest Partners.

We do not expect to replicate the historical performance of Comvest Partners’ investments, or those of its affiliates. In addition, our investment strategies may differ from those of Comvest Partners or its affiliates. We, as a BDC and as a RIC, are subject to certain regulatory restrictions that do not apply to Comvest Partners or its

32

affiliates. Furthermore, to the extent that our assets are treated as “plan assets” for purposes of ERISA, we will be subject to certain regulatory restrictions that do not otherwise generally apply to Comvest Partners or its affiliates. Finally, we can offer no assurance that our investment team will be able to continue to implement our investment objective with the same degree of success as it has had in the past.

We operate in a highly competitive market for investment opportunities and may not be able to compete effectively.

We compete for investments with other BDCs and investment funds (including private equity and hedge funds), as well as traditional financial services companies such as commercial banks and other sources of funding. Many of our competitors are substantially larger and have considerably greater financial, technical and marketing resources than we do. For example, some competitors may have a lower cost of capital and access to funding sources that are not available to us. In addition, some of our competitors may have higher risk tolerances or different risk assessments than us. Furthermore, many of our competitors have greater experience operating under, or are not subject to, the regulatory restrictions that the 1940 Act imposes on us as a BDC or the source-of-income, asset diversification and distribution requirements that we must satisfy to maintain our tax treatment as a RIC. These characteristics could allow our competitors to consider a wider variety of investments, establish more relationships and offer better pricing and more flexible structuring than we are able to do.

We may lose investment opportunities if our pricing, terms and structure do not match those of our competitors. With respect to the investments that we make, we do not seek to compete based primarily on the interest rates we may offer, and we believe that some of our competitors may make loans with interest rates that may be lower than the rates we offer. In the secondary market for acquiring existing loans, we expect to compete generally on the basis of pricing terms. If we match our competitors’ pricing, terms and structure, we may experience decreased net interest income, lower yields and increased risk of credit loss. If we are forced to match our competitors’ pricing, terms and structure, we may not be able to achieve acceptable returns on our investments or may bear substantial risk of capital loss. Part of our competitive advantage stems from the fact that we believe the market for middle market lending is underserved by traditional bank lenders and other financial sources. A significant increase in the number and/or the size of our competitors in this target market could force us to accept less attractive investment terms. We may also compete for investment opportunities with accounts managed by the Investment Adviser or its affiliates. Although the Investment Adviser allocates opportunities in accordance with its policies and procedures, allocations to such other accounts reduces the amount and frequency of opportunities available to us and may not be in our best interests and, consequently, our stockholders. Moreover, the performance of investment opportunities is not known at the time of allocation. If we are not able to compete effectively, our business, financial condition and results of operations may be adversely affected, thus affecting our business, financial condition and results of operations. Because of this competition, there can be no assurance that we will be able to identify and take advantage of attractive investment opportunities that we identify or that we will be able to fully invest our available capital.

Our business, results of operations and financial condition depend on our ability to manage future growth effectively.

Our ability to achieve our investment objective and to grow depends on the Investment Adviser’s ability to identify, invest in and monitor companies that meet our investment criteria. Accomplishing this result on a cost-effective basis is largely a function of the Investment Adviser’s structuring of the investment process, its ability to provide competent, attentive and efficient services to us and its ability to access financing on acceptable terms. The Investment Adviser has substantial responsibilities under the Investment Advisory Agreement and may also be called upon to provide managerial assistance to our eligible portfolio companies. These demands on the time of the Investment Adviser and its investment professionals may distract them or slow our rate of investment. In order to grow, we and the Investment Adviser may need to retain, train, supervise and manage new investment professionals. However, these investment professionals may not be able to contribute effectively to the work of the Investment Adviser. If we are unable to manage our future growth effectively, our business, results of operations and financial condition could be materially adversely affected.

33

We may borrow money, which could magnify the potential for gain or loss on amounts invested in us and increase the risk of investing in us.

We may elect to utilize one or more subscription lines (each, a “Subscription Line”), each of which would be expected to be secured by our Aggregate Committed Capital, including to fund portfolio investments pending receipt of amounts drawn from Stockholders with respect to unfunded Capital Commitments. We may also guarantee loans made to or in respect of the Company or its investments or enter into repurchase agreements in respect of investments (together with any Subscription Lines, “Leverage Arrangements”).

In accordance with the 1940 Act as presently in effect, BDCs generally are prohibited from incurring additional leverage to the extent it would cause them to have less than a 150% asset coverage ratio, reflecting approximately a 2:1 debt to equity ratio, taking into account the then current fair value of their investments.

Our ability to service any debt that we incur depends largely on our financial performance and is subject to prevailing economic conditions and competitive pressures. In addition, holders of our common stock will, indirectly, bear the burden of any increase in our expenses as a result of leverage.

The Small Business Credit Availability Act (“SBCAA”), among other things, modified the applicable provisions of the 1940 Act to reduce the required asset coverage ratio applicable to BDCs from 200% to 150% subject to certain conditions. Increased leverage could increase the risks associated with investing in us. For example, if the value of the Company’s assets decreases, although the asset base and expected revenues would be larger because increased leverage would permit the Company to acquire additional assets, leverage will cause the Company’s net asset value to decline more sharply than it otherwise would have without leverage or with lower leverage. Similarly, any decrease in the Company’s revenue would cause its net income to decline more sharply, on a relative basis, than it would have if the Company had not borrowed or had borrowed less (although, as noted above, the Company’s asset base and expected revenues would likely be larger). However, since the Company does not expect to use leverage to a significant degree, there are no material additional risks associated with increased leverage other than the amount of the leverage.

As of December 31, 2022, the Company had no senior securities or outstanding debt. As of December 31, 2021, the Company had total senior securities of $113 million, consisting of borrowings under the Goldman Credit Facility, and had an asset coverage ratio of 224%.

If we are unable to comply with the covenants or restrictions in our borrowings, our business could be materially adversely affected.

Leverage Arrangements into which we may enter may include covenants that, subject to exceptions, restrict our ability to pay distributions, create liens on assets, make investments, make acquisitions and engage in mergers or consolidations. Such arrangements may also include a change of control provision that accelerates the indebtedness under the facility in the event of certain change of control events. Complying with these restrictions may prevent us from taking actions that we believe would help us grow our business or are otherwise consistent with our investment objective. These restrictions could also limit our ability to plan for or react to market conditions or meet extraordinary capital needs or otherwise restrict corporate activities. In addition, the restrictions contained in a credit facility could limit our ability to make distributions to our stockholders in certain circumstances, which could result in us failing to qualify as a RIC and thus becoming subject to corporate-level U.S. federal income tax (and any applicable state and local taxes).

We may need to raise additional capital to grow.

We may need additional capital to fund new investments and grow. We may access the capital markets periodically to issue equity securities. In addition, we may also issue debt securities or borrow from financial institutions in order to obtain such additional capital. Unfavorable economic conditions could increase our

34

funding costs and limit our access to the capital markets or result in a decision by lenders not to extend credit to us. A reduction in the availability of new capital could limit our ability to grow. In addition, we are required to distribute at least 90.0% of our net ordinary income and net short-term capital gains in excess of net long-term capital losses, if any, to our stockholders to maintain our RIC status. As a result, these earnings will not be available to fund new investments. If we are unable to access the capital markets or if we are unable to borrow from financial institutions, we may be unable to grow our business and execute our business strategy fully, and our earnings, if any, could decrease, which could have an adverse effect on the value of our securities.

We are exposed to risks associated with changes in interest rates.

Interest rate risk refers to the risk of market changes in interest rates. Interest rate changes affect the value of debt. In general, rising interest rates will negatively impact the price of fixed rate debt, and falling interest rates will have a positive effect on price. Adjustable rate debt also reacts to interest rate changes in a similar manner, although generally to a lesser degree. Interest rate sensitivity is generally larger and less predictable in debt with uncertain payment or prepayment schedules. Further, rising interest rates make it more difficult for borrowers to repay debt, which could increase the risk of payment defaults. Any failure of one or more portfolio companies to repay or refinance its debt at or prior to maturity or the inability of one or more portfolio companies to make ongoing payments following an increase in contractual interest rates could have a material adverse effect on our business, financial condition, results of operations and cash flows.

To the extent we borrow money to make investments, our net investment income depends, in part, upon the difference between the rate at which we borrow funds and the rate at which we invest those funds. As a result, a significant change in market interest rates may have a material adverse effect on our net investment income in the event we use debt to finance our investments. Due to rising interest rates, our cost of funds have increased, which have reduced our net investment income. We may use interest rate risk management techniques in an effort to limit our exposure to interest rate fluctuations. These techniques may include various interest rate hedging activities to the extent permitted by the 1940 Act.

RISKS RELATING TO OUR OPERATIONS

Because we intend to distribute substantially all of our income to our stockholders to maintain our status as a RIC, we will continue to need additional capital to finance our growth. If additional funds are unavailable or not available on favorable terms, our ability to grow may be impaired.

In order for us to qualify for the tax benefits available to RICs and to avoid payment of excise taxes, we intend to distribute to our stockholders substantially all of our annual taxable income. As a result of these requirements, we may need to raise capital from other sources to grow our business.

Our ability to enter into transactions with our affiliates is restricted.

As a BDC, we are prohibited under the 1940 Act from participating in certain transactions with our affiliates without the prior approval of our Independent Directors and, in some cases, the SEC. Any person that owns, directly or indirectly, 5.0% or more of our outstanding voting securities is an affiliate of ours for purposes of the 1940 Act. We are generally prohibited from buying or selling any securities (other than our securities) from or to an affiliate. The 1940 Act also prohibits certain “joint” transactions with an affiliate, which could include investments in the same portfolio company (whether at the same or different times), without prior approval of Independent Directors and, in some cases, the SEC. If a person acquires more than 25.0% of our voting securities, we are prohibited from buying or selling any security (other than our securities) from or to such person or certain of that person’s affiliates, or entering into prohibited joint transactions with such persons, absent the prior approval of the SEC. Similar restrictions limit our ability to transact business with our officers or directors or their affiliates. As a result of these restrictions, we may be prohibited from buying or selling any security from or to any portfolio company of a private equity fund managed by any affiliate of the Investment Adviser without the prior approval of the SEC, which may limit the scope of investment opportunities that would otherwise be available to us.

35

Because our assets from time to time may be, and are presently, treated as “plan assets” for purposes of ERISA, we will also be prohibited under ERISA from entering into transactions with our affiliates, although we may make co-investments with such entities if appropriate and to the extent permitted under the 1940 Act. See “Item 1. Business — ERISA Considerations” in this Annual Report on Form 10-K.

The Investment Adviser has significant potential conflicts of interest with us and, consequently, your interests as stockholders which could adversely impact our investment returns.

Our executive officers and directors, as well as the current or future investment professionals of the Investment Adviser, serve or may serve as officers, directors or principals of entities that operate in the same or a related line of business as we do or of investment funds managed by our affiliates. Accordingly, they may have obligations to investors in those entities, the fulfillment of which might not be in your interests as stockholders. We are focused primarily on investing in the investments that we target, in the future, the investment professionals of the Investment Adviser and/or its affiliates that provide services pursuant to the Investment Management Agreement may manage other funds which may from time to time have overlapping investment objectives with our own and, accordingly, may invest in, whether principally or secondarily, asset classes similar to those targeted by us. If this occurs, the Investment Adviser may face conflicts of interest in allocating investment opportunities to us and such other funds. Although the investment professionals endeavor to allocate investment opportunities in a fair and equitable manner, it is possible that we may not be given the opportunity to participate in certain investments made by the Investment Adviser or persons affiliated with the Investment Adviser or that certain of these investment funds may be favored over us. When these investment professionals identify an investment, they may be forced to choose which investment fund should make the investment.

While we may co-invest with investment entities managed by the Investment Adviser or its affiliates to the extent permitted by the 1940 Act and the rules and regulations thereunder and ERISA, if applicable, the 1940 Act imposes significant limits on co-investment. On August 2, 2021, the SEC granted the Company relief sought in an application for an exemptive order (the “Exemptive Order”), which permits us to co-invest in portfolio companies with certain funds or entities managed by the Investment Adviser or its affiliates in certain negotiated transactions where co-investing would otherwise be prohibited under the 1940 Act, subject to the conditions of the Exemptive Order. Pursuant to the Exemptive Order, we are permitted to co-invest with our affiliates if a “required majority” (as defined in Section 57(o) of the 1940 Act) of our Independent Directors make certain conclusions in connection with a co-investment transaction, including, but not limited to, that (1) the terms of the potential co-investment transaction, including the consideration to be paid, are reasonable and fair to us and our stockholders and does not involve overreaching in respect of us or our stockholders on the part of any person concerned, and (2) the potential co-investment transaction is consistent with the interests of our stockholders and is consistent with our then-current investment objectives and strategies. In addition, to the extent that our assets are treated as “plan assets” under ERISA, we will only co-invest in the same issuer with certain funds or entities managed by the Investment Adviser or its affiliates, so long as their and our respective investments are at the same level of such issuer’s capital structure and so long as such co-investment would not otherwise constitute a “prohibited transaction” under ERISA; provided, that in no event will we co-invest with any other fund or entity in contravention of the 1940 Act.

If the Investment Adviser forms other affiliates in the future, we may co-invest on a concurrent basis with such other affiliates, subject to compliance with ERISA, applicable regulations and regulatory guidance or an exemptive order from the SEC and our allocation procedures. In addition, we pay management fees to the Investment Adviser and reimburse the Investment Adviser for certain expenses it incurs. As a result, investors in our common stock invest in us on a “gross” basis and receive distributions on a “net” basis after our expenses. Any potential conflict of interest arising as a result of the arrangements with the Investment Adviser could have a material adverse effect on our business, results of operations and financial condition.

36

Conflicts of interest may exist related to other arrangements with the Investment Adviser or its affiliates.

We have entered into a royalty-free license agreement with Commonwealth Credit Advisors LLC under which Commonwealth Credit Advisors LLC has agreed to grant us a non-exclusive, royalty-free license to use the name Commonwealth Credit Advisors LLC. In addition, to the extent (i) Benefit Plan Investors hold less than 25% of our shares, or (ii) our shares are listed on a national securities exchange, we will reimburse the Administrator for the allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations to us under the Administration Agreement, such as, but not limited to, the allocable portion of the cost of our chief financial officer and their respective staffs. This could create conflicts of interest that our Board must monitor.

The Investment Adviser’s liability is limited under the Investment Management Agreement, and we have agreed to indemnify the Investment Adviser against certain liabilities, which may lead the Investment Adviser to act in a riskier manner than it would when acting for its own account.

Under the Investment Management Agreement, the Investment Adviser does not assume any responsibility other than to render the services called for under that agreement, and it is not responsible for any action of our Board in following or declining to follow the Investment Adviser’s advice or recommendations. Under the terms of the Investment Management Agreement, the Investment Adviser, its officers, members, personnel, any person controlling or controlled by the Investment Adviser are not liable for acts or omissions performed in accordance with and pursuant to the Investment Management Agreement, except those resulting from acts constituting gross negligence, willful misconduct, bad faith, breach of its fiduciary duties under ERISA, if applicable, or reckless disregard of the Investment Adviser’s duties under the Investment Management Agreement. In addition, we have agreed to indemnify the Investment Adviser and each of its officers, directors, members, managers and employees from and against any claims or liabilities, including reasonable legal fees and other expenses reasonably incurred, arising out of or in connection with our business and operations or any action taken or omitted pursuant to authority granted by the Investment Management Agreement, except where attributable to gross negligence, willful misconduct, bad faith, breach of its fiduciary duties under ERISA, if applicable, or reckless disregard of such person’s duties under the Investment Management Agreement. These protections may lead the Investment Adviser to act in a riskier manner than it would when acting for its own account.

The Investment Adviser and Administrator can resign upon 60 days’ notice, and a suitable replacement may not be found within that time, resulting in disruptions in our operations that could adversely affect our business, results of operations and financial condition.

Under the Investment Management Agreement, the Investment Adviser has the right to resign at any time upon 60 days’ written notice, whether a replacement has been found or not. If the Investment Adviser resigns, we may not be able to find a new Investment Adviser or hire internal management with similar expertise and ability to provide the same or equivalent services on acceptable terms within 60 days, or at all. If a replacement is not able to be found on a timely basis, our business, results of operations and financial condition and our ability to pay distributions are likely to be materially adversely affected. In addition, if we are unable to identify and reach an agreement with a single institution or group of executives having the expertise possessed by the Investment Adviser and its affiliates, the coordination of its internal management and investment activities is likely to suffer. Even if we are able to retain comparable management, whether internal or external, their integration into our business and lack of familiarity with our investment objective may result in additional costs and time delays that may materially adversely affect our business, results of operations and financial condition.

If we fail to maintain our status as a BDC, our business and operating flexibility could be significantly reduced.

We qualify as a BDC under the 1940 Act. The 1940 Act imposes numerous constraints on the operations of BDCs. For example, BDCs are required to invest at least 70.0% of their total assets in specified types of securities, primarily in private companies or thinly-traded U.S. public companies, cash, cash equivalents, U.S.

37

government securities and other high quality debt investments that mature in one year or less. Failure to comply with the requirements imposed on BDCs by the 1940 Act could cause the SEC to bring an enforcement action against us and/or expose us to claims of private litigants. In addition, upon approval of a majority of our stockholders, we may elect to withdraw their respective election as a BDC. If we decide to withdraw our election, or if we otherwise fail to qualify, or maintain our qualification, as a BDC, we may be subject to the substantially greater regulation under the 1940 Act as a closed-end investment company. Compliance with these regulations would significantly decrease our operating flexibility and could significantly increase our cost of doing business.

If we do not invest a sufficient portion of our assets in qualifying assets, we could be precluded from investing in certain assets or could be required to dispose of certain assets, which could have a material adverse effect on our business, financial condition and results of operations.

As a BDC, we are prohibited from acquiring any assets other than “qualifying assets” unless, at the time of and after giving effect to such acquisition, at least 70.0% of our total assets are qualifying assets. We may acquire in the future other investments that are not “qualifying assets” to the extent permitted by the 1940 Act. If we do not invest a sufficient portion of our assets in qualifying assets, we would be prohibited from investing in additional assets, which could have a material adverse effect on our business, financial condition and results of operations. Similarly, these rules could prevent us from making follow-on investments in existing portfolio companies (which could result in the dilution of our position) or could require us to dispose of investments at inopportune times in order to come into compliance with the 1940 Act. If we need to dispose of these investments quickly, it may be difficult to dispose of such investments on favorable terms. For example, we may have difficulty in finding a buyer and, even if a buyer is found, we may have to sell the investments at a substantial loss.

Our ability to invest in public companies may be limited in certain circumstances.

To maintain our status as a BDC, we are not permitted to acquire any assets other than in “qualifying assets” specified in the 1940 Act unless, at the time the acquisition is made, at least 70.0% of our total assets are qualifying assets (with certain limited exceptions). Subject to certain exceptions for follow-on investments and distressed companies, an investment in an issuer that has outstanding securities listed on a national securities exchange may be treated as qualifying assets only if such issuer has a common equity market capitalization that is less than $250.0 million at the time of such investment.

Regulations governing the operations of BDCs may affect our ability to raise additional equity capital as well as our ability to issue senior securities or borrow for investment purposes, any or all of which could have a negative effect on our investment objectives and strategies.

Our business requires a substantial amount of capital. We may acquire additional capital from the issuance of senior securities, including borrowing under a credit facility or other indebtedness. In addition, we may also issue additional equity capital, which would in turn increase the equity capital available to us. However, we may not be able to raise additional capital in the future on favorable terms or at all.

We may issue debt securities and preferred stock, and we may borrow money from banks or other financial institutions, which we refer to collectively as “senior securities”, up to the maximum amount permitted by the 1940 Act. We do not currently intend to issue preferred stock, however. The 1940 Act permits us to issue senior securities in amounts such that our asset coverage, as defined in the 1940 Act, equals at least 150% after each issuance of senior securities. If our asset coverage ratio is not at least 150%, we would be unable to issue senior securities, and if we had senior securities outstanding (other than any indebtedness issued in consideration of a privately arranged loan, such as any indebtedness outstanding under a credit facility), we would be unable to make distributions to our Stockholders. If the value of our assets declines, we may be unable to satisfy this test. If that happens, we may be required to liquidate a portion of our investments and repay a portion of our indebtedness at a time when such sales may be disadvantageous.

38

In addition, we may in the future seek to securitize other portfolio securities to generate cash for funding new investments. To securitize loans, we would likely create a wholly-owned subsidiary and contribute a pool of loans to the subsidiary. We would then sell interests in the subsidiary on a non-recourse basis to purchasers and we would retain all or a portion of the equity in the subsidiary. If we are unable to successfully securitize our loan portfolio our ability to grow our business or fully execute our business strategy could be impaired and our earnings, if any, could decrease. The securitization market is subject to changing market conditions, and we may not be able to access this market when it would be otherwise deemed appropriate. Moreover, the successful securitization of our portfolio might expose us to losses as the residual investments in which we do not sell interests will tend to be those that are riskier and more apt to generate losses. The 1940 Act also may impose restrictions on the structure of any securitization.

We may also obtain capital through the issuance of additional equity capital. As a BDC, we generally are not able to issue or sell our common stock at a price below net asset value per share. If our common stock trades at a discount to our net asset value per share, this restriction could adversely affect our ability to raise equity capital. We may, however, sell our common stock, or warrants, options or rights to acquire our common stock, at a price below our net asset value per share if the Board and Independent Directors determine that such sale is in our best interests and the best interests of our stockholders, and our stockholders approve such sale. In any such case, the price at which our securities are to be issued and sold may not be less than a price that, in the determination of the Board, closely approximates the market value of such securities (less any underwriting commission or discount). If we raise additional funds by issuing more shares of our common stock, or if we issue senior securities convertible into, or exchangeable for, our common stock, the percentage ownership of our stockholders may decline and you may experience dilution.

Our business model in the future may depend to an extent upon our referral relationships with private equity sponsors, and the inability of the investment professionals of the Investment Adviser to maintain or develop these relationships, or the failure of these relationships to generate investment opportunities, could adversely affect our business strategy.

If the investment professionals of the Investment Adviser fail to maintain existing relationships or develop new relationships with other sponsors or sources of investment opportunities, we may not be able to grow our investment portfolio. In addition, individuals with whom the investment professionals of the Investment Adviser have relationships are not obligated to provide us with investment opportunities, and, therefore, there is no assurance that any relationships they currently or may in the future have will generate investment opportunities for us.

Our Board may change our investment objective, operating policies and strategies without prior notice or stockholder approval, the effects of which may be adverse to your interests as stockholders.

Our Board has the authority, except as otherwise provided in the 1940 Act, to modify or waive certain of our operating policies and strategies without prior notice and without stockholder approval. As a result, our Board may be able to change our investment policies and objectives without any input from our stockholders. However, absent stockholder approval, we may not change the nature of our business so as to cease to be, or withdraw our election as, a BDC. Under Delaware law, we also cannot be dissolved without prior stockholder approval. We cannot predict the effect any changes to our current operating policies and strategies would have on our business and operating results. Nevertheless, any such changes could adversely affect our business and impair our ability to make distributions to our stockholders.

We will be subject to corporate-level U.S. federal income tax on all of our income if we are unable to maintain tax treatment as a RIC under Subchapter M of the Code, which would have a material adverse effect on our financial performance.

Although we intend to qualify annually as a RIC under Subchapter M of the Code, no assurance can be given that we will be able to obtain or maintain our RIC tax treatment. To maintain RIC tax treatment and be

39

relieved of U.S. federal income taxes on income and gains distributed to our stockholders, we must meet the annual distribution, source-of-income and asset diversification requirements described below.

• The annual distribution requirement will be satisfied if we distribute dividends to our stockholders during the taxable year equal to at least 90.0% of our investment company taxable income (as that term is defined in the Code, but determined without regard to the deduction for dividends paid) plus 90.0% of our net interest income excludable under Section 103(a) of the Code. Because we use debt financing, we would be subject to an asset coverage ratio requirement under the 1940 Act, and we may be subject to certain financial covenants contained in debt financing agreements (as applicable). This asset coverage ratio requirement and these financial covenants could, under certain circumstances, restrict us from making distributions to our stockholders, which distributions are necessary for us to satisfy the annual distribution requirement. If we are unable to obtain cash from other sources and thus are unable to make sufficient distributions to our stockholders, we could fail to qualify for tax treatment as a RIC and thus become subject to U.S. corporate-level federal income tax (and any applicable state and local taxes).

• The source-of-income requirement will be satisfied if at least 90.0% of our allocable share of gross income for each taxable year is derived from dividends, interest payments with respect to loans of certain securities, gains from the sale of stock or other securities, net income from certain “qualified publicly traded partnerships” or other income derived with respect to our business of investing in such stock or securities.

• The asset diversification requirement will be satisfied if we meet certain asset diversification requirements at the end of each quarter of our taxable year. To satisfy this requirement, at least 50.0% of the value of our assets must consist of cash, cash equivalents, U.S. government securities, securities of other RICs, and other such securities if such other securities of any one issuer do not represent more than 5.0% of the value of our assets or more than 10.0% of the outstanding voting securities of the issuer; and no more than 25.0% of the value of our assets can be invested in the securities, other than U.S. government securities or securities of other RICs, of one issuer, of two or more issuers that are controlled, as determined under applicable Code rules, by it and that are engaged in the same or similar or related trades or businesses or of certain “qualified publicly traded partnerships”. Failure to meet these requirements may result in us having to dispose of certain investments quickly in order to prevent the loss of our RIC status. Because most of our investments are intended to be in private companies, and therefore may be relatively illiquid, any such dispositions could be made at disadvantageous prices and could result in substantial losses.

If we fail to maintain our tax treatment as a RIC for any reason, and we do not qualify for certain relief provisions under the Code, we would be subject to corporate-level U.S. federal income tax (and any applicable state and local taxes). In this event, the resulting taxes could substantially reduce our net assets, the amount of income available for distribution and the amount of our distributions, which would have a material adverse effect on our financial performance.

We may not be able to pay you distributions on our common stock, our distributions to you may not grow over time and a portion of our distributions to you may be a return of capital for U.S. federal income tax purposes.

We intend to pay quarterly distributions to our stockholders out of assets legally available for distribution. Such quarterly distributions will generally consist of cash or cash equivalents, except that we may make distributions of assets in kind with the prior consent of each receiving stockholder. We cannot assure you that we will continue to achieve investment results or maintain a tax status that will allow us to make a specified level of cash distributions or year-to-year increases in cash distributions. If we are unable to satisfy the asset coverage test applicable to us as a BDC, our ability to pay distributions to our stockholders could be limited. All distributions are paid at the discretion of the Board and depend on our earnings, financial condition, maintenance of our RIC status, compliance with applicable BDC regulations and such other factors as our Board may deem relevant from

40

time to time. The distributions that we pay to our stockholders in a year may exceed our taxable income for that year and, accordingly, a portion of such distributions may constitute a return of capital for U.S. federal income tax purposes.

We may have difficulty paying our required distributions if we recognize taxable income before or without receiving cash representing such income.

For U.S. federal income tax purposes, we include in our taxable income our allocable share of certain amounts that we have not yet received in cash, such as original issue discount (“OID”) or accruals on a contingent payment debt instrument, which may occur if we receive warrants in connection with the origination of a loan (among other circumstances) or contracted PIK interest and dividends, which generally represents contractual interest added to the loan balance and due at the end of the loan term. Our allocable share of such OID and PIK interest is included in our taxable income before we receive any corresponding cash payments. We may also be required to include in our taxable income our allocable share of certain other amounts that we will not receive in cash.

Because in certain cases we may recognize taxable income before or without receiving cash representing such income, we may have difficulty making distributions to our stockholders that will be sufficient to enable us to meet the annual distribution requirement necessary for us to qualify for tax treatment as a RIC. Accordingly, we may need to sell some of our assets at times and/or at prices that we would not consider advantageous. We may need to raise additional equity or debt capital, or we may need to forego new investment opportunities or otherwise take actions that are disadvantageous to our business (or be unable to take actions that are advantageous to our business) to enable us to make distributions to our stockholders that will be sufficient to enable us to meet the annual distribution requirement. If we are unable to obtain cash from other sources to enable us to meet the annual distribution requirement, we may fail to qualify for the U.S. federal income tax benefits allowable to RICs and, thus, become subject to a corporate-level U.S. federal income tax (and any applicable state and local taxes).

Changes in laws or regulations governing our operations may adversely affect our business or cause us to alter our business strategy.

Changes in the laws or regulations or the interpretations of the laws and regulations that govern BDCs, RICs or non-depository commercial lenders could significantly affect our operations and our cost of doing business. Our portfolio companies are subject to U.S. federal, state and local laws and regulations. New legislation may be enacted or new interpretations, rulings or regulations could be adopted, any of which could materially adversely affect our business, including with respect to the types of investments we are permitted to make, and your interests as stockholders potentially with retroactive effect. In addition, any changes to the laws and regulations governing our operations relating to permitted investments may cause us to alter our investment strategy in order to make available to ourselves new or different opportunities. These changes could result in material changes to our strategies which may result in our investment focus shifting from the areas of expertise of the Investment Adviser to other types of investments in which the Investment Adviser may have less expertise or little or no experience. Any such changes, if they occur, could have a material adverse effect on our business, results of operations and financial condition and, consequently, the value of your investment in us.

Over the last several years, there has been an increase in regulatory attention to the extension of credit outside of the traditional banking sector, raising the possibility that some portion of the non-bank financial sector will be subject to new regulation. While it cannot be known at this time whether these regulations will be implemented or what form they will take, increased regulation of non-bank credit extension could negatively impact our operations, cash flows or financial condition, impose additional costs on us, intensify the regulatory supervision of us or otherwise adversely affect our business.

41

We cannot predict how tax reform legislation will affect us, our investments, or our stockholders, and any such legislation could adversely affect our business.

Legislative or other actions relating to taxes could have a negative effect on us. The rules dealing with U.S. federal income taxation are constantly under review by persons involved in the legislative process and by the IRS and the U.S. Treasury Department. New legislation and any U.S. Treasury regulations, administrative interpretations or court decisions interpreting such legislation could significantly and negatively affect our ability to qualify for tax treatment as a RIC or the U.S. federal income tax consequences to us and our stockholders of such qualification, or could have other adverse consequences. Stockholders are urged to consult with their tax advisor regarding tax legislative, regulatory, or administrative developments and proposals and their potential effect on an investment in our securities.

Our business and operations could be negatively affected if we become subject to any securities litigation or stockholder activism, which could cause us to incur significant expense and hinder execution of investment strategy.

Stockholder activism, which could take many forms or arise in a variety of situations, has been increasing in the BDC space recently. While we are currently not subject to any securities litigation or stockholder activism, we may in the future become the target of securities litigation or stockholder activism. Securities litigation and stockholder activism, including potential proxy contests, could result in substantial costs and divert the attention of our management and Board and resources from our business. Additionally, such securities litigation and stockholder activism could give rise to perceived uncertainties as to our future, adversely affect our relationships with service providers and make it more difficult to attract and retain qualified personnel. Also, we may be required to incur significant legal fees and other expenses related to any securities litigation or activist stockholder matters.

The effect of global climate change may impact the operations of our portfolio companies.

There may be evidence of global climate change. Climate change creates physical and financial risk and potential portfolio companies may be adversely affected by climate change. For example, the needs of customers of energy companies vary with weather conditions, primarily temperature and humidity. To the extent weather conditions are affected by climate change, energy use could increase or decrease depending on the duration and magnitude of any changes. Increases in the cost of energy could adversely affect the cost of operations of our portfolio companies if the use of energy products or services is material to their business. A decrease in energy use due to weather changes may affect some of our portfolio companies’ financial condition, through decreased revenues. Extreme weather conditions in general require more system backup, adding to costs, and can contribute to increased system stresses, including service interruptions.

In December 2015 the United Nations, of which the U.S. is a member, adopted a climate accord (the “Paris Agreement”) with the long-term goal of limiting global warming and the short-term goal of significantly reducing greenhouse gas emissions. As a result, some of our portfolio companies may become subject to new or strengthened regulations or legislation, which could increase their operating costs and/or decrease their revenues.

Internal and external cyber threats, disease pandemics, as well as other disasters, could impair our ability to conduct business effectively.

The occurrence of a disaster, such as a cyber-attack against us or against a third-party that has access to our data or networks, a natural catastrophe, an industrial accident, disease pandemics, failure of our disaster recovery systems, or consequential employee error, could have an adverse effect on our ability to communicate or conduct business, negatively impacting our operations and financial condition. This adverse effect can become particularly acute if those events affect our electronic data processing, transmission, storage, and retrieval systems, or impact the availability, integrity, or confidentiality of our data.

42

We depend heavily upon computer systems to perform necessary business functions. We depend on the effectiveness of the information and cybersecurity policies, procedures and capabilities maintained by our affiliates and our and their respective third-party services providers to protect their computer and telecommunications systems and the data that reside on or are transmitted through them. Despite our implementation of a variety of security measures, our computer systems, networks, and data, like those of other companies, could be subject to cyber-attacks and unauthorized access, use, alteration, or destruction, such as from physical and electronic break-ins or unauthorized tampering. If one or more of these events occurs, it could potentially jeopardize the confidential, proprietary, and other information processed, stored in, and transmitted through our computer systems and networks. Cyber-attacks that do not have a security impact may nonetheless cause harm, such as causing denial-of-service attacks (i.e., efforts to make network services unavailable to intended users) on websites, servers or other online systems. Cyber-attacks could cause interruptions or malfunctions in our operations, which could result in financial losses, litigation, regulatory penalties, client dissatisfaction or loss, reputational damage, and increased costs associated with mitigation of damages and remediation.

If unauthorized parties gain access to such information and technology systems, they may be able to steal, publish, delete or modify private and sensitive information, including nonpublic personal information related to stockholders (and their beneficial owners) and material nonpublic information. The systems we have implemented to manage risks relating to these types of events could prove to be inadequate and, if compromised, could become inoperable for extended periods of time, cease to function properly or fail to adequately secure private information. Breaches such as those involving covertly introduced malware, impersonation of authorized users and industrial or other espionage may not be identified even with sophisticated prevention and detection systems, potentially resulting in further harm and preventing them from being addressed appropriately. The failure of these systems or of disaster recovery plans for any reason could cause significant interruptions in our and our Investment Adviser’s operations and result in a failure to maintain the security, confidentiality or privacy of sensitive data, including personal information relating to stockholders, material nonpublic information and other sensitive information in our possession.

A disaster or a disruption in the infrastructure that supports our business, including a disruption involving electronic communications or other services used by us or third parties with whom we conduct business, or directly affecting our headquarters, could have a material adverse impact on our ability to continue to operate our business without interruption. Our disaster recovery programs may not be sufficient to mitigate the harm that may result from such a disaster or disruption. In addition, insurance and other safeguards might only partially reimburse us for our losses, if at all.

Third parties with which we do business may also be sources of cybersecurity or other technological risk. We outsource certain functions and these relationships allow for the storage and processing of our information, as well as client, counterparty, employee, and borrower information. While we engage in actions to reduce our exposure resulting from outsourcing, ongoing threats may result in unauthorized access, loss, exposure, destruction, or other cybersecurity incident that affects our data, resulting in increased costs and other consequences as described above. There is no assurance that any efforts to mitigate cybersecurity risks undertaken by us, our affiliates, or our or their respective third-party service providers will be effective.

RISKS RELATING TO OUR INVESTMENTS

Our investments in portfolio companies may be risky, and we could lose all or part of any of our investments.

Investments in middle market businesses are highly speculative and involve a high degree of risk of credit loss. These risks are likely to increase during volatile economic periods, such as the U.S. and many other economies have recently experienced. Among other things, these companies:

• may have limited financial resources and may be unable to meet their obligations under their debt instruments that we hold, which may be accompanied by a deterioration in the value of any collateral

43

and a reduction in the likelihood that we realize any guarantees from subsidiaries or affiliates of our portfolio companies that we may have obtained in connection with our investment, as well as a corresponding decrease in the value of any equity components of our investments;

• may have shorter operating histories, narrower product lines, smaller market shares and/or more significant customer concentrations than larger businesses, which tend to render them more vulnerable to competitors’ actions and market conditions, as well as general economic downturns;

• are more likely to depend on the management talents and efforts of a small group of persons; therefore, the death, disability, resignation or termination of one or more of these persons could have a material adverse impact on our portfolio company and, in turn, on us;

• generally have less predictable operating results, may from time to time be parties to litigation, may be engaged in rapidly changing businesses with products subject to a substantial risk of obsolescence;

• may be targets of cybersecurity or other technological risks;

• may require substantial additional capital to support their operations, finance expansion or maintain their competitive position; and

• generally have less publicly available information about their businesses, operations and financial condition.

In addition, in the course of providing significant managerial assistance to certain of our eligible portfolio companies, certain of our officers and directors may serve as directors on the boards of such companies, to the extent permitted under applicable law, including ERISA. We will be entitled to any fees payable by any of our portfolio companies for the services of our officers or directors as directors thereof. To the extent that litigation arises out of our investments in these companies, our officers and directors may be named as defendants in such litigation, which could result in an expenditure of funds (through our indemnification of such officers and directors) and the diversion of management time and resources.

Our investment strategy, which is focused primarily on privately held companies, presents certain challenges, including the lack of available information about these companies.

We invest primarily in privately held companies. There is generally little public information about these companies, and, as a result, we must rely on the ability of the Investment Adviser to obtain adequate information to evaluate the potential returns from, and risks related to, investing in these companies. If we are unable to uncover all material information about these companies, we may not make a fully informed investment decision, and we may lose money on our investments. Also, privately held companies frequently have less diverse product lines and smaller market presence than larger competitors. They are, thus, generally more vulnerable to economic downturns and may experience substantial variations in operating results. These factors could adversely affect our investment returns.

Our investments in securities rated below investment grade are speculative in nature and are subject to additional risk factors such as increased possibility of default, illiquidity of the security, and changes in value based on changes in interest rates.

Our investments are almost entirely rated below investment grade or may be unrated, which are often referred to as “leveraged loans”, “high yield” or “junk” securities, and may be considered “high risk” compared to debt instruments that are rated investment grade. High yield securities are regarded as having predominantly speculative characteristics with respect to the issuer’s capacity to pay interest and repay principal in accordance with the terms of the obligations and involve major risk exposure to adverse conditions. In addition, high yield securities generally offer a higher current yield than that available from higher grade issues, but typically involve greater risk. These securities are especially sensitive to adverse changes in general economic conditions, to changes in the financial condition of their issuers and to price fluctuation in response to changes in interest rates.

44

During periods of economic downturn or rising interest rates, issuers of below investment grade instruments may experience financial stress that could adversely affect their ability to make payments of principal and interest and increase the possibility of default.

Our portfolio may be concentrated in a limited number of industries, which may subject us to a risk of significant loss if there is a downturn in a particular industry in which a number of our investments are concentrated.

Our portfolio may be concentrated in a limited number of industries. A downturn in any particular industry in which we are invested could significantly impact the portfolio companies operating in that industry, and accordingly, the aggregate returns that we realize from our investment in such portfolio companies.

Specifically, companies in the business services industry are subject to general economic downturns and business cycles, and will often suffer reduced revenues and rate pressures during periods of economic uncertainty. In addition, companies in the software industry often have narrow product lines and small market shares. Because of rapid technological change, the average selling prices of products and some services provided by software companies have historically decreased over their productive lives. As a result, the average selling prices of products and services offered by software companies in which we invest may decrease over time. If an industry in which we have significant investments suffers from adverse business or economic conditions, as these industries have to varying degrees, a material portion of our investment portfolio could be affected adversely, which, in turn, could adversely affect our financial position and results of operations.

Defaults by our portfolio companies may harm our operating results.

A portfolio company’s failure to satisfy financial or operating covenants imposed by us or other lenders could lead to defaults and, potentially, termination of its loans and foreclosure on its secured assets, which could trigger cross-defaults under other agreements and jeopardize a portfolio company’s ability to meet its obligations under the debt or equity securities that we hold.

We may incur expenses to the extent necessary to seek recovery upon default or to negotiate new terms, which may include the waiver of certain financial covenants, with a defaulting portfolio company. In addition, lenders in certain cases can be subject to lender liability claims for actions taken by them when they become too involved in the borrower’s business or exercise control over a borrower. It is possible that we could become subject to a lender’s liability claim, including as a result of actions taken if we render significant managerial assistance to the borrower. Furthermore, if one of our portfolio companies were to file for bankruptcy protection, even though we may have structured our investment as senior secured debt, depending on the facts and circumstances, including the extent to which we provided managerial assistance to that portfolio company, a bankruptcy court might re-characterize our debt holding and subordinate all or a portion of our claim to claims of other creditors.

The lack of liquidity in our investments may adversely affect our business.

We invest, and will continue to invest, in companies whose securities are not publicly traded and whose securities will be subject to legal and other restrictions on resale or will otherwise be less liquid than publicly traded securities. The illiquidity of these investments may make it difficult for us to sell these investments when desired. In addition, if we are required or otherwise choose to liquidate all or a portion of our portfolio quickly, we may realize significantly less than the value at which we had previously recorded these investments. Our investments are usually subject to contractual or legal restrictions on resale or are otherwise illiquid because there is usually no established trading market for such investments. Because most of our investments are illiquid, we may be unable to dispose of them in which case we could fail to qualify as a RIC and/or a BDC, or we may be unable to do so at a favorable price, and, as a result, we may suffer losses.

45

Price declines and illiquidity in the corporate debt markets may adversely affect the fair value of our portfolio investments, reducing our net asset value through increased net unrealized losses.

As a BDC, we are required to carry our investments at market value or, if no market value is ascertainable, at fair value as determined in good faith by our Board. For purposes of the 1940 Act, the Board has designated the Investment Adviser as the Company’s “valuation designee” under Rule 2a-5 under the 1940 Act. The Board provides oversight of the Investment Adviser’s fair value determinations of the Company’s portfolio investments on a quarterly basis in good faith, including investments that are not publicly traded and those whose market prices are not readily available. As part of the valuation process, we ((x) through an unaffiliated third-party firm, to the extent that our assets are treated as “plan assets” for purposes of ERISA, or (y) through our Investment Adviser and/or Administrator, to the extent that our assets are not treated as “plan assets” for purposes of ERISA) may take into account the following types of factors, if relevant, in determining the fair value of our investments:

• a comparison of the portfolio company’s securities to publicly traded securities;

• the enterprise value of a portfolio company;

• 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; and

• changes in the interest rate environment and the credit markets generally that may affect the price at which similar investments may be made in the future and other relevant factors.

When an external event such as a purchase transaction, public offering or subsequent sale occurs, we will use the pricing indicated by the external event to corroborate our valuation. We will record decreases in the market values or fair values of our investments as unrealized loss. Declines in prices and liquidity in the corporate debt markets may result in significant net unrealized losses in our portfolio. The effect of all of these factors on our portfolio may reduce our net asset value by increasing net unrealized loss in our portfolio. Depending on market conditions, we could incur substantial realized losses and may suffer additional unrealized losses in future periods, which could have a material adverse effect on our business, financial condition, results of operations and cash flows.

If we are unable to make follow-on investments in our portfolio companies, the value of our investment portfolio could be adversely affected.

Following an initial investment in a portfolio company, we may make additional investments in that portfolio company as “follow-on” investments, in order to (i) increase or maintain in whole or in part our equity ownership percentage, (ii) exercise warrants, options or convertible securities that were acquired in the original or subsequent financing or (iii) attempt to preserve or enhance the value of our investment. We may elect not to make follow-on investments or may otherwise lack sufficient funds to make these investments. We have the discretion to make follow-on investments, subject to the availability of capital resources. If we fail to make follow-on investments, the continued viability of a portfolio company and our investment may, in some circumstances, be jeopardized and we could miss an opportunity for us to increase our participation in a successful operation. Even if we have sufficient capital to make a desired follow-on investment, we may elect not to make a follow-on investment because we may not want to increase our concentration of risk, either because we prefer other opportunities or because we are subject to BDC requirements that would prevent such follow-on investments or such follow-on investments would adversely impact our ability to maintain our RIC status.

Our portfolio companies may incur debt that ranks equally with, or senior to, our investments in such companies.

We can invest in portfolio companies at all levels of the capital structure. Our portfolio companies may have, or may be permitted to incur, other debt that ranks equally with, or senior to, the debt in which we invest.

46

By their terms, these debt instruments may entitle the holders to receive payment of interest or principal on or before the dates on which we are entitled to receive payments with respect to the debt instruments in which we invest. In addition, in the event of insolvency, liquidation, dissolution, reorganization or bankruptcy of a portfolio company, holders of debt instruments ranking senior to our investment in that portfolio company would typically be entitled to receive payment in full before we receive any distribution. After repaying the senior creditors, the portfolio company may not have any remaining assets to use for repaying its obligation to us. In the case of debt ranking equally with debt instruments in which we invest, we would have to share on an equal basis any distributions with other creditors holding such debt in the event of an insolvency, liquidation, dissolution, reorganization or bankruptcy of the relevant portfolio company.

The disposition of our investments may result in contingent liabilities.

Most of our investments involve private securities. In connection with the disposition of an investment in private securities, we may be required to make representations about the business and financial affairs of the portfolio company typical of those made in connection with the sale of a business. We may also be required to indemnify the purchasers of such investment to the extent that any such representations turn out to be inaccurate or with respect to certain potential liabilities. These arrangements may result in contingent liabilities that ultimately yield funding obligations that must be satisfied through our return of certain distributions previously made to us.

There may be circumstances where our debt investments could be subordinated to claims of other creditors or we could be subject to lender liability claims.

Even though we may have structured certain of our investments as senior loans, if one of our portfolio companies were to go bankrupt, depending on the facts and circumstances, including the extent to which we actually provided managerial assistance to that portfolio company, a bankruptcy court might re-characterize our debt investment and subordinate all or a portion of our claim to that of other creditors. We may also be subject to lender liability claims for actions taken by us with respect to a borrower’s business or instances where we exercise control over the borrower. It is possible that we could become subject to a lender’s liability claim, including as a result of actions taken in rendering significant managerial assistance.

We generally do not control our portfolio companies.

We generally do not control most of our portfolio companies, even though we may have board representation or board observation rights, and our debt agreements may contain certain restrictive covenants that limit the business and operations of our portfolio companies. As a result, we are subject to the risk that a portfolio company may make business decisions with which we disagree and the management of such company may take risks or otherwise act in ways that do not serve our interests as debt investors. Due to the lack of liquidity of the investments that we typically hold in our portfolio companies, we may not be able to dispose of our investments in the event that we disagree with the actions of a portfolio company as readily as we would otherwise like to or at favorable prices which could decrease the value of our investments.

Economic recessions, downturns or government spending cuts could impair our portfolio companies and harm our operating results.

Many of our portfolio companies may be susceptible to economic slowdowns or recessions, including those resulting from the COVID-19 pandemic, and may be unable to repay its debt investments during these periods. Therefore, our non-performing assets are likely to increase, and the value of our portfolio is likely to decrease during these periods. Adverse economic conditions also may decrease the value of collateral securing some of our debt investments and the value of our equity investments. Economic slowdowns or recessions could lead to financial losses in our portfolio and a decrease in revenues, net income and assets. Unfavorable economic conditions also could increase our funding costs, limit our access to the capital markets or result in a decision by

47

lenders not to extend credit to us. These events could prevent us from increasing investments and harm our operating results.

Inflation could adversely affect the business, results of operations and financial condition of our portfolio companies.

Certain of our portfolio companies are in industries that could be impacted by inflation. If such portfolio companies are unable to pass any increases in their costs of operations along to their customers, it could adversely affect their operating results and impact their ability to pay interest and principal on our loans, particularly if interest rates rise in response to inflation. In addition, any projected future decreases in our portfolio companies’ operating results due to inflation could adversely impact the fair value of those investments. Any decreases in the fair value of our investments could result in future realized or unrealized losses and therefore reduce our net assets resulting from operations.

We may invest in derivatives or other assets that expose us to certain risks, including market risk, liquidity risk and other risks similar to those associated with the use of leverage.

The Company may invest in derivatives and other assets that are subject to many of the same types of risks related to the use of leverage. In October 2020, the SEC adopted Rule 18f-4 under the 1940 Act regarding the ability of a BDC to use derivatives and other transactions that create future payment or delivery obligations. Under Rule 18f-4, BDCs that use derivatives are subject to a value-at-risk leverage limit, a derivatives risk management program and testing requirements and requirements related to board reporting. These requirements apply unless the BDC qualifies as a “limited derivatives user,” as defined under Rule 18f-4. Under Rule 18f-4, a BDC may enter into an unfunded commitment agreement (which may include delayed draw and revolving loans) that will not be deemed to be a derivatives transaction, such as an agreement to provide financing to a portfolio company, if the BDC has, among other things, a reasonable belief, at the time it enters into such an agreement, that it will have sufficient cash and cash equivalents to meet its obligations with respect to all of its unfunded commitment agreements, in each case as it becomes due. Collectively, these requirements may limit the Company’s ability to use derivatives and/or enter into certain other financial contracts.

The Company has adopted updated policies and procedures in compliance with Rule 18f-4. The Company expects to qualify as a “limited derivatives user.” Future legislation or rules may modify how the Company treats derivatives and other financial arrangements for purposes of the Company’s compliance with the leverage limitations of the 1940 Act. Future legislation or rules may modify how leverage is calculated under the 1940 Act and, therefore, may increase or decrease the amount of leverage currently available to the Company under the 1940 Act, which may be materially adverse to the Company and the Company’s investors.

We may be subject to additional risks if we invest in foreign securities and/or engage in hedging transactions.

The 1940 Act generally requires that 70.0% of our investments be in issuers each of whom is organized under the laws of, and has its principal place of business in, any state of the United States, the District of Columbia, Puerto Rico, the Virgin Islands or any other possession of the United States. Our investment strategy does not presently contemplate significant investments in securities of non-U.S. companies. However, we may desire to make such investments, to the extent that such transactions and investments are permitted under the 1940 Act. We expect that these investments would focus on the same types of investments that we make in U.S. middle market companies and accordingly would be complementary to our overall strategy and enhance the diversity of our holdings. Investing in foreign companies could expose us to additional risks not typically associated with investing in U.S. companies. These risks include changes in exchange control regulations, political and social instability, expropriation, imposition of foreign taxes, less liquid markets and less available information than is generally the case in the United States, higher transaction costs, less government supervision of exchanges, brokers and issuers, less developed bankruptcy laws, difficulty in enforcing contractual obligations, lack of uniform accounting and auditing standards and greater price volatility. Investments

48

denominated in foreign currencies would be subject to the risk that the value of a particular currency will change in relation to one or more other currencies. Among the factors that may affect currency values are trade balances, the level of short-term interest rates, differences in relative values of similar assets in different currencies, long-term opportunities for investment and capital appreciation and political developments. We may employ hedging techniques to minimize these risks, but we can offer no assurance that we will, in fact, hedge currency risk, or that if we do, such strategies will be effective.

Engaging in hedging transactions would also, indirectly, entail additional risks to our stockholders. Although it is not currently anticipated that we would engage in hedging transactions as a principal investment strategy, if we determined to engage in hedging transactions, we generally would seek to hedge against fluctuations of the relative values of our portfolio positions from changes in market interest rates or currency exchange rates. Hedging against a decline in the values of our portfolio positions would not eliminate the possibility of fluctuations in the values of such positions or prevent losses if the values of the positions declined. However, such hedging could establish other positions designed to gain from those same developments, thereby offsetting the decline in the value of such portfolio positions.

These hedging transactions could also limit the opportunity for gain if the values of the underlying portfolio positions increased. Moreover, it might not be possible to hedge against an exchange rate or interest rate fluctuation that was so generally anticipated that we would not be able to enter into a hedging transaction at an acceptable price. If we choose to engage in hedging transactions, there can be no assurances that we will achieve the intended benefits of such transactions and, depending on the degree of exposure such transactions could create, such transactions may expose us to risk of loss.

While we may enter into these types of transactions to seek to reduce currency exchange rate and interest rate risks, unanticipated changes in currency exchange rates or interest rates could result in poorer overall investment performance than if we had not engaged in any such hedging transactions. In addition, the degree of correlation between price movements of the instruments used in a hedging strategy and price movements in the portfolio positions being hedged could vary. Moreover, for a variety of reasons, we might not seek to establish a perfect correlation between the hedging instruments and the portfolio holdings being hedged. Any imperfect correlation could prevent us from achieving the intended hedge and expose us to risk of loss. In addition, it might not be possible to hedge fully or perfectly against currency fluctuations affecting the value of securities denominated in non-U.S. currencies because the value of those securities would likely fluctuate as a result of factors not related to currency fluctuations.

We are subject to risks associated with the discontinuation of LIBOR, which will affect our cost of capital and net investment income.

On March 5, 2021, the U.K.’s Financial Conduct Authority (“FCA”) publicly announced that all U.S. Dollar London Interbank Offered Rate (“LIBOR”) settings will either cease to be provided by any administrator or no longer be representative (i) immediately after December 31, 2021 for one-week and two-month U.S. Dollar LIBOR settings and (ii) immediately after June 30, 2023 for the remaining U.S. Dollar LIBOR settings. Although most U.S. Dollar LIBOR rates will continue to be published through June 30, 2023, the FCA no longer compels panel banks to continue to contribute to LIBOR and the Federal Reserve Board, the Office of the Comptroller of the Currency, and the Federal Deposit Insurance Corporation have encouraged banks to cease entering into new contracts that use U.S. Dollar LIBOR as a reference rate. The U.S. Federal Reserve, in conjunction with the Alternative Reference Rates Committee, a steering committee comprised of large U.S. financial institutions, supports replacing U.S. Dollar LIBOR with the Secured Overnight Financing Rate (“SOFR”), a new index calculated by short-term repurchase agreements backed by Treasury securities.

Some regulators have prohibited the use of any LIBOR benchmarks in new contracts and have required that regulated entities transition existing contracts to another benchmark prior to June 30, 2023. Although settings of such LIBOR benchmarks may continue to be available, such prohibitions and requirements may adversely affect

49

the value of floating-rate debt securities in our portfolio or issued by us. Moreover, at this time, no consensus exists as to what rate or rates will become accepted alternatives to LIBOR. The transition away from LIBOR to alternative reference rates is complex and could have a material adverse effect on our business, financial condition and results of operations, including as a result of any changes in the pricing of our investments, changes to the documentation for certain of our investments and the pace of such changes, disputes and other actions regarding the interpretation of current and prospective loan documentation or modifications to processes and systems.

In anticipation of the cessation of LIBOR, we may need to renegotiate any credit agreements extending beyond June 30, 2023 with our portfolio companies that utilize LIBOR as a factor in determining the interest rate or rely on certain fallback provisions that could cause interest rates to shift to a base rate plus a margin.

Alteration of the terms of a debt instrument or a modification of the terms of other types of contracts to replace an interbank offered rate with a new reference rate could result in a taxable exchange and the realization of income and gain/loss for U.S. federal income tax purposes. The Internal Revenue Service (“IRS”) has issued final regulations regarding the tax consequences of the transition from interbank offered rates to new reference rates in debt instrument to replace an operative rate that uses a discontinued interbank offered rate with a qualified rate (as defined in the final regulations), add a qualified rate as a fallback rate to a contract whose operative rate uses a discontinued interbank offered rate or replace a fallback rate that uses a discontinued interbank offered rate with a qualified rate would not be taxable. The IRS may provide additional guidance, with potential retroactive effect.

Furthermore, because a rise in the general level of interest rates can be expected to lead to higher interest rates applicable to our debt investments, an increase in interest rates would make it easier for us to meet or exceed the incentive fee hurdle rate in the investment advisory agreement and may result in a substantial increase of the amount of incentive fees payable to the Advisor.

RISKS RELATING TO OUR SECURITIES

Investing in our common stock may involve an above average degree of risk.

The investments we may make may result in a higher amount of risk, volatility or loss of principal than alternative investment options. These investments in portfolio companies may be highly speculative and aggressive, and therefore, an investment in our common stock may not be suitable for investors with lower risk tolerance.

You may not receive distributions or our distributions may decline or may not grow over time.

We cannot assure you that we will achieve investment results or maintain a tax status that will allow or require any specified level of cash distributions or year-to-year increases in cash distributions. In particular, our future distributions are dependent upon the investment income we receive on our portfolio investments. To the extent such investment income declines, our ability to pay future distributions may be harmed.

Shares are registered under the 1934 Act and therefore stockholders may be subject to certain filing requirements.

Because our common stock is registered under the 1934 Act, ownership information for any person who beneficially owns more than 5% of our common stock will have to be disclosed in a Schedule 13G or other filings with the SEC. Beneficial ownership for these purposes is determined in accordance with the rules of the SEC, and includes having voting or investment power over the securities. In some circumstances, our stockholders who choose to reinvest their dividends may see their percentage stake in us increased to more than 5%, thus triggering this filing requirement. Each stockholder is responsible for determining their filing

50

obligations and preparing the filings. In addition, our stockholders who hold more than 10% of a class of our shares may be subject to Section 16(b) of the 1934 Act, which recaptures for our benefit profits from the purchase and sale of registered stock within a six-month period.

We do not currently intend for our shares to be listed on any national securities exchange.

There is currently no public market for our common stock, and a market for our common stock may never develop. Our common stock is not registered under the Securities Act or any state securities law and is restricted as to transfer by law and the terms of our charter. Our stockholders generally may not sell, assign or transfer its shares without prior written consent of the Investment Adviser, which the Investment Adviser may grant or withhold in its sole discretion.

Except in limited circumstances for legal or regulatory purposes, our stockholders are not entitled to redeem their shares of our common stock. Our stockholders must be prepared to bear the economic risk of an investment in our common stock for an indefinite period of time. While we may in the future undertake to list our securities on a national securities exchange, there can be no assurance that such a listing will be successfully completed. Furthermore, an exchange listing does not ensure that an actual market will develop for a listed security.

Item 1B. Unresolved Staff Comments

None.

Item 2. Properties

We maintain our principal executive office at 360 S Rosemary, Suite 1700, West Palm Beach, FL, 33401. We do not own any real estate. We believe that our present facilities are adequate to meet our current needs. If new or additional space is required, we believe that adequate facilities are available at competitive prices in the same area.

Item 3. Legal Proceedings

We, our wholly-owned direct subsidiaries, the Investment Adviser and the Administrator are not currently subject to any material legal proceedings as of December 31, 2022. From time to time, we, our wholly-owned direct subsidiaries, the Investment Adviser and the Administrator may be a party to certain legal proceedings incidental to the normal course of our business including the enforcement of our rights under contracts with our portfolio companies. While the outcome of these legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material effect upon our business, financial condition or results of operations.

Item 4. Mine Safety Disclosures

Not applicable.

51

PART II

Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchase of Common Equity Market Information

Our outstanding shares are offered and sold in transactions exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”) under Section 4(a)(2) and Regulation D. See “—Sales of Unregistered Securities” in this Annual Report on Form 10-K for more information. There is currently no public market for the shares, and we do not expect one to develop.

Because shares of our common stock have been, and will be, acquired by investors in one or more transactions “not involving a public offering,” they are “restricted securities” and may be required to be held indefinitely. Our shares may not be sold, transferred, assigned, pledged or otherwise disposed of unless (i) our consent is granted, which consent, with respect to an ERISA Plan, will not be withheld unreasonably in the case of a change of such ERISA Plan’s fiduciaries or trustees, and (ii) the shares are registered under applicable securities laws or specifically exempted from registration (in which case the stockholder may, at our option, be required to provide us with a legal opinion, in form and substance satisfactory to us, that registration is not required). Accordingly, an investor must be willing to bear the economic risk of investment in the shares until we are liquidated. No sale, transfer, assignment, pledge or other disposition, whether voluntary or involuntary, of shares may be made except by registration of the transfer on our books. Each transferee will be required to execute an instrument agreeing to be bound by these restrictions and the other restrictions imposed on the shares and to execute such other instruments or certifications as are reasonably required by us. No transfer of shares will be permitted if such transfer may give rise to a prohibited transaction under Section 406(b) of ERISA, and the transferor and the transferee must so represent in any transfer documents.

Stockholders

As of March 10, 2023, there were 4 holders of record of our shares of common stock.

Valuation of Portfolio Securities

Please see “Part I—Item 1. Business—Valuation of Portfolio Securities” in this Annual Report on Form 10-K for disclosure regarding valuation of portfolio securities.

Distributions

Subject to the requirements of Section 852(a) of Subchapter M of the Code and the terms of any indebtedness or preferred shares, distributions of proceeds will be made to the stockholders pro rata based on the number of shares held by each stockholder. We intend to distribute approximately all of our net investment income on a quarterly basis and substantially all of our taxable income on an annual basis, except that we may retain certain net capital gains for reinvestment.

Retention of Proceeds

Subject to the requirements of Section 852(a) of Subchapter M of the Code and the terms of any indebtedness or preferred shares, during the Investment Period, we may retain, in whole or in part, any proceeds attributable to portfolio investments. Any retained proceeds that represent net investment income will be treated as a deemed distribution by us to the stockholders and a deemed re-contribution by the stockholders to us, and the aggregate undrawn commitments of all stockholders will be reduced accordingly. We may use the amounts so retained to make investments, pay our fees and expenses, repay our borrowings, or fund reasonable reserves for our future expenses or other obligations (including obligations to make indemnification advances and payments to the extent such advances and payments would be permitted under applicable law, including ERISA, if applicable); provided, however, that, after the expiration of the Investment Period, no part of such retained

52

amounts will be used to make any investment for which we would not be permitted to draw down Commitments. We will treat any retained proceeds that represent net investment income as a deemed distribution to stockholders and a deemed re-contribution by the stockholders, and the aggregate undrawn commitments of all stockholders will be reduced accordingly. For the avoidance of doubt, even if the undrawn commitment of the shares becomes zero, we may continue to retain proceeds that represent net investment income as described above for the purpose of paying our operating costs (including expenses, the Management Fee, payments to the Administrator (to the extent our assets are not treated as “plan assets” for purposes of ERISA—See “Item 1. Business—The Administrator”) and any indemnification obligations to the extent permitted under applicable law, including ERISA, if applicable) and debt service of any borrowings we have made.

Sales of Unregistered Securities

On June 14, 2021, in conjunction with our formation, we issued and sold 1 share of common stock at an aggregate purchase price of $1,000 to Comvest Group Holdings SPV II LLC, a wholly owned subsidiary of an affiliate of Comvest Partners. This share was issued and sold in reliance upon the available exemptions from registration requirements of Section 4(a)(2) of the Securities Act.

The following table summarizes the total shares of common stock issued and proceeds received related to capital drawdowns delivered pursuant to the Subscription Agreements for the year ended December 31, 2022:

Shares Issue Date	Shares Issued		Net Proceeds Received (in 000s)
March 29, 2022*		1,694		—
May 6, 2022		59,892		60,000
June 28, 2022*		2,826		—
August 11, 2022		25,062		25,000
September 28, 2022*		4,152		—
October 19, 2022		30,151		30,000
December 20, 2022		100,506		100,000
December 28, 2022*		8,802		—
		233,085	$	215,000

* Shares were issued through the Dividend Reinvestment Plan (“DRIP”).

The following table summarizes the total shares of common stock issued and proceeds received related to capital drawdowns delivered pursuant to the Subscription Agreements for the period ended December 31, 2021:

Shares Issue Date	Shares Issued		Net Proceeds Received (in 000s)
June 14, 2021		1	$	1
August 17, 2021		29,999		29,999
September 28, 2021		20,000	$	20,000
December 23, 2021		90,620		90,000
		140,620	$	140,000

Item 6. [Reserved]

53

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The information in management’s discussion and analysis of financial condition and results of operations relates to Commonwealth Credit Partners BDC I, Inc. (collectively, “we”, “us”, “our”, or the “Company”).

Forward Looking Statements

The information contained in this section should be read in conjunction with the financial data and consolidated financial statements and notes thereto appearing elsewhere in this Annual Report on Form 10-K. Some of the statements in this Annual Report on Form 10-K (including in the following discussion) constitute forward-looking statements, which relate to future events or our future performance or our financial condition. The forward-looking statements contained in this section involve a number of risks and uncertainties, including:

• future changes in laws or regulations and conditions in the Company’s operating areas;

• the general economy, including the impact of interest and inflation rates and the COVID-19 pandemic, on the industries in which we invest;

• our future operating results, our business prospects, the adequacy of our cash resources and working capital, and the impact of inflation and rising interest rates;

• the ability of our portfolio companies to achieve their objectives;

• our ability to make investments consistent with our investment objectives, including with respect to the size, nature and terms of those investments;

• the ability of the Investment Adviser and its affiliates to retain talented professionals;

• interest rate volatility, including volatility associated with the decommissioning of LIBOR and the transition to new reference rates; and

• the risk factors set forth in Part I—Item 1A.—Risk Factors, contained in this Annual Report on Form 10-K.

Forward-looking statements are identified by their use of such terms and phrases such as “anticipate”, “believe”, “continue”, “could”, “estimate”, “expect”, “intend”, “may”, “plan”, “potential”, “project”, “seek”, “should”, “target”, “will”, “would” or similar expressions. Actual results could differ materially from those projected in the forward-looking statements for any reason, including the factors set forth in Part I—Item 1A.—Risk Factors contained in this Annual Report on Form 10-K.

We have based the forward-looking statements included in this Annual Report on Form 10-K on information available to us on the date of this Annual Report on Form 10-K. We assume no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. Although we undertake no obligation to revise or update any forward-looking statements, you are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the U.S. Securities and Exchange Commission (the “SEC”), including annual reports on Form 10-K, registration statements on Form 10, quarterly reports on Form 10-Q and current reports on Form 8-K.

Overview

The Company is an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”) and to be treated for U.S. federal income tax purposes, and to qualify annually thereafter, as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). The Company was formed on January 15, 2021 (Inception Date) as a Delaware corporation. The Company commenced investment operations on August 17, 2021.

54

The Company is managed by the Investment Adviser, a Delaware limited liability company and an affiliate of Comvest Partners. The Investment Adviser is registered with the SEC as an investment adviser under the Investment Advisers Act of 1940, as amended (“Advisers Act”). The Investment Adviser oversees the management of the Company’s activities and is responsible for making investment decisions with respect to the Company’s portfolio.

The Company’s investment objective is to generate both current income and capital appreciation by investing in middle-market companies in a wide range of industries primarily structured as senior credit facilities, and to a lesser extent, junior credit facilities. The Company also may purchase interests in loans through secondary market transactions.

Portfolio and Investment Activity

During the year ended December 31, 2022, we made $242.8 million of investments in new portfolio companies and had $18.9 million in aggregate amount of sales and repayments, resulting in net investments of $223.9 million for the period. The total portfolio of debt investments at fair value consisted of 100% bearing variable interest rates and 0% bearing fixed interest rates.

During the period December 31, 2021, we made $141.6 million of investments in new portfolio companies and had $3.8 million in aggregate amount of sales and repayments, resulting in net investments of $137.8 million for the period. The total portfolio of debt investments at fair value consisted of 100% bearing variable interest rates and 0% bearing fixed interest rates.

Our portfolio composition, based on fair value at December 31, 2022 was as follows:

	December 31, 2022
	Percentage of Total Portfolio			Weighted Average Current Yield for Total Portfolio
First Lien Senior Secured		99.1	%		11.2	%
Equity		0.9			0
Total		100.0	%		11.2	%

Our portfolio composition, based on fair value at December 31, 2021 was as follows:

	December 31, 2021
	Percentage of Total Portfolio			Weighted Average Current Yield for Total Portfolio
First Lien Senior Secured		98.2	%		7.2	%
Equity		1.8			0
Total		100.0	%		7.2	%

Portfolio Asset Quality

Our Investment Adviser employs an investment rating system to categorize our investments. In addition to various risk management and monitoring tools, our Adviser grades the credit risk of all debt investments on a scale of 1 to 6 no less frequently than quarterly. This system is intended primarily to reflect the underlying risk of a portfolio debt investment relative to the inherent risk at the time the original debt investment was made (i.e., at the time of acquisition), although it may also take into account under certain circumstances the performance of the portfolio company’s business, the collateral coverage of the investment and other relevant factors.

55

Loan Rating	Summary Description
1	Investments that are performing at or above expectations. No issues or foreseen issues on performance, covenants, liquidity, etc. The credit is expected to be repaid at maturity through available cash flow or to be refinanced.
2	Investments that are performing substantially within our expectations, with the risks remaining neutral or favorable. All new loans are initially rated 2. The credit is expected to be repaid at maturity through available cash flow or to be refinanced by a third party.
3	Investments that are performing below our expectations and that require closer monitoring, but where we expect no loss of investment return or principal.
4	Investments that are performing below our expectations and for which risk has increased materially since the original investment. There is a probability of some loss of investment return, but no loss of principal is expected.
5	Investments that are performing substantially below our expectations and whose risks have increased substantially since the original investment. Typically, the borrower will be in default, or the loan will have been modified to address a default.
6	Investments that are performing poorly; it is unlikely that the enterprise or asset values currently exceed the debt and/or material reduction in enterprise value is reasonably foreseen.

The weighted average risk rating of our investments based on fair value was 2.1 as of December 31, 2022. As of December 31, 2022, the Company had no portfolio companies on non-accrual status. Refer to Note 2—Summary of Significant Accounting Policies—for additional details regarding the Company’s non-accrual policy.

	As of December 31, 2022
Internal Performance Rating	Investments at Fair Value (In thousands)		Percentage of Total Investments
6	$	—		—	%
5		—		—
4		—		—
3		42,370		11.9
2		312,864		88.1
1		—		—
Total	$	355,234		100.0	%

The weighted average risk rating of our investments based on fair value was 2.0 as of December 31, 2021. As of December 31, 2021, the Company had no portfolio companies on non-accrual status. Refer to Note 2—Summary of Significant Accounting Policies—for additional details regarding the Company’s non-accrual policy.

	As of December 31, 2021
Internal Performance Rating	Investments at Fair Value (In thousands)		Percentage of Total Investments
6	$	—		—	%
5		—		—
4		—		—
3		—		—
2		138,475		100
1		—		—
Total	$	138,475		100	%

56

The following table shows the weighted average rate, spread over the reference rate of floating rate, and fees of investments originated and the weighted average rate of sales and payoffs of portfolio companies during the year ended December 31, 2022.

Weighted average rate of new investment fundings(1)	11.22	%
Weighted average spread over the reference rate of new floating rate investment fundings	6.72	%
Weighted average OID fees of new investment fundings	1.88	%
Weighted average rate of sales and payoffs of portfolio investments(1)	10.46	%

(1) Weighted average rate utilizes the applicable reference rate as of December 31, 2022.

The following table shows the weighted average rate, spread over the reference rate of floating rate, and fees of investments originated and the weighted average rate of sales and payoffs of portfolio companies during the year ended December 31, 2021.

Weighted average rate of new investment fundings	7.18	%
Weighted average spread over the reference rate of new floating rate investment fundings	6.27	%
Weighted average OID fees of new investment fundings	1.90	%
Weighted average rate of sales and payoffs of portfolio investments	7.48	%

RESULTS OF OPERATIONS

Our operating results for the year ended December 31, 2022 and the period ended December 31, 2021 were as follows (dollars in thousands):

	For the Year Ended December 31, 2022			For the Period January 15, 2021 (Inception Date) through December 31, 2021
Total investment income	$	24,407		$	1,710
Less: Net expenses		7,013			1,610
Net investment income		17,394			100
Net realized gains (losses) on investments		50			19
Net change in unrealized income (losses) on investments		(8,030	)		550
Net increase (decrease) in net assets resulting from operations	$	9,414		$	669

Investment Income

Investment income for the year ended December 31, 2022 was driven by deployment of capital and interest income from our investments. The composition of our investment income was as follows (dollars in thousands):

	For the Year Ended December 31, 2022
Interest from investments	$	24,068
Fee income		339
Total investment income	$	24,407

57

Investment income for the period from January 15, 2021 (Inception Date) through December 31, 2021 was driven by our deployment of capital since August 17, 2021 (commencement of investment operations) and an increasing invested balance. The composition of our investment income was as follows (dollars in thousands):

	For the Period from January 15, 2021 (Inception Date) through December 31, 2021
Interest from investments	$	1,633
Fee income		77
Total investment income	$	1,710

Operating Expenses

The composition of our operating expenses for the year ended December 31, 2022 was as follows (dollars in thousands):

	For the Year Ended December 31, 2022
Management fees	$	2,716
Interest expense		2,862
Professional fees		489
Directors’ fees		103
Amortization of offering costs		90
Other general and administrative expenses		873
Management fee waiver		(120	)
Net expenses	$	7,013

The composition of our operating expenses for the period from January 15, 2021 (Inception Date) through December 31, 2021 was as follows (dollars in thousands):

	For the Period from January 15, 2021 (Inception Date) through December 31, 2021
Management fees	$	444
Interest expense		208
Professional fees		227
Directors’ fees		51
Amortization of offering costs		78
Organizational expenses		475
Other general and administrative expenses		258
Management fee waiver		(131	)
Net expenses	$	1,610

Net Realized Gains (Losses) and Net Change in Unrealized Gains (Losses) on Investments

58

Net realized gains (losses) and net change in unrealized gains (losses) on investments for the year ended December 31, 2022 were as follows (dollars in thousands):

	For the Year ended December 31, 2022
Net realized gains (losses)
Non-affiliate investments	$	50
Total net realized gains (losses)		50
Net change in unrealized gains (losses) on investments
Non-affiliate investments		(8,030	)
Total net change in unrealized gains (losses) on investments		(8,030	)
Net realized and unrealized gains (losses)	$	(7,980	)

Net realized gains (losses) and net change in unrealized gains (losses) on investments for the period from January 15, 2021 (Inception Date) through December 31, 2021 were as follows (dollars in thousands):

	For the Period from January 15, 2021 (Inception Date) through December 31, 2021
Net realized gains (losses)
Non-affiliate investments	$	19
Total net realized gains (losses)		19
Net change in unrealized gains (losses) on investments
Non-affiliate investments		550
Total net change in unrealized gains (losses) on investments		550
Net realized and unrealized gains (losses)	$	569

Recent Developments

None.

Liquidity and Capital Resources

We generate cash from (1) drawing down capital in respect of Shares, (2) cash flows from investments and operations and (3) borrowings from banks or other lenders.

As of December 31, 2022, we are party to the Goldman Credit Facility, as described in more detail in Note 5—Borrowings.

Our primary use of cash is to originate (1) investments in portfolio companies and other investments to comply with certain portfolio diversification requirements, (2) the cost of operations (including expenses, the Management Fee and, to the extent permitted under ERISA, if applicable, and the 1940 Act, any indemnification obligations), (3) debt service of any borrowings and (4) cash distributions to the Stockholders.

59

Operating liquidity is our ability to meet our short-term liquidity needs. The following table presents our operating liquidity position as of December 31, 2022 and December 31, 2021:

	As of
	December 31, 2022			December 31, 2021
Unfunded portfolio company commitments	$	(54,963	)	$	(31,868	)
Undrawn capital commitments		301,571			516,571
Total operational liquidity	$	246,608		$	484,703

Taxation as a RIC

We have elected to be treated as a RIC under Subchapter M of the Code. As a RIC, we generally will not be subject to corporate-level U.S. federal income taxes on any income that we distribute as dividends for U.S. federal income tax purposes to our stockholders. To maintain our qualification as a RIC, we must, among other things, meet certain source-of-income and asset diversification requirements. In addition, in order to maintain RIC tax treatment, we must distribute to our stockholders, for each tax year, an amount equal to at least 90% of our “investment company taxable income,” which is generally our net ordinary income plus the excess, if any, of realized net short-term capital gain over realized net long-term capital loss and determined without regard to any deduction for dividends paid.

Additionally, in order to avoid the imposition of a U.S. federal excise tax, we are required to distribute, in respect of each calendar year, dividends to our stockholders of an amount at least equal to the sum of 98% of our calendar year net ordinary income (taking into account certain deferrals and elections); 98.2% of our capital gain net income (adjusted for certain ordinary losses) for the one year period ending on October 31 of such calendar year; and any net ordinary income and capital gain net income for preceding calendar years that were not distributed during such calendar years and on which we previously did not incur any U.S. federal income tax. If we fail to qualify as a RIC for any reason and become subject to corporate tax, the resulting corporate taxes could substantially reduce our net assets, the amount of income available for distribution and the amount of our distributions.

Related Party Transactions and Agreements

Investment Advisory Agreement

We entered into an Investment Advisory Agreement, dated as of June 29, 2021, which was approved by our Board for an initial two year term, under which the Investment Adviser, subject to the overall supervision of our Board manages the day-to-day operations of, and provides investment advisory services to us. Affiliates of the Investment Adviser also provide investment advisory services to other funds that have investment mandates that are similar, in whole and in part, with ours. The Investment Adviser has adopted policies designed to manage and mitigate the conflicts of interest associated with the allocation of investment opportunities among multiple funds. In addition, any affiliated fund currently formed or formed in the future and managed by the Investment Adviser or its affiliates may have overlapping investment objectives with our own and, accordingly, may invest in asset classes similar to those targeted by us. However, in certain instances due to regulatory, tax, investment, or other restrictions, certain investment opportunities may not be appropriate for either us or other funds managed by the Investment Adviser or its affiliates.

Administration Agreement

On June 29, 2021, we entered into an administration agreement (the “Administration Agreement”) with Commonwealth Credit Advisors LLC, a Delaware limited liability company (in such capacity, the

60

“Administrator”), under which the Administrator will provide administrative services for us, including arranging office facilities for us and providing office equipment and clerical, bookkeeping and recordkeeping services at such facilities. Under the Administration Agreement, the Administrator will also perform, or oversee the performance of, our required administrative services, which includes being responsible for the financial records which we are required to maintain and preparing reports to our stockholders and reports filed with the SEC and providing the services of our chief financial officer and their respective staffs. In addition, the Administrator will assist us in determining and publishing our net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to our stockholders and generally overseeing the payment of our expenses and the performance of administrative and professional services rendered to us by others. The Administrator may also provide on our behalf managerial assistance to our portfolio companies.

Co-Investment Relief

The 1940 Act generally prohibits BDCs from entering into negotiated co-investments with affiliates absent an order from the SEC. On August 2, 2021, the SEC granted the Company exemptive relief (the “Order”) that allows it to enter into certain negotiated co-investment transactions alongside other funds managed by the Adviser or its affiliates (“Affiliated Funds”) in a manner consistent with its investment objective, positions, policies, strategies, and restrictions as well as regulatory requirements and other pertinent factors, subject to compliance with the conditions of the Order.

Pursuant to the Order, the Company is permitted to co-invest with its affiliates if, among other things, required majority” (as defined in Section 57(o) of the 1940 Act) of the Company’s independent directors make certain conclusions in connection with a co-investment transaction, including that (1) the terms of the transactions, including the consideration to be paid, are reasonable and fair to the Company and the Company’s stockholders and do not involve overreaching in respect of the Company or the Company’s stockholders on the part of any person concerned, and (2) the transaction is consistent with the interests of the Company’s stockholders and is consistent with the Company’s investment objective and strategies. In addition, to the extent that our assets are treated as “plan assets” under ERISA, we will only co-invest in the same issuer with certain funds or entities managed by the Investment Adviser or its affiliates, so long as their and our respective investments are at the same level of such issuer’s capital structure; provided, that in no event will we co-invest with any other fund or entity in contravention of the 1940 Act.

Distributions and Dividends

Distributions declared for the year ended December 31, 2022 totaled approximately $17.4 million.

The following table reflects cash distributions, including dividends and returns of capital, if any, per share that have been declared by our Board for the current fiscal year to date:

Fiscal Year Ended	Date Declared		Record Date		Payment Date		Per Share Amount
December 31, 2022
First Quarter		March 28, 2022		March 28, 2022		March 29, 2022	$	12.00
Second Quarter		June 27, 2022		June 27, 2022		June 28, 2022	$	14.00
Third Quarter		September 27, 2022		September 27, 2022		September 28, 2022	$	18.00
Fourth Quarter		December 27, 2022		December 27, 2022		December 28, 2022	$	24.00

Distributions declared for the period ended December 31, 2021 totaled approximately $0.58 million.

The following table reflects cash distributions, including dividends and returns of capital, if any, per share that have been declared by our Board for the period ended December 31, 2021:

Fiscal Year Ended	Date Declared		Record Date		Payment Date		Per Share Amount
December 31, 2021
Fourth Quarter		December 8, 2021		December 8, 2021		December 16, 2021	$	11.50

61

We intend to pay quarterly distributions to our stockholders in amounts sufficient to qualify as and maintain our status as a RIC. We intend to distribute approximately all of our net investment income on a quarterly basis and substantially all of our taxable income on an annual basis, except that we may retain certain net capital gains for reinvestment.

Borrowings

We are only allowed to borrow money such that our asset coverage, which, as defined in the 1940 Act, measures the ratio of total assets less total liabilities not represented by senior securities to total borrowings, equals at least 150% after such borrowing, with certain limited exceptions. As a result, in addition to the foregoing 1940 Act restriction on leverage, we do not currently expect to borrow in excess of the lesser of 20% of our Aggregate Committed Capital and $130 million. We may in the future, though, determine to utilize a greater amount of leverage, including for investment purposes.

Goldman Credit Facility

On August 11, 2021, Commonwealth Credit Partners BDC, Inc. (the “Company”), entered into a Credit Agreement (together with the exhibits and schedules thereto, the ‘‘Goldman Credit Facility’’) as the borrower and Goldman Sachs Bank USA (“Goldman Sachs”) as the lender. The Goldman Credit Facility is structured as a revolving credit facility secured by the Capital Commitments of the Company’s subscribed investors and certain related assets. On September 27, 2021, the Credit Agreement was amended, pursuant to which the maximum loan amount was increased to the lesser of $130 million and the Borrowing Base.

The Goldman Credit Facility is uncommitted and matures on the earlier of (i) the date on which either the Company or lender provide written notice of termination to the other party and (ii) the date that is 30 days prior to the last date on which the Company may issue capital drawdowns to its investors. Under the Goldman Credit Facility, the Company is permitted to borrow up to the lesser of $130 million and the Borrowing Base. The “Borrowing Base” is based upon the unfunded capital commitments of certain subscribed investors in the Company that have been approved by Goldman Sachs and meet certain criteria. The advance rate for such investors is currently 90% but may be subject to modification. The Goldman Credit Facility contains certain customary affirmative and negative covenants and events of default.

The Goldman Credit Facility bears interest at a rate of Term SOFR plus 0.11448% plus 2.70% per annum.

Contractual Obligations

The following table shows our payment obligations for repayment of debt and other contractual obligations as of December 31, 2022 (dollars in thousands):

	Total Aggregate Borrowing Capacity1.		Total Principal Outstanding
Goldman Sachs Credit Facility	$	130,000	$	0
Total	$	130,000	$	0

(1) As of December 31, 2022, we had $130.0 million in unused borrowing capacity under the Goldman Credit Facility, subject to borrowing base limits.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources.

62

Commitments

In the ordinary course of business, we may enter into future funding commitments. As of December 31, 2022 and December 31, 2021, we had unfunded commitments on revolving credit lines and delayed draw term loans of $55.0 million and $31.9 million, respectively. We maintain sufficient financial resources to satisfy unfunded commitments, including cash on hand, undrawn capital commitments from our investors, and available borrowings to fund such unfunded commitments. Please refer to Note 6—Commitments and Contingencies in the notes to our consolidated financial statements for further detail of these unfunded commitments.

Significant Accounting Estimates and Critical Accounting Policies

Our discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts 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. On an on-going basis, we will evaluate our estimates, including those related to the matters described below. Actual results could differ from those estimates.

While our significant accounting policies are also described in Note 2 of notes to our consolidated financial statements appearing elsewhere in this report, we believe the following accounting policies require the most significant judgment in the preparation of our consolidated financial statements.

Valuation of Portfolio Investments

The Investment Adviser values our portfolio investments on a quarterly basis, or more frequently if required under the 1940 Act. For purposes of the 1940 Act, the Board has designated the Investment Adviser as the Company’s “valuation designee” under Rule 2a-5 under the 1940 Act. The Board provides oversight of the Investment Adviser’s fair value determinations of our portfolio investments on a quarterly basis in good faith, including investments that are not publicly traded, those whose market prices are not readily available. Security transactions are accounted for on a trade date basis.

To the extent (i) Benefit Plan Investors hold 25% or more of our outstanding Shares, and (ii) our Shares are not listed on a national securities exchange, one or more Valuation Agents will be engaged to independently value our investments, in consultation with the Investment Adviser. Our quarterly valuation procedures, which are the procedures that will be followed by such Valuation Agent to the extent (i) Benefit Plan Investors hold 25% or more of our outstanding Shares, and (ii) our Shares are not listed on a national securities exchange, are set forth in more detail below:

1) Investments for which market quotations are readily available on an exchange are valued at such market quotations based on the closing price indicated from independent pricing services.

2) Investments for which indicative prices are obtained from various pricing services and/or brokers or dealers are valued through a multi- step valuation process, as described below, to determine whether the quote(s) obtained is representative of fair value in accordance with GAAP.

a) Bond quotes are obtained through independent pricing services. Internal reviews are performed by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, to ensure that the quote obtained is representative of fair value in accordance with GAAP and if so, the quote is used. If the Valuation Agent is unable to sufficiently validate the quote(s) internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below); and

63

b) For investments other than bonds, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, look at the number of quotes readily available and perform the following:

i) Investments for which two or more quotes are received from a pricing service are valued using the mean of the mean of the bid and ask of the quotes obtained. If quotes from pricing services differ by +/- five points or if the spread between the bid and ask for a quote is greater than 10 points, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will evaluate the reasonableness of the quote, and if the quote is determined to not be representative of fair value, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will use one or more of the methodologies outlined below to determine fair value;

ii) Investments for which one quote is received from a pricing service are validated by the Valuation Agent, in consultation with the investment professionals of the Investment Adviser. The personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, analyze the market quotes obtained using an array of valuation methods (further described below) to validate the fair value. For assets where a supporting analysis is prepared, the Valuation Agent will document the selection and appropriateness of the indices selected for yield comparison and a conclusion documenting how the yield comparison analysis supports the proposed mark. The quarterly portfolio company monitoring reports which detail the qualitative and quantitative performance of the portfolio company will also be included. If the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, is unable to sufficiently validate the quote internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below).

3) Investments for which quotations are not readily available through exchanges, pricing services, brokers, or dealers are valued through a multi-step valuation process:

a) Each portfolio company or investment is initially valued by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser; and

b) Preliminary valuation conclusions will then be documented and discussed with our senior management.

The income and market approaches were used in the determination of fair value of certain Level 3 assets as of December 31, 2022 and December 31, 2021. The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments and any other end of term fees, as applicable. Included in the consideration and selection of discount rates are factors such as risk of default, interest rate risk, and changes in credit quality. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies.

For investments in revolving credit facilities and delayed draw commitments, the cost basis of the funded investments purchased is offset by any costs/netbacks received for any unfunded portion on the total balance committed. The fair value is also adjusted for the price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not completely funded may result in a negative fair value until it is called and funded.

The values assigned to investments are based upon available information and do not necessarily represent amounts which might ultimately be realized, since such amounts depend on future circumstances and cannot be reasonably determined until the individual positions are liquidated. 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 our investments may fluctuate from period to period and the fluctuations could be material.

64

In the event Benefit Plan Investors do not hold 25% or more of our outstanding Shares, or our Shares are listed on a national securities exchange, then (i) personnel of the Investment Adviser will undertake the roles to be performed by the personnel of the Valuation Agent, as described above and (ii) if an investment falls into category (3) above for four consecutive quarters and if the investment’s par value or its fair value exceeds a certain materiality threshold, then at least once each fiscal year, the valuation for each portfolio investment for which we do not have a readily available market quotation will be reviewed by an independent valuation firm engaged by our Board.

For all valuations, the Valuation Committee of our Board, which consists solely of directors who are not “interested persons” of the Company, as such term is used under the 1940 Act (the “Independent Directors”), will review these preliminary valuations and our Board, a majority of whom are Independent Directors, will discuss the Investment Adviser’s valuations; provided, however, that to the extent our assets are treated as “plan assets” for purposes of ERISA, the Valuation Agent will determine valuations using only those valuation methodologies reviewed and approved by the Valuation Committee and our Board, and our Board, absent manifest error, will accept such valuations prepared by the Valuation Agent in accordance therewith.

Revenue Recognition

Interest Income

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis. Discount and premium on investments purchased are accreted/amortized over the expected life of the respective investment using the effective yield method. Loan origination fees, original issue discount (“OID”) and market discounts or premiums are capitalized and amortized into interest income using the effective interest method. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income.

Fee Income

Fee income, such as structuring fees, loan monitoring, amendment, syndication fees, commitment, termination, and other loan fees are recognized as income when earned, either upon receipt or amortized into fee income. Upon the re-payment of a loan or debt security, any prepayment penalties and unamortized loan fees are recorded as fee income.

Non-accrual

Investments may be placed on non-accrual status when principal or interest payments are past due and/or when there is reasonable doubt that principal or interest will be collected. Accrued interest is generally reversed when an investment is placed on non-accrual status. Interest payments received on non-accrual investments may be recognized as income or applied to principal depending upon management’s judgment of the ultimate outcome. Non-accrual investments are restored to accrual status when past due principal and interest is paid and, in management’s judgment, are likely to remain current.

Net Realized Gain or Loss and Net Change in Unrealized Gain or Loss

Investment transactions are accounted for on the trade date. Gain or loss on the sale of investments is calculated using the specific identification method. Net change in unrealized gain or loss will reflect the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized gain or loss, when a gain or loss is realized.

Organizational Expenses and Offering Costs

Organizational expenses consist of costs incurred to establish the Company and enable it legally to do business. Organizational costs incurred for the year ended December 31, 2022 were $0. Offering costs consist of costs incurred in connection with the offering of Common Stock of the Company. Offering costs expensed for

65

the year ended December 31, 2022 were $0.09 million. Offering costs are capitalized as a deferred charge and amortized to expense on a straight-line basis over 12 months from the Inception Date. As of December 31, 2022, there were no offering costs deferred.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are subject to certain financial market risks, such as interest rate fluctuations. Because we fund a portion of our investments with borrowings, our net investment income is affected by the difference between the rate at which we invest and the rate at which we borrow. As a result, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our net investment income. The U.S. Federal Reserve and other central banks have raised interest rates multiple times in 2022 and have suggested additional rate increases into 2023. As a result, key base interest rates, such as SOFR and LIBOR, may fluctuate over time. As of December 31, 2022, 100% of investments at fair value represent floating-rate investments with a reference rate floor and none of our debt investments at fair value represent fixed-rate investments. Additionally, our Goldman Credit Facility is also subject to floating interest rates and are currently paid based on floating SOFR rates.

The following table estimates the potential changes in net cash flow generated from interest income and expenses, should interest rates increase by 100, 200 or 300 basis points, or decrease by 25 basis points. Interest income is calculated as revenue from interest generated from our portfolio of investments held as of December 31, 2022. Interest expense is calculated based on the terms of our outstanding revolving credit facility and subscription line. For our Goldman Credit Facility, we use the outstanding balance as of December 31, 2022. Interest expense on this balance is calculated using the interest rate as of December 31, 2022, adjusted for the hypothetical changes in rates, as shown below.

Assuming that the interim and unaudited Consolidated Statement of Assets and Liabilities as of December 31, 2022 was to remain constant and that we took no actions to alter our interest rate sensitivity as of such date, the following table shows the annualized impact of hypothetical base rate changes in interest rates. Actual results could differ significantly from those estimated in the table.

Change in Interest Rates	Net Increase (Decrease) in Net Investment Income (in thousands)
Down 25 basis points	$	(915	)
Up 100 basis points	$	3,659
Up 200 basis points	$	7,318
Up 300 basis points	$	10,977

Because we may borrow money to make investments, our net investment income may be dependent on the difference between the rate at which we borrow funds and the rate at which we invest these funds. In periods of increasing interest rates, our cost of funds would increase, which may reduce our net investment income. As a result, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our net investment income.

66

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Commonwealth Credit Partners BDC I, Inc.
Report of Independent Registered Public Accounting Firm (PCAOB ID Number 42)	F-2
Consolidated Statements of Assets and Liabilities as of December 31, 2022 and December 31, 2021	F-3
Consolidated Statements of Operations for the year ended December 31, 2022 and for the period from January 15, 2021 (inception) to December 31, 2021	F-4
Consolidated Statements of Changes in Net Assets for the year ended December 31, 2022 and for the period from January 15, 2021 (inception) to December 31, 2021	F-5
Consolidated Statements of Cash Flows for the year ended December 31, 2022 and for the period from January 15, 2021 (inception) to December 31, 2021	F-6
Consolidated Schedule of Investments as of December 31, 2022 and December 31, 2021	F-7
Notes to the Financial Statements	F-15

F-1

Report of Independent Registered Public Accounting Firm

To the Shareholders and the Board of Directors of Commonwealth Credit Partners BDC I, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated statements of assets and liabilities of Commonwealth Credit Partners BDC I, Inc. (the Company), including the consolidated schedules of investments, as of December 31, 2022 and 2021, the related consolidated statements of operations, changes in net assets, and cash flows for the year ended December 31, 2022 and the period from January 15, 2021 (Inception Date) through December 31, 2021, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2022 and 2021, and the results of its operations, changes in its net assets, and its cash flows for the year ended December 31, 2022 and the period from January 15, 2021 (Inception Date) through December 31, 2021, in conformity with U.S. generally accepted accounting principles.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our procedures included confirmation of investments owned as of December 31, 2022 and 2021, by correspondence with the custodian, syndication agents, and underlying investee companies; when replies were not received from the custodian, syndication agents, and underlying investee companies, we performed other auditing procedures.

Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ Ernst & Young LLP

We have served as the Company’s auditor since 2021.

Charlotte, North Carolina

March 10, 2023

F-2

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES

(amounts in thousands except share and per share data)

	December 31, 2022			December 31, 2021
Assets:
Non-controlled, non-affiliated investments, at fair value (amortized cost of $362,713 and $137,925 as of December 31, 2022 and December 31, 2021, respectively)	$	355,234		$	138,475
Cash and cash equivalents		8,355			114,849
Receivables:
Interest receivable		2,436			114
Prepaid expenses and other assets		193			101
Total Assets	$	366,218		$	253,539
Liabilities:
Credit facility (net of deferred financing costs of $83 and $116 as of December 31, 2022 and December 31, 2021, respectively)	$	(83)		$	112,884
Payables:
Management fee payable, net (Note 4)		851			247
Interest payable		366			99
Directors fee payable		24			21
Accrued other general and administrative expenses		552			194
Total Liabilities	$	1,710		$	113,445
Commitments and contingencies (Note 6)
Net Assets:
Common Shares, $0.001 par value; 1,000,000 shares authorized; 373,705 and 140,620 as of December 31, 2022 and December 31, 2021, respectively issued and outstanding	$	—		$	—
Additional paid-in capital		372,367			139,949
Total distributable earnings (accumulated deficit)		(7,859	)		145
Total Net Assets	$	364,508		$	140,094
Total Liabilities and Net Assets	$	366,218		$	253,539
Net Asset Value Per Common Share	$	975.39		$	996.26

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

F-3

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(amounts in thousands except share and per share data)

	For the Year Ended December 31, 2022			For the Period January 15, 2021 (Inception Date) through December 31, 2021
Income:
Investment income from non-controlled, non-affiliated investments:
Interest income	$	24,068		$	1,633
Fee income		339			77
Total Investment Income		24,407			1,710
Expenses:
Management fees		2,716			444
Interest expense		2,862			208
Professional fees		489			227
Directors fees		103			51
Amortization of offering costs		90			78
Organizational expenses		—			475
Other general and administrative expenses		873			258
Total Expenses		7,133			1,741
Less: Management fee waiver (Note 4)		(120	)		(131	)
Net expenses		7,013			1,610
Net Investment Income (Loss)		17,394			100
Realized and unrealized gains (losses) on investments and foreign currency transactions
Net realized gains (losses):
Non-controlled, non-affiliated investments		50			19
Total net realized gains (losses)		50			19
Net change in unrealized gains (losses):
Non-controlled, non-affiliated investments		(8,030	)		550
Total net change in unrealized gains (losses)		(8,030	)		550
Total realized and unrealized gains (losses)		(7,980	)		569
Net Increase (Decrease) in Net Assets Resulting from Operations	$	9,414		$	669
Per Common Share Data:
Basic and diluted net investment income/(loss) per common share	$	85.40		$	2.94
Basic and diluted net increase/(decrease) in net assets resulting from operations per common share	$	46.22		$	19.70
Weighted Average Common Shares Outstanding—Basic and Diluted		203,688			33,958

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

F-4

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS

(amounts in thousands except share and per share data)

	For the Year Ended December 31, 2022			For the Period January 15, 2021 (Inception Date) through December 31, 2021
Increase (Decrease) in Net Assets Resulting from Operations:
Net investment income (loss)	$	17,394		$	100
Net realized gains (losses) on investments		50			19
Net change in unrealized gains (losses) on investments		(8,030	)		550
Net Increase (Decrease) in Net Assets Resulting from Operations		9,414			669
Decrease in Net Assets Resulting from Stockholder Distributions
Distributions from net investment income		(17,418	)		(575	)
Net Decrease in Net Assets Resulting from Stockholder Distributions		(17,418	)		(575	)
Increase in Net Assets Resulting from Capital Share Transactions
Issuance of common shares		215,000			140,000
Reinvestment of distributions		17,418			—
Net Increase in Net Assets Resulting from Capital Share Transactions		232,418			140,000
Total Increase (Decrease) in Net Assets		224,414			140,094
Net Assets, Beginning of Period		140,094			—
Net Assets, End of Period	$	364,508		$	140,094

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

F-5

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(amounts in thousands)

	For the Year Ended December 31, 2022			For the Period January 15, 2021 (Inception Date) through December 31, 2021
Cash Flows from Operating Activities:
Net increase (decrease) in net assets resulting from operations	$	9,414		$	669
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Net realized (gains)/losses on investments		(50	)		(19	)
Net change in unrealized (gains)/losses on investments		8,030			(550	)
Net accretion of discount on investments		(863	)		(75	)
Purchases of portfolio investments		(242,826	)		(141,630	)
Amortization of deferred financing costs		33			6
Sales or repayments of portfolio investments		18,950			3,799
Increase/(decrease) in operating assets and liabilities:
(Increase)/decrease in interest and dividends receivable		(2,322	)		(114	)
(Increase)/decrease in prepaid expenses and other assets		(92	)		(101	)
Increase/(decrease) in management fees payable, net		604			247
Increase/(decrease) in interest payable		267			99
Increase/(decrease) in directors fee payable		3			21
Increase/(decrease) in accrued other general and administrative expenses		358			194
Net cash provided by (used in) operating activities		(208,494	)		(137,454	)
Cash Flows provided by (used in) Financing Activities:
Borrowings on credit facility		366,100			216,200
Payments on credit facility		(479,100	)		(103,200	)
Deferred financing costs paid		—			(122	)
Distributions paid in cash		—			(575	)
Proceeds from issuance of common stock		215,000			140,000
Net cash provided by (used in) financing activities		102,000			252,303
Net increase/(decrease) in cash and cash equivalents		(106,494	)		114,849
Cash and cash equivalents, beginning of period		114,849			—
Cash and cash equivalents, end of period	$	8,355		$	114,849
Supplemental and Non-Cash Information:
Interest paid during the period	$	2,595		$	109
Reinvestment of distributions during the period	$	17,418		$	—

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

F-6

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS

(amounts in thousands, except per share data)

December 31, 2022

Portfolio Company(3)(7)	Industry	Spread Above Index	Interest Rate			Maturity Date		Principal / Shares		Amortized Cost			Fair Value			Percentage of Net Assets (2)
Debt Investments
First Lien Senior Secured(5)
190 Octane Financing - Delayed Draw Loan (4)(8)(9)	Consumer Services	SOFR + 6.50% (1.00% floor)		11.07	%		5/10/2027	$	2,734	$	2,678		$	2,656			0.7	%
190 Octane Financing -Revolving Credit Line (4)(8)(9)	Consumer Services	SOFR + 6.50% (1.00% floor)		11.07	%		5/10/2027		—		(20	)		(29	)		0.0	%
190 Octane Financing - Term Loan (9)	Consumer Services	SOFR + 6.50% (1.00% floor)		11.07	%		5/10/2027		8,519		8,364			8,305			2.3	%
Abea Acquisition, Inc. - Delayed Draw Loan	Consumer Services	L + 6.50% (1.00% floor)		10.89	%		11/30/2026		1,513		1,490			1,457			0.4	%
Abea Acquisition, Inc. - Term Loan	Consumer Services	L + 6.50% (1.00% floor)		10.89	%		11/30/2026		12,056		11,883			11,610			3.2	%
AccessOne Medcard, Inc. - Term Loan	Health Care Technology	L + 6.00% (0.50% floor)		10.39	%		8/20/2026		11,847		11,689			11,503			3.2	%
Aurora Solutions LLC - Delayed Draw Loan (4)(8)(9)	Diversified Financials	SOFR + 6.00% (0.75% floor)		10.46	%		12/31/2027		3,319		3,251			3,087			0.8	%
Aurora Solutions LLC -Revolving Credit Line (4)(8)(9)	Diversified Financials	SOFR + 6.00% (0.75% floor)		10.46	%		12/31/2027		511		495			468			0.1	%
Aurora Solutions LLC - Term Loan (9)	Diversified Financials	SOFR + 6.00% (0.75% floor)		10.46	%		12/31/2027		9,502		9,378			9,189			2.5	%
Bradford Health Services -Delayed Draw Term Loan (4)(8)	Health Care Equipment & Services	SOFR + 6.00% (1.00% floor)		10.74	%		10/27/2024		—		(69	)		(189	)		-0.1	%
Bradford Health Services - Term Loan	Health Care Equipment & Services	SOFR + 6.00% (1.00% floor)		10.74	%		10/27/2028		13,195		12,935			12,865			3.5	%
CheckedUp -Revolving Credit Line (4)(8)	Technology Hardware & Equipment	SOFR + 5.50% (1.00% floor)		9.96	%		10/20/2027		377		345			339			0.1	%
CheckedUp - Delayed Draw Term Loan (4)(8)	Technology Hardware & Equipment	SOFR + 5.50% (1.00% floor)		9.96	%		10/20/2027		705		670			645			0.2	%
CheckedUp - Term Loan	Technology Hardware & Equipment	SOFR + 5.50% (1.00% floor)		9.96	%		10/20/2027		9,166		9,010			8,984			2.5	%
CreditAssociates, LLC -Revolving Credit Line (4)(8)	Diversified Financials	L + 7.00% (1.00% floor)		11.39	%		3/29/2027		—		(17	)		(41	)		0.0	%
CreditAssociates, LLC - Term Loan	Diversified Financials	L + 7.00% (1.00% floor)		11.39	%		3/29/2027		22,898		22,540			22,074			6.1	%
JG Wentworth -Term Loan (1)(9)	Diversified Financials	SOFR + 7.50% (1.00% floor)		11.97	%		11/30/2027		7,667		7,515			7,514			2.1	%
Kent Water Sports Holdings, LLC - Delayed Draw Loan	Consumer Durables & Apparel	L + 7.00% (1.00% floor)		11.77	%		12/31/2025		16,164		15,962			14,434			4.0	%
MerchantWise Solutions, LLC -Delayed Draw Loan (4)(8)(9)	Software & Services	SOFR + 6.00% (0.75% floor)		10.59	%		6/1/2028		2,081		2,007			1,973			0.5	%
MerchantWise Solutions, LLC -Revolving Credit Line (4)(8)(9)	Software & Services	SOFR + 6.00% (0.75% floor)		10.59	%		6/1/2028		—		(28	)		(54	)		0.0	%
MerchantWise Solutions, LLC -Term Loan (9)	Software & Services	SOFR + 6.00% (0.75% floor)		10.59	%		6/1/2028		12,277		12,051			11,847			3.3	%
Narcote, LLC - Revolving Credit Line (1)(4)(8)(9)	Industrials	SOFR + 7.00% (1.00% floor)		11.47	%		3/30/2027		871		850			854			0.2	%
Narcote, LLC - Term Loan (1)(9)	Industrials	SOFR + 7.00% (1.00% floor)		11.47	%		3/30/2027		3,216		3,166			3,177			0.9	%
Narcote, LLC - Term Loan (1)(9)	Industrials	SOFR + 7.00% (1.00% floor)		11.47	%		3/30/2027		5,360		5,276			5,295			1.5	%
Nuspire, LLC - Delayed Draw Loan (4)(8)(9)	Software & Services	SOFR + 5.75% (1.00% floor)		10.21	%		5/25/2027		—		(39	)		(198	)		-0.1	%

F-7

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS  (CONTINUED)

(amounts in thousands, except per share data)

December 31, 2022

Portfolio Company(3)(7)	Industry	Spread Above Index	Interest Rate			Maturity Date		Principal / Shares		Amortized Cost			Fair Value			Percentage of Net Assets (2)
Nuspire, LLC - Revolving Credit Line (4)(8)(9)	Software & Services	SOFR + 5.75% (1.00% floor)		10.21	%		5/25/2027	$	—	$	(15	)	$	(40	)		0.0	%
Nuspire, LLC - Term Loan (9)	Software & Services	SOFR + 5.75% (1.00% floor)		10.21	%		5/25/2027		7,000		6,873			6,685			1.8	%
OneCare Media, LLC - Term Loan D	Media	L + 6.50% (1.00% floor)		10.89	%		9/29/2026		957		938			936			0.3	%
OneCare Media, LLC -Revolving Credit Line (4)(8)	Media	L + 6.50% (1.00% floor)		10.89	%		9/29/2026		—		(31	)		(45	)		0.0	%
OneCare Media, LLC -Term Loan A	Media	L + 6.50% (1.00% floor)		10.89	%		9/29/2026		11,389		11,210			11,139			3.1	%
OneCare Media, LLC - Term Loan B	Media	L + 6.50% (1.00% floor)		10.89	%		9/29/2026		2,526		2,482			2,470			0.7	%
OneCare Media, LLC - Term Loan C	Media	L + 6.50% (1.00% floor)		10.89	%		9/29/2026		1,577		1,548			1,543			0.4	%
Peak Technologies -Term Loan	Software & Services	SOFR + 6.25% (1.00% floor)		10.61	%		7/22/2027		28,725		28,114			27,720			7.6	%
PJW Ultimate Holdings LLC - Delayed Draw Term Loan (4)(8)	Consumer Services	L + 6.00% (1.00% floor)		10.39	%		11/17/2026		3,561		3,495			3,433			0.9	%
PJW Ultimate Holdings LLC -Revolving Credit Line (4)(8)	Consumer Services	L + 6.00% (1.00% floor)		10.39	%		11/17/2026		214		181			150			0.0	%
PJW Ultimate Holdings LLC -Term Loan	Consumer Services	L + 6.00% (1.00% floor)		10.39	%		11/17/2026		9,766		9,608			9,473			2.6	%
Raven Engineered Films, Inc. -Revolving Credit Line (4)(8)(9)	Industrials	SOFR + 7.00% (1.00% floor)		11.47	%		4/29/2027		—		(65	)		(113	)		0.0	%
Raven Engineered Films, Inc. -Term Loan (9)	Industrials	SOFR + 7.00% (1.00% floor)		11.47	%		4/29/2027		22,055		21,658			21,393			5.9	%
Rushmore Intermediate -Delayed Draw Loan (4)(8)	Health Care Equipment & Services	L + 7.00% (0.75% floor)		11.77	%		11/1/2027		877		858			829			0.2	%
Rushmore Intermediate - Revolving Credit Line (4)(8)	Health Care Equipment & Services	L + 7.00% (0.75% floor)		11.77	%		11/1/2027		—		(22	)		(48	)		0.0	%
Rushmore Intermediate -Term Loan	Health Care Equipment & Services	L + 7.00% (0.75% floor)		11.77	%		11/1/2027		12,096		11,891			11,661			3.2	%
S4T Holdings Corp. - Delayed Draw Loan (4)(8)(9)	Commercial & Professional Services	SOFR + 6.00% (1.00% floor)		10.47	%		12/28/2026		—		(62	)		(155	)		0.0	%
S4T Holdings Corp. - Term Loan (9)	Commercial & Professional Services	SOFR + 6.00% (1.00% floor)		10.47	%		12/28/2026		26,021		25,592			25,501			7.0	%
Select Rehabilitation - Term Loan	Health Care Providers & Services	SOFR + 8.50% (1.00% floor)		13.19	%		10/19/2027		20,100		19,608			19,517			5.4	%
The Smilist Management, Inc. -Delayed Draw Loan A	Health Care Providers & Services	SOFR + 6.50% (1.00% floor)		10.86	%		12/23/2025		2,743		2,710			2,620			0.7	%
The Smilist Management, Inc. -Delayed Draw Loan B	Health Care Providers & Services	SOFR + 6.50% (1.00% floor)		10.86	%		12/23/2025		5,842		5,770			5,580			1.5	%
The Smilist Management, Inc. -Delayed Draw Loan c (4)(8)	Health Care Providers & Services	SOFR + 6.50% (1.00% floor)		10.86	%		12/23/2025		787		751			579			0.2	%
The Smilist Management, Inc. -Revolving Credit Line (4)(8)	Health Care Providers & Services	L + 6.00% (1.00% floor)		10.39	%		12/23/2025		—		(6	)		(25	)		0.0	%
The Smilist Management, Inc. -Term Loan	Health Care Providers & Services	SOFR + 6.50% (1.00% floor)		10.86	%		12/23/2025		4,946		4,888			4,723			1.3	%
VardimanBlack Holdings LLC -Delayed Draw Loan (4)(8) (9)	Health Care Equipment & Services	SOFR + 7.00% (0.50% floor)		11.46	%		3/18/2027		6,802		6,739			6,632			1.8	%

F-8

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS  (CONTINUED)

(amounts in thousands, except per share data)

December 31, 2022

Portfolio Company(3)(7)	Industry	Spread Above Index	Interest Rate			Maturity Date		Principal / Shares		Amortized Cost			Fair Value			Percentage of Net Assets (2)
VardimanBlack Holdings LLC -Delayed Draw Loan 1st Amend (4)(8)(9)	Health Care Equipment & Services	SOFR + 7.00% (0.50% floor)		11.46	%		3/18/2027	$	9,851	$	9,735		$	9,573			2.6	%
VardimanBlack Holdings LLC - Term Loan (9)	Health Care Equipment & Services	SOFR + 7.00% (0.50% floor)		11.46	%		3/18/2027		8,187		8,112			7,982			2.2	%
Vecta Environmental Services - Delayed Draw Term Loan (4)(8)	Commercial & Professional Services	SOFR + 6.25% (1.00% floor)		10.99	%		12/30/2027		—		(25	)		(49	)		0.0	%
Vecta Environmental Services - Revolving Credit Line (4)(8)	Commercial & Professional Service	SOFR + 6.25% (1.00% floor)		10.71	%		12/30/2027		124		106			106			0.0	%
Vecta Environmental Services - Term Loan	Commercial & Professional Service	SOFR + 6.25% (1.00% floor)		10.99	%		12/30/2027		8,160		7,997			7,997			2.2	%
Whitestone Home Furnishings, LLC - Term Loan	Consumer Durables & Apparel	L + 9.00% (1.00% floor)		10.39	%		8/20/2026		15,379		15,140			14,287			3.9	%
Wilnat, Inc. - Revolving Credit Line (4)(8)	Capital Goods	L + 6.00% (1.00% floor)		10.39	%		12/29/2026		—		(20	)		—			0.0	%
Wilnat, Inc. - Term Loan	Capital Goods	L + 6.00% (1.00% floor)		10.39	%		12/29/2026		12,222		12,018			12,222			3.4	%
Total First Lien Senior Secured									365,885		359,158			352,041			96.8	%
Total Debt Investments									365,885		359,158			352,041			96.8	%
Equity Investments
Preferred Equity
Atlas US Holdings, LP -Class B-2 Units (6)	Diversified Financials	NA		NA			NA		857,787	$	873		$	700			0.2	%
TVG OCM III (FT) Blocker, LLC - Class B Units (6)	Media	NA		NA			NA		706		706			997			0.3	%
Total Preferred Equity											1,579			1,697			0.5	%
Common Equity
190 Octane Holdings, LLC - series A-1 units (6)(10)	Consumer Services	NA		NA			NA		223,551	$	377		$	420			0.1	%
Rushmore Lender Co-Invest Blocker, LLC - Common Stock (6)	Health Care Equipment & Services	NA		NA			NA		537,606		539			481			0.1	%
Sea-K Investors, LLC -Class A Units (6)(10)	Consumer Durables & Apparel	NA		NA			NA		333,730		733			205			0.1	%
Vistria ESS Holdings, LLC -Equity (6)	Commercial & Professional Services	NA		NA			NA		326		327			390			0.1	%
Total Common Equity											1,976			1,496			0.4	%
Total Equity Investments											3,555			3,193			0.9	%
Total Investments										$	362,713			355,234			97.7	%
Liabilities in Excess of Other Assets														9,274			2.3	%
Net Assets													$	364,508			100.0	%

F-9

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS  (CONTINUED)

(amounts in thousands, except per share data)

December 31, 2022

(1) The Company deemed this asset to be a “non-qualifying asset” under Section 55(a) of the Investment Company Act of 1940, as amended. Qualifying assets must represent at least 70.0% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. As of December 31, 2022, 4.60% of the Company’s total assets are represented by investments at fair value that are considered non-qualifying assets.

(2) Percentages are based on net assets as of December 31, 2022.

(3) The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 - Fair Value of Financial Instruments). 

(4) The Company has various unfunded commitments to portfolio companies. Please refer to Note 6 -Commitments and Contingencies for details of these unfunded commitments. The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amounts outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.

(5) The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Secured Overnight Financing Rate (“SOFR”) and which reset monthly, quarterly, semiannually, or annually. For each, the Company has provided the spread over the reference rate and the current interest rate in effect at the reporting date. As of December 31, 2022, the reference rates for the Company’s variable rate loans were the 1 mo. LIBOR at 4.39%, the 3 mo. LIBOR at 4.77%, the 1 mo. SOFR at 4.36%, and the 3 mo. SOFR at 4.59%. Certain investments are subject to an interest rate floor. For fixed rate loans, a spread above a reference rate is not applicable.

(6) Equity and member interests are non-income-producing unless otherwise noted.

(7) All investments domiciled in the United States unless otherwise noted.

(8) Investment has undrawn commitments. Unamortized fees are classified as unearned income which reduces cost basis, which may result in a negative cost basis. A negative fair value may result from the unfunded commitment being valued below par or amortized cost.

(9) Positions that have a SOFR reference rate, from time to time have an additional spread adjustment. This spread adjustment ranges from 0% -0.21% depending on the contractual arrangement. These spread adjustments have been included in the all-in rate shown.

(10) Ownership of this investment is through a wholly-owned and consolidated subsidiary. 

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

F-10

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS  (CONTINUED)

(amounts in thousands, except per share data)

December 31, 2022

The following table shows the portfolio composition by industry grouping based on fair value at December 31, 2022:

	At December 31, 2022
	Investments at		Percentage of
Industry	Fair Value		Total Portfolio
Health Care Equipment & Services	$	69,303		19.6	%
Software & Services		47,933		13.6
Diversified Financials		42,991		12.1
Industrials		38,660		10.9
Consumer Services		37,475		10.5
Consumer Durables & Apparel		28,926		8.1
Commercial & Professional Services		25,736		7.2
Media		17,040		4.8
Health Care Providers & Services		13,477		3.8
Capital Goods		12,222		3.4
Health Care Technology		11,503		3.2
Technology Hardware & Equipment		9,968		2.8
	$	355,234		100	%

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

F-11

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED SCHEDULE OF INVESTMENTS AS

OF DECEMBER 31, 2021

(amounts in thousands, except per share data)

Portfolio Company(1)(3)(7)	Industry	Interest Rate	Maturity Date		Principal / Shares		Amortized Cost			Fair Value			Percentage of Net Assets(2)
Debt Investments
First Lien Senior Secured(5)
Abea Acquisition, Inc. —Term Loan	Consumer Services	L + 6.50% (1.00% floor)		11/30/2026	$	12,178	$	11,968		$	11,965			8.5	%
Abea Acquisition, Inc. —Delayed Draw Loan (4)(8)	Consumer Services	L + 6.50% (1.00% floor)		11/30/2026		—		(11	)		(27	)		0.0	%
AccessOne Medcard, Inc.—Term Loan	Health Care Technology	L + 6.00% (0.50% floor)		8/20/2026		13,134		12,917			13,134			9.4	%
Aurora Solutions LLC —Revolving Credit Line (4)(8)	Diversified Financials	SOFR + 6.00% (0.75% floor)		12/31/2027		383		364			364			0.3	%
Aurora Solutions LLC —Term Loan	Diversified Financials	SOFR + 6.00% (0.75% floor)		12/31/2027		9,574		9,430			9,430			6.7	%
Aurora Solutions LLC —Delayed Draw Loan (4)(8)	Diversified Financials	SOFR + 6.00% (0.75% floor)		12/31/2027		—		(53	)		(105	)		-0.1	%
Kent Water Sports Holdings, LLC— Delayed Draw Loan (4)(8)	Consumer Durables & Apparel	L + 7.00% (1.00% floor)		12/31/2025		12,950		12,675			12,736			9.1	%
OneCare Media, LLC —Revolving Credit Line (4)(8)	Media	L + 6.50% (1.00% floor)		9/29/2026		—		(39	)		(21	)		0.0	%
OneCare Media, LLC —Term Loan	Media	L + 6.50% (1.00% floor)		9/29/2026		11,997		11,768			11,877			8.5	%
PJW Ultimate Holdings LLC— Revolving Credit Line (4)(8)	Consumer Services	L + 6.00% (1.00% floor)		11/17/2026		856		814			813			0.6	%
PJW Ultimate Holdings LLC— Term Loan	Consumer Services	L + 6.00% (1.00% floor)		11/17/2026		10,696		10,487			10,482			7.5	%
PJW Ultimate Holdings LLC— Delayed Draw Term Loan (4)(8)	Consumer Services	L + 6.00% (1.00% floor)		11/17/2026		—		(42	)		(86	)		-0.1	%
Rushmore Intermediate— Revolving Credit Line (4)(8)	Health Care Equipment & Services	L + 7.00% (0.75% floor)		11/1/2027		—		(26	)		(23	)		0.0	%
Rushmore Intermediate— Term Loan	Health Care Equipment & Services	L + 7.00% (0.75% floor)		11/1/2027		12,096		11,860			11,887			8.5	%
Rushmore Intermediate— Delayed Draw Loan (4)(8)	Health Care Equipment & Services	L + 7.00% (0.75% floor)		11/1/2027		—		(13	)		(23	)		0.0	%
S4T Holdings Corp. —Term Loan	Commercial & Professional Services	SOFR + 6.00% (1.00% floor)		12/28/2026		26,284		25,759			25,758			18.4	%
S4T Holdings Corp. —Delayed Draw Loan (4)(8)	Commercial & Professional Services	SOFR + 6.00% (1.00% floor)		12/28/2026		—		(77	)		(155	)		-0.1	%
Whitestone Home Furnishings, LLC —Term Loan	Consumer Durables & Apparel	L + 6.00% (1.00% floor)		8/20/2026		15,695		15,398			15,476			11.0	%
Wilnat, Inc.— Revolving Credit Line (4)(8)	Capital Goods	L + 6.00% (1.00% floor)		12/29/2026		370		346			346			0.2	%
Wilnat, Inc.—Term Loan	Capital Goods	L + 6.00% (1.00% floor)		12/29/2026		12,345		12,098			12,098			8.6	%
Total First Lien Senior Secured								135,623			135,926			97.0	%
Total Debt Investments								135,623			135,926			97.0	%
Equity Investments
Preferred Equity
TVG OCM III (FT) Blocker, LLC— Class B Units (6)	Media	NA		NA		706		706			937			0.7	%
Total Preferred Equity						706		706			937			0.7	%

F-12

Portfolio Company(1)(3)(7)	Industry	Interest Rate	Maturity Date		Principal / Shares		Amortized Cost		Fair Value		Percentage of Net Assets(2)
Common Equity
Rushmore Lender Co-Invest Blocker, LLC—Common Stock (6)	Health Care Equipment & Services	NA		NA		537,606	$	538	$	554		0.4	%
Sea-K Investors, LLC—Class A Units (6)	Consumer Durables & Apparel	NA		NA		333,730		732		732		0.5	%
Vistria ESS Holdings, LLC— Equity (6)	Commercial & Professional Services	NA		NA		326		326		326		0.2	%
Total Common Equity								1,596		1,612		1.1	%
Total Equity Investments								2,302		2,549		1.8	%
Total Investments							$	137,925	$	138,475		98.8	%
Liabilities in Excess of Other Assets										1,619		1.2	%
Net Assets									$	140,094		100.0	%

(1) All of the Company’s investments, are qualifying assets under Section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. All investments held are deemed to be illiquid.

(2) Percentages are based on net assets as of December 31, 2021.

(3) The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 – Fair Value of Financial Instruments).

(4) The Company has various unfunded commitments to portfolio companies. Please refer to Note 6—Commitments and Contingencies for details of these unfunded commitments. The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amounts outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.

(5) The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Secured Overnight Financing Rate (“SOFR”) and which reset daily, monthly, quarterly, or semiannually. For each, the Company has provided the spread over LIBOR or SOFR and the current interest rate in effect at December 31, 2021. Certain investments are subject to a Reference Rate floor. For fixed rate loans, a spread above a reference rate is not applicable. As of December 31, 2021, all reference rates are below the floor rate for variable rate loans, and as such these investments are subject to the floor rate.

(6) Equity and member interests are non-income-producing unless otherwise noted.

(7) All investments domiciled in the United States unless otherwise noted.

(8) Investment had undrawn commitments. Unamortized fees are classified as unearned income which reduces cost basis, which may result in a negative cost basis. A negative fair value may result from the unfunded commitment being valued below par or amortized cost.

F-13

The following table shows the portfolio composition by industry grouping based on fair value at December 31, 2021:

	At December 31, 2021
Industry	Investments at Fair Value		Percentage of Total Portfolio
Consumer Durables & Apparel	$	28,942		20.9	%
Commercial & Professional Services		25,930		18.7
Consumer Services		23,148		16.7
Health Care Technology		13,134		9.5
Media		12,794		9.2
Capital Goods		12,444		9.0
Health Care Equipment & Services		12,394		9.0
Diversified Financials		9,689		7.0
	$	138,475		100.0	%

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

F-14

COMMONWEALTH CREDIT PARTNERS BDC I, INC.

CONSOLIDATED NOTES TO FINANCIAL STATEMENTS

(in thousands, except share and per share amounts, percentages, and as otherwise indicated)

December 31, 2022

Note 1—Organization

Commonwealth Credit Partners BDC I, Inc. (the “Company”) is an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”) and has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). The Company was formed on January 15, 2021 (Inception Date) as a Delaware corporation. The Company commenced investment operations on August 17, 2021.

The Company is managed by Commonwealth Credit Advisors LLC (the “Investment Adviser”), a Delaware limited liability company and an affiliate of Comvest Capital Advisors LLC and Comvest Credit Advisors LLC (collectively “Comvest Partners”). The Investment Adviser is registered as an investment adviser under the Investment Advisers Act of 1940, as amended. The Investment Adviser oversees the management of the Company’s activities and is responsible for making investment decisions with respect to the Company’s portfolio.

The Company’s investment objective is to generate both current income and capital appreciation by investing in middle-market companies in a wide range of industries primarily structured as senior credit facilities, and to a lesser extent, junior credit facilities. The Company also may purchase interests in loans through secondary market transactions.

The Company is conducting private placements of shares of its common stock, par value $0.001 per share (the “Common Stock” or “Shares”), to investors in reliance on exemptions from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”). Each investor in the private placement will make a capital commitment (the “Capital Commitments”) to purchase shares of Common Stock pursuant to a subscription agreement (a “Subscription Agreement”). Investors will be required to make capital contributions to purchase additional shares of Common Stock (the “Drawdown Purchase Price”) each time the Company delivers a drawdown notice (the “Drawdown Notice”), which will be delivered at least ten business days prior to the required funding date, in an aggregate amount not to exceed their respective Capital Commitments.

The Company has established CCP BDC Blocker I, LLC, and CCP BDC Blocker II, LLC, wholly-owned direct subsidiaries. These subsidiaries allow the Company to hold equity securities of portfolio companies organized as a pass-through entity while continuing to satisfy the requirements of a RIC under the Code.

On February 7, 2022, the Company established CCP BDC California LLC, a California limited liability company that is a disregarded entity for tax purposes, which has been established to acquire investments in the State of California, as required by California law. Prior to February 7, 2022 and through this date, financial information presented represents Commonwealth Credit Partners BDC I, Inc. only.

Note 2—Summary of Significant Accounting Policies

Basis of Presentation

The Company’s consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the U.S. (“GAAP”). The Company is an investment company following

F-15

accounting and reporting guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946, Financial Services—Investment Companies (“ASC 946”). The Company consolidates its wholly-owned direct subsidiaries, CCP BDC Blocker I, LLC, CCP BDC Blocker II, LLC, and CCP BDC California LLC.

The following is a summary of significant accounting policies consistently followed by the Company in the preparation of its financial statements. The financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the requirements for reporting on Form 10-K and Regulation S-X. The Company is an investment company and accordingly applies specific accounting and financial reporting requirements under ASC 946 Accounting Standards Topic 946, Financial Services-Investment Companies.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures in these financial statements. Actual results could differ from those estimates.

Valuation of Portfolio Investments

The Investment Adviser applies fair value accounting in accordance with GAAP. Fair value is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Investments are reflected on the Company’s Consolidated Statement of Assets and Liabilities at fair value, with changes in unrealized gains and losses resulting from changes in fair value reflected in the Company’s Consolidated Statement of Operations as “Net change in unrealized gains (losses) of investments” and realizations of portfolio investments reflected in the Company’s Consolidated Statements of Operations as “Net realized gains (losses) on investments”.

The Investment Adviser values the Company’s portfolio investments on a quarterly basis, or more frequently if required under the 1940 Act. For purposes of the 1940 Act, the Company’s board of directors (“Board”) has designated the Investment Adviser as the Company’s “valuation designee” under Rule 2a-5 under the 1940 Act. The Board provides oversight of the Investment Adviser’s fair value determinations of the Company’s portfolio investments on a quarterly basis in good faith, including investments that are not publicly traded and those whose market prices are not readily available. Security transactions are accounted for on a trade date basis.

To the extent (i) “benefit plan investors”, as defined in Section 3(42) of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”) and any regulations promulgated thereunder (“Benefit Plan Investors”), hold 25% or more of the Company’s outstanding Shares, and (ii) the Company’s Shares are not listed on a national securities exchange, one or more independent valuation firms (each a “Valuation Agent”) will be engaged to independently value the Company’s investments, in consultation with the Investment Adviser. The Company’s quarterly valuation procedures, which are the procedures that will be followed by such Valuation Agent to the extent (i) Benefit Plan Investors hold 25% or more of the Company’s outstanding Shares, and (ii) the Company’s Shares are not listed on a national securities exchange, are set forth in more detail below:

1) Investments for which market quotations are readily available on an exchange are valued at such market quotations based on the closing price indicated from independent pricing services.

2) Investments for which indicative prices are obtained from various pricing services and/or brokers or dealers are valued through a multi- step valuation process, as described below, to determine whether the quote(s) obtained is representative of fair value in accordance with GAAP.

a) Bond quotes are obtained through independent pricing services. Internal reviews are performed by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, to ensure that the quote obtained is representative of fair value in accordance with

F-16

GAAP and if so, the quote is used. If the Valuation Agent is unable to sufficiently validate the quote(s) internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below); and

b) For investments other than bonds, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, look at the number of quotes readily available and perform the following:

i) Investments for which two or more quotes are received from a pricing service are valued using the mean of the mean of the bid and ask of the quotes obtained. If quotes from pricing services differ by +/- five points or if the spread between the bid and ask for a quote is greater than 10 points, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will evaluate the reasonableness of the quote, and if the quote is determined to not be representative of fair value, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will use one or more of the methodologies outlined below to determine fair value;

ii) Investments for which one quote is received from a pricing service are validated by the Valuation Agent, in consultation with the investment professionals of the Investment Adviser. The personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, analyze the market quotes obtained using an array of valuation methods (further described below) to validate the fair value. For assets where a supporting analysis is prepared, the Valuation Agent will document the selection and appropriateness of the indices selected for yield comparison and a conclusion documenting how the yield comparison analysis supports the proposed mark. The quarterly portfolio company monitoring reports which detail the qualitative and quantitative performance of the portfolio company will also be included. If the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, is unable to sufficiently validate the quote internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below).

3) Investments for which quotations are not readily available through exchanges, pricing services, brokers, or dealers are valued through a multi- step valuation process:

a) Each portfolio company or investment is initially valued by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser; and

b) Preliminary valuation conclusions will then be documented and discussed with our senior management.

For investments in revolving credit facilities and delayed draw commitments, the cost basis of the funded investments purchased is offset by any costs/netbacks received for any unfunded portion on the total balance committed. The fair value is also adjusted for the price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not completely funded may result in a negative fair value until it is called and funded.

The values assigned to investments are based upon available information and do not necessarily represent amounts which might ultimately be realized, since such amounts depend on future circumstances and cannot be reasonably determined until the individual positions are liquidated. 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 the Company’s investments may fluctuate from period to period and the fluctuations could be material.

In the event Benefit Plan Investors do not hold 25% or more of the Company’s outstanding Shares, or the Company’s Shares are listed on a national securities exchange, then (i) personnel of the Investment Adviser will undertake the roles to be performed by the personnel of the Valuation Agent, as described above and (ii) if an

F-17

investment falls into category (3) above for four consecutive quarters and if the investment’s par value or its fair value exceeds a certain materiality threshold, then at least once each fiscal year, the valuation for each portfolio investment for which the Company does not have a readily available market quotation will be reviewed by an independent valuation firm engaged by the Board.

For all valuations, the Valuation Committee of the Board, which consists solely of directors who are not “interested persons” of the Company, as such term is used under the 1940 Act (the “Independent Directors”), will review these preliminary valuations and the Board, a majority of whom are Independent Directors, will discuss the Investment Adviser’s valuations; provided, however, that to the extent the Company’s assets are treated as “plan assets” for purposes of ERISA, the Valuation Agent will determine valuations using only those valuation methodologies reviewed and approved by the Valuation Committee and the Board, and, absent manifest error, the Board will accept such valuations prepared by the Valuation Agent in accordance therewith.

Investment Classification

The Company classifies its investments in accordance with the requirements of the 1940 Act. Under the 1940 Act, “Control” is defined as the power to exercise a controlling influence over the management or policies of a company, unless such power is solely the result of an official position with such company. In addition, in accordance with Section 2(a)(9) of the 1940 Act, any person who owns beneficially, either directly or through one or more controlled companies, more than 25% of the voting securities of a company shall be presumed to control such company. Any person who does not so own more than 25% of the voting securities of any company shall be presumed not to control such company. Any person who does not so own more than 25% of the voting securities of any company and/or does not have the power to exercise control over the management or policies of such portfolio company shall be presumed not to control such company. Consistent with the 1940 Act, “Affiliated Investments” are defined as those investments in companies in which the Company owns 5% or more of the voting securities. Consistent with the 1940 Act, “Non-affiliated Investments” are defined as investments that are neither Control Investments nor Affiliated Investments. As of December 31, 2022 and as of December 31, 2021, the Company did not “control” and was not an “affiliated person” of any of its portfolio companies, each as defined in the 1940 Act.

Cash and Cash Equivalents

Cash and cash equivalents include cash held in banks and short-term, liquid investments in a money market deposit account. Cash and cash equivalents are carried at cost which approximates fair value. The Company deposits at financial institutions for its cash and cash equivalents may exceed FDIC insured limits under applicable law.

The Company considers all highly liquid investments with a maturity of three months or less, when acquired, to be cash equivalents. As of December 31, 2022, the Company held cash and cash equivalents in the form of money market fund shares held in First American Government Obligations Fund with a fair value of $3.8 million representing 1.04% of the Company’s net assets. As of December 31, 2021, the Company did not hold any money market fund shares. Cash equivalents in the form of money market fund shares are valued at their reported net asset value (generally $1 per share) on the measurement date, and are categorized within Level 1 of the fair value hierarchy under ASC 820, as inputs in the valuation are observable.

Organizational Expenses and Offering Costs

Organizational expenses consist of costs incurred to establish the Company and enable it legally to do business. Organization costs are expensed as incurred. Offering costs consist of costs incurred in connection with the offering of Common Stock of the Company. Offering costs are capitalized as a deferred charge and amortized to expense on a straight-line basis over 12 months from the inception date. Offering costs expensed for the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) through December 31, 2021 were

F-18

$0.09 million and $0.08 million, respectively. As of December 31, 2022 and December 31, 2021, offering costs deferred were $0 and $0.09 million, respectively, and are recorded in prepaid expenses and other assets on the Consolidated Statement of Assets and Liabilities.

The Company will bear the organizational expenses and offering costs incurred in connection with the formation of the Company and the offering of shares of its Common Stock, including the out-of-pocket expenses of the Investment Adviser and its agents and affiliates. In addition, the Company will reimburse the Investment Adviser for the organizational expenses and offering costs it incurs on the Company’s behalf. For the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) through December 31, 2021, the Company has incurred $0 and $0.48 million, respectively, of organizational costs. If actual organizational expenses and offering costs incurred exceed $0.75 million, the Investment Adviser or its affiliate bear the excess costs.

Deferred Financing Costs

Financing costs incurred in connection with the Company’s credit facilities are capitalized and amortized into expense using the straight-line method, which approximates the effective yield method over the life of the respective facility. See Note 5—Borrowings.

Revenue Recognition

Interest Income

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis. Discount and premium on investments purchased are accreted/amortized over the expected life of the respective investment using the effective yield method. Loan origination fees, original issue discount (“OID”) and market discounts or premiums are capitalized and amortized into interest income using the effective interest method. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income.

Fee Income

Fee income, such as structuring fees, loan monitoring, amendment, syndication, commitment, termination, and other loan fees are recognized as income when earned, either upon receipt or amortized into fee income. Upon the re-payment of a loan or debt security, any prepayment penalties and unamortized loan fees are recorded as fee income.

Non-accrual

Investments may be placed on non-accrual status when principal or interest payments are past due and/or when there is reasonable doubt that principal or interest will be collected. Accrued interest is generally reversed when an investment is placed on non-accrual status. Interest payments received on non-accrual investments may be recognized as income or applied to principal depending upon management’s judgment of the ultimate outcome. Non-accrual investments are restored to accrual status when past due principal and interest is paid and, in management’s judgment, are likely to remain current.

Net Realized Gain or Loss and Net Change in Unrealized Gain or Loss

Investment transactions are accounted for on the trade date. Gain or loss on the sale of investments is calculated using the specific identification method. Net change in unrealized gain or loss will reflect the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized gain or loss, when a gain or loss is realized.

F-19

Income Taxes

The Company has elected to be treated for federal income tax purposes as a RIC under Subchapter M of the Code. Generally, a corporation can qualify as a RIC if it distributes dividends for federal income tax purposes to stockholders in an amount generally equal to at least 90% of “investment company taxable income,” as defined in the Code, and determined without regard to any deduction for dividends paid. Distributions declared prior to the filing of the previous year’s tax return and paid up to twelve months after the previous tax year can be carried back to the prior tax year in determining the distributions paid in such tax year. The Company intends to make sufficient distributions to maintain its ability to be subject to be taxed as a RIC each year. The Company will be subject to a 4.0% nondeductible federal excise tax on certain undistributed income unless the Company distributes, in a timely manner as required by the Code, an amount at least equal to the sum of (1) 98.0% of its respective net ordinary income earned for the calendar year and (2) 98.2% of its respective capital gain net income for the one-year period ending October 31 in the calendar year, plus any net ordinary income or capital gain net income not distributed in previous years.

The Company evaluates tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether it is “more-likely-than-not” (i.e., greater than 50-percent) that each such tax position will be sustained upon examination by a taxing authority based on the technical merits of the position. Tax positions not deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes will be included in income tax expense, if any. The Company did not record any tax provision in the current period. However, management’s conclusions regarding tax positions taken may be subject to review and adjusted at a later date based on factors including, but not limited to, examination by tax authorities, on-going analysis of and changes to tax laws, regulations and interpretations thereof.

Recent Accounting Standards Update

In March 2020, the Financial Accounting Standards Board issued Accounting Standards Update No. 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”). The amendments in ASU 2020-04 provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The standard is effective as of March 12, 2020 through December 31, 2022. As of December 31, 2022, the adoption of this guidance did not have an impact on the Company’s consolidated financial statements.

Note 3—Fair Value of Financial Instruments

Fair value is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosure (“ASC 820”) establishes a fair value hierarchy that prioritizes and ranks the inputs to valuation techniques used in measuring investments at fair value. The hierarchy classifies the inputs used in measuring fair value into three levels as follows:

• Level 1—Quoted prices in active markets for identical assets and liabilities that the reporting entity has the ability to access at the measurement date.

• Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset and liability or can be corroborated with observable market data for substantially the entire contractual term of the asset or liability.

• Level 3—Unobservable inputs that reflect the Company’s own assumptions about the assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques.

F-20

The determination of where an asset or liability falls in the above hierarchy requires significant judgment and factors specific to the asset or liability. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company evaluates its hierarchy disclosures each quarter and depending on various factors, it is possible that an asset or liability may be classified differently from quarter to quarter.

Determination of fair values involves subjective judgments and estimates. Accordingly, the notes to the consolidated financial statements refer to the uncertainty with respect to the possible effect of such valuations, and any change in such valuations on the consolidated financial statements.

The following table presents fair value measurements of investments, by major class, as of December 31, 2022, according to the fair value hierarchy:

	Fair Value Measurements
	Level 1		Level 2		Level 3		Totals
First Lien Senior Secured	$	—	$	—	$	352,041	$	352,041
Equity		—		—		3,193		3,193
Total	$	—	$	—	$	355,234	$	355,234

The following table presents fair value measurements of investments, by major class, as of December 31, 2021, according to the fair value hierarchy:

	Fair Value Measurements
	Level 1		Level 2		Level 3		Totals
First Lien Senior Secured	$	—	$	—	$	135,926	$	135,926
Equity		—		—		2,549		2,549
Total	$	—	$	—	$	138,475	$	138,475

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the year ended December 31, 2022:

	First Lien Senior Secured			Equity			Total
Balance as of December 31, 2021	$	135,926		$	2,549		$	138,475
Purchases and other adjustments to cost		241,576			1,250			242,826
Sales and repayments		(18,950	)		—			(18,950	)
Net realized gains		50			—			50
Net change in unrealized appreciation on investments		(7,424	)		(606	)		(8,030	)
Net accretion of discount on investments		863			—			863
Balance as of December 31, 2022	$	352,041		$	3,193		$	355,234
Net change in unrealized appreciation for the period relating to those Level 3 assets that were still held by the Company at the end of the period:	$	(7,424	)	$	(606	)	$	(8,030	)

F-21

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the period from January 15, 2021 (Inception Date) through December 31, 2021:

	First Lien Senior Secured			Equity			Total
Balance as of January 15, 2021 (Inception Date)	$	—		$	—		$	—
Purchases and other adjustments to cost		139,269			2,361			141,630
Sales and repayments		(3,739	)		(60	)		(3,799	)
Net realized gain/(loss) on investments		19			—			19
Net change in unrealized gain/(loss) on investments		302			248			550
Net accretion of discount on investments		75			—			75
Balance as of December 31, 2021	$	135,926		$	2,549		$	138,475
Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period:	$	302		$	248		$	550

Purchases represent the acquisition of new investments at cost. Sales and repayments represent principal payments received during the period.

Significant Unobservable Inputs

The following table summarizes the significant unobservable inputs used to value Level 3 investments as of December 31, 2022. The table is not intended to be all-inclusive, but instead identifies the significant unobservable inputs relevant to the determination of fair values.

Asset Category	Fair Value		Primary Valuation Technique		Unobservable Inputs		Selected Input Range						Weighted Average (a)
							Minimum			Maximum
First Lien Senior Secured	$	352,041		Discounted Cash Flow		Discount Rate		9.8	%		20.0	%		12.5	%
Equity		481		Market Comparables		Revenue Multiple		2.7	x		2.9	x		2.8	x
Equity		2,712		Market Comparables		EDBITDA Multiple		7.0	x		16.5	x		11.3	x
Total	$	355,234

(a) Weighted averages are calculated based on fair value of investments.

The following table summarizes the significant unobservable inputs used to value Level 3 investments as of December 31, 2021. The table is not intended to be all-inclusive, but instead identifies the significant unobservable inputs relevant to the determination of fair values.

Asset Category	Fair Value		Primary Valuation Technique		Unobservable Inputs		Selected Input Range						Weighted Average (a)
							Minimum			Maximum
First Lien Senior Secured	$	135,926		Discounted Cash Flow		Discount Rate		6.4	%		9.6	%		8.3	%
Equity		554		Discounted Cash Flow		Discount Rate		8.6	%		9.6	%		9.1	%
Equity		1,995		Market Comparables		LTM EBITDA		8.0	x		17.0	x		10.2	x
Total	$	138,475

(a) Weighted averages are calculated based on fair value of investments.

There were no significant changes in valuation approach or technique as of December 31, 2022 and December 31, 2021.

F-22

Level 3 inputs to the valuation methodology are unobservable and significant to overall fair value measurement. The inputs into the determination of fair value require significant management judgment or estimation. Financial instruments that are included in this category include investments in privately held entities where the fair value is based on unobservable inputs.

The income and market approaches were used in the determination of fair value of certain Level 3 assets as of December 31, 2022 and December 31, 2021. The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments and any other end of term fees, as applicable. Included in the consideration and selection of discount rates are factors such as risk of default, interest rate risk, and changes in credit quality. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies. Increases or decreases in the valuation multiples in isolation may result in higher or lower fair value measurement, respectively, and increases or decreases in the discount rate in isolation may result in lower or higher fair value measurement, respectively.

As of December 31, 2022 and December 31, 2021, the Company had no portfolio companies on non-accrual status. Refer to Note 2—Summary of Significant Accounting Policies—for additional details regarding the Company’s non-accrual policy.

For discussion of the fair value measurement of the Company’s borrowings, refer to Note 5—Borrowings.

Note 4—Related Party Transactions

Investment Advisory Agreement

The Company entered into an investment advisory and management agreement (the “Investment Advisory Agreement”) with the Investment Adviser in which the Investment Adviser, subject to the overall supervision of the Company’s Board, manages the day-to-day operations of, and provides investment advisory services to the Company.

Pursuant to the Investment Advisory Agreement with the Investment Adviser, the Company pays the Investment Adviser a fee for its services under the Investment Advisory Agreement consisting of an annual base management fee (“Management Fee”) and an incentive management fee (the “Incentive Fee”), each payable quarterly, in the manner set forth below.

Operating Advisory Group, LLC (“OAG”), is a consulting firm that exclusively provides management consulting services, substantially all of which are provided to portfolio companies of Comvest Partners’ affiliated funds investing in a control equity strategy. The Company also engages OAG to provide assistance with certain discrete diligence and other matters in connection with the Company’s investing activities. For the year ended December 31, 2022 and for the period from January 15, 2021 (Inception Date) through December 31, 2021, OAG charged $11 and $5, respectively, for due diligence services which were paid by portfolio companies of the Company. In addition, for the year ended December 31, 2022, OAG charged the Company $2 for diligence expense which were paid by the Company. While neither the Company nor any of its affiliates or personnel own or share in any portion of the economics received by OAG, an affiliate of the Investment Adviser has been granted an option to acquire the shares of OAG’s parent company at a nominal value.

The Investment Adviser or its affiliates generally may pay operating expenses on behalf of the Company and are reimbursed. As of December 31, 2022, the Company had a payable of approximately $86, for expenses paid on its behalf.

Management Fee

During the Investment Period, the Management Fee will be calculated at an annual rate of 1.00% with respect to the Company’s Adjusted Average Assets Invested (defined below) in respect of the relevant quarterly

F-23

period, in the manner set forth in the table below. “Adjusted Average Assets Invested” shall mean (a) the average of the sum of the Company’s (i) Drawn Capital Commitments and (ii) outstanding principal on borrowings, in the case of clause (i) and clause (ii), as of the last business day of each month included in the relevant quarterly period less (b) the sum of the Company’s (iii) cumulative net unrealized losses, if any, and (iv) cumulative net realized losses, if any, in the case of clause (iii) and clause (iv), as of the last business day of the relevant quarter. For the avoidance of doubt, the quarterly Management Fees payable to the Investment Adviser are specifically set forth below.

After the Investment Period, the 1.00% Management Fee will be calculated based on the Company’s Adjusted Average Assets Invested in respect of each quarterly period.

Any Management Fees payable pursuant to the Investment Advisory Agreement will be calculated based on the Company’s Adjusted Average Assets Invested in respect of the most recently completed calendar quarter. Management Fees for any partial quarter will be appropriately prorated. For the avoidance of doubt, the quarterly Management Fees payable to the Investment Adviser shall be calculated based on the lower of the actual Adjusted Average Assets Invested as of the end of any quarter and the Target Adjusted Average Assets Invested for that quarter, as specifically set forth in the table below.

The table set forth below shows the following quarterly fee percentages shall be payable with respect to the Company’s Target Adjusted Average Assets through the end of the Investment Period:

Quarter Ending	Quarter			Target Adjusted Average Assets Invested ($ in millions)1		Quarterly Management Fee Percentage			Quarterly Dollar Amount ($ in millions)2
September 30, 2021		1		$	80		1	%		0.2
December 31, 2021		2		$	160		1	%		0.4
March 31, 2022		3		$	240		1	%		0.6
June 30, 2022		4		$	320		1	%		0.8
September 30, 2022		5		$	400		1	%		1
December 31, 2022		6		$	480		1	%		1.2
March 31, 2023		7		$	560		1	%		1.4
June 30, 2023		8		$	640		1	%		1.6
September 30, 2023		9		$	650		1	%		1.625
December 31, 2023		10		$	650		1	%		1.625
March 31, 2024		11		$	650		1	%		1.625
June 30, 2024		12 and beyond	3	$	650		1	%		1.625

(1) For the avoidance of doubt, the Management Fee paid at the end of any quarter shall be calculated based on the lower of the actual Adjusted Average Assets Invested in respect of the quarter and the target Adjusted Average Assets Invested for that quarter.

(2) Reflects dollar amount of Management Fees payable for the applicable quarter based on the Company’s target Adjusted Average Assets Invested as of the end of such quarter.

(3) Reflects the Management Fee payable beginning in quarter 12 and extending through the end of the Investment Period.

For the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) to December 31, 2021, the Company incurred $2.72 million and $0.44 million, respectively, in Management Fees under the Investment Advisory Agreement.

The Investment Adviser has chosen to voluntarily waive $0.12 million and $0.13 million of management fees earned in accordance with the Investment Advisory Agreement for the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) to December 31, 2021, respectively. Any fees waived under the Investment Advisory Agreement are not subject to reimbursement to the Investment Adviser.

F-24

Incentive Fee

If, as of the last day of the relevant quarter, the Company’s Total Return (as defined below) in respect of the relevant Measurement Period (as defined below) equals or exceeds the “Hurdle Amount” (as defined below), the Investment Adviser shall be paid an Incentive Fee calculated at an annual rate of 0.25% (0.0625% per quarter) with respect to the Company’s Incentive Fee Average Assets Invested (as defined below) on a cumulative basis for the Measurement Period less the aggregate amount of any previously paid Incentive Fees with respect to the Measurement Period.

If, as of the last day of the relevant quarter, the Company’s Total Return in respect of the relevant Measurement Period is less than the Hurdle Amount, the Investment Adviser shall not receive any Incentive Fee in respect of the relevant quarter.

“Total Return” means the sum of the Company’s net investment income (with Organizational Expenses (as defined herein) amortized ratably over a three-year period for the purposes of this calculation) in respect of the relevant Measurement Period and the Company’s realized and unrealized capital gains less realized and unrealized capital losses in respect of the relevant Measurement Period.

For the avoidance of doubt, the Total Return calculation will not take into account the deduction of the 0.25% Incentive Fee but will take into account the deduction of the 1.00% Management Fee.

“Hurdle Amount” means 7.25% times the average of the “Drawn Capital Commitments” (as defined below) for each quarter during the Measurement Period, (i) multiplied by the number of quarters in the Measurement Period, and (ii) divided by (4) four.

“Drawn Capital Commitments” means the simple average of the drawn Capital Commitments as of the last business day of each month included in the relevant quarterly period.

“Measurement Period” means the period from the Company’s inception date through the end of the most recently completed calendar quarter.

“Incentive Fee Average Assets Invested” means (a) the average of the sum of the Company’s (i) Drawn Capital Commitments and (ii) outstanding principal on borrowings, in the case of clause (i) and clause (ii), as of the last business day of each month included in the Measurement Period less (b) the Company’s net realized and unrealized losses, if any, in respect of each quarter included in the relevant Measurement Period.

For the year ended December 31, 2022 and for the period from January 15, 2021 (Inception Date) through December 31, 2021, there was no incentive fee earned and thus no amounts have been accrued.

Administration Agreement

We have entered into an administration agreement (the “Administration Agreement”) with Commonwealth Credit Advisors LLC, a Delaware limited liability company (in such capacity, the “Administrator”), under which the Administrator provides administrative services for us, including arranging office facilities for us and providing office equipment and clerical, bookkeeping and recordkeeping services at such facilities. Under the Administration Agreement, the Administrator also performs, or oversees the performance of, our required administrative services, which includes being responsible for the financial records which we are required to maintain and preparing reports to our stockholders and reports filed with the SEC and providing the services of our chief financial officer and their respective staffs. In addition, the Administrator will assist us in determining and publishing our net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to our Stockholders, and generally overseeing the payment of our expenses and the performance of administrative and professional services rendered to us by others. The Administrator may also provide on our behalf managerial assistance to our portfolio companies.

F-25

The Administrator has hired a third-party sub-administrator to assist with the provision of administration services. For the year ended December 31, 2022 and for the period from January 15, 2021 (Inception Date) through December 31, 2021, the Company incurred $0.18 and $0.08 million, respectively, in administrative service fees under the administration agreement, payable to the sub-administrator. Administration service fees are included in other general and administrative expenses on the Statements of Operations.

Co-Investment Relief

The 1940 Act generally prohibits BDCs from entering into negotiated co-investments with affiliates absent an order from the SEC. On August 2, 2021, the SEC granted the Company exemptive relief (the “Order”) that allows it to enter into certain negotiated co-investment transactions alongside other funds managed by the Adviser or its affiliates (“Affiliated Funds”) in a manner consistent with its investment objective, positions, policies, strategies, and restrictions as well as regulatory requirements and other pertinent factors, subject to compliance with conditions (the “Order”). Pursuant to the Order, the Company is permitted to co-invest with its affiliates if, among other things, a “required majority” (as defined in Section 57(o) of the 1940 Act) of the Company’s independent directors make certain conclusions in connection with a co-investment transaction, including that (1) the terms of the transactions, including the consideration to be paid, are reasonable and fair to the Company and the Company’s stockholders and do not involve overreaching in respect of the Company or the Company’s stockholders on the part of any person concerned, and (2) the transaction is consistent with the interests of the Company’s stockholders and is consistent with the Company’s investment objective and strategies.

Note 5—Borrowings

Goldman Credit Facility

On August 11, 2021, the Company entered into a Credit Agreement (together with the exhibits and schedules thereto, the ‘‘Goldman Credit Facility’’) as the borrower and Goldman Sachs Bank USA (“Goldman Sachs”) as the lender. The Goldman Credit Facility is structured as a revolving credit facility secured by the capital commitments of the Company’s subscribed investors and certain related assets. On September 27, 2021, the Credit Agreement was amended, pursuant to which the maximum loan amount was increased to the lesser of $130 million and the Borrowing Base.

The Goldman Credit Facility is uncommitted and matures on the earlier of (i) the date on which either the Company or lender provide written notice of termination to the other party and (ii) the date that is 30 days prior to the last date on which the Company may issue capital drawdowns to its investors. Under the Goldman Credit Facility, the Company is permitted to borrow up to the lesser of $130 million and the Borrowing Base. The “Borrowing Base” is based upon the unfunded capital commitments of certain subscribed investors in the Company that have been approved by Goldman Sachs and meet certain criteria. The advance rate for such investors is currently 90%. The Goldman Credit Facility contains certain customary affirmative and negative covenants and events of default. The Goldman Credit Facility bears interest at a rate Term SOFR + 0.11448% + 2.70% per annum.

The weighted average annualized interest cost for all borrowings for the year ended December 31, 2022 was 5.08%, and the average daily debt outstanding for the same period was $53.49 million. The maximum debt outstanding for the year ended December 31, 2022 was $122 million.

The following table represents borrowings as of December 31, 2022:

	Total Aggregate Borrowing Capacity		Total Principal Outstanding(1)		Less Deferred Financing Costs		Amount per Statements of Assets and Liabilities
Goldman Credit Facility	$	130,000	$	0	$	83	$	(83	)
Total	$	130,000	$	0	$	83	$	(83	)

(1) As of December 31, 2022, all principal borrowings had been repaid.

F-26

The following table represents interest and debt fees for the year ended December 31, 2022:

	For the Year Ended December 31, 2022
	Interest Rate(2)(3)		Interest Expense		Deferred Financing Costs(1)		Other Fees(1)
Goldman Credit Facility		SOFR + 0.11448% + 2.70%	$	2,699	$	33	$	130
Total			$	2,699	$	33	$	130

(1) Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations.

(2) As of December 31, 2022, the 1-month SOFR rate was 4.36%.

(3) Interest rate of Term SOFR plus 0.11448% plus 2.70%.

The following table represents borrowings as of December 31, 2021:

	Total Aggregate Borrowing Capacity		Total Principal Outstanding		Less Deferred Financing Costs		Amount per Statements of Assets and Liabilities
Goldman Credit Facility	$	130,000	$	113,000	$	116	$	112,884
Total	$	130,000	$	113,000	$	116	$	112,884

The following table represents interest and debt fees for the period January 15, 2021 (Inception Date) through December 31, 2021:

	For the Period January 15, 2021 (Inception Date) through December 31, 2021
	Interest Rate(2)(3)		Interest Expense		Deferred Financing Costs(1)		Other Fees(1)
Goldman Credit Facility		L+2.70% and SOFR + 0.11448% + 2.70%	$	158	$	6	$	43
Total			$	158	$	6	$	43

(1) Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations.

(2) As of December 31, 2021, the 1-month SOFR rate was 0.05%.

(3) Interest rate of LIBOR plus 2.70% until September 30, 2021, and a rate of SOFR plus 0.11448% plus 2.70% thereafter. 

At December 31, 2022 the Company did not have any outstanding balance on its secured borrowings. At December 31, 2021, the carrying amount of the Company’s secured borrowings approximated their fair value in accordance with ASC 820. As of December 31, 2021, the Company’s borrowings would be deemed to be Level 3, as defined in Note 3—Fair Value of Financial Instruments.

F-27

Note 6—Commitments and Contingencies

Commitments

In the ordinary course of business, the Company may enter into future funding commitments. As of December 31, 2022 and December 31, 2021, the Company had unfunded commitments on delayed draw term loans and revolving credit lines of $55.0 million and $31.9 million, respectively. The Company maintains sufficient cash on hand, unfunded Capital Commitments, and available borrowings from the Goldman Credit Facility to fund such unfunded commitments.

As of December 31, 2022, the Company’s unfunded commitments consisted of the following:

Portfolio Company Name	Investment Type	Commitment Type	Unfunded Commitments
190 Octane Financing	First Lien Senior Secured	Delayed Draw Loan	$	400
190 Octane Financing	First Lien Senior Secured	Revolving Credit Line		1,142
Aurora Solutions LLC	First Lien Senior Secured	Delayed Draw Loan		3,702
Aurora Solutions LLC	First Lien Senior Secured	Revolving Credit Line		766
Bradford Health Services	First Lien Senior Secured	Delayed Draw Loan		7,539
CheckedUp	First Lien Senior Secured	Delayed Draw Loan		2,356
CheckedUp	First Lien Senior Secured	Revolving Credit Line		1,508
CreditAssociates, LLC	First Lien Senior Secured	Revolving Credit Line		1,167
MerchantWise Solutions, LLC	First Lien Senior Secured	Delayed Draw Loan		1,002
MerchantWise Solutions, LLC	First Lien Senior Secured	Revolving Credit Line		1,542
Narcote, LLC	First Lien Senior Secured	Revolving Credit Line		490
Nuspire, LLC	First Lien Senior Secured	Delayed Draw Loan		4,397
Nuspire, LLC	First Lien Senior Secured	Revolving Credit Line		879
OneCare Media, LLC	First Lien Senior Secured	Revolving Credit Line		2,056
PJW Ultimate Holdings LLC	First Lien Senior Secured	Delayed Draw Loan		682
PJW Ultimate Holdings LLC	First Lien Senior Secured	Revolving Credit Line		1,925
Raven Engineered Films, Inc	First Lien Senior Secured	Revolving Credit Line		3,770
Rushmore Intermediate	First Lien Senior Secured	Delayed Draw Loan		467
Rushmore Intermediate	First Lien Senior Secured	Revolving Credit Line		1,344
S4T Holdings Corp.	First Lien Senior Secured	Delayed Draw Loan		7,730
The Smilist Management, Inc.	First Lien Senior Secured	Delayed Draw Loan-C		3,842
The Smilist Management, Inc.	First Lien Senior Secured	Revolving Credit Line		549
VardimanBlack Holdings LLC	First Lien Senior Secured	Delayed Draw Loan-1st Amendment		1,258
Vecta Environmental Services	First Lien Senior Secured	Delayed Draw Loan		2,473
Vecta Environmental Services	First Lien Senior Secured	Revolving Credit Line		742
Wilnat, Inc.	First Lien Senior Secured	Revolving Credit Line		1,235
Total			$	54,963

F-28

As of December 31, 2021, the Company’s unfunded commitments consisted of the following:

Portfolio Company Name	Investment Type		Commitment Type		Unfunded Commitments
Abea Acquisition, Inc.		First Lien Senior		Delayed Draw Loan	$	1,522
Aurora Solutions LLC		First Lien Senior		Delayed Draw Loan		7,021
Aurora Solutions LLC		First Lien Senior		Revolving Credit Line		894
Kent Water Sport Holdings, LLC		First Lien Senior		Delayed Draw Loan		3,530
OneCare Media. LLC		First Lien Senior		Revolving Credit Line		2,056
PJW Ultimate Holdings, LLC		First Lien Senior		Delayed Draw Credit Line		4,279
PJW Ultimate Holdings, LLC		First Lien Senior		Revolving Credit Line		1,284
Rushmore Intermediate, LLC		First Lien Senior		Delayed Draw Loan		1,344
Rushmore Intermediate, LLC		First Lien Senior		Revolving Credit Line		1,344
S4T Holdings Corp.		First Lien Senior		Delayed Draw Loan		7,730
Wilnat, Inc.		First Lien Senior		Revolving Credit Line		864
Total					$	31,868

The unrealized appreciation or depreciation associated with unfunded portfolio company commitments is recorded in the financial statements and reflected as an adjustment to the valuation of the related security in the Consolidated Schedule of Investments as of December 31, 2022 and December 31, 2021. The par amount of the unfunded portfolio company commitments is not recognized by the Company until the commitment is funded.

The credit agreements of the unfunded portfolio company commitments contain customary lending provisions which are subject to the portfolio company’s achievement of certain milestones. In instances where the underlying company experiences material adverse effects that would impact the financial condition or business outlook of the company, there is relief to the Company from funding obligations for previously made commitments. Unfunded portfolio company commitments may expire without being drawn upon, and therefore, do not necessarily represent future cash requirements or future earning assets for the Company. We believe that we maintain sufficient liquidity in the form of cash, financing capacity and undrawn capital commitments from our investors to cover any outstanding unfunded portfolio company commitments we may be required to fund.

Litigation and Regulatory Matters

In the ordinary course of its business, the Company may become subject to litigation, claims, and regulatory matters. The Company has no knowledge of material legal or regulatory proceedings pending or known to be contemplated against the Company at this time.

Indemnifications

In the ordinary course of its business, the Company may enter into contracts or agreements that contain indemnifications or warranties. Future events could occur that lead to the execution of these provisions against the Company. Based on its history and experience, management feels that the likelihood of such an event is remote.

Note 7—Capital

Investor Commitments

As of December 31, 2022, the Company had $656.6 million, in Capital Commitments, of which $301.6 million, were unfunded. As of December 31, 2021, the Company had $656.6 million, in Capital Commitments, of which $516.6 million, were unfunded.

F-29

Capital Drawdowns

The following table summarizes the total shares issued and proceeds related to capital drawdowns:

Share Issue Date	Shares Issued		Net Proceeds Received
May 6, 2022		59,892	$	60,000
August 6, 2022		25,062		25,000
October 19, 2022		30,151		30,000
December 20, 2022		100,506		100,000
Total Shares Issued		215,611	$	215,000

The following table summarizes the total shares issued through the Dividend Reinvestment Plan (“DRIP”):

Share Issue Date	Shares Issued		Net Proceeds
March 29, 2022		1,694	$	1,687
June 28, 2022		2,826		2,831
September 28, 2022		4,152		4,142
December 28, 2022		8,802		8,758
		17,474	$	17,418

The following table summarizes the total shares issued and proceeds related to capital drawdowns:

Share Issue Date	Shares Issued		Net Proceeds Received
June 14, 2021		1	$	1
August 17, 2021		29,999		29,999
September 28, 2021		20,000		20,000
December 23, 2021		90,620		90,000
Total Shares Issued		140,620	$	140,000

As of December 31, 2022 and December 31, 2021, 3,740 and 1,407, respectively, of the Company’s common shares were owned by Comvest Group Holdings SPV II LLC, a wholly owned subsidiary of an affiliate of Comvest Partners.

Distributions and Dividends

Distributions declared for the year ended December 31, 2022 and for the period ended December 31, 2021, totaled approximately $17.4 and $0.58 million, respectively.

The following table reflects distributions declared, per share by our Board for the current fiscal year to date:

Fiscal Year Ended	Date Declared		Record Date		Payment Date		Per Share Amount
December 31, 2022
First Quarter		March 28, 2022		March 28, 2022		March 29, 2022	$	12.00
Second Quarter		June 27, 2022		June 27, 2022		June 28, 2022	$	14.00
Third Quarter		September 27, 2022		September 27, 2022		September 28, 2022	$	18.00
Fourth Quarter		December 27, 2022		December 27, 2022		December 28, 2022	$	24.00

F-30

The following table reflects cash distributions, including dividends and returns of capital, if any, per share that have been declared by our Board for the 2021 fiscal period:

Fiscal Period Ended	Date Declared		Record Date		Payment Date		Per Share Amount
December 31, 2021
Fourth Quarter		December 8, 2021		December 8, 2021		December 16, 2021		$11.50

Distributions to the Company’s stockholders are recorded on the record date as set by the Company’s Board. The Company intends to make distributions to its stockholders that will be sufficient to enable the Company to qualify and maintain its status as a RIC. The Company intends to distribute approximately all of its net investment income on a quarterly basis and substantially all of its taxable income on an annual basis, except that the Company may retain certain net capital gains for reinvestment.

The Company has adopted a dividend reinvestment plan (“DRIP”) that provides for reinvestment of any distributions declared on behalf of its stockholders, unless a stockholder elects to receive cash.

The Company applies the following in implementing the DRIP. The Company shall use only newly-issued shares of its common stock to implement the DRIP. The number of shares to be issued to a stockholder that has not elected to have its distributions in cash shall be determined by dividing the total dollar amount of the distribution payable to such participant by the net asset value per share as of the last day of the Company’s fiscal quarter immediately preceding the date such distribution was declared (the “Reference NAV”); provided that in the event a distribution is declared on the last day of a fiscal quarter, the Reference NAV shall be deemed to be the net asset value per share as of such day.

Note 8—Net Assets

The following table reflects the net assets activity for the year ended December 31, 2022:

	Common stock- shares		Common stock- par (1)		Additional paid in capital		Total distributable earnings (loss)			Total net assets
Balance as of December 31, 2021		140,620	$	—	$	139,949	$	145		$	140,094
Issuance of common stock, net of issuance costs		215,611		—		215,000		—			215,000
Reinvestment of distributions		17,474				17,418					17,418
Distributions to Stockholders								(17,418	)		(17,418	)
Net investment Income (loss)		—		—		—		17,394			17,394
Net realized gain (loss) from investment transactions		—		—		—		50			50
Net change in unrealized appreciation (depreciation) on investments		—		—		—		(8,030	)		(8,030	)
Tax reclassification of stockholders’ equity (See Note 11)		—		—							—
Balance as of December 31, 2022		373,705	$	—	$	372,367	$	(7,859	)	$	364,508

(1) Less than $1.

F-31

The Company commenced investment operations on August 17, 2021. The following table reflects the net assets activity for the period January 15, 2021 (Inception Date) to December 31, 2021:

	Common stock-shares		Common stock-par (1)		Additional paid in capital			Total distributable earnings (accumulated deficit)			Total net assets
Balance as of January 15, 2021 (Inception Date)		—	$	—	$	—		$	—		$	—
Issuance of common stock, net of issuance costs		140,620		—		140,000			—			140,000
Distributions to stockholders		—		—		—			(575	)		(575	)
Net investment income (loss)		—		—		—			100			100
Net realized gain (loss) from investment transactions		—		—		—			19			19
Net change in unrealized gain (loss) on investments		—		—		—			550			550
Tax reclassification of stockholders’ equity (See Note 11)		—		—		(51	)		51			—
Balance as of December 31, 2021		140,620	$	—	$	139,949		$	145		$	140,094

(1) Less than $1.

Note 9—Earnings Per Share

Basic earnings per share is computed by dividing earnings available to common stockholders by the weighted average number of shares outstanding during the period. Other potentially dilutive shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis. As of December 31, 2022 and December 31, 2021, there are no dilutive securities. The following information sets forth the computation of the weighted average basic and diluted net decrease in net assets per share resulting from operations for the year ended December 31, 2022 and for period January 15, 2021 (Inception Date) to December 31, 2021.

	For the Year Ended December 31, 2022		For the Period January 15, 2021 (Inception Date) through December 31, 2021
Net increase (decrease) in net assets resulting from operations	$	9,414	$	669
Weighted average shares of common stock outstanding-basic and diluted		203,688		33,958
Earnings (loss) per share of common stock-basic and diluted	$	46.22	$	19.70

F-32

Note 10—Financial Highlights

The Company commenced investing operations on August 17, 2021. Net asset value, at the beginning of the period January 15, 2021 (Inception Date) to December 31, 2021 represents the initial price per share issued. The following is a schedule of financial highlights for the year ended December 31, 2022 and for period January 15, 2021 (Inception Date) to December 31, 2021:

	For the Year Ended December 31, 2022			For the Period January 15, 2021 (Inception Date) through December 31, 2021
Per Common Share Operating Performance
Net Asset Value, Beginning of Period	$	996.26		$	1,000.00
Results of Operations: (1)
Net Investment Income (Loss)		85.40			2.94
Net Realized and Unrealized Gain (Loss) on Investments		(38.27	)		4.82
Net Increase (Decrease) in Net Assets Resulting from Operations		47.13			7.76
Distributions to Common Stockholders
Distributions from Net Investment Income		(68.00	)		(11.50	)
Net Decrease in Net Assets Resulting from Distributions		(68.00	)		(11.50	)
Net Asset Value, End of Period	$	975.39		$	996.26
Shares Outstanding, End of Period		373,705			140,620
Total Return(3)		4.75	%		0.76	%
Net assets, end of period	$	364,508		$	140,094
Ratio/Supplemental Data
Weighted-average shares outstanding		203,688			33,958
Ratio of net investment income (loss) to average net assets without waiver(2)		8.50	%		(0.04	%)
Ratio of net investment income (loss) to average net assets with waiver(2)		8.56	%		0.36	%
Ratio of total expenses to average net assets without waiver(2)(5)		3.51	%		5.30	%
Ratio of total expenses to average net assets with waiver(2)(5)		3.45	%		4.90	%
Asset Coverage Ratio (6)		N/A			224	%
Portfolio turnover rate (4)		7.65	%		4.00	%

(1) The per common share data was derived by using weighted average shares outstanding.

(2) Ratios, excluding nonrecurring expenses, such as organization and offering costs, are annualized.

(3) Total return is calculated assuming a purchase of shares of common stock at the current net asset value on the first day and a sale at the current net asset value on the last day of the period reported.

(4) Portfolio turnover rate is calculated using the lesser of year-to-date purchases or sales over the average of the invested assets at fair value. Portfolio turnover rate is not annualized.

(5) Ratio of total expenses to average net assets is calculated using total operating expenses over average net assets.

(6) Asset coverage ratio is presented as of December 31, 2021. No debt is outstanding as of December 31, 2022.

Note 11. Federal Income Tax Matters

The Company has elected to be treated as a RIC under Subchapter M of the Code. As a result, the Company must distribute substantially all of its net taxable income each tax year as dividends to its stockholders. Accordingly, no provision for federal income tax has been made in the financial statements.

F-33

Dividends from net investment income and distributions from net realized capital gains are determined in accordance with U.S. federal tax regulations, which may differ from amounts determined in accordance with GAAP and those differences could be material. These book-to-tax differences are either temporary or permanent in nature. Reclassifications due to permanent book-tax differences have no impact on net assets.

Permanent differences for financial reporting purposes related to the tax treatment of non-deductible offering costs incurred. The following permanent differences were reclassified among the components of net assets for the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021:

	2022		2021
Increase/ (decrease) in Paid in Capital in Excess of Par	$	—	$	(51	)
Increase/ (decrease) in Distributable Earnings (Losses)	$	—	$	51

Taxable income generally differs from net increase (decrease) in net assets resulting from operations for financial reporting purposes due to temporary and permanent differences in the recognition of income and expenses and generally excludes unrealized gain (loss) on investment transactions as investment gains and losses are not included in taxable income until they are realized.

The tax character of distributions paid during the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021 were as follows:

	Period ended December 31, 2022		Year ended December 31, 2021
Ordinary Income	$	17,418	$	575
Long-Term Capital Gains		—		—
Return of Capital		—		—

The tax basis components of distributable earnings/(accumulated losses) and reconciliation to accumulated earnings/(deficit) on a book basis for the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021 were as follows:

	2022			2021
Undistributed ordinary income—tax basis	$	33		$	38
Undistributed realized gains—tax basis		0			—
Net unrealized gain (loss) on investments		(7,479	)		550
Other temporary differences		(413	)		(443	)
Total accumulated earnings (loss)—book basis	$	(7,859	)	$	145

Capital losses in excess of capital gains earned in a tax year may generally be carried forward and used to offset capital gains, subject to certain limitations. Capital losses incurred by the Company are not subject to expiration and retain their character as either short-term or long-term capital losses. As of December 31, 2022, the Company does not have a capital loss carryforward.

Management has analyzed the Company’s tax positions taken on federal income tax returns for all open years (fiscal years 2021 and 2022) and has concluded that no provision for uncertain income tax positions is required in the Company’s financial statements.

Excise Tax—Depending on the level of taxable income earned in a tax year, the Company may choose to carry forward taxable income in excess of current year dividend distributions into the next tax year and pay a 4.0%

F-34

excise tax on such income, as required. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions for excise tax purposes, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned.

For tax purposes, the Company may elect to defer any portion of a post-October capital loss or late-year ordinary loss to the first day of the following fiscal year. As of December 31, 2022 and December 31, 2021, the Company elected to defer no ordinary losses. The Company did not elect to defer any post-October capital losses or late-year ordinary losses as of December 31, 2022 and December 31, 2021.

As of December 31, 2022, the Federal tax cost of investments was $362,713 resulting in estimated gross unrealized gains and losses of $657 and $8,136, respectively. As of December 31, 2021, the Federal tax cost of investments was $137,925 resulting in estimated gross unrealized gains and losses of $550 and $0, respectively.

Note 12—Subsequent Events

The Company has evaluated subsequent events through the filing of this Form 10-K and has determined that there have been no subsequent events that require recognition or disclosure in these consolidated financial statements except for the following:

Issuance of Common Stock

On March 1, 2023, the Company issued and sold 87,145 shares of its common stock at an aggregate purchase price of $85 million. The issuance of the shares of common stock was exempt from the registration requirements of the Securities Act of 1933, as amended, pursuant to Section 4(a)(2) and Rule 506(b) of Regulation D thereof.

F-35

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.

Item 9A. Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures

As of December 31, 2022 (the end of the period covered by this report), we, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act). Based on that evaluation, our management, including the Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic United States Securities and Exchange Commission filings is recorded, processed, summarized and reported within the time periods specified in the United States Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of such possible controls and procedures.

(b) Report of Management on Internal Control Over Financial Reporting

Management is responsible for establishing and maintaining adequate internal control over financial reporting, and for performing an assessment of the effectiveness of internal control over financial reporting. Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Our internal control over financial reporting includes those policies and procedures that (i) pertain to assets of the Company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of our management and directors; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on the financial statements.

Management performed an assessment of the effectiveness of our internal control over financial reporting as of December 31, 2022 based upon the criteria in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on management’s assessment, management determined that our internal control over financial reporting was effective as of December 31, 2022.

Due to the Company’s status as an “emerging growth company” under the JOBS Act, the Company was not required to obtain an attestation report from the Company’s independent registered public accounting firm on the Company’s internal control over financial reporting as of December 31, 2022.

Internal Control Over Financial Reporting

Management has not identified any change in our internal control over financial reporting that occurred during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Item 9B. Other Information

None.

1

PART III

Item 10. Directors, Executive Officers and Corporate Governance

The business and affairs of the Company are managed under the direction and oversight of the Board. The Board consists of four members, three of whom are Independent Directors. The Board appoints the officers, who serve at the discretion of the Board. The responsibilities of the Board include oversight of the quarterly valuation of the Company’s assets, corporate governance activities, oversight of the Company’s financing arrangements and oversight of the Company’s investment activities.

The Board is responsible for the oversight of the Company’s investment, operational and risk management activities. The Board reviews risk management processes at both regular and special board meetings throughout the year, consulting with appropriate representatives of the Investment Adviser as necessary and periodically requesting the production of risk management reports or presentations. The goal of the Board’s risk oversight function is to ensure that the risks associated with the Company’s investment activities are accurately identified, thoroughly investigated and responsibly addressed. Stockholders should note, however, that the Board’s oversight function cannot eliminate all risks or ensure that particular events do not adversely affect the value of the Company’s investments.

Directors

Information regarding our Board is set forth below. The directors have been divided into two groups—Independent Directors and interested directors. Interested directors are “interested persons” of the Company as defined in Section 2(a)(19) of the 1940 Act. The address for each director is c/o Commonwealth Credit Partners BDC I, Inc., 360 S Rosemary, Suite 1700, West Palm Beach, FL, 33401.

Name	Age		Position(s)	Director Since
Independent Directors
Grainne M. Coen		50	Director, Chair of the Audit Committee		2021
Timothy Moran		59	Director, Chair of the Nominating & Governance Committee		2021
Morris D. Weiss		63	Director, Chair of the Valuation Committee		2021
Interested Director
Robert O’Sullivan		50	Director, Chairman of the Board and Chief Executive Officer		2021

Executive Officers Who Are Not Directors

Information regarding each of our executive officers who is not a director is as follows:

Name	Age		Position(s)
Cecilio M. Rodriguez		63	Chief Financial Officer
Jason Gelberd		50	Co-Chief Investment Officer
Greg Reynolds		53	Co-Chief Investment Officer
Salvatore Dona		34	Controller
Michael Altschuler		45	Secretary

The address for each executive officer is c/o Commonwealth Credit Partners BDC I, Inc., 360 S Rosemary, Suite 1700, West Palm Beach, FL, 33401.

2

Biographical Information

Directors

Each of our directors has demonstrated high character and integrity, superior credentials and recognition in his respective field and the relevant expertise and experience upon which to be able to offer advice and guidance to our management. Each of our directors also has sufficient time available to devote to our affairs, is able to work with the other members of the Board and contribute to our success and can represent the long-term interests of our Stockholders as a whole. We have selected our current directors to provide a range of backgrounds and experience to our Board. Set forth below is biographical information for each director, including a discussion of the director’s particular experience, qualifications, attributes or skills that led us to conclude, as of the date of this Annual Report on Form 10-K, that the individual should serve as a director, in light of our business and structure.

Independent Directors

Grainne M. Coen. Grainne Coen is a director and Chair of the Audit Committee of the Company. She has over 20 years’ experience in finance and investment management. She is the President and CFO of Signal Hill Acquisition Corp. (NASDAQ: SGHLU) and Co-Chair of Genesis Unicorn Capital Corp. (NASDAQ: GENQ). Since October 2019 Grainne Coen has served as the Chair of the audit committee of Kubient, Inc. In 2018, she co-founded Elevation Investment Partners, LLC, a diversified investment group operating in multiple industries both as strategic consultants and early-stage investors. From 2001 to 2015, she was a principal and portfolio manager at Columbia Partners, LLC Investment Management, where she co-managed over $1 billion in assets held in the fund’s alternative investment products and U.S. Small Cap Equity Funds. From 1998 to 2001, she was a General Partner at Kensington Partners, LLC, and from 1996 to 1998, she was with G&O Partners, LP, a closed end arbitrage fund. Ms. Coen holds a Bachelor of Science degree from London Guildhall University in Pure Mathematics.

Timothy Moran. Timothy Moran is a director and Chair of the Nominating & Governance Committee of the Company. He was the President and CEO of Apple Sports Inc./Dorson Sports, Inc. from 1988-2011. The company manufactured and distributed sports products throughout the United States under various brand names. Mr. Moran also served as the President and CEO of Moran, Inc. from 2004 to 2011, which manufactured and distributed consumer products under the Rubbermaid name as well as private label. Tim Moran is co-founder of The Palm Beach Police Foundation, and is the President and member of the board of The Palm Beach Police and Fire Foundation.

Morris D. Weiss. Morris Weiss is a director and Chair of the Valuation Committee of the Company. He is also a partner with the law firm of Waller Lansden Dortch & Davis, LLP, in Austin, Texas, where he specializes in commercial bankruptcy and restructuring matters as well as complex commercial litigation in a variety of industries. Prior to joining Waller Lansden in 2016, Mr. Weiss was a partner with the law firm of Hohmann, Taube & Summers, LLP since 2010. At the beginning of his legal career, Mr. Weiss spent twelve years in the Business Finance and Restructuring Group of Weil, Gotshal & Manges, LLP (the last four years as a partner) before leaving to serve as in-house counsel at public and private companies, including a commercial bank, and a brokerage firm. Mr. Weiss has also served in various fiduciary capacities for public and private companies including on Boards of Directors and Special Committees, as Chief Restructuring Officer, Chapter 11 Trustee and Post-Confirmation Trustee.

Interested Director

Robert O’Sullivan. Robert O’Sullivan is a director, President and Chief Executive Officer of the Company. He is also a Managing Partner and is a co-founder of Comvest Credit Partners, the direct lending strategy at Comvest Partners. Robert O’Sullivan serves as a member of the Comvest Partner’s Executive Committee and joined Comvest Partners in 2002 having been actively involved in financing and investing in lower middle market companies since 1992 when he joined Comvest’s predecessor firm, Commonwealth Associates.

Mr. O’Sullivan received a B.A. in Geography from London University while attending King’s College and the London School of Economics.

3

Executive Officers Who Are Not Directors

Cecilio Rodriguez. Cecilio Rodriguez is Chief Financial Officer of the Company. He is also the Chief Financial Officer of Comvest Partners and serves as a member of the firm’s Executive Committee. Prior to joining Comvest Partners, Mr. Rodriguez served in senior finance roles in banking, healthcare, aviation services, and venture capital. He began his career in the audit department of Deloitte & Touche. Mr. Rodriguez received a Bachelor of Business Administration with a concentration in Accounting from Florida International University.

Jason Gelberd. Jason Gelberd is Co-Chief Investment Officer of the Company. He is also a Partner and Co-Head of Direct Lending for Comvest Partners and serves as a member of the firm’s Executive Committee. Mr. Gelberd is responsible for portfolio management and operations of Comvest Partners’ direct lending strategy in addition to originating, structuring, and managing investments. Earlier in his career, Mr. Gelberd was a Director with Goldman Sachs Specialty Lending Group and was a Vice President at Antares Capital, providing senior and junior capital to private equity sponsor backed middle-market companies. Mr. Gelberd’s lending career has also included commercial lending positions at First Source Financial and LaSalle National Bank. Mr. Gelberd received an M.B.A. from DePaul University’s Charles Kellstadt School of Business and a B.B.A. in Finance from the University of Iowa.

Greg Reynolds. Greg Reynolds is Co-Chief Investment Officer of the Company. He is also a Partner and Co-Head of Direct Lending for Comvest Partners and serves as a member of its executive Committee. Mr. Reynolds oversees the structuring and underwriting functions of Comvest Partners direct lending strategy in addition to originating, structuring, and managing investments. Earlier in his career, Mr. Reynolds was a Director with Dymas Capital Management and was an Assistant Vice President in Heller Financial’s Corporate Finance Group. Mr. Reynolds received an M.B.A. from the University of Chicago and a B.A. from the University of Wisconsin.

Savlatore Dona. Salvatore Dona is Controller of the Company. He is responsible for overseeing accounting and aspects of SEC reporting and management analysis for Comvest Partners. Prior to joining Comvest, Mr. Dona was an Audit Senior Manager at Deloitte where he focused on audits of mutual funds and private equity funds for the firm’s largest clients. He received a B.S. in Accounting from Marist College and an M.S. in Accountancy from the University of Notre Dame. Mr. Dona is also licensed as a CPA in Pennsylvania.

Michael Altschuler. Michael Altschuler is Secretary of the Company. He also serves as General Counsel of Comvest Partners. Prior to joining Comvest Partners, Mr. Altschuler spent five years as the general counsel and corporate secretary for a NYSE listed finance company, was a Director & Counsel at UBS Investment Bank and also practiced as a securities and capital markets attorney with Latham & Watkins LLP. Mr. Altschuler received a J.D. from Columbia Law School, an M.B.A. from the Kellogg School of Management at Northwestern University and a B.A. from the University of Michigan.

Our Board has adopted a code of ethics that applies to our executive officers, which forms part of our broader compliance policies and procedures. See “Item 1. Business—Compliance Policies and Procedures.”

Audit Committee

The audit committee operates pursuant to a charter approved by our Board. The charter sets forth the responsibilities of the audit committee. The audit committee is responsible for recommending the selection of, engagement of and discharge of our independent auditors, reviewing the plans, scope and results of the audit engagement with the independent auditors, approving professional services provided by the independent auditors (including compensation therefore), reviewing the independence of the independent auditors and reviewing the adequacy of our internal controls over financial reporting. The members of the audit committee are Grainne M. Coen, Timothy Moran, and Morris D. Weiss, each of whom is not an interested person of the Company for

4

purposes of the 1940 Act. Grainne M. Coen serves as the chair of the audit committee, and our Board has determined that Grainne M. Coen is an “audit committee financial expert” as that term is defined under Item 407 of Regulation S-K, as promulgated under the 1934 Act, and that they meet the current independence and experience requirements of Rule 10A-3 of the 1934 Act.

Nominating and Corporate Governance Committee

The nominating and corporate governance committee operates pursuant to a charter approved by our Board. The charter sets forth the responsibilities of the nominating and corporate governance committee. The nominating and corporate governance committee is responsible for determining criteria for service on the Board, identifying, researching and nominating directors for election by our Stockholders, selecting nominees to fill vacancies on our Board or committees of the Board, developing and recommending to the Board a set of corporate governance principles and overseeing the self-evaluation of the Board and its committees and evaluation of our management. The nominating and corporate governance committee considers nominees properly recommended by our Stockholders. The members of the nominating and corporate governance committee are Grainne M. Coen, Timothy Moran, and Morris D. Weiss, each of whom is not an interested person of the Company for purposes of the 1940 Act. Timothy Moran serves as the chair of the nominating and corporate governance committee.

Valuation Committee

The valuation committee operates pursuant to a charter approved by our Board. The charter set forth the responsibilities of the valuation committee. The valuation committee is responsible for making recommendations in accordance with the valuation policies and procedures adopted by our Board, reviewing valuations and any reports of independent valuation firms (which valuations firms, we will be required to retain to value our portfolio investments to the extent that our assets are treated as “plan assets” for purposes of ERISA), confirming that valuations are made in accordance with the valuation policies of our Board and reporting any deficiencies or violations of such valuation policies to our Board on at least a quarterly basis, and reviewing other matters that our Board or the valuation committee deems appropriate. The valuation committee is composed of Grainne M. Coen, Timothy Moran, and Morris D. Weiss, each of whom is not an interested person of the Company for purposes of the 1940 Act. Morris D. Weiss serves as chair of the valuation committee.

Code of Ethics

We and the Investment Adviser have adopted the Code of Ethics and the Adviser’s Code of Ethics, each of which establishes procedures for personal investments and restricts certain personal securities transactions. Personnel subject to the Code of Ethics and/or Adviser’s Code of Ethics may invest in securities for their personal investment accounts, including securities that may be purchased or held by us so long as such investments are made in accordance with the Code of Ethics’ or the Adviser’s Code of Ethics’ requirements, as applicable. You may read the Code of Ethics on the SEC’s website at http://www.sec.gov.

Nomination of Directors

There have been no material changes to the procedures by which stockholders may recommend nominees to our Board implemented since the filing of Amendment No.1 to our Registration Statement on Form 10.

Item 11. Executive Compensation

Compensation of Executive Officers

We do not currently have any employees and do not expect to have any employees. Services necessary for our business, including such services provided by our executive officers, will be provided by individuals who are employees of the Investment Adviser, pursuant to the terms of our Investment Advisory Agreement, or through the Administration Agreement. Pursuant to its Resource Sharing Agreement with Comvest Partners, the Investment Adviser will have access to Comvest Partners’ team of experienced investment professionals.

5

None of our executive officers will receive direct compensation from us. To the extent (i) Benefit Plan Investors hold less than 25% of our Shares, (ii) our Shares are listed on a national securities exchange or (iii) such reimbursements comply with the requirements of an applicable exemption from ERISA’s (and the Code’s) prohibited transaction rules, we will reimburse the Administrator for expenses incurred by it on our behalf in performing its obligations under the Administration Agreement. Certain of our executive officers, through their ownership interest in or management positions with the Investment Adviser, may be entitled to a portion of any profits earned by the Investment Adviser, which includes any fees payable to the Investment Adviser under the terms of our Investment Advisory Agreement, less expenses incurred by the Investment Adviser in performing its services under our Investment Advisory Agreement.

The Investment Adviser may pay additional salaries, bonuses, and individual performance awards and/or individual performance bonuses to our executive officers in addition to their ownership interest.

Compensation of Directors

The following table sets forth compensation of our directors for the year ended December 31, 2022.

Name	Fees Earned or Paid in Cash		All Other Compensation(2)		Total
Interested Directors(1)
Robert O’Sullivan		—		—		—
Independent Directors
Grainne M. Coen	$	29,375	$	—	$	29,375
Timothy Moran	$	27,750	$	—	$	27,750
Morris D. Weiss	$	28,750	$	—	$	28,750

(1) No compensation will be paid to directors who are “interested persons,” as that term is defined in the 1940 Act.

(2) We do not maintain a stock or option plan, non-equity incentive plan or pension plan for our directors.

Each of our Independent Directors receives an annual retainer fee of $25,000, payable once per year, if the director attends at least 75% of the meetings held during the previous year. In addition, each of our Independent Directors will receive a fee of $625 for each regularly scheduled quarterly Board meeting that they participate in and $250 for each special Board meeting that they participate in. Independent Directors will also be reimbursed for all reasonable out-of-pocket expenses incurred in connection with participating in each Board meeting.

With respect to each audit committee meeting not held concurrently with a Board meeting, Independent Directors will be reimbursed for all reasonable out-of-pocket expenses incurred in connection with participating in such audit committee meeting. In addition, the chairman of the audit committee will receive an annual retainer of $1,875, while the chairman of the nominating and corporate governance committee and the chairman of the valuation committee will receive annual retainers of $250 and $1,250 respectively.

Compensation Committee

We currently do not have a compensation committee.

Compensation Committee Interlocks and Insider Participation

During fiscal year 2022 none of our executive officers served on the Board (or a compensation committee thereof or other board committee performing equivalent functions) of any entities that had one or more executive officers serve on our compensation committee or on our Board.

Compensation Committee Report

Currently, we do not compensate any of our executive officers, and as such we are not required to produce a report on executive officer compensation for inclusion in our annual report on Form 10-K.

6

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The following table sets forth, as of March 10, 2023, the beneficial ownership of each current director, our executive officers, each person known to us to beneficially own more than 5% of the outstanding shares, and the executive officers and trustees as a group. Percentage of beneficial ownership is based on 373,705 shares outstanding as of March 10, 2023. Beneficial ownership is determined in accordance with the rules of the SEC and includes voting or investment power with respect to the shares. Ownership information for those persons who beneficially own more than 5% of our shares is based upon filings by such persons with the SEC and other information obtained from such persons, if available. Unless otherwise indicated, we believe that each beneficial owner set forth in the table has sole voting and investment power over such shares. Unless otherwise indicated, the address for each executive officer is c/o Commonwealth Credit Partners BDC I, Inc., 360 S Rosemary, Suite 1700, West Palm Beach, FL, 33401.

Name	Type of Ownership		Number of Shares Owned		Percentage
Interested Directors
Robert O’Sullivan		—		—		—	%
Independent Directors
Grainne M. Coen		—		—		—	%
Timothy Moran		—		—		—	%
Morris D. Weiss		—		—		—	%
Executive Officers Who Are Not Directors
Cecilio M. Rodriguez		—		—		—	%
Jason Gelberd		—		—		—	%
Greg Reynolds		—		—		—	%
Salvatore Dona		—		—		—	%
Michael Altschuler		—		—		—	%
All Directors and Executive Officers as a Group (10 persons)				—		—	%
Five-Percent Stockholders
UAW Retiree Medical Benefits Trust (solely for the benefit of the GM Separate Retiree Account)(1)		Record		288,575.0		49.6	%
UAW Retiree Medical Benefits Trust (solely for the benefit of the Ford Separate Retiree Account)(2)		Record		138,696.2		30.1	%
UAW Retiree Medical Benefits Trust (solely for the benefit of the Chrysler Separate Retiree Account)(3)		Record		88,966.3		19.3	%

(1) Based upon information contained in Schedule 13D filed March 1, 2023 by UAW Retiree Medical Benefits Trust. UAW Retiree Medical Benefits Trust (solely for the benefit of the GM Separate Retiree Account) is a Michigan trust whose address is 1155 Brewery Park Blvd., Detroit, Michigan 48207.

(2) Based upon information contained in Schedule 13D filed March 1, 2023 by UAW Retiree Medical Benefits Trust. UAW Retiree Medical Benefits Trust (solely for the benefit of the Ford Separate Retiree Account) is a Michigan trust whose address is 1155 Brewery Park Blvd., Detroit, Michigan 48207.

(3) Based upon information contained in Schedule 13D filed March 1, 2023 by UAW Retiree Medical Benefits Trust. UAW Retiree Medical Benefits Trust (solely for the benefit of the Chrysler Separate Retiree Account) is a Michigan trust whose address is 1155 Brewery Park Blvd., Detroit, Michigan 48207.

7

Item 13. Certain Relationships and Related Transactions, and Director Independence

Transactions with Related Persons; Review, Approval or Ratification of Transaction with Related Persons

Investment Management Agreement; Administration Agreement

Investment Advisory Agreement

The Company entered into an investment advisory and management agreement (the “Investment Advisory Agreement”) with the Investment Adviser in which the Investment Adviser, subject to the overall supervision of the Company’s Board of Directors, manages the day-to-day operations of, and provides investment advisory services to the Company.

Pursuant to the Investment Advisory Agreement with the Investment Adviser, the Company pays the Investment Adviser a fee for its services under the Investment Advisory Agreement consisting of an annual base management fee (“Management Fee”) and an incentive management fee (the “Incentive Fee”), each payable quarterly.

Administration Agreement

We have entered into an administration agreement (the “Administration Agreement”) with Commonwealth Credit Advisors LLC, a Delaware limited liability company (in such capacity, the “Administrator”), under which the Administrator provides administrative services for us, including arranging office facilities for us and providing office equipment and clerical, bookkeeping and recordkeeping services at such facilities. Under the Administration Agreement, the Administrator also performs, or oversees the performance of, our required administrative services, which includes being responsible for the financial records which we are required to maintain and preparing reports to our stockholders and reports filed with the SEC and providing the services of our chief financial officer and their respective staffs. In addition, the Administrator will assist us in determining and publishing our net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to our Stockholders, and generally overseeing the payment of our expenses and the performance of administrative and professional services rendered to us by others. The Administrator may also provide on our behalf managerial assistance to our portfolio companies.

The Administrator has hired a third party sub-administrator to assist with the provision of administration services.

Trademark License Agreement

The Company has entered into a royalty-free Trademark License Agreement with Commonwealth Credit Advisors LLC, pursuant to which Commonwealth Credit Advisors LLC has agreed to grant the Company a non-exclusive, royalty-free license to use the name “Commonwealth.” Under this Trademark License Agreement, subject to certain conditions, the Company has a right to use the Commonwealth name for so long as the Investment Adviser or one of its affiliates remains the Company’s investment adviser. Other than with respect to this limited license, the Company has no legal right to the Commonwealth name.

Co-Investment Opportunities

The Investment Adviser and its affiliates may also manage other accounts in the future that may have investment mandates that are similar, in whole and in part, to our investment mandates. The Investment Adviser and its affiliates may determine that an investment is appropriate for us and for one or more of those other accounts. In such event, depending on the availability of such investment and other appropriate factors, the Investment Adviser or its affiliates may determine that we should invest side-by-side with one or more other accounts. Any such investments will be made only to the extent permitted by applicable law and interpretive positions of the SEC and its staff, and consistent with the Investment Adviser’s allocation procedures.

8

It is the policy of the Investment Adviser to allocate investment opportunities to us and to any other accounts on a fair and equitable basis, to the extent practicable and in accordance with our or other accounts’ applicable investment strategies, over a period of time, in each case, in accordance with the Investment Adviser’s allocation policy.

In respect of certain investments where terms other than price are subject to negotiation, we are only able to co-invest with other accounts in accordance with the terms of the exemptive order issued by the SEC on August 2, 2021 (the “Order”), which requires among other things the consent of the Board and the board of any other BDC participating in the transaction.

In particular, we will only be able to participate in co-investment opportunities where in accordance with the terms of the Exemptive Order granted by the SEC or where the only term being negotiated is price. Similarly, we will be restricted in our ability to dispose of certain investments in Portfolio Companies. As a result, we may be forced to forgo certain investment or disposition opportunities that would otherwise be attractive for us to the extent co-investment is not permitted under the 1940 Act.

Where the terms of the Exemptive Order relief granted by the SEC are met, including consent of the Board and the board of any other BDC participating in the transaction, or in respect of investment opportunities where the only term negotiated is price, we may typically invest alongside other accounts in accordance with the terms of the Investment Adviser’s allocation policy.

The Investment Adviser has no obligation to purchase or sell a security for, enter into a transaction on behalf of, or provide an investment opportunity to, the company or other accounts solely because the Investment Adviser or its affiliates purchase or sell the same security for, enters into a transaction on behalf of, or provide an opportunity to, another account or the company if, in its reasonable opinion, such security, transaction or investment opportunity does not appear to be suitable, practicable or desirable for us or the other account.

Potential Conflicts of Interest

The Company has adopted certain policies and procedures to manage conflicts of interest, including a code of ethics. Additionally, we have delegated our proxy voting responsibility to our Investment Adviser, which has adopted certain proxy voting policies and procedures. Furthermore, because our assets from time to time may be, and presently are, treated as “plan assets” for purposes of ERISA, we have policies and procedures in place to comply with any requirements under ERISA in respect of conflicts of interest.

Certain Business Relationships

Certain of our current directors and officers are directors or officers of the Investment Adviser.

To the extent that the assets of the Company are not treated as “plan assets” for purposes of ERISA, the Company may enter into transactions with portfolio companies, in the Company’s ordinary course of business, that may be considered related party transactions. Under such circumstances, in order to ensure that the Company does not engage in any prohibited transactions with any persons affiliated with the Company, the Company has implemented certain policies and procedures whereby the Company’s executive officers screen each of the Company’s transactions for any possible affiliations between the proposed portfolio investment, the Company, companies controlled by us and our employees and directors. Furthermore, under such circumstances, the Company will not enter into any agreements unless and until the Company is satisfied that doing so will not raise concerns under the 1940 Act or, if such concerns exist, the Company has taken appropriate actions to seek Board review and approval or exemptive relief, as applicable, for such transaction. Our Board reviews these procedures on a quarterly basis.

9

We have adopted a Code of Ethics which applies to, among others, our senior officers, including our chief executive officer and chief financial officer, as well as all of our officers, directors and employees. Our Code of Ethics requires that all employees and directors avoid any conflict, or the appearance of a conflict, between an individual’s personal interests and our interests. Pursuant to such Code of Ethics, each employee and director must disclose any conflicts of interest, or actions or relationships that might give rise to a conflict, to our chief compliance officer.

Director Independence

Pursuant to Section 56 of the 1940 Act, a majority of a BDC’s board of directors must be comprised of persons who are not “interested persons,” as defined in Section 2(a)(19) of the 1940 Act, of the company or any of its affiliates.

Consistent with these considerations, after review of all relevant transactions and relationships between each director, or any of his or her family members, and us, the Investment Adviser, or of any of their respective affiliates, the Board has determined that Messrs. Moran and Weiss and Ms. Coen qualify as independent directors. Each director who serves on the audit committee is an independent director for purposes of Rule 10A-3 under the Exchange Act.

Indebtedness of Management

None.

Item 14. Principal Accountant Fees and Services

The audit committee and the independent directors of our Board have selected Ernst & Young LLP to serve as the independent registered public accounting firm for Company for the fiscal year ending December 31, 2022.

Ernst & Young LLP has advised us that neither the firm nor any present member or associate of it has any material financial interest, direct or indirect, in us or our affiliates.

	As of
	December 31, 2022		December 31, 2021
Audit Fees	$	276,134	$	150,000
Audit-Related Fees		—		—
Tax Fees		30,000		20,000
All Other Fees		—		—
Total Fees	$	306,134	$	170,000

Audit Fees: Audit fees consist of fees billed and accrued for professional services rendered for the audit of our year-end financial statements and reviews of the condensed financial statements filed with the SEC on Forms 10-K and 10-Q.

Audit-Related Fees: Audit-related services consist of fees billed for assurance and related services that are reasonably related to the performance of the audit or review of our financial statements and are not reported under “Audit Fees”. These services include, among other things, providing comfort letters, consents and review of documents filed with the SEC, as well as attest services that are not required by statute or regulation and consultations concerning financial accounting and reporting standards

Tax Services Fees: Tax services fees consist of fees billed and accrued for professional tax services. These services also include assistance regarding federal, state, and local tax compliance.

10

All Other Fees: Other fees would include fees for products and services other than the services reported above.

Pre-Approval Policies

The audit committee has established a pre-approval policy that describes the permitted audit, audit-related, consulting services and other services to be provided by Ernst & Young LLP, our independent registered public accounting firm. The policy requires that the audit committee pre-approve the audit, non-audit and consulting services performed by the independent auditors in order to assure that the provision of such services does not impair the auditors’ independence.

Any requests for audit, audit-related, tax and other services that have not received general pre-approval must be submitted to the audit committee for specific pre-approval, irrespective of the amount, and cannot commence until such approval has been granted. Normally, pre-approval is provided at regularly scheduled meetings of the audit committee. However, the audit committee may delegate pre-approval authority to one or more of its members. The member or members to whom such authority is delegated shall report any pre-approval decisions to the audit committee at its next scheduled meeting. The audit committee does not delegate its responsibilities to pre-approve services performed by the independent registered public accounting firm to management.

11

PART IV

Item 15. Exhibits and Financial Statement Schedules

(a) Documents Filed as Part of this Report

The following financial statements are set forth in Item 8:

Commonwealth Credit Partners BDC I, Inc.
Report of Independent Registered Public Accounting Firm	F-2
Statements of Assets and Liabilities as of December 31, 2022 and December 31, 2021	F-3
Statements of Operations for the year ended December 31, 2022 and for the period from January 15, 2021 (Inception date) through December 31, 2021	F-4
Statements of Changes in Net Assets for the year ended December 31, 2022 and for the period from January 15, 2021 (Inception date) through December 31, 2021	F-5
Statement of Cash Flows for the year ended December 31, 2022 and for the period from January 15, 2021 (Inception date) through December 31, 2021	F-6
Schedules of Investments as of December 31, 2022 and December 31, 2021	F-7
Notes to the Financial Statements	F-15

(b) Exhibits

The following exhibits are filed as part of this report or hereby incorporated by reference to exhibits previously filed with the United States Securities and Exchange Commission:

Exhibit Number	Description
3.1	Form of Articles of Amendment and Restatement (1)
3.2	Form of Bylaws (1)
4.1	Form of Subscription Agreement (1)
10.1	Form of Investment Advisory Agreement (1).
10.2	Form of Administration Agreement (1)
10.3	Form of Indemnification Agreement (1)
10.4	Form of Custody Agreement by and between the Registrant and U.S. Bank National Association (1)
10.5	Form of Transfer Agent Agreement (1)
10.6	Form of Trademark License Agreement (1)
10.7	Credit Agreement, dated as of August 11, 2021, by and among Commonwealth Credit Partners BDC I, Inc., as borrower, and Goldman Sachs Bank USA, as lender, as the Facility B credit facility as part of the umbrella credit facility first entered into on June 14, 2021 by Goldman Sachs Bank USA and affiliates of Commonwealth Credit Partners BDC I, Inc. (2)
10.8	Amendment to Credit Agreement, dated as of September 27, 2021, by and among Commonwealth Credit Partners BDC I, Inc., as borrower, and Goldman Sachs Bank USA, as lender, as the Facility B credit facility as part of the umbrella credit facility first entered into on June 14, 2021 by Goldman Sachs Bank USA and affiliates of Commonwealth Credit Partners BDC I, Inc. (3)
21.1	List of Subsidiaries*
31.1	Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended*
31.2	Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended*

12

32.1	Certification of Chief Executive Officer pursuant to Section 906 of The Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)*
32.2	Certification of Chief Financial Officer pursuant to Section 906 of The Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)*
101	INS Inline XBRL Instance Document*
101	SCH Inline XBRL Taxonomy Extension Schema Document*
101	CAL Inline XBRL Taxonomy Extension Calculation Linkbase Document*
101	LAB Inline XBRL Taxonomy Extension Label Linkbase Document*
101	PRE Inline XBRL Taxonomy Extension Presentation Linkbase Document*
101	DEF Inline XBRL Taxonomy Extension Definition Linkbase Document*
104	Cover Page Interactive Data File (Embedded as Inline XBRL document and contained in Exhibit 101).*

(1) Incorporated by reference to the Exhibits accompanying the Company’s Report on Form 10-12G/A (File No. 56279), filed on July 6, 2021.

(2) Incorporated by reference to Exhibit 10.1 accompanying the Company’s Report on Form 8-K (File No. 814-01387), filed on August 13, 2021.

(3) Incorporated by reference to Exhibit 10.1 accompanying the Company’s Report on Form 8-K (File No. 814-01387), filed on October 1, 2021.

* Filed herewith

Item 16. Form 10-K Summary

None.

13

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on March 10, 2023.

Commonwealth Credit Partners BDC I, Inc.
By:	/s/ Robert O’Sullivan
	Robert O’Sullivan
	Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this Annual Report on Form 10-K has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

SIGNATURE		TITLE	DATE
BY:	/s/ ROBERT O’SULLIVAN Robert O’Sullivan	Chief Executive Officer and Director and Chairman of the Board of Directors (Principal Executive Officer)	March 10, 2023
BY:	/s/ CECILIO M. RODRIGUEZ Cecilio M. Rodriguez	Chief Financial Officer (Principal Financial and Accounting Officer)	March 10, 2023
BY:	/s/ GRAINNE M. COEN Grainne M. Coen	Director	March 10, 2023
BY:	/s/ TIMOTHY MORAN Timothy Moran	Director	March 10, 2023
BY:	/s/ MORRIS D. WEISS Morris D. Weiss	Director	March 10, 2023

14

EX-21.1

Exhibit 21.1

List of Subsidiaries

Name	Jurisdiction
CCP BDC Blocker I, LLC	Delaware
CCP BDC Blocker II, LLC	Delaware
CCP BDC California LLC	Delaware

EX-31.1

EXHIBIT 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

I, Robert O’Sullivan, Chief Executive Officer of Commonwealth Credit Partners BDC I, Inc., certify that:

1. I have reviewed this Annual Report on Form 10-K of Commonwealth Credit Partners BDC I, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in the Securities Exchange Act of 1934, as amended (the “Exchange Act”) Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: March 10, 2023

/s/ Robert O’Sullivan

Robert O’Sullivan

EX-31.2

EXHIBIT 31.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER

I, Cecilio M. Rodriguez, Chief Financial Officer of Commonwealth Credit Partners BDC I, Inc., certify that:

1. I have reviewed this Annual Report on Form 10-K of Commonwealth Credit Partners BDC I, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in the Securities Exchange Act of 1934, as amended (the “Exchange Act”) Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: March 10, 2023

/s/ Cecilio M. Rodriguez

Cecilio M. Rodriguez

EX-32.1

EXHIBIT 32.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 (18 U.S.C. 1350)

In connection with the Annual Report on Form 10-K for the year ended December 31, 2022 (the “Report”) of Commonwealth Credit Partners BDC I, Inc. (the “Registrant”), as filed with the United States Securities and Exchange Commission on the date hereof, I, Robert O’Sullivan, the Chief Executive Officer of the Registrant, hereby certify, to the best of my knowledge, that:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

/s/ Robert O’Sullivan

Name: Robert O’Sullivan

Date: March 10, 2023

EX-32.2

EXHIBIT 32.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER

PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 (18 U.S.C. 1350)

In connection with the Annual Report on Form 10-K for the year ended December 31, 2022 (the “Report”) of Commonwealth Credit Partners BDC I, Inc. (the “Registrant”), as filed with the United States Securities and Exchange Commission on the date hereof, I, Cecilio M. Rodriguez, the Chief Financial Officer of the Registrant, hereby certify, to the best of my knowledge, that:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

/s/ Cecilio M. Rodriguez

Name: Cecilio M. Rodriguez

Date: March 10, 2023

XML

Cover Page - USD ($)	12 Months Ended
	Dec. 31, 2022	Mar. 10, 2023	Jun. 30, 2022
Document Information [Line Items]
Document Type	10-K
Amendment Flag	false
Document Transition Report	false
Document Period End Date	Dec. 31, 2022
Document Fiscal Year Focus	2022
Document Fiscal Period Focus	FY
Entity Registrant Name	Commonwealth Credit Partners BDC I, Inc.
Entity Central Index Key	0001841514
Entity File Number	814-01387
Entity Tax Identification Number	86-3335466
Entity Incorporation, State or Country Code	DE
Current Fiscal Year End Date	--12-31
Entity Current Reporting Status	Yes
Entity Shell Company	false
Entity Filer Category	Non-accelerated Filer
Entity Small Business	false
Entity Emerging Growth Company	true
Entity Ex Transition Period	false
Entity Address, Address Line One	360 S Rosemary
Entity Address, Address Line Two	Suite 1700
Entity Address, State or Province	FL
Entity Address, City or Town	West Palm Beach
Entity Address, Postal Zip Code	33401
City Area Code	561
Local Phone Number	727-2000
Entity Common Stock, Shares Outstanding		460,850
Entity Interactive Data Current	Yes
Entity Public Float			$ 0
Document Annual Report	true
Entity Well-known Seasoned Issuer	No
Entity Voluntary Filers	No
Auditor Name	Ernst & Young LLP
Auditor Firm ID	42
Auditor Location	Charlotte, North Carolina
ICFR Auditor Attestation Flag	false

XML

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES - USD ($) $ in Thousands	Dec. 31, 2022	Dec. 31, 2021
Assets:
Non-controlled, non-affiliated investments, at fair value (amortized cost of $362,713 and $137,925 as of December 31, 2022 and December 31, 2021, respectively)	$ 355,234	$ 138,475
Cash and cash equivalents	8,355	114,849
Receivables:
Interest receivable	2,436	114
Prepaid expenses and other assets	193	101
Total Assets	366,218	253,539
Liabilities:
Credit facility (net of deferred financing costs of $83 and $116 as of December 31, 2022 and December 31, 2021, respectively)	(83)	112,884
Payables:
Management fee payable, net (Note 4)	851	247
Interest payable	366	99
Directors fee payable	24	21
Accrued other general and administrative expenses	552	194
Total Liabilities	1,710	113,445
Commitments and contingencies (Note 6)
Net Assets:
Common Shares, $0.001 par value; 1,000,000 shares authorized; 373,705 and 140,620 as of December 31, 2022 and December 31, 2021, respectively issued and outstanding	0	0
Additional paid-in capital	372,367	139,949
Total distributable earnings (accumulated deficit)	(7,859)	145
Total Net Assets	364,508	140,094
Total Liabilities and Net Assets	$ 366,218	$ 253,539
Net Asset Value Per Common Share	$ 975.39	$ 996.26
Non-controlled, non-affiliated investments
Assets:
Non-controlled, non-affiliated investments, at fair value (amortized cost of $362,713 and $137,925 as of December 31, 2022 and December 31, 2021, respectively)	$ 355,234	$ 138,475

XML

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (Parenthetical) - USD ($) $ in Thousands	Dec. 31, 2022	Dec. 31, 2021
Debt issuance costs, Line of credit arrangements, Net	$ 83	$ 116
Common stock, Par or stated value per share	$ 0.001	$ 0.001
Common stock, Shares authorized	1,000,000	1,000,000
Common stock, Shares issued	373,705	140,620
Common stock, Shares outstanding	373,705	140,620
Non-controlled, non-affiliated investments
Investment owned at amortized cost	$ 362,713	$ 137,925

XML

CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) $ in Thousands		12 Months Ended
		Dec. 31, 2022	Dec. 31, 2021
Investment income from non-controlled, non-affiliated investments:
Interest Income		$ 24,068	$ 1,633
Fee Income		339	77
Total Investment Income		24,407	1,710
Expenses:
Management fees		2,716	444
Interest expense		2,862	208
Professional fees		489	227
Directors fees		103	51
Amortization of offering costs		90	78
Organizational expenses		0	475
Other general and administrative expenses		873	258
Total Expenses		7,133	1,741
Less: Management fee waiver (Note 4)		(120)	(131)
Net expenses		7,013	1,610
Net Investment Income (Loss)		17,394	100
Net realized gains (losses):
Total net realized gains (losses)		50	19
Net change in unrealized gains (losses):
Total net change in unrealized gains (losses)		(8,030)	550
Total realized and unrealized gains (losses)		(7,980)	569
Net Increase (Decrease) in Net Assets Resulting from Operations		$ 9,414	$ 669
Per Common Share Data:
Basic and diluted net investment income/(loss) per common share	[1]	$ 85.4	$ 2.94
Basic and diluted net increase/(decrease) in net assets resulting from operations per common share, Basic		46.22	19.7
Basic and diluted net increase/(decrease) in net assets resulting from operations per common share, Diluted		$ 46.22	$ 19.7
Weighted Average Common Shares Outstanding—Basic and Diluted		203,688	33,958
Weighted Average Common Shares Outstanding—Basic and Diluted		203,688	33,958
Non Controlled Non Affiliated Investments [Member]
Net realized gains (losses):
Total net realized gains (losses)		$ 50	$ 19
Net change in unrealized gains (losses):
Total net change in unrealized gains (losses)		$ (8,030)	$ 550

[1] The per common share data was derived by using weighted average shares outstanding.

XML

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS - USD ($) $ in Thousands		12 Months Ended
		Dec. 31, 2022		Dec. 31, 2021
Increase (Decrease) in Net Assets Resulting from Operations:
Net investment income (loss)		$ 17,394		$ 100
Net realized gains (losses) on investments		50		19
Net change in unrealized gains (losses) on investments		(8,030)		550
Net Increase (Decrease) in Net Assets Resulting from Operations		9,414		669
Decrease in Net Assets Resulting from Stockholder Distributions
Distributions from net investment income		(17,418)		(575)
Net Decrease in Net Assets Resulting from Stockholder Distributions		(17,418)		(575)
Increase in Net Assets Resulting from Capital Share Transactions
Issuance of common shares		215,000		140,000
Reinvestment of distributions		17,418		0
Net Increase in Net Assets Resulting from Capital Share Transactions		232,418		140,000
Total Increase (Decrease) in Net Assets		224,414		140,094
Net Assets, Beginning of Period		140,094	[1],[2],[3]	0
Net Assets, End of Period	[1]	$ 364,508	[4]	$ 140,094	[2],[3]

[1] All investments domiciled in the United States unless otherwise noted.

[2] All of the Company’s investments, are qualifying assets under Section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. All investments held are deemed to be illiquid.

[3] The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the financial statements).

[4] The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the consolidated financial statements).

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021	Dec. 31, 2021
Cash Flows from Operating Activities:
Net increase (decrease) in net assets resulting from operations	$ 9,414		$ 669
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Net realized (gains)/losses on investments	(50)		(19)
Net change in unrealized (gains)/losses on investments	8,030		(550)
Net accretion of discount on investments	(863)		(75)
Purchases of portfolio investments	(242,826)		(141,630)
Amortization of deferred financing costs	33		6
Sales or repayments of portfolio investments	18,950		3,799
Increase/(decrease) in operating assets and liabilities:
(Increase)/decrease in interest and dividends receivable	(2,322)		(114)
(Increase)/decrease in prepaid expenses and other assets	(92)		(101)
Increase/(decrease) in management fees payable, net	604		247
Increase/(decrease) in interest payable	267		99
Increase/(decrease) in directors fee payable	3		21
Increase/(decrease) in accrued other general and administrative expenses	358		194
Net cash provided by (used in) operating activities	(208,494)		(137,454)
Cash Flows provided by (used in) Financing Activities:
Borrowings on credit facility	366,100		216,200
Payments on credit facility	(479,100)		(103,200)
Deferred financing costs paid	0		(122)
Distributions paid in cash	0		(575)
Proceeds from issuance of common stock	215,000	$ 140,000	140,000
Net cash provided by (used in) financing activities	102,000		252,303
Net increase/(decrease) in cash and cash equivalents	(106,494)		114,849
Cash and cash equivalents, beginning of period	114,849		0
Cash and cash equivalents, end of period	8,355	$ 114,849	114,849
Supplemental and Non-Cash Information:
Interest paid during the period	2,595		109
Reinvestment of distributions during the period	$ 17,418		$ 0

XML

CONSOLIDATED SCHEDULE OF INVESTMENTS - USD ($) $ in Thousands		12 Months Ended
		Dec. 31, 2022		Dec. 31, 2021
Schedule of Investments [Line Items]
Fair Value		$ 355,234		$ 138,475
Net assets	[1]	$ 364,508	[2]	$ 140,094	[3],[4]
Percentage of Net Assets	[1]	100.00%	[2],[5]	100.00%	[3],[4],[6]
Common Equity [Member]
Schedule of Investments [Line Items]
Fair Value	[1],[2]	$ 1,496
Percentage of Net Assets	[1],[2],[5]	0.40%
Total Equity Investments [Member]
Schedule of Investments [Line Items]
Fair Value	[1],[2]	$ 3,193
Percentage of Net Assets	[1],[2],[5]	0.90%
Rushmore Lender Co-Invest Blocker, LLC
Schedule of Investments [Line Items]
Principal / Shares	[1],[3],[4],[7]			$ 537,606
Amortized Cost	[1],[3],[4],[7]			538
Fair Value	[1],[3],[4],[7]			554
Sea-K Investors, LLC
Schedule of Investments [Line Items]
Principal / Shares	[1],[3],[4],[7]			333,730
Amortized Cost	[1],[3],[4],[7]			732
Fair Value	[1],[3],[4],[7]			732
Vistria ESS Holdings, LLC
Schedule of Investments [Line Items]
Principal / Shares	[1],[3],[4],[7]			326
Amortized Cost	[1],[3],[4],[7]			326
Fair Value	[1],[3],[4],[7]			326
Consumer Services
Schedule of Investments [Line Items]
Fair Value		$ 37,475		23,148
Consumer Services | 190 Octane Holdings | Common Equity [Member]
Schedule of Investments [Line Items]
Fair Value	[1],[2],[7],[8]	$ 420
Percentage of Net Assets	[1],[2],[5],[7],[8]	0.10%
Health Care Technology
Schedule of Investments [Line Items]
Fair Value		$ 11,503		13,134
Diversified Financials
Schedule of Investments [Line Items]
Fair Value		42,991		9,689
Consumer Durables & Apparel
Schedule of Investments [Line Items]
Fair Value		28,926		28,942
Consumer Durables & Apparel | Sea-K Investors, LLC | Common Equity [Member]
Schedule of Investments [Line Items]
Fair Value	[1],[2],[7],[8]	$ 205
Percentage of Net Assets	[1],[2],[5],[7],[8]	0.10%
Industrials
Schedule of Investments [Line Items]
Fair Value		$ 38,660
Media
Schedule of Investments [Line Items]
Fair Value		17,040		12,794
Health Care Equipment & Services
Schedule of Investments [Line Items]
Fair Value		69,303		12,394
Health Care Equipment & Services | Rushmore Lender Co-Invest Blocker, LLC | Common Equity [Member]
Schedule of Investments [Line Items]
Fair Value	[1],[2],[7]	$ 481
Percentage of Net Assets	[1],[2],[5],[7]	0.10%
Commercial & Professional Services
Schedule of Investments [Line Items]
Fair Value		$ 25,736		25,930
Commercial & Professional Services | Vistria ESS Holdings, LLC | Common Equity [Member]
Schedule of Investments [Line Items]
Fair Value	[1],[2],[7]	$ 390
Percentage of Net Assets	[1],[2],[5],[7]	0.10%
Capital Goods
Schedule of Investments [Line Items]
Fair Value		$ 12,222		12,444
Technology Hardware & Equipment
Schedule of Investments [Line Items]
Fair Value		9,968
Corporate debt securities
Schedule of Investments [Line Items]
Principal / Shares	[1],[2]	365,885
Amortized Cost	[1],[2]	359,158
Fair Value	[1],[2]	$ 352,041
Percentage of Net Assets	[1],[2],[5]	96.80%
Corporate debt securities | Consumer Services | 190 Octane Holdings
Schedule of Investments [Line Items]
Principal / Shares	[1],[2],[7],[8]	$ 223,551
Amortized Cost	[1],[2],[7],[8]	377
Preferred Stock [Member]
Schedule of Investments [Line Items]
Principal / Shares	[1],[3],[4]			706
Amortized Cost	[1]	1,579	[2]	706	[3],[4]
Fair Value	[1]	$ 1,697	[2]	$ 937	[3],[4]
Percentage of Net Assets	[1]	0.50%	[2],[5]	0.70%	[3],[4],[6]
Preferred Stock [Member] | Diversified Financials | Atlas US Holdings, LP [Member]
Schedule of Investments [Line Items]
Fair Value	[1],[2],[7]	$ 700
Percentage of Net Assets	[1],[2],[5],[7]	0.20%
Preferred Stock [Member] | Media | TVG OCM III (FT) Blocker, LLC
Schedule of Investments [Line Items]
Principal / Shares	[1],[3],[4],[7]			$ 706
Amortized Cost	[1],[7]	$ 706	[2]	706	[3],[4]
Fair Value	[1],[7]	$ 997	[2]	$ 937	[3],[4]
Percentage of Net Assets	[1],[7]	0.30%	[2],[5]	0.70%	[3],[4],[6]
Preferred Stock [Member] | Media | VG OCM III (FT) Blocker, LLC [Member]
Schedule of Investments [Line Items]
Principal / Shares	[1],[2],[7]	$ 706
Common Stock [Member]
Schedule of Investments [Line Items]
Amortized Cost	[1]	1,976	[2]	$ 1,596	[3],[4]
Fair Value	[1],[3],[4]			$ 1,612
Percentage of Net Assets	[1],[3],[4],[6]			1.10%
Common Stock [Member] | Consumer Durables & Apparel | Sea-K Investors, LLC
Schedule of Investments [Line Items]
Principal / Shares	[1],[2],[7],[8]	333,730
Amortized Cost	[1],[2],[7],[8]	733
Percentage of Net Assets	[1],[3],[4],[6],[7]			0.50%
Common Stock [Member] | Health Care Equipment & Services | Rushmore Lender Co-Invest Blocker, LLC
Schedule of Investments [Line Items]
Principal / Shares	[1],[2],[7]	537,606
Amortized Cost	[1],[2],[7]	539
Percentage of Net Assets	[1],[3],[4],[6],[7]			0.40%
Common Stock [Member] | Commercial & Professional Services | Vistria ESS Holdings, LLC
Schedule of Investments [Line Items]
Principal / Shares	[1],[2],[7]	326
Amortized Cost	[1],[2],[7]	327
Percentage of Net Assets	[1],[3],[4],[6],[7]			0.20%
Equity Securities [Member]
Schedule of Investments [Line Items]
Amortized Cost	[1]	3,555	[2]	$ 2,302	[3],[4]
Fair Value	[1],[3],[4]			$ 2,549
Percentage of Net Assets	[1],[3],[4],[6]			1.80%
Total Investments Debt Preferred Equity And Common Equity [Member]
Schedule of Investments [Line Items]
Amortized Cost	[1]	362,713	[2]	$ 137,925	[3],[4]
Fair Value	[1]	$ 355,234	[2]	$ 138,475	[3],[4]
Percentage of Net Assets	[1],[3],[4],[6]			98.80%
Total Investments Debt Preferred Equity And Common Equity [Member] | Common Equity [Member]
Schedule of Investments [Line Items]
Percentage of Net Assets	[1],[2],[5]	97.70%
Liabilities In Excess Of Other Assets [Member]
Schedule of Investments [Line Items]
Fair Value	[1]	$ 9,274	[2]	$ 1,619	[3],[4]
Percentage of Net Assets	[1],[3],[4],[6]			1.20%
Liabilities In Excess Of Other Assets [Member] | Common Equity [Member]
Schedule of Investments [Line Items]
Percentage of Net Assets	[1],[2],[5]	2.30%
First Lien Senior Secured | Consumer Durables & Apparel | Whitestone Home Furnishings, LLC—Term Loan | Six Point Zero Percent Interest rate [Member] | Whitestone Home Furnishing LLC [Member]
Schedule of Investments [Line Items]
Fair Value	[1],[2]	$ 14,287
First Lien Senior Secured | Corporate debt securities
Schedule of Investments [Line Items]
Principal / Shares	[1],[2]	365,885
Amortized Cost	[1]	359,158	[2]	$ 135,623	[3],[4]
Fair Value	[1]	$ 352,041	[2]	$ 135,926	[3],[4]
Percentage of Net Assets	[1]	96.80%	[2],[5]	97.00%	[3],[4],[6]
First Lien Senior Secured | Corporate debt securities | Whitestone Home Furnishings, LLC | Six Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2]	L + 9.00% (1.00% floor)
First Lien Senior Secured | Corporate debt securities | Wilnat, Inc. | Six Point Zero Percent Interest rate [Member] | Term Loan [Member]
Schedule of Investments [Line Items]
Interest Rate	[1],[2]	10.39%
Maturity Date	[1],[2]	Dec. 29, 2026
Principal / Shares	[1],[2]	$ 12,222
Amortized Cost	[1],[2]	12,018
Fair Value	[1],[2]	$ 12,222
Percentage of Net Assets	[1],[2],[5]	3.40%
First Lien Senior Secured | Corporate debt securities | Consumer Services | 190 Octane Holdings | Six Point Five Zero Percent Interest Rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[9],[10],[11]	SOFR + 6.50% (1.00% floor)
Interest Rate	[9],[10],[11]	11.07%
Maturity Date	[9],[10],[11]	May 10, 2027
Principal / Shares	[9],[10],[11]	$ 2,734
Amortized Cost	[9],[10],[11]	2,678
Fair Value	[9],[10],[11]	$ 2,656
Percentage of Net Assets	[6]	0.70%
First Lien Senior Secured | Corporate debt securities | Consumer Services | 190 Octane Holdings | Six Point Five Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[9],[10],[11]	SOFR + 6.50% (1.00% floor)
Interest Rate	[9],[10],[11]	11.07%
Maturity Date	[9],[10],[11]	May 10, 2027
Principal / Shares	[9],[10],[11]	$ 0
Amortized Cost	[9],[10],[11]	(20)
Fair Value	[9],[10],[11]	$ (29)
Percentage of Net Assets	[6]	0.00%
First Lien Senior Secured | Corporate debt securities | Consumer Services | 190 Octane Holdings | Six Point Five Zero Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index	[10]	SOFR + 6.50% (1.00% floor)
Interest Rate	[10]	11.07%
Maturity Date	[10]	May 10, 2027
Principal / Shares	[10]	$ 8,519
Amortized Cost	[10]	8,364
Fair Value	[10]	$ 8,305
Percentage of Net Assets	[6]	2.30%
First Lien Senior Secured | Corporate debt securities | Consumer Services | Abea Acquisition, Inc. | Six Point Five Zero Percent Interest Rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[3],[4],[12]			L + 6.50% (1.00% floor)
Maturity Date	[1],[3],[4],[12]			Nov. 30, 2026
Principal / Shares	[1],[3],[4],[12]			$ 12,178
Amortized Cost	[1],[3],[4],[12]			11,968
Fair Value	[1],[3],[4],[12]			$ 11,965
Percentage of Net Assets	[1],[3],[4],[6],[12]			8.50%
First Lien Senior Secured | Corporate debt securities | Consumer Services | Abea Acquisition, Inc. | Six Point Five Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[3],[4],[12],[13],[14]			L + 6.50% (1.00% floor)
Maturity Date	[1],[3],[4],[12],[13],[14]			Nov. 30, 2026
Principal / Shares	[1],[3],[4],[12],[13],[14]			$ 0
Amortized Cost	[1],[3],[4],[12],[13],[14]			(11)
Fair Value	[1],[3],[4],[12],[13],[14]			$ (27)
Percentage of Net Assets	[1],[3],[4],[6],[12],[13],[14]			0.00%
First Lien Senior Secured | Corporate debt securities | Consumer Services | Abea Acquisition, Inc. | Six Point Five Zero Percent Interest Rate Three [Member]
Schedule of Investments [Line Items]
Spread Above Index		L + 6.50% (1.00% floor)
Interest Rate		10.89%
Maturity Date		Nov. 30, 2026
Principal / Shares		$ 1,513
Amortized Cost		1,490
Fair Value		$ 1,457
Percentage of Net Assets	[6]	0.40%
First Lien Senior Secured | Corporate debt securities | Consumer Services | Abea Acquisition, Inc. | Six Point Five Zero Percent Interest Rate Four [Member]
Schedule of Investments [Line Items]
Spread Above Index		L + 6.50% (1.00% floor)
Interest Rate		10.89%
Maturity Date		Nov. 30, 2026
Principal / Shares		$ 12,056
Amortized Cost		11,883
Fair Value		$ 11,610
Percentage of Net Assets	[6]	3.20%
First Lien Senior Secured | Corporate debt securities | Consumer Services | PJW Ultimate Holdings LLC | Six Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1]	L + 6.00% (1.00% floor)	[2],[9],[10],[11]	L + 6.00% (1.00% floor)	[3],[4],[12],[13],[14]
Interest Rate	[1],[2],[9],[11]	10.39%
Maturity Date	[1]	Nov. 17, 2026	[2],[9],[11]	Nov. 17, 2026	[3],[4],[12],[13],[14]
Principal / Shares	[1]	$ 3,561	[2],[9],[11]	$ 856	[3],[4],[12],[13],[14]
Amortized Cost	[1]	3,495	[2],[9],[11]	814	[3],[4],[12],[13],[14]
Fair Value	[1]	$ 3,433	[2],[9],[11]	$ 813	[3],[4],[12],[13],[14]
Percentage of Net Assets	[1]	0.90%	[2],[5],[9],[11]	0.60%	[3],[4],[6],[12],[13],[14]
First Lien Senior Secured | Corporate debt securities | Consumer Services | PJW Ultimate Holdings LLC | Six Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1]	L + 6.00% (1.00% floor)	[2],[9],[10],[11]	L + 6.00% (1.00% floor)	[3],[4],[12]
Interest Rate	[1],[2],[9],[11]	10.39%
Maturity Date	[1]	Nov. 17, 2026	[2],[9],[11]	Nov. 17, 2026	[3],[4],[12]
Principal / Shares	[1]	$ 214	[2],[9],[11]	$ 10,696	[3],[4],[12]
Amortized Cost	[1]	181	[2],[9],[11]	10,487	[3],[4],[12]
Fair Value	[1]	$ 150	[2],[9],[11]	$ 10,482	[3],[4],[12]
Percentage of Net Assets	[1]	0.00%	[2],[5],[9],[11]	7.50%	[3],[4],[6],[12]
First Lien Senior Secured | Corporate debt securities | Consumer Services | PJW Ultimate Holdings LLC | Six Point Zero Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1]	L + 6.00% (1.00% floor)	[2],[9],[10],[11]	L + 6.00% (1.00% floor)	[3],[4],[12],[13],[14]
Interest Rate	[1],[2]	10.39%
Maturity Date	[1]	Nov. 17, 2026	[2]	Nov. 17, 2026	[3],[4],[12],[13],[14]
Principal / Shares	[1]	$ 9,766	[2]	$ 0	[3],[4],[12],[13],[14]
Amortized Cost	[1]	9,608	[2]	(42)	[3],[4],[12],[13],[14]
Fair Value	[1]	$ 9,473	[2]	$ (86)	[3],[4],[12],[13],[14]
Percentage of Net Assets	[1]	2.60%	[2],[5]	(0.10%)	[3],[4],[6],[12],[13],[14]
First Lien Senior Secured | Corporate debt securities | Health Care Technology | AccessOne Medcard, Inc. | Six Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index		L + 6.00% (0.50% floor)		L + 6.00% (0.50% floor)	[1],[3],[4],[12]
Interest Rate		10.39%
Maturity Date		Aug. 20, 2026		Aug. 20, 2026	[1],[3],[4],[12]
Principal / Shares		$ 11,847		$ 13,134	[1],[3],[4],[12]
Amortized Cost		11,689		12,917	[1],[3],[4],[12]
Fair Value		$ 11,503		$ 13,134	[1],[3],[4],[12]
Percentage of Net Assets	[6]	3.20%		9.40%	[1],[3],[4],[12]
First Lien Senior Secured | Corporate debt securities | Diversified Financials | Aurora Solutions LLC | Six Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index		SOFR + 6.00% (0.75% floor)	[9],[10],[11]	SOFR + 6.00% (0.75% floor)	[1],[3],[4],[12],[13],[14]
Interest Rate	[9],[10],[11]	10.46%
Maturity Date		Dec. 31, 2027	[9],[10],[11]	Dec. 31, 2027	[1],[3],[4],[12],[13],[14]
Principal / Shares		$ 3,319	[9],[10],[11]	$ 383	[1],[3],[4],[12],[13],[14]
Amortized Cost		3,251	[9],[10],[11]	364	[1],[3],[4],[12],[13],[14]
Fair Value		$ 3,087	[9],[10],[11]	$ 364	[1],[3],[4],[12],[13],[14]
Percentage of Net Assets	[6]	0.80%		0.30%	[1],[3],[4],[12],[13],[14]
First Lien Senior Secured | Corporate debt securities | Diversified Financials | Aurora Solutions LLC | Six Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index		SOFR + 6.00% (0.75% floor)	[9],[10],[11]	SOFR + 6.00% (0.75% floor)	[1],[3],[4],[12]
Interest Rate	[9],[10],[11]	10.46%
Maturity Date		Dec. 31, 2027	[9],[10],[11]	Dec. 31, 2027	[1],[3],[4],[12]
Principal / Shares		$ 511	[9],[10],[11]	$ 9,574	[1],[3],[4],[12]
Amortized Cost		495	[9],[10],[11]	9,430	[1],[3],[4],[12]
Fair Value		$ 468	[9],[10],[11]	$ 9,430	[1],[3],[4],[12]
Percentage of Net Assets	[6]	0.10%
First Lien Senior Secured | Corporate debt securities | Diversified Financials | Aurora Solutions LLC | Six Point Zero Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index		SOFR + 6.00% (0.75% floor)		SOFR + 6.00% (0.75% floor)	[1],[3],[4],[12],[13],[14]
Interest Rate	[10]	10.46%
Maturity Date		Dec. 31, 2027	[10]	Dec. 31, 2027	[1],[3],[4],[12],[13],[14]
Principal / Shares		$ 9,502	[10]	$ 0	[1],[3],[4],[12],[13],[14]
Amortized Cost		9,378	[10]	(53)	[1],[3],[4],[12],[13],[14]
Fair Value		$ 9,189	[10]	$ (105)	[1],[3],[4],[12],[13],[14]
Percentage of Net Assets	[6]	2.50%		(0.10%)	[1],[3],[4],[12],[13],[14]
First Lien Senior Secured | Corporate debt securities | Diversified Financials | Aurora Solutions LLC | Seven Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Percentage of Net Assets	[1],[3],[4],[6],[12]			6.70%
First Lien Senior Secured | Corporate debt securities | Diversified Financials | CreditAssociates, LLC | Seven Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[9],[11]	L + 7.00% (1.00% floor)
Interest Rate	[9],[11]	11.39%
Maturity Date	[9],[11]	Mar. 29, 2027
Principal / Shares	[9],[11]	$ 0
Amortized Cost	[9],[11]	(17)
Fair Value	[9],[11]	$ (41)
Percentage of Net Assets	[6]	0.00%
First Lien Senior Secured | Corporate debt securities | Diversified Financials | CreditAssociates, LLC | Seven Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index		L + 7.00% (1.00% floor)
Interest Rate		11.39%
Maturity Date		Mar. 29, 2027
Principal / Shares		$ 22,898
Amortized Cost		22,540
Fair Value		$ 22,074
Percentage of Net Assets	[6]	6.10%
First Lien Senior Secured | Corporate debt securities | Diversified Financials | Atlas US Holdings, LP [Member] | Seven Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Principal / Shares	[1],[2],[7]	$ 857,787
Amortized Cost	[1],[2],[7]	$ 873
First Lien Senior Secured | Corporate debt securities | Diversified Financials | JG Wentworth | Seven Point Five Zero Percent Interest Rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[15],[16]	SOFR + 7.50% (1.00% floor)
Interest Rate	[15],[16]	11.97%
Maturity Date	[15],[16]	Nov. 30, 2027
Principal / Shares	[15],[16]	$ 7,667
Amortized Cost	[15],[16]	7,515
Fair Value	[15],[16]	$ 7,514
Percentage of Net Assets	[15],[16]	2.10%
First Lien Senior Secured | Corporate debt securities | Consumer Durables & Apparel | Kent Water Sports Holdings, LLC | Seven Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index		L + 7.00% (1.00% floor)		L + 7.00% (1.00% floor)	[1],[3],[4],[12],[13],[14]
Interest Rate		11.77%
Maturity Date		Dec. 31, 2025		Dec. 31, 2025	[1],[3],[4],[12],[13],[14]
Principal / Shares		$ 16,164		$ 12,950	[1],[3],[4],[12],[13],[14]
Amortized Cost		15,962		12,675	[1],[3],[4],[12],[13],[14]
Fair Value		$ 14,434		$ 12,736	[1],[3],[4],[12],[13],[14]
Percentage of Net Assets	[6]	4.00%		9.10%	[1],[3],[4],[12],[13],[14]
First Lien Senior Secured | Corporate debt securities | Consumer Durables & Apparel | Whitestone Home Furnishings, LLC | Six Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[3],[4],[12]			L + 6.00% (1.00% floor)
Interest Rate	[1],[2]	10.39%
Maturity Date	[1]	Aug. 20, 2026	[2]	Aug. 20, 2026	[3],[4],[12]
Principal / Shares	[1]	$ 15,379	[2]	$ 15,695	[3],[4],[12]
Amortized Cost	[1]	$ 15,140	[2]	15,398	[3],[4],[12]
Fair Value	[1],[3],[4],[12]			$ 15,476
First Lien Senior Secured | Corporate debt securities | Consumer Durables & Apparel | Whitestone Home Furnishings, LLC—Term Loan | Six Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Percentage of Net Assets	[1]	3.90%	[2],[5]	11.00%	[3],[4],[6],[12]
First Lien Senior Secured | Corporate debt securities | Software & Services | MerchantWise Solutions, LLC | Six Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[9],[10],[11]	SOFR + 6.00% (0.75% floor)
Interest Rate	[9],[10],[11]	10.59%
Maturity Date	[9],[10],[11]	Jun. 01, 2028
Principal / Shares	[9],[10],[11]	$ 2,081
Amortized Cost	[9],[10],[11]	2,007
Fair Value	[9],[10],[11]	$ 1,973
Percentage of Net Assets	[6]	0.50%
First Lien Senior Secured | Corporate debt securities | Software & Services | MerchantWise Solutions, LLC | Six Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[9],[10],[11]	SOFR + 6.00% (0.75% floor)
Interest Rate	[9],[10],[11]	10.59%
Maturity Date	[9],[10],[11]	Jun. 01, 2028
Principal / Shares	[9],[10],[11]	$ 0
Amortized Cost	[9],[10],[11]	(28)
Fair Value	[9],[10],[11]	$ (54)
Percentage of Net Assets	[6]	0.00%
First Lien Senior Secured | Corporate debt securities | Software & Services | MerchantWise Solutions, LLC | Six Point Zero Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index	[10]	SOFR + 6.00% (0.75% floor)
Interest Rate	[10]	10.59%
Maturity Date	[10]	Jun. 01, 2028
Principal / Shares	[10]	$ 12,277
Amortized Cost	[10]	12,051
Fair Value	[10]	$ 11,847
Percentage of Net Assets	[6]	3.30%
First Lien Senior Secured | Corporate debt securities | Software & Services | Nuspire, LLC | Five Point Seven Five Percent Interest Rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[9],[10],[11]	SOFR + 5.75% (1.00% floor)
Interest Rate	[9],[10],[11]	10.21%
Maturity Date	[9],[10],[11]	May 25, 2027
Principal / Shares	[9],[10],[11]	$ 0
Amortized Cost	[9],[10],[11]	(39)
Fair Value	[9],[10],[11]	$ (198)
Percentage of Net Assets	[6]	(0.10%)
First Lien Senior Secured | Corporate debt securities | Software & Services | Nuspire, LLC | Five Point Seven Five Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 5.75% (1.00% floor)
Interest Rate	[1],[2],[15]	10.21%
Maturity Date	[1],[2],[15]	May 25, 2027
Principal / Shares	[1],[2],[15]	$ 7,000
Amortized Cost	[1],[2],[15]	6,873
Fair Value	[1],[2],[15]	$ 6,685
Percentage of Net Assets	[1],[2],[5],[15]	1.80%
First Lien Senior Secured | Corporate debt securities | Software & Services | Peak Technologies [Member] | Six Point Two Five Percent Interest Rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 6.25% (1.00% floor)
Interest Rate	[1],[2]	10.61%
Maturity Date	[1],[2]	Jul. 22, 2027
Principal / Shares	[1],[2]	$ 28,725
Amortized Cost	[1],[2]	28,114
Fair Value	[1],[2]	$ 27,720
Percentage of Net Assets	[1],[2],[5]	7.60%
First Lien Senior Secured | Corporate debt securities | Software & Services | Nuspire LLC — Revolving Credit Line [Member] | Five Point Seven Five Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 5.75% (1.00% floor)
Interest Rate	[1],[2],[9],[10],[17]	10.21%
Maturity Date	[1],[2],[9],[10],[17]	May 25, 2027
Principal / Shares	[1],[2],[9],[10],[17]	$ 0
Amortized Cost	[1],[2],[9],[10],[17]	(15)
Fair Value	[1],[2],[9],[10],[17]	$ (40)
Percentage of Net Assets	[1],[2],[5],[9],[10],[17]	0.00%
First Lien Senior Secured | Corporate debt securities | Industrials | Narcote, LLC | Seven Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[9],[10],[11],[16]	SOFR + 7.00% (1.00% floor)
Interest Rate	[9],[10],[11],[16]	11.47%
Maturity Date	[9],[10],[11],[16]	Mar. 30, 2027
Principal / Shares	[9],[10],[11],[16]	$ 871
Amortized Cost	[9],[10],[11],[16]	850
Fair Value	[9],[10],[11],[16]	$ 854
Percentage of Net Assets	[6]	0.20%
First Lien Senior Secured | Corporate debt securities | Industrials | Narcote, LLC | Seven Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[10],[16]	SOFR + 7.00% (1.00% floor)
Interest Rate	[10],[16]	11.47%
Maturity Date	[10],[16]	Mar. 30, 2027
Principal / Shares	[10],[16]	$ 3,216
Amortized Cost	[10],[16]	3,166
Fair Value	[10],[16]	$ 3,177
Percentage of Net Assets	[6]	0.90%
First Lien Senior Secured | Corporate debt securities | Industrials | Narcote, LLC | Seven Point Zero Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index	[10],[16]	SOFR + 7.00% (1.00% floor)
Interest Rate	[10],[16]	11.47%
Maturity Date	[10],[16]	Mar. 30, 2027
Principal / Shares	[10],[16]	$ 5,360
Amortized Cost	[10],[16]	5,276
Fair Value	[10],[16]	$ 5,295
Percentage of Net Assets	[6]	1.50%
First Lien Senior Secured | Corporate debt securities | Industrials | Raven Engineered Films, Inc. | Seven Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 7.00% (1.00% floor)
Interest Rate	[1],[2],[9],[10],[11]	11.47%
Maturity Date	[1],[2],[9],[10],[11]	Apr. 29, 2027
Principal / Shares	[1],[2],[9],[10],[11]	$ 0
Amortized Cost	[1],[2],[9],[10],[11]	(65)
Fair Value	[1],[2],[9],[10],[11]	$ (113)
Percentage of Net Assets	[1],[2],[5],[9],[10],[11]	0.00%
First Lien Senior Secured | Corporate debt securities | Industrials | Raven Engineered Films, Inc. | Seven Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 7.00% (1.00% floor)
Interest Rate	[1],[2],[10]	11.47%
Maturity Date	[1],[2],[10]	Apr. 29, 2027
Principal / Shares	[1],[2],[10]	$ 22,055
Amortized Cost	[1],[2],[10]	21,658
Fair Value	[1],[2],[10]	$ 21,393
Percentage of Net Assets	[1],[2],[5],[10]	5.90%
First Lien Senior Secured | Corporate debt securities | Industrials | Vecta Environmental Services [Member] | Six Point Two Five Percent Interest Rate [Member] | Delayed Draw Term Loan [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[17],[18]	SOFR + 6.25% (1.00% floor)
Interest Rate	[1],[2],[9],[11]	10.99%
Maturity Date	[1],[2],[9],[11]	Dec. 30, 2027
Principal / Shares	[1],[2],[9],[11]	$ 0
Amortized Cost	[1],[2],[9],[11]	(25)
Fair Value	[1],[2],[9],[11]	$ (49)
Percentage of Net Assets	[1],[2],[5],[17],[18]	0.00%
First Lien Senior Secured | Corporate debt securities | Industrials | Vecta Environmental Services [Member] | Six Point Two Five Percent Interest Rate One [Member] | Revolving Credit Line [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[17],[18]	SOFR + 6.25% (1.00% floor)
Interest Rate	[1],[2],[9],[11]	10.71%
Maturity Date	[1],[2],[9],[11]	Dec. 30, 2027
Principal / Shares	[1],[2],[9],[11]	$ 124
Amortized Cost	[1],[2],[9],[11]	106
Fair Value	[1],[2],[9],[11]	$ 106
Percentage of Net Assets	[1],[2],[5],[17],[18]	0.00%
First Lien Senior Secured | Corporate debt securities | Industrials | Vecta Environmental Services [Member] | Six Point Two Five Percent Interest Rate Two [Member] | Term Loan [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2]	SOFR + 6.25% (1.00% floor)
Interest Rate	[1],[2]	10.99%
Maturity Date	[1],[2]	Dec. 30, 2027
Principal / Shares	[1],[2]	$ 8,160
Amortized Cost	[1],[2]	7,997
Fair Value	[1],[2]	$ 7,997
Percentage of Net Assets	[1],[2],[5]	2.20%
First Lien Senior Secured | Corporate debt securities | Media | OneCare Media, LLC | Six Point Five Zero Percent Interest Rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1]	L + 6.50% (1.00% floor)	[2],[9],[10],[11]	L + 6.50% (1.00% floor)	[3],[4],[12],[13],[14]
Interest Rate	[1],[2]	10.89%
Maturity Date	[1]	Sep. 29, 2026	[2]	Sep. 29, 2026	[3],[4],[12],[13],[14]
Principal / Shares	[1]	$ 957	[2]	$ 0	[3],[4],[12],[13],[14]
Amortized Cost	[1]	938	[2]	(39)	[3],[4],[12],[13],[14]
Fair Value	[1]	$ 936	[2]	$ (21)	[3],[4],[12],[13],[14]
Percentage of Net Assets	[1]	0.30%	[2],[5]	0.00%	[3],[4],[6],[12],[13],[14]
First Lien Senior Secured | Corporate debt securities | Media | OneCare Media, LLC | Six Point Five Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1]	L + 6.50% (1.00% floor)	[2],[9],[10],[11]	L + 6.50% (1.00% floor)	[3],[4],[12]
Interest Rate	[1],[2],[9],[17]	10.89%
Maturity Date	[1]	Sep. 29, 2026	[2],[9],[17]	Sep. 29, 2026	[3],[4],[12]
Principal / Shares	[1]	$ 0	[2],[9],[17]	$ 11,997	[3],[4],[12]
Amortized Cost	[1]	(31)	[2],[9],[17]	11,768	[3],[4],[12]
Fair Value	[1]	$ (45)	[2],[9],[17]	$ 11,877	[3],[4],[12]
Percentage of Net Assets	[1]	0.00%	[2],[5],[9],[17]	8.50%	[3],[4],[6],[12]
First Lien Senior Secured | Corporate debt securities | Media | OneCare Media, LLC | Six Point Five Zero Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	L + 6.50% (1.00% floor)
Interest Rate	[1],[2]	10.89%
Maturity Date	[1],[2]	Sep. 29, 2026
Principal / Shares	[1],[2]	$ 11,389
Amortized Cost	[1],[2]	11,210
Fair Value	[1],[2]	$ 11,139
Percentage of Net Assets	[1],[2],[5]	3.10%
First Lien Senior Secured | Corporate debt securities | Media | OneCare Media, LLC | Six Point Five Zero Percent Interest Rate Three [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	L + 6.50% (1.00% floor)
Interest Rate	[1],[2]	10.89%
Maturity Date	[1],[2]	Sep. 29, 2026
Principal / Shares	[1],[2]	$ 2,526
Amortized Cost	[1],[2]	2,482
Fair Value	[1],[2]	$ 2,470
Percentage of Net Assets	[1],[2],[5]	0.70%
First Lien Senior Secured | Corporate debt securities | Media | OneCare Media, LLC | Six Point Five Zero Percent Interest Rate Four [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	L + 6.50% (1.00% floor)
Interest Rate	[1],[2]	10.89%
Maturity Date	[1],[2]	Sep. 29, 2026
Principal / Shares	[1],[2]	$ 1,577
Amortized Cost	[1],[2]	1,548
Fair Value	[1],[2]	$ 1,543
Percentage of Net Assets	[1],[2],[5]	0.40%
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | Rushmore Intermediate | Seven Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1]	L + 7.00% (0.75% floor)	[2],[9],[10],[11]	L + 7.00% (0.75% floor)	[3],[4],[12],[13],[14]
Interest Rate	[1],[2],[9],[11]	11.77%
Maturity Date	[1]	Nov. 01, 2027	[2],[9],[11]	Nov. 01, 2027	[3],[4],[12],[13],[14]
Principal / Shares	[1]	$ 877	[2],[9],[11]	$ 0	[3],[4],[12],[13],[14]
Amortized Cost	[1]	858	[2],[9],[11]	(26)	[3],[4],[12],[13],[14]
Fair Value	[1]	$ 829	[2],[9],[11]	$ (23)	[3],[4],[12],[13],[14]
Percentage of Net Assets	[1]	0.20%	[2],[5],[9],[11]	0.00%	[3],[4],[6],[12],[13],[14]
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | Rushmore Intermediate | Seven Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1]	L + 7.00% (0.75% floor)	[2],[9],[10],[11]	L + 7.00% (0.75% floor)	[3],[4],[12]
Interest Rate	[1],[2],[9],[11]	11.77%
Maturity Date	[1]	Nov. 01, 2027	[2],[9],[11]	Nov. 01, 2027	[3],[4],[12]
Principal / Shares	[1]	$ 0	[2],[9],[11]	$ 12,096	[3],[4],[12]
Amortized Cost	[1]	(22)	[2],[9],[11]	11,860	[3],[4],[12]
Fair Value	[1]	$ (48)	[2],[9],[11]	$ 11,887	[3],[4],[12]
Percentage of Net Assets	[1]	0.00%	[2],[5],[9],[11]	8.50%	[3],[4],[6],[12]
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | Rushmore Intermediate | Seven Point Zero Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1]	L + 7.00% (0.75% floor)	[2],[9],[10],[11]	L + 7.00% (0.75% floor)	[3],[4],[12],[13],[14]
Interest Rate	[1],[2]	11.77%
Maturity Date	[1]	Nov. 01, 2027	[2]	Nov. 01, 2027	[3],[4],[12],[13],[14]
Principal / Shares	[1]	$ 12,096	[2]	$ 0	[3],[4],[12],[13],[14]
Amortized Cost	[1]	11,891	[2]	(13)	[3],[4],[12],[13],[14]
Fair Value	[1]	$ 11,661	[2]	$ (23)	[3],[4],[12],[13],[14]
Percentage of Net Assets	[1]	3.20%	[2],[5]	0.00%	[3],[4],[6],[12],[13],[14]
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | VardimanBlack Holdings LLC | Seven Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 7.00% (0.50% floor)
Interest Rate	[1],[2],[9],[10],[11]	11.46%
Maturity Date	[1],[2],[9],[10],[11]	Mar. 18, 2027
Principal / Shares	[1],[2],[9],[10],[11]	$ 6,802
Amortized Cost	[1],[2],[9],[10],[11]	6,739
Fair Value	[1],[2],[9],[10],[11]	$ 6,632
Percentage of Net Assets	[1],[2],[5],[9],[10],[11]	1.80%
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | VardimanBlack Holdings LLC | Seven Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[15],[17],[18]	SOFR + 7.00% (0.50% floor)
Interest Rate	[1],[2],[15],[17],[18]	11.46%
Maturity Date	[1],[2],[15],[17],[18]	Mar. 18, 2027
Principal / Shares	[1],[2],[15],[17],[18]	$ 9,851
Amortized Cost	[1],[2],[15],[17],[18]	9,735
Fair Value	[1],[2],[15],[17],[18]	$ 9,573
Percentage of Net Assets	[1],[2],[5],[15],[17],[18]	2.60%
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | VardimanBlack Holdings LLC | Seven Point Zero Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[15]	SOFR + 7.00% (0.50% floor)
Interest Rate		11.46%
Maturity Date		Mar. 18, 2027
Principal / Shares		$ 8,187
Amortized Cost		8,112
Fair Value		$ 7,982
Percentage of Net Assets	[1],[2],[5],[10]	2.20%
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | Bradford Health Services | Six Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[9],[11]	SOFR + 6.00% (1.00% floor)
Interest Rate	[9],[11]	10.74%
Maturity Date	[9],[11]	Oct. 27, 2024
Principal / Shares	[9],[11]	$ 0
Amortized Cost	[9],[11]	(69)
Fair Value	[9],[11]	$ (189)
Percentage of Net Assets	[6]	(0.10%)
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | Bradford Health Services | Six Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index		SOFR + 6.00% (1.00% floor)
Interest Rate		10.74%
Maturity Date		Oct. 27, 2028
Principal / Shares		$ 13,195
Amortized Cost		12,935
Fair Value		$ 12,865
Percentage of Net Assets	[6]	3.50%
First Lien Senior Secured | Corporate debt securities | Commercial & Professional Services | S4T Holdings Corp | Six Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1]	SOFR + 6.00% (1.00% floor)	[2],[9],[10],[11]	SOFR + 6.00% (1.00% floor)	[3],[4],[12]
Interest Rate	[1],[2],[9],[10],[11]	10.47%
Maturity Date	[1]	Dec. 28, 2026	[2],[9],[10],[11]	Dec. 28, 2026	[3],[4],[12]
Principal / Shares	[1]	$ 0	[2],[9],[10],[11]	$ 26,284	[3],[4],[12]
Amortized Cost	[1]	(62)	[2],[9],[10],[11]	25,759	[3],[4],[12]
Fair Value	[1]	$ (155)	[2],[9],[10],[11]	$ 25,758	[3],[4],[12]
Percentage of Net Assets	[1]	0.00%	[2],[5],[9],[10],[11]	18.40%	[3],[4],[6],[12]
First Lien Senior Secured | Corporate debt securities | Commercial & Professional Services | S4T Holdings Corp | Six Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1]	SOFR + 6.00% (1.00% floor)	[2],[9],[10],[11]	SOFR + 6.00% (1.00% floor)	[3],[4],[12],[13],[14]
Interest Rate	[1],[2],[10]	10.47%
Maturity Date	[1]	Dec. 28, 2026	[2],[10]	Dec. 28, 2026	[3],[4],[12],[13],[14]
Principal / Shares	[1]	$ 26,021	[2],[10]	$ 0	[3],[4],[12],[13],[14]
Amortized Cost	[1]	25,592	[2],[10]	(77)	[3],[4],[12],[13],[14]
Fair Value	[1]	$ 25,501	[2],[10]	$ (155)	[3],[4],[12],[13],[14]
Percentage of Net Assets	[1]	7.00%	[2],[5],[10]	(0.10%)	[3],[4],[6],[12],[13],[14]
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | The Smilist Management, Inc. | Six Point Five Zero Percent Interest Rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 6.50% (1.00% floor)
Interest Rate	[1],[2]	10.86%
Maturity Date	[1],[2]	Dec. 23, 2025
Principal / Shares	[1],[2]	$ 2,743
Amortized Cost	[1],[2]	2,710
Fair Value	[1],[2]	$ 2,620
Percentage of Net Assets	[1],[2],[5]	0.70%
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | The Smilist Management, Inc. | Six Point Five Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 6.50% (1.00% floor)
Interest Rate	[1],[2]	10.86%
Maturity Date	[1],[2]	Dec. 23, 2025
Principal / Shares	[1],[2]	$ 5,842
Amortized Cost	[1],[2]	5,770
Fair Value	[1],[2]	$ 5,580
Percentage of Net Assets	[1],[2],[5]	1.50%
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | The Smilist Management, Inc. | Six Point Five Zero Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 6.50% (1.00% floor)
Interest Rate	[1],[2],[17],[18]	10.86%
Maturity Date	[1],[2],[17],[18]	Dec. 23, 2025
Principal / Shares	[1],[2],[17],[18]	$ 787
Amortized Cost	[1],[2],[17],[18]	751
Fair Value	[1],[2],[17],[18]	$ 579
Percentage of Net Assets	[1],[2],[5],[17],[18]	0.20%
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | The Smilist Management, Inc. | Six Point Five Zero Percent Interest Rate Three [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	L + 6.00% (1.00% floor)
Interest Rate	[1],[2],[17],[18]	10.39%
Maturity Date	[1],[2],[17],[18]	Dec. 23, 2025
Principal / Shares	[1],[2],[17],[18]	$ 0
Amortized Cost	[1],[2],[17],[18]	(6)
Fair Value	[1],[2],[17],[18]	$ (25)
Percentage of Net Assets	[1],[2],[5],[17],[18]	0.00%
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | The Smilist Management, Inc. | Six Point Five Zero Percent Interest Rate Four [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 6.50% (1.00% floor)
Interest Rate	[1],[2]	10.86%
Maturity Date	[1],[2]	Dec. 23, 2025
Principal / Shares	[1],[2]	$ 4,946
Amortized Cost	[1],[2]	4,888
Fair Value	[1],[2]	$ 4,723
Percentage of Net Assets	[1],[2],[5]	1.30%
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | Select Rehabilitation [Member] | Eight Point Five Zero Percent Interest Rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[9],[10],[11]	SOFR + 8.50% (1.00% floor)
Interest Rate	[1],[2]	13.19%
Maturity Date	[1],[2]	Oct. 19, 2027
Principal / Shares	[1],[2]	$ 20,100
Amortized Cost	[1],[2]	19,608
Fair Value	[1],[2]	$ 19,517
Percentage of Net Assets	[1],[2],[5]	5.40%
First Lien Senior Secured | Corporate debt securities | Capital Goods | Wilnat, Inc. | Six Point Zero Percent Interest rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[3],[4],[12],[13],[14]			L + 6.00% (1.00% floor
Maturity Date	[1],[3],[4],[12],[13],[14]			Dec. 29, 2026
Principal / Shares	[1],[3],[4],[12],[13],[14]			$ 370
Amortized Cost	[1],[3],[4],[12],[13],[14]			346
Fair Value	[1],[3],[4],[12],[13],[14]			$ 346
Percentage of Net Assets	[1],[3],[4],[6],[12],[13],[14]			0.20%
First Lien Senior Secured | Corporate debt securities | Capital Goods | Wilnat, Inc. | Six Point Zero Percent Interest rate [Member] | Term Loan [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2]	L + 6.00% (1.00% floor)
First Lien Senior Secured | Corporate debt securities | Capital Goods | Wilnat, Inc. | Six Point Zero Percent Interest rate [Member] | Revolving Credit Line [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[2],[17],[18]	L + 6.00% (1.00% floor)
Interest Rate	[1],[2],[9],[11]	10.39%
Maturity Date	[1],[2],[9],[11]	Dec. 29, 2026
Principal / Shares	[1],[2],[9],[11]	$ 0
Amortized Cost	[1],[2],[9],[11]	(20)
Fair Value	[1],[2],[9],[11]	$ 0
Percentage of Net Assets	[1],[2],[5],[17],[18]	0.00%
First Lien Senior Secured | Corporate debt securities | Capital Goods | Wilnat, Inc. | Six Point Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[1],[3],[4],[12]			L + 6.00% (1.00% floor)
Maturity Date	[1],[3],[4],[12]			Dec. 29, 2026
Principal / Shares	[1],[3],[4],[12]			$ 12,345
Amortized Cost	[1],[3],[4],[12]			12,098
Fair Value	[1],[3],[4],[12]			$ 12,098
Percentage of Net Assets	[1],[3],[4],[6],[12]			8.60%
First Lien Senior Secured | Corporate debt securities | Technology Hardware & Equipment | CheckedUp | Five Point Five Zero Percent Interest Rate [Member]
Schedule of Investments [Line Items]
Spread Above Index	[9],[11]	SOFR + 5.50% (1.00% floor)
Interest Rate	[9],[11]	9.96%
Maturity Date	[9],[11]	Oct. 20, 2027
Principal / Shares	[9],[11]	$ 377
Amortized Cost	[9],[11]	345
Fair Value	[9],[11]	$ 339
Percentage of Net Assets	[6]	0.10%
First Lien Senior Secured | Corporate debt securities | Technology Hardware & Equipment | CheckedUp | Five Point Five Zero Percent Interest Rate One [Member]
Schedule of Investments [Line Items]
Spread Above Index	[9],[11]	SOFR + 5.50% (1.00% floor)
Interest Rate	[9],[11]	9.96%
Maturity Date	[9],[11]	Oct. 20, 2027
Principal / Shares	[9],[11]	$ 705
Amortized Cost	[9],[11]	670
Fair Value	[9],[11]	$ 645
Percentage of Net Assets	[6]	0.20%
First Lien Senior Secured | Corporate debt securities | Technology Hardware & Equipment | CheckedUp | Five Point Five Zero Percent Interest Rate Two [Member]
Schedule of Investments [Line Items]
Spread Above Index		SOFR + 5.50% (1.00% floor)
Interest Rate	[14]	9.96%
Maturity Date	[14]	Oct. 20, 2027
Principal / Shares	[14]	$ 9,166
Amortized Cost	[14]	9,010
Fair Value	[14]	$ 8,984
Percentage of Net Assets	[6]	2.50%

[1] All investments domiciled in the United States unless otherwise noted.

[2] The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the consolidated financial statements).

[3] All of the Company’s investments, are qualifying assets under Section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. All investments held are deemed to be illiquid.

[4] The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the financial statements).

[5] Percentages are based on net assets as of December 31, 2022.

[6] Percentages are based on net assets as of December 31, 2021.

[7] Equity and member interests are non-income-producing unless otherwise noted.

[8] Ownership of this investment is through a wholly-owned subsidiary.

[9] Investment has undrawn commitments. Unamortized fees are classified as unearned income which reduces cost basis, which may result in a negative cost basis. A negative fair value may result from the unfunded commitment being valued below par or amortized cost.

[10] Positions that have a SOFR reference rate, from time to time have an additional spread adjustment. This spread adjustment ranges from 0% -0.21% depending on the contractual arrangement. These spread adjustments have been included in the all-in rate shown.

[11] The Company has various unfunded commitments to portfolio companies. Please refer to Note 6 -Commitments and Contingencies for details of these unfunded commitments. The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amounts outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.

[12] The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Secured Overnight Financing Rate (“SOFR”) and which reset daily, monthly, quarterly, or semiannually. For each, the Company has provided the spread over LIBOR or SOFR and the current interest rate in effect at December 31, 2021. Certain investments are subject to a Reference Rate floor. For fixed rate loans, a spread above a reference rate is not applicable. As of December 31, 2021, all reference rates are below the floor rate for variable rate loans, and as such these investments are subject to the floor rate.

[13] Investment had undrawn commitments. Unamortized fees are classified as unearned income which reduces cost basis, which may result in a negative cost basis. A negative fair value may result from the unfunded commitment being valued below par or amortized cost.

[14] The Company has various unfunded commitments to portfolio companies. Please refer to Note 6—Commitments and Contingencies for details of these unfunded commitments. The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amounts outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.

[15] Positions that have a SOFR reference rate, from time to time have an additional spread adjustment. This spread adjustment ranges from 0% -0.21% depending on the contractual arrangement. These spread adjustments have been included in the all-in rate shown.

[16] The Company deemed this asset to be a “non-qualifying asset” under Section 55(a) of the Investment Company Act of 1940, as amended. Qualifying assets must represent at least 70.0% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. As of December 31, 2022, 4.60% of the Company’s total assets are represented by investments at fair value that are considered non-qualifying assets.

[17] The Company has various unfunded commitments to portfolio companies. Please refer to Note 6 -Commitments and Contingencies for details of these unfunded commitments. The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amounts outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.

[18] Investment has undrawn commitments. Unamortized fees are classified as unearned income which reduces cost basis, which may result in a negative cost basis. A negative fair value may result from the unfunded commitment being valued below par.

XML

CONSOLIDATED SCHEDULE OF INVESTMENTS 1 - USD ($) $ in Thousands	Dec. 31, 2022	Dec. 31, 2021
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	100.00%	100.00%
Investment Owned, at Fair Value	$ 355,234	$ 138,475
Health Care Equipment And Services [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	19.60%	9.00%
Investment Owned, at Fair Value	$ 69,303	$ 12,394
Software Services [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	13.60%
Investment Owned, at Fair Value	$ 47,933
Industrials [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	10.90%
Investment Owned, at Fair Value	$ 38,660
Consumer Services [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	10.50%	16.70%
Investment Owned, at Fair Value	$ 37,475	$ 23,148
Diversified Financials [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	12.10%	7.00%
Investment Owned, at Fair Value	$ 42,991	$ 9,689
Consumer Durables And Apparel [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	8.10%	20.90%
Investment Owned, at Fair Value	$ 28,926	$ 28,942
Commercial And Professional Services [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	7.20%	18.70%
Investment Owned, at Fair Value	$ 25,736	$ 25,930
Media [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	4.80%	9.20%
Investment Owned, at Fair Value	$ 17,040	$ 12,794
Health Care Providers Services [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	3.80%
Investment Owned, at Fair Value	$ 13,477
Capital Goods [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	3.40%	9.00%
Investment Owned, at Fair Value	$ 12,222	$ 12,444
Health Care Technology [Member]
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	3.20%	9.50%
Investment Owned, at Fair Value	$ 11,503	$ 13,134
Technology Hardware & Equipment
Summary of Investment Holdings [Line Items]
Percentage of Total Portfolio	2.80%
Investment Owned, at Fair Value	$ 9,968

XML

CONSOLIDATED SCHEDULE OF INVESTMENTS (Parenthetical)	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021
Schedule of Investments [Line Items]
Percentage of non qualifying assets in the portfolio of total assets	4.60%
Debt Securities [Member] | First Lien [Member] | First Lien Senior Secured [Member]
Schedule of Investments [Line Items]
Investment owned, Description of variable rate basis	The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Secured Overnight Financing Rate (“SOFR”) and which reset monthly, quarterly, semiannually, or annually.	The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Secured Overnight Financing Rate (“SOFR”) and which reset daily, monthly, quarterly, or semiannually.
Maximum [Member]
Schedule of Investments [Line Items]
Investment owned, Spread adjustment, Percentage	0.21%
Minimum [Member]
Schedule of Investments [Line Items]
Percentage of qualifying assets in the portfolio of total assets	70.00%	70.00%
Investment owned, Spread adjustment, Percentage	0.00%

XML

Organization

12 Months Ended

Dec. 31, 2022

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Organization

Note 1—Organization

Commonwealth Credit Partners BDC I, Inc. (the “Company”) is an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”) and has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). The Company was formed on January 15, 2021 (Inception Date) as a Delaware corporation. The Company commenced investment operations on August 17, 2021.

The Company is managed by Commonwealth Credit Advisors LLC (the “Investment Adviser”), a Delaware limited liability company and an affiliate of Comvest Capital Advisors LLC and Comvest Credit Advisors LLC (collectively “Comvest Partners”). The Investment Adviser is registered as an investment adviser under the Investment Advisers Act of 1940, as amended. The Investment Adviser oversees the management of the Company’s activities and is responsible for making investment decisions with respect to the Company’s portfolio.

The Company’s investment objective is to generate both current income and capital appreciation by investing in middle-market companies in a wide range of industries primarily structured as senior credit facilities, and to a lesser extent, junior credit facilities. The Company also may purchase interests in loans through secondary market transactions.

The Company is conducting private placements of shares of its common stock, par value $0.001 per share (the “Common Stock” or “Shares”), to investors in reliance on exemptions from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”). Each investor in the private placement will make a capital commitment (the “Capital Commitments”) to purchase shares of Common Stock pursuant to a subscription agreement (a “Subscription Agreement”). Investors will be required to make capital contributions to purchase additional shares of Common Stock (the “Drawdown Purchase Price”) each time the Company delivers a drawdown notice (the “Drawdown Notice”), which will be delivered at least ten business days prior to the required funding date, in an aggregate amount not to exceed their respective Capital Commitments.

The Company has established CCP BDC Blocker I, LLC, and CCP BDC Blocker II, LLC, wholly-owned direct subsidiaries. These subsidiaries allow the Company to hold equity securities of portfolio companies organized as a pass-through entity while continuing to satisfy the requirements of a RIC under the Code.

On February 7, 2022, the Company established CCP BDC California LLC, a California limited liability company that is a disregarded entity for tax purposes, which has been established to acquire investments in the State of California, as required by California law. Prior to February 7, 2022 and through this date, financial information presented represents Commonwealth Credit Partners BDC I, Inc. only.

XML

Summary of Significant Accounting Policies

12 Months Ended

Dec. 31, 2022

Accounting Policies [Abstract]

Significant Accounting Policies

Note 2—Summary of Significant Accounting Policies

Basis of Presentation

The Company’s consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the U.S. (“GAAP”). The Company is an investment company following

accounting and reporting guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946, Financial Services—Investment Companies (“ASC 946”). The Company consolidates its wholly-owned direct subsidiaries, CCP BDC Blocker I, LLC, CCP BDC Blocker II, LLC, and CCP BDC California LLC.

The following is a summary of significant accounting policies consistently followed by the Company in the preparation of its financial statements. The financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the requirements for reporting on Form 10-K and Regulation S-X. The Company is an investment company and accordingly applies specific accounting and financial reporting requirements under ASC 946 Accounting Standards Topic 946, Financial Services-Investment Companies.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures in these financial statements. Actual results could differ from those estimates.

Valuation of Portfolio Investments

The Investment Adviser applies fair value accounting in accordance with GAAP. Fair value is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Investments are reflected on the Company’s Consolidated Statement of Assets and Liabilities at fair value, with changes in unrealized gains and losses resulting from changes in fair value reflected in the Company’s Consolidated Statement of Operations as “Net change in unrealized gains (losses) of investments” and realizations of portfolio investments reflected in the Company’s Consolidated Statements of Operations as “Net realized gains (losses) on investments”.

The Investment Adviser values the Company’s portfolio investments on a quarterly basis, or more frequently if required under the 1940 Act. For purposes of the 1940 Act, the Company’s board of directors (“Board”) has designated the Investment Adviser as the Company’s “valuation designee” under Rule 2a-5 under the 1940 Act. The Board provides oversight of the Investment Adviser’s fair value determinations of the Company’s portfolio investments on a quarterly basis in good faith, including investments that are not publicly traded and those whose market prices are not readily available. Security transactions are accounted for on a trade date basis.

To the extent (i) “benefit plan investors”, as defined in Section 3(42) of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”) and any regulations promulgated thereunder (“Benefit Plan Investors”), hold 25% or more of the Company’s outstanding Shares, and (ii) the Company’s Shares are not listed on a national securities exchange, one or more independent valuation firms (each a “Valuation Agent”) will be engaged to independently value the Company’s investments, in consultation with the Investment Adviser. The Company’s quarterly valuation procedures, which are the procedures that will be followed by such Valuation Agent to the extent (i) Benefit Plan Investors hold 25% or more of the Company’s outstanding Shares, and (ii) the Company’s Shares are not listed on a national securities exchange, are set forth in more detail below:

1) Investments for which market quotations are readily available on an exchange are valued at such market quotations based on the closing price indicated from independent pricing services.

2) Investments for which indicative prices are obtained from various pricing services and/or brokers or dealers are valued through a multi- step valuation process, as described below, to determine whether the quote(s) obtained is representative of fair value in accordance with GAAP.

a) Bond quotes are obtained through independent pricing services. Internal reviews are performed by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, to ensure that the quote obtained is representative of fair value in accordance with

GAAP and if so, the quote is used. If the Valuation Agent is unable to sufficiently validate the quote(s) internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below); and

b) For investments other than bonds, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, look at the number of quotes readily available and perform the following:

i) Investments for which two or more quotes are received from a pricing service are valued using the mean of the mean of the bid and ask of the quotes obtained. If quotes from pricing services differ by +/- five points or if the spread between the bid and ask for a quote is greater than 10 points, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will evaluate the reasonableness of the quote, and if the quote is determined to not be representative of fair value, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will use one or more of the methodologies outlined below to determine fair value;

ii) Investments for which one quote is received from a pricing service are validated by the Valuation Agent, in consultation with the investment professionals of the Investment Adviser. The personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, analyze the market quotes obtained using an array of valuation methods (further described below) to validate the fair value. For assets where a supporting analysis is prepared, the Valuation Agent will document the selection and appropriateness of the indices selected for yield comparison and a conclusion documenting how the yield comparison analysis supports the proposed mark. The quarterly portfolio company monitoring reports which detail the qualitative and quantitative performance of the portfolio company will also be included. If the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, is unable to sufficiently validate the quote internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below).

3) Investments for which quotations are not readily available through exchanges, pricing services, brokers, or dealers are valued through a multi- step valuation process:

a) Each portfolio company or investment is initially valued by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser; and

b) Preliminary valuation conclusions will then be documented and discussed with our senior management.

For investments in revolving credit facilities and delayed draw commitments, the cost basis of the funded investments purchased is offset by any costs/netbacks received for any unfunded portion on the total balance committed. The fair value is also adjusted for the price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not completely funded may result in a negative fair value until it is called and funded.

The values assigned to investments are based upon available information and do not necessarily represent amounts which might ultimately be realized, since such amounts depend on future circumstances and cannot be reasonably determined until the individual positions are liquidated. 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 the Company’s investments may fluctuate from period to period and the fluctuations could be material.

In the event Benefit Plan Investors do not hold 25% or more of the Company’s outstanding Shares, or the Company’s Shares are listed on a national securities exchange, then (i) personnel of the Investment Adviser will undertake the roles to be performed by the personnel of the Valuation Agent, as described above and (ii) if an

investment falls into category (3) above for four consecutive quarters and if the investment’s par value or its fair value exceeds a certain materiality threshold, then at least once each fiscal year, the valuation for each portfolio investment for which the Company does not have a readily available market quotation will be reviewed by an independent valuation firm engaged by the Board.

For all valuations, the Valuation Committee of the Board, which consists solely of directors who are not “interested persons” of the Company, as such term is used under the 1940 Act (the “Independent Directors”), will review these preliminary valuations and the Board, a majority of whom are Independent Directors, will discuss the Investment Adviser’s valuations; provided, however, that to the extent the Company’s assets are treated as “plan assets” for purposes of ERISA, the Valuation Agent will determine valuations using only those valuation methodologies reviewed and approved by the Valuation Committee and the Board, and, absent manifest error, the Board will accept such valuations prepared by the Valuation Agent in accordance therewith.

Investment Classification

The Company classifies its investments in accordance with the requirements of the 1940 Act. Under the 1940 Act, “Control” is defined as the power to exercise a controlling influence over the management or policies of a company, unless such power is solely the result of an official position with such company. In addition, in accordance with Section 2(a)(9) of the 1940 Act, any person who owns beneficially, either directly or through one or more controlled companies, more than 25% of the voting securities of a company shall be presumed to control such company. Any person who does not so own more than 25% of the voting securities of any company shall be presumed not to control such company. Any person who does not so own more than 25% of the voting securities of any company and/or does not have the power to exercise control over the management or policies of such portfolio company shall be presumed not to control such company. Consistent with the 1940 Act, “Affiliated Investments” are defined as those investments in companies in which the Company owns 5% or more of the voting securities. Consistent with the 1940 Act, “Non-affiliated Investments” are defined as investments that are neither Control Investments nor Affiliated Investments. As of December 31, 2022 and as of December 31, 2021, the Company did not “control” and was not an “affiliated person” of any of its portfolio companies, each as defined in the 1940 Act.

Cash and Cash Equivalents

Cash and cash equivalents include cash held in banks and short-term, liquid investments in a money market deposit account. Cash and cash equivalents are carried at cost which approximates fair value. The Company deposits at financial institutions for its cash and cash equivalents may exceed FDIC insured limits under applicable law.

The Company considers all highly liquid investments with a maturity of three months or less, when acquired, to be cash equivalents. As of December 31, 2022, the Company held cash and cash equivalents in the form of money market fund shares held in First American Government Obligations Fund with a fair value of $3.8 million representing 1.04% of the Company’s net assets. As of December 31, 2021, the Company did not hold any money market fund shares. Cash equivalents in the form of money market fund shares are valued at their reported net asset value (generally $1 per share) on the measurement date, and are categorized within Level 1 of the fair value hierarchy under ASC 820, as inputs in the valuation are observable.

Organizational Expenses and Offering Costs

Organizational expenses consist of costs incurred to establish the Company and enable it legally to do business. Organization costs are expensed as incurred. Offering costs consist of costs incurred in connection with the offering of Common Stock of the Company. Offering costs are capitalized as a deferred charge and amortized to expense on a straight-line basis over 12 months from the inception date. Offering costs expensed for the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) through December 31, 2021 were

$0.09 million and $0.08 million, respectively. As of December 31, 2022 and December 31, 2021, offering costs deferred were $0 and $0.09 million, respectively, and are recorded in prepaid expenses and other assets on the Consolidated Statement of Assets and Liabilities.

The Company will bear the organizational expenses and offering costs incurred in connection with the formation of the Company and the offering of shares of its Common Stock, including the out-of-pocket expenses of the Investment Adviser and its agents and affiliates. In addition, the Company will reimburse the Investment Adviser for the organizational expenses and offering costs it incurs on the Company’s behalf. For the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) through December 31, 2021, the Company has incurred $0 and $0.48 million, respectively, of organizational costs. If actual organizational expenses and offering costs incurred exceed $0.75 million, the Investment Adviser or its affiliate bear the excess costs.

Deferred Financing Costs

Financing costs incurred in connection with the Company’s credit facilities are capitalized and amortized into expense using the straight-line method, which approximates the effective yield method over the life of the respective facility. See Note 5—Borrowings.

Revenue Recognition

Interest Income

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis. Discount and premium on investments purchased are accreted/amortized over the expected life of the respective investment using the effective yield method. Loan origination fees, original issue discount (“OID”) and market discounts or premiums are capitalized and amortized into interest income using the effective interest method. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income.

Fee Income

Fee income, such as structuring fees, loan monitoring, amendment, syndication, commitment, termination, and other loan fees are recognized as income when earned, either upon receipt or amortized into fee income. Upon the re-payment of a loan or debt security, any prepayment penalties and unamortized loan fees are recorded as fee income.

Non-accrual

Investments may be placed on non-accrual status when principal or interest payments are past due and/or when there is reasonable doubt that principal or interest will be collected. Accrued interest is generally reversed when an investment is placed on non-accrual status. Interest payments received on non-accrual investments may be recognized as income or applied to principal depending upon management’s judgment of the ultimate outcome. Non-accrual investments are restored to accrual status when past due principal and interest is paid and, in management’s judgment, are likely to remain current.

Net Realized Gain or Loss and Net Change in Unrealized Gain or Loss

Investment transactions are accounted for on the trade date. Gain or loss on the sale of investments is calculated using the specific identification method. Net change in unrealized gain or loss will reflect the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized gain or loss, when a gain or loss is realized.

Income Taxes

The Company has elected to be treated for federal income tax purposes as a RIC under Subchapter M of the Code. Generally, a corporation can qualify as a RIC if it distributes dividends for federal income tax purposes to stockholders in an amount generally equal to at least 90% of “investment company taxable income,” as defined in the Code, and determined without regard to any deduction for dividends paid. Distributions declared prior to the filing of the previous year’s tax return and paid up to twelve months after the previous tax year can be carried back to the prior tax year in determining the distributions paid in such tax year. The Company intends to make sufficient distributions to maintain its ability to be subject to be taxed as a RIC each year. The Company will be subject to a 4.0% nondeductible federal excise tax on certain undistributed income unless the Company distributes, in a timely manner as required by the Code, an amount at least equal to the sum of (1) 98.0% of its respective net ordinary income earned for the calendar year and (2) 98.2% of its respective capital gain net income for the one-year period ending October 31 in the calendar year, plus any net ordinary income or capital gain net income not distributed in previous years.

The Company evaluates tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether it is “more-likely-than-not” (i.e., greater than 50-percent) that each such tax position will be sustained upon examination by a taxing authority based on the technical merits of the position. Tax positions not deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes will be included in income tax expense, if any. The Company did not record any tax provision in the current period. However, management’s conclusions regarding tax positions taken may be subject to review and adjusted at a later date based on factors including, but not limited to, examination by tax authorities, on-going analysis of and changes to tax laws, regulations and interpretations thereof.

Recent Accounting Standards Update

In March 2020, the Financial Accounting Standards Board issued Accounting Standards Update No. 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”). The amendments in ASU 2020-04 provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The standard is effective as of March 12, 2020 through December 31, 2022. As of December 31, 2022, the adoption of this guidance did not have an impact on the Company’s consolidated financial statements.

XML

Fair Value of Financial Instruments

12 Months Ended

Dec. 31, 2022

Fair Value Disclosures [Abstract]

Fair Value of Financial Instruments

Note 3—Fair Value of Financial Instruments

Fair value is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosure (“ASC 820”) establishes a fair value hierarchy that prioritizes and ranks the inputs to valuation techniques used in measuring investments at fair value. The hierarchy classifies the inputs used in measuring fair value into three levels as follows:

• Level 1—Quoted prices in active markets for identical assets and liabilities that the reporting entity has the ability to access at the measurement date.

• Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset and liability or can be corroborated with observable market data for substantially the entire contractual term of the asset or liability.

• Level 3—Unobservable inputs that reflect the Company’s own assumptions about the assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques.

The determination of where an asset or liability falls in the above hierarchy requires significant judgment and factors specific to the asset or liability. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company evaluates its hierarchy disclosures each quarter and depending on various factors, it is possible that an asset or liability may be classified differently from quarter to quarter.

Determination of fair values involves subjective judgments and estimates. Accordingly, the notes to the consolidated financial statements refer to the uncertainty with respect to the possible effect of such valuations, and any change in such valuations on the consolidated financial statements.

The following table presents fair value measurements of investments, by major class, as of December 31, 2022, according to the fair value hierarchy:

	Fair Value Measurements
	Level 1		Level 2		Level 3		Totals
First Lien Senior Secured	$	—	$	—	$	352,041	$	352,041
Equity		—		—		3,193		3,193
Total	$	—	$	—	$	355,234	$	355,234

The following table presents fair value measurements of investments, by major class, as of December 31, 2021, according to the fair value hierarchy:

	Fair Value Measurements
	Level 1		Level 2		Level 3		Totals
First Lien Senior Secured	$	—	$	—	$	135,926	$	135,926
Equity		—		—		2,549		2,549
Total	$	—	$	—	$	138,475	$	138,475

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the year ended December 31, 2022:

	First Lien Senior Secured			Equity			Total
Balance as of December 31, 2021	$	135,926		$	2,549		$	138,475
Purchases and other adjustments to cost		241,576			1,250			242,826
Sales and repayments		(18,950	)		—			(18,950	)
Net realized gains		50			—			50
Net change in unrealized appreciation on investments		(7,424	)		(606	)		(8,030	)
Net accretion of discount on investments		863			—			863
Balance as of December 31, 2022	$	352,041		$	3,193		$	355,234
Net change in unrealized appreciation for the period relating to those Level 3 assets that were still held by the Company at the end of the period:	$	(7,424	)	$	(606	)	$	(8,030	)

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the period from January 15, 2021 (Inception Date) through December 31, 2021:

	First Lien Senior Secured			Equity			Total
Balance as of January 15, 2021 (Inception Date)	$	—		$	—		$	—
Purchases and other adjustments to cost		139,269			2,361			141,630
Sales and repayments		(3,739	)		(60	)		(3,799	)
Net realized gain/(loss) on investments		19			—			19
Net change in unrealized gain/(loss) on investments		302			248			550
Net accretion of discount on investments		75			—			75
Balance as of December 31, 2021	$	135,926		$	2,549		$	138,475
Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period:	$	302		$	248		$	550

Purchases represent the acquisition of new investments at cost. Sales and repayments represent principal payments received during the period.

Significant Unobservable Inputs

The following table summarizes the significant unobservable inputs used to value Level 3 investments as of December 31, 2022. The table is not intended to be all-inclusive, but instead identifies the significant unobservable inputs relevant to the determination of fair values.

Asset Category	Fair Value		Primary Valuation Technique		Unobservable Inputs		Selected Input Range						Weighted Average (a)
							Minimum			Maximum
First Lien Senior Secured	$	352,041		Discounted Cash Flow		Discount Rate		9.8	%		20.0	%		12.5	%
Equity		481		Market Comparables		Revenue Multiple		2.7	x		2.9	x		2.8	x
Equity		2,712		Market Comparables		EDBITDA Multiple		7.0	x		16.5	x		11.3	x
Total	$	355,234

(a) Weighted averages are calculated based on fair value of investments.

The following table summarizes the significant unobservable inputs used to value Level 3 investments as of December 31, 2021. The table is not intended to be all-inclusive, but instead identifies the significant unobservable inputs relevant to the determination of fair values.

Asset Category	Fair Value		Primary Valuation Technique		Unobservable Inputs		Selected Input Range						Weighted Average (a)
							Minimum			Maximum
First Lien Senior Secured	$	135,926		Discounted Cash Flow		Discount Rate		6.4	%		9.6	%		8.3	%
Equity		554		Discounted Cash Flow		Discount Rate		8.6	%		9.6	%		9.1	%
Equity		1,995		Market Comparables		LTM EBITDA		8.0	x		17.0	x		10.2	x
Total	$	138,475

(a) Weighted averages are calculated based on fair value of investments.

There were no significant changes in valuation approach or technique as of December 31, 2022 and December 31, 2021.

Level 3 inputs to the valuation methodology are unobservable and significant to overall fair value measurement. The inputs into the determination of fair value require significant management judgment or estimation. Financial instruments that are included in this category include investments in privately held entities where the fair value is based on unobservable inputs.

The income and market approaches were used in the determination of fair value of certain Level 3 assets as of December 31, 2022 and December 31, 2021. The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments and any other end of term fees, as applicable. Included in the consideration and selection of discount rates are factors such as risk of default, interest rate risk, and changes in credit quality. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies. Increases or decreases in the valuation multiples in isolation may result in higher or lower fair value measurement, respectively, and increases or decreases in the discount rate in isolation may result in lower or higher fair value measurement, respectively.

As of December 31, 2022 and December 31, 2021, the Company had no portfolio companies on non-accrual status. Refer to Note 2—Summary of Significant Accounting Policies—for additional details regarding the Company’s non-accrual policy.

For discussion of the fair value measurement of the Company’s borrowings, refer to Note 5—Borrowings.

XML

Related Party Transactions

12 Months Ended

Dec. 31, 2022

Related Party Transactions [Abstract]

Related Party Transactions

Note 4—Related Party Transactions

Investment Advisory Agreement

The Company entered into an investment advisory and management agreement (the “Investment Advisory Agreement”) with the Investment Adviser in which the Investment Adviser, subject to the overall supervision of the Company’s Board, manages the day-to-day operations of, and provides investment advisory services to the Company.

Pursuant to the Investment Advisory Agreement with the Investment Adviser, the Company pays the Investment Adviser a fee for its services under the Investment Advisory Agreement consisting of an annual base management fee (“Management Fee”) and an incentive management fee (the “Incentive Fee”), each payable quarterly, in the manner set forth below.

Operating Advisory Group, LLC (“OAG”), is a consulting firm that exclusively provides management consulting services, substantially all of which are provided to portfolio companies of Comvest Partners’ affiliated funds investing in a control equity strategy. The Company also engages OAG to provide assistance with certain discrete diligence and other matters in connection with the Company’s investing activities. For the year ended December 31, 2022 and for the period from January 15, 2021 (Inception Date) through December 31, 2021, OAG charged $11 and $5, respectively, for due diligence services which were paid by portfolio companies of the Company. In addition, for the year ended December 31, 2022, OAG charged the Company $2 for diligence expense which were paid by the Company. While neither the Company nor any of its affiliates or personnel own or share in any portion of the economics received by OAG, an affiliate of the Investment Adviser has been granted an option to acquire the shares of OAG’s parent company at a nominal value.

The Investment Adviser or its affiliates generally may pay operating expenses on behalf of the Company and are reimbursed. As of December 31, 2022, the Company had a payable of approximately $86, for expenses paid on its behalf.

Management Fee

During the Investment Period, the Management Fee will be calculated at an annual rate of 1.00% with respect to the Company’s Adjusted Average Assets Invested (defined below) in respect of the relevant quarterly

period, in the manner set forth in the table below. “Adjusted Average Assets Invested” shall mean (a) the average of the sum of the Company’s (i) Drawn Capital Commitments and (ii) outstanding principal on borrowings, in the case of clause (i) and clause (ii), as of the last business day of each month included in the relevant quarterly period less (b) the sum of the Company’s (iii) cumulative net unrealized losses, if any, and (iv) cumulative net realized losses, if any, in the case of clause (iii) and clause (iv), as of the last business day of the relevant quarter. For the avoidance of doubt, the quarterly Management Fees payable to the Investment Adviser are specifically set forth below.

After the Investment Period, the 1.00% Management Fee will be calculated based on the Company’s Adjusted Average Assets Invested in respect of each quarterly period.

Any Management Fees payable pursuant to the Investment Advisory Agreement will be calculated based on the Company’s Adjusted Average Assets Invested in respect of the most recently completed calendar quarter. Management Fees for any partial quarter will be appropriately prorated. For the avoidance of doubt, the quarterly Management Fees payable to the Investment Adviser shall be calculated based on the lower of the actual Adjusted Average Assets Invested as of the end of any quarter and the Target Adjusted Average Assets Invested for that quarter, as specifically set forth in the table below.

The table set forth below shows the following quarterly fee percentages shall be payable with respect to the Company’s Target Adjusted Average Assets through the end of the Investment Period:

Quarter Ending	Quarter			Target Adjusted Average Assets Invested ($ in millions)1		Quarterly Management Fee Percentage			Quarterly Dollar Amount ($ in millions)2
September 30, 2021		1		$	80		1	%		0.2
December 31, 2021		2		$	160		1	%		0.4
March 31, 2022		3		$	240		1	%		0.6
June 30, 2022		4		$	320		1	%		0.8
September 30, 2022		5		$	400		1	%		1
December 31, 2022		6		$	480		1	%		1.2
March 31, 2023		7		$	560		1	%		1.4
June 30, 2023		8		$	640		1	%		1.6
September 30, 2023		9		$	650		1	%		1.625
December 31, 2023		10		$	650		1	%		1.625
March 31, 2024		11		$	650		1	%		1.625
June 30, 2024		12 and beyond	3	$	650		1	%		1.625

(1) For the avoidance of doubt, the Management Fee paid at the end of any quarter shall be calculated based on the lower of the actual Adjusted Average Assets Invested in respect of the quarter and the target Adjusted Average Assets Invested for that quarter.

(2) Reflects dollar amount of Management Fees payable for the applicable quarter based on the Company’s target Adjusted Average Assets Invested as of the end of such quarter.

(3) Reflects the Management Fee payable beginning in quarter 12 and extending through the end of the Investment Period.

For the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) to December 31, 2021, the Company incurred $2.72 million and $0.44 million, respectively, in Management Fees under the Investment Advisory Agreement.

The Investment Adviser has chosen to voluntarily waive $0.12 million and $0.13 million of management fees earned in accordance with the Investment Advisory Agreement for the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) to December 31, 2021, respectively. Any fees waived under the Investment Advisory Agreement are not subject to reimbursement to the Investment Adviser.

Incentive Fee

If, as of the last day of the relevant quarter, the Company’s Total Return (as defined below) in respect of the relevant Measurement Period (as defined below) equals or exceeds the “Hurdle Amount” (as defined below), the Investment Adviser shall be paid an Incentive Fee calculated at an annual rate of 0.25% (0.0625% per quarter) with respect to the Company’s Incentive Fee Average Assets Invested (as defined below) on a cumulative basis for the Measurement Period less the aggregate amount of any previously paid Incentive Fees with respect to the Measurement Period.

If, as of the last day of the relevant quarter, the Company’s Total Return in respect of the relevant Measurement Period is less than the Hurdle Amount, the Investment Adviser shall not receive any Incentive Fee in respect of the relevant quarter.

“Total Return” means the sum of the Company’s net investment income (with Organizational Expenses (as defined herein) amortized ratably over a three-year period for the purposes of this calculation) in respect of the relevant Measurement Period and the Company’s realized and unrealized capital gains less realized and unrealized capital losses in respect of the relevant Measurement Period.

For the avoidance of doubt, the Total Return calculation will not take into account the deduction of the 0.25% Incentive Fee but will take into account the deduction of the 1.00% Management Fee.

“Hurdle Amount” means 7.25% times the average of the “Drawn Capital Commitments” (as defined below) for each quarter during the Measurement Period, (i) multiplied by the number of quarters in the Measurement Period, and (ii) divided by (4) four.

“Drawn Capital Commitments” means the simple average of the drawn Capital Commitments as of the last business day of each month included in the relevant quarterly period.

“Measurement Period” means the period from the Company’s inception date through the end of the most recently completed calendar quarter.

“Incentive Fee Average Assets Invested” means (a) the average of the sum of the Company’s (i) Drawn Capital Commitments and (ii) outstanding principal on borrowings, in the case of clause (i) and clause (ii), as of the last business day of each month included in the Measurement Period less (b) the Company’s net realized and unrealized losses, if any, in respect of each quarter included in the relevant Measurement Period.

For the year ended December 31, 2022 and for the period from January 15, 2021 (Inception Date) through December 31, 2021, there was no incentive fee earned and thus no amounts have been accrued.

Administration Agreement

We have entered into an administration agreement (the “Administration Agreement”) with Commonwealth Credit Advisors LLC, a Delaware limited liability company (in such capacity, the “Administrator”), under which the Administrator provides administrative services for us, including arranging office facilities for us and providing office equipment and clerical, bookkeeping and recordkeeping services at such facilities. Under the Administration Agreement, the Administrator also performs, or oversees the performance of, our required administrative services, which includes being responsible for the financial records which we are required to maintain and preparing reports to our stockholders and reports filed with the SEC and providing the services of our chief financial officer and their respective staffs. In addition, the Administrator will assist us in determining and publishing our net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to our Stockholders, and generally overseeing the payment of our expenses and the performance of administrative and professional services rendered to us by others. The Administrator may also provide on our behalf managerial assistance to our portfolio companies.

The Administrator has hired a third-party sub-administrator to assist with the provision of administration services. For the year ended December 31, 2022 and for the period from January 15, 2021 (Inception Date) through December 31, 2021, the Company incurred $0.18 and $0.08 million, respectively, in administrative service fees under the administration agreement, payable to the sub-administrator. Administration service fees are included in other general and administrative expenses on the Statements of Operations.

Co-Investment Relief

The 1940 Act generally prohibits BDCs from entering into negotiated co-investments with affiliates absent an order from the SEC. On August 2, 2021, the SEC granted the Company exemptive relief (the “Order”) that allows it to enter into certain negotiated co-investment transactions alongside other funds managed by the Adviser or its affiliates (“Affiliated Funds”) in a manner consistent with its investment objective, positions, policies, strategies, and restrictions as well as regulatory requirements and other pertinent factors, subject to compliance with conditions (the “Order”). Pursuant to the Order, the Company is permitted to co-invest with its affiliates if, among other things, a “required majority” (as defined in Section 57(o) of the 1940 Act) of the Company’s independent directors make certain conclusions in connection with a co-investment transaction, including that (1) the terms of the transactions, including the consideration to be paid, are reasonable and fair to the Company and the Company’s stockholders and do not involve overreaching in respect of the Company or the Company’s stockholders on the part of any person concerned, and (2) the transaction is consistent with the interests of the Company’s stockholders and is consistent with the Company’s investment objective and strategies.

XML

Borrowings

12 Months Ended

Dec. 31, 2022

Debt Disclosure [Abstract]

Borrowings

Note 5—Borrowings

Goldman Credit Facility

On August 11, 2021, the Company entered into a Credit Agreement (together with the exhibits and schedules thereto, the ‘‘Goldman Credit Facility’’) as the borrower and Goldman Sachs Bank USA (“Goldman Sachs”) as the lender. The Goldman Credit Facility is structured as a revolving credit facility secured by the capital commitments of the Company’s subscribed investors and certain related assets. On September 27, 2021, the Credit Agreement was amended, pursuant to which the maximum loan amount was increased to the lesser of $130 million and the Borrowing Base.

The Goldman Credit Facility is uncommitted and matures on the earlier of (i) the date on which either the Company or lender provide written notice of termination to the other party and (ii) the date that is 30 days prior to the last date on which the Company may issue capital drawdowns to its investors. Under the Goldman Credit Facility, the Company is permitted to borrow up to the lesser of $130 million and the Borrowing Base. The “Borrowing Base” is based upon the unfunded capital commitments of certain subscribed investors in the Company that have been approved by Goldman Sachs and meet certain criteria. The advance rate for such investors is currently 90%. The Goldman Credit Facility contains certain customary affirmative and negative covenants and events of default. The Goldman Credit Facility bears interest at a rate Term SOFR + 0.11448% + 2.70% per annum.

The weighted average annualized interest cost for all borrowings for the year ended December 31, 2022 was 5.08%, and the average daily debt outstanding for the same period was $53.49 million. The maximum debt outstanding for the year ended December 31, 2022 was $122 million.

The following table represents borrowings as of December 31, 2022:

	Total Aggregate Borrowing Capacity		Total Principal Outstanding(1)		Less Deferred Financing Costs		Amount per Statements of Assets and Liabilities
Goldman Credit Facility	$	130,000	$	0	$	83	$	(83	)
Total	$	130,000	$	0	$	83	$	(83	)

(1) As of December 31, 2022, all principal borrowings had been repaid.

The following table represents interest and debt fees for the year ended December 31, 2022:

	For the Year Ended December 31, 2022
	Interest Rate(2)(3)		Interest Expense		Deferred Financing Costs(1)		Other Fees(1)
Goldman Credit Facility		SOFR + 0.11448% + 2.70%	$	2,699	$	33	$	130
Total			$	2,699	$	33	$	130

(1) Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations.

(2) As of December 31, 2022, the 1-month SOFR rate was 4.36%.

(3) Interest rate of Term SOFR plus 0.11448% plus 2.70%.

The following table represents borrowings as of December 31, 2021:

	Total Aggregate Borrowing Capacity		Total Principal Outstanding		Less Deferred Financing Costs		Amount per Statements of Assets and Liabilities
Goldman Credit Facility	$	130,000	$	113,000	$	116	$	112,884
Total	$	130,000	$	113,000	$	116	$	112,884

The following table represents interest and debt fees for the period January 15, 2021 (Inception Date) through December 31, 2021:

	For the Period January 15, 2021 (Inception Date) through December 31, 2021
	Interest Rate(2)(3)		Interest Expense		Deferred Financing Costs(1)		Other Fees(1)
Goldman Credit Facility		L+2.70% and SOFR + 0.11448% + 2.70%	$	158	$	6	$	43
Total			$	158	$	6	$	43

(1) Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations.

(2) As of December 31, 2021, the 1-month SOFR rate was 0.05%.

(3) Interest rate of LIBOR plus 2.70% until September 30, 2021, and a rate of SOFR plus 0.11448% plus 2.70% thereafter. 

At December 31, 2022 the Company did not have any outstanding balance on its secured borrowings. At December 31, 2021, the carrying amount of the Company’s secured borrowings approximated their fair value in accordance with ASC 820. As of December 31, 2021, the Company’s borrowings would be deemed to be Level 3, as defined in Note 3—Fair Value of Financial Instruments.

XML

Commitments and Contingencies

12 Months Ended

Dec. 31, 2022

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

Note 6—Commitments and Contingencies

Commitments

In the ordinary course of business, the Company may enter into future funding commitments. As of December 31, 2022 and December 31, 2021, the Company had unfunded commitments on delayed draw term loans and revolving credit lines of $55.0 million and $31.9 million, respectively. The Company maintains sufficient cash on hand, unfunded Capital Commitments, and available borrowings from the Goldman Credit Facility to fund such unfunded commitments.

As of December 31, 2022, the Company’s unfunded commitments consisted of the following:

Portfolio Company Name	Investment Type	Commitment Type	Unfunded Commitments
190 Octane Financing	First Lien Senior Secured	Delayed Draw Loan	$	400
190 Octane Financing	First Lien Senior Secured	Revolving Credit Line		1,142
Aurora Solutions LLC	First Lien Senior Secured	Delayed Draw Loan		3,702
Aurora Solutions LLC	First Lien Senior Secured	Revolving Credit Line		766
Bradford Health Services	First Lien Senior Secured	Delayed Draw Loan		7,539
CheckedUp	First Lien Senior Secured	Delayed Draw Loan		2,356
CheckedUp	First Lien Senior Secured	Revolving Credit Line		1,508
CreditAssociates, LLC	First Lien Senior Secured	Revolving Credit Line		1,167
MerchantWise Solutions, LLC	First Lien Senior Secured	Delayed Draw Loan		1,002
MerchantWise Solutions, LLC	First Lien Senior Secured	Revolving Credit Line		1,542
Narcote, LLC	First Lien Senior Secured	Revolving Credit Line		490
Nuspire, LLC	First Lien Senior Secured	Delayed Draw Loan		4,397
Nuspire, LLC	First Lien Senior Secured	Revolving Credit Line		879
OneCare Media, LLC	First Lien Senior Secured	Revolving Credit Line		2,056
PJW Ultimate Holdings LLC	First Lien Senior Secured	Delayed Draw Loan		682
PJW Ultimate Holdings LLC	First Lien Senior Secured	Revolving Credit Line		1,925
Raven Engineered Films, Inc	First Lien Senior Secured	Revolving Credit Line		3,770
Rushmore Intermediate	First Lien Senior Secured	Delayed Draw Loan		467
Rushmore Intermediate	First Lien Senior Secured	Revolving Credit Line		1,344
S4T Holdings Corp.	First Lien Senior Secured	Delayed Draw Loan		7,730
The Smilist Management, Inc.	First Lien Senior Secured	Delayed Draw Loan-C		3,842
The Smilist Management, Inc.	First Lien Senior Secured	Revolving Credit Line		549
VardimanBlack Holdings LLC	First Lien Senior Secured	Delayed Draw Loan-1st Amendment		1,258
Vecta Environmental Services	First Lien Senior Secured	Delayed Draw Loan		2,473
Vecta Environmental Services	First Lien Senior Secured	Revolving Credit Line		742
Wilnat, Inc.	First Lien Senior Secured	Revolving Credit Line		1,235
Total			$	54,963

As of December 31, 2021, the Company’s unfunded commitments consisted of the following:

Portfolio Company Name	Investment Type		Commitment Type		Unfunded Commitments
Abea Acquisition, Inc.		First Lien Senior		Delayed Draw Loan	$	1,522
Aurora Solutions LLC		First Lien Senior		Delayed Draw Loan		7,021
Aurora Solutions LLC		First Lien Senior		Revolving Credit Line		894
Kent Water Sport Holdings, LLC		First Lien Senior		Delayed Draw Loan		3,530
OneCare Media. LLC		First Lien Senior		Revolving Credit Line		2,056
PJW Ultimate Holdings, LLC		First Lien Senior		Delayed Draw Credit Line		4,279
PJW Ultimate Holdings, LLC		First Lien Senior		Revolving Credit Line		1,284
Rushmore Intermediate, LLC		First Lien Senior		Delayed Draw Loan		1,344
Rushmore Intermediate, LLC		First Lien Senior		Revolving Credit Line		1,344
S4T Holdings Corp.		First Lien Senior		Delayed Draw Loan		7,730
Wilnat, Inc.		First Lien Senior		Revolving Credit Line		864
Total					$	31,868

The unrealized appreciation or depreciation associated with unfunded portfolio company commitments is recorded in the financial statements and reflected as an adjustment to the valuation of the related security in the Consolidated Schedule of Investments as of December 31, 2022 and December 31, 2021. The par amount of the unfunded portfolio company commitments is not recognized by the Company until the commitment is funded.

The credit agreements of the unfunded portfolio company commitments contain customary lending provisions which are subject to the portfolio company’s achievement of certain milestones. In instances where the underlying company experiences material adverse effects that would impact the financial condition or business outlook of the company, there is relief to the Company from funding obligations for previously made commitments. Unfunded portfolio company commitments may expire without being drawn upon, and therefore, do not necessarily represent future cash requirements or future earning assets for the Company. We believe that we maintain sufficient liquidity in the form of cash, financing capacity and undrawn capital commitments from our investors to cover any outstanding unfunded portfolio company commitments we may be required to fund.

Litigation and Regulatory Matters

In the ordinary course of its business, the Company may become subject to litigation, claims, and regulatory matters. The Company has no knowledge of material legal or regulatory proceedings pending or known to be contemplated against the Company at this time.

Indemnifications

In the ordinary course of its business, the Company may enter into contracts or agreements that contain indemnifications or warranties. Future events could occur that lead to the execution of these provisions against the Company. Based on its history and experience, management feels that the likelihood of such an event is remote.

XML

Capital

12 Months Ended

Dec. 31, 2022

Equity [Abstract]

Capital

Note 7—Capital

Investor Commitments

As of December 31, 2022, the Company had $656.6 million, in Capital Commitments, of which $301.6 million, were unfunded. As of December 31, 2021, the Company had $656.6 million, in Capital Commitments, of which $516.6 million, were unfunded.

Capital Drawdowns

The following table summarizes the total shares issued and proceeds related to capital drawdowns:

Share Issue Date	Shares Issued		Net Proceeds Received
May 6, 2022		59,892	$	60,000
August 6, 2022		25,062		25,000
October 19, 2022		30,151		30,000
December 20, 2022		100,506		100,000
Total Shares Issued		215,611	$	215,000

The following table summarizes the total shares issued through the Dividend Reinvestment Plan (“DRIP”):

Share Issue Date	Shares Issued		Net Proceeds
March 29, 2022		1,694	$	1,687
June 28, 2022		2,826		2,831
September 28, 2022		4,152		4,142
December 28, 2022		8,802		8,758
		17,474	$	17,418

The following table summarizes the total shares issued and proceeds related to capital drawdowns:

Share Issue Date	Shares Issued		Net Proceeds Received
June 14, 2021		1	$	1
August 17, 2021		29,999		29,999
September 28, 2021		20,000		20,000
December 23, 2021		90,620		90,000
Total Shares Issued		140,620	$	140,000

As of December 31, 2022 and December 31, 2021, 3,740 and 1,407, respectively, of the Company’s common shares were owned by Comvest Group Holdings SPV II LLC, a wholly owned subsidiary of an affiliate of Comvest Partners.

Distributions and Dividends

Distributions declared for the year ended December 31, 2022 and for the period ended December 31, 2021, totaled approximately $17.4 and $0.58 million, respectively.

The following table reflects distributions declared, per share by our Board for the current fiscal year to date:

Fiscal Year Ended	Date Declared		Record Date		Payment Date		Per Share Amount
December 31, 2022
First Quarter		March 28, 2022		March 28, 2022		March 29, 2022	$	12.00
Second Quarter		June 27, 2022		June 27, 2022		June 28, 2022	$	14.00
Third Quarter		September 27, 2022		September 27, 2022		September 28, 2022	$	18.00
Fourth Quarter		December 27, 2022		December 27, 2022		December 28, 2022	$	24.00

The following table reflects cash distributions, including dividends and returns of capital, if any, per share that have been declared by our Board for the 2021 fiscal period:

Fiscal Period Ended	Date Declared		Record Date		Payment Date		Per Share Amount
December 31, 2021
Fourth Quarter		December 8, 2021		December 8, 2021		December 16, 2021		$11.50

Distributions to the Company’s stockholders are recorded on the record date as set by the Company’s Board. The Company intends to make distributions to its stockholders that will be sufficient to enable the Company to qualify and maintain its status as a RIC. The Company intends to distribute approximately all of its net investment income on a quarterly basis and substantially all of its taxable income on an annual basis, except that the Company may retain certain net capital gains for reinvestment.

The Company has adopted a dividend reinvestment plan (“DRIP”) that provides for reinvestment of any distributions declared on behalf of its stockholders, unless a stockholder elects to receive cash.

The Company applies the following in implementing the DRIP. The Company shall use only newly-issued shares of its common stock to implement the DRIP. The number of shares to be issued to a stockholder that has not elected to have its distributions in cash shall be determined by dividing the total dollar amount of the distribution payable to such participant by the net asset value per share as of the last day of the Company’s fiscal quarter immediately preceding the date such distribution was declared (the “Reference NAV”); provided that in the event a distribution is declared on the last day of a fiscal quarter, the Reference NAV shall be deemed to be the net asset value per share as of such day.

XML

Net Assets

12 Months Ended

Dec. 31, 2022

Equity [Abstract]

Net Assets

Note 8—Net Assets

The following table reflects the net assets activity for the year ended December 31, 2022:

	Common stock- shares		Common stock- par (1)		Additional paid in capital		Total distributable earnings (loss)			Total net assets
Balance as of December 31, 2021		140,620	$	—	$	139,949	$	145		$	140,094
Issuance of common stock, net of issuance costs		215,611		—		215,000		—			215,000
Reinvestment of distributions		17,474				17,418					17,418
Distributions to Stockholders								(17,418	)		(17,418	)
Net investment Income (loss)		—		—		—		17,394			17,394
Net realized gain (loss) from investment transactions		—		—		—		50			50
Net change in unrealized appreciation (depreciation) on investments		—		—		—		(8,030	)		(8,030	)
Tax reclassification of stockholders’ equity (See Note 11)		—		—							—
Balance as of December 31, 2022		373,705	$	—	$	372,367	$	(7,859	)	$	364,508

(1) Less than $1.

The Company commenced investment operations on August 17, 2021. The following table reflects the net assets activity for the period January 15, 2021 (Inception Date) to December 31, 2021:

	Common stock-shares		Common stock-par (1)		Additional paid in capital			Total distributable earnings (accumulated deficit)			Total net assets
Balance as of January 15, 2021 (Inception Date)		—	$	—	$	—		$	—		$	—
Issuance of common stock, net of issuance costs		140,620		—		140,000			—			140,000
Distributions to stockholders		—		—		—			(575	)		(575	)
Net investment income (loss)		—		—		—			100			100
Net realized gain (loss) from investment transactions		—		—		—			19			19
Net change in unrealized gain (loss) on investments		—		—		—			550			550
Tax reclassification of stockholders’ equity (See Note 11)		—		—		(51	)		51			—
Balance as of December 31, 2021		140,620	$	—	$	139,949		$	145		$	140,094

(1) Less than $1.

XML

Earnings Per Share

12 Months Ended

Dec. 31, 2022

Earnings Per Share [Abstract]

Earnings Per Share

Note 9—Earnings Per Share

Basic earnings per share is computed by dividing earnings available to common stockholders by the weighted average number of shares outstanding during the period. Other potentially dilutive shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis. As of December 31, 2022 and December 31, 2021, there are no dilutive securities. The following information sets forth the computation of the weighted average basic and diluted net decrease in net assets per share resulting from operations for the year ended December 31, 2022 and for period January 15, 2021 (Inception Date) to December 31, 2021.

	For the Year Ended December 31, 2022		For the Period January 15, 2021 (Inception Date) through December 31, 2021
Net increase (decrease) in net assets resulting from operations	$	9,414	$	669
Weighted average shares of common stock outstanding-basic and diluted		203,688		33,958
Earnings (loss) per share of common stock-basic and diluted	$	46.22	$	19.70

XML

Financial Highlights

12 Months Ended

Dec. 31, 2022

Investment Company, Financial Highlights [Abstract]

Financial Highlights

Note 10—Financial Highlights

The Company commenced investing operations on August 17, 2021. Net asset value, at the beginning of the period January 15, 2021 (Inception Date) to December 31, 2021 represents the initial price per share issued. The following is a schedule of financial highlights for the year ended December 31, 2022 and for period January 15, 2021 (Inception Date) to December 31, 2021:

	For the Year Ended December 31, 2022			For the Period January 15, 2021 (Inception Date) through December 31, 2021
Per Common Share Operating Performance
Net Asset Value, Beginning of Period	$	996.26		$	1,000.00
Results of Operations: (1)
Net Investment Income (Loss)		85.40			2.94
Net Realized and Unrealized Gain (Loss) on Investments		(38.27	)		4.82
Net Increase (Decrease) in Net Assets Resulting from Operations		47.13			7.76
Distributions to Common Stockholders
Distributions from Net Investment Income		(68.00	)		(11.50	)
Net Decrease in Net Assets Resulting from Distributions		(68.00	)		(11.50	)
Net Asset Value, End of Period	$	975.39		$	996.26
Shares Outstanding, End of Period		373,705			140,620
Total Return(3)		4.75	%		0.76	%
Net assets, end of period	$	364,508		$	140,094
Ratio/Supplemental Data
Weighted-average shares outstanding		203,688			33,958
Ratio of net investment income (loss) to average net assets without waiver(2)		8.50	%		(0.04	%)
Ratio of net investment income (loss) to average net assets with waiver(2)		8.56	%		0.36	%
Ratio of total expenses to average net assets without waiver(2)(5)		3.51	%		5.30	%
Ratio of total expenses to average net assets with waiver(2)(5)		3.45	%		4.90	%
Asset Coverage Ratio (6)		N/A			224	%
Portfolio turnover rate (4)		7.65	%		4.00	%

(1) The per common share data was derived by using weighted average shares outstanding.

(2) Ratios, excluding nonrecurring expenses, such as organization and offering costs, are annualized.

(3) Total return is calculated assuming a purchase of shares of common stock at the current net asset value on the first day and a sale at the current net asset value on the last day of the period reported.

(4) Portfolio turnover rate is calculated using the lesser of year-to-date purchases or sales over the average of the invested assets at fair value. Portfolio turnover rate is not annualized.

(5) Ratio of total expenses to average net assets is calculated using total operating expenses over average net assets.

(6) Asset coverage ratio is presented as of December 31, 2021. No debt is outstanding as of December 31, 2022.

XML

Federal Income Tax Matters

12 Months Ended

Dec. 31, 2022

Schedule of Investments [Abstract]

Federal Income Tax Matters

Note 11. Federal Income Tax Matters

The Company has elected to be treated as a RIC under Subchapter M of the Code. As a result, the Company must distribute substantially all of its net taxable income each tax year as dividends to its stockholders. Accordingly, no provision for federal income tax has been made in the financial statements.

Dividends from net investment income and distributions from net realized capital gains are determined in accordance with U.S. federal tax regulations, which may differ from amounts determined in accordance with GAAP and those differences could be material. These book-to-tax differences are either temporary or permanent in nature. Reclassifications due to permanent book-tax differences have no impact on net assets.

Permanent differences for financial reporting purposes related to the tax treatment of non-deductible offering costs incurred. The following permanent differences were reclassified among the components of net assets for the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021:

	2022		2021
Increase/ (decrease) in Paid in Capital in Excess of Par	$	—	$	(51	)
Increase/ (decrease) in Distributable Earnings (Losses)	$	—	$	51

Taxable income generally differs from net increase (decrease) in net assets resulting from operations for financial reporting purposes due to temporary and permanent differences in the recognition of income and expenses and generally excludes unrealized gain (loss) on investment transactions as investment gains and losses are not included in taxable income until they are realized.

The tax character of distributions paid during the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021 were as follows:

	Period ended December 31, 2022		Year ended December 31, 2021
Ordinary Income	$	17,418	$	575
Long-Term Capital Gains		—		—
Return of Capital		—		—

The tax basis components of distributable earnings/(accumulated losses) and reconciliation to accumulated earnings/(deficit) on a book basis for the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021 were as follows:

	2022			2021
Undistributed ordinary income—tax basis	$	33		$	38
Undistributed realized gains—tax basis		0			—
Net unrealized gain (loss) on investments		(7,479	)		550
Other temporary differences		(413	)		(443	)
Total accumulated earnings (loss)—book basis	$	(7,859	)	$	145

Capital losses in excess of capital gains earned in a tax year may generally be carried forward and used to offset capital gains, subject to certain limitations. Capital losses incurred by the Company are not subject to expiration and retain their character as either short-term or long-term capital losses. As of December 31, 2022, the Company does not have a capital loss carryforward.

Management has analyzed the Company’s tax positions taken on federal income tax returns for all open years (fiscal years 2021 and 2022) and has concluded that no provision for uncertain income tax positions is required in the Company’s financial statements.

Excise Tax—Depending on the level of taxable income earned in a tax year, the Company may choose to carry forward taxable income in excess of current year dividend distributions into the next tax year and pay a 4.0%

excise tax on such income, as required. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions for excise tax purposes, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned.

For tax purposes, the Company may elect to defer any portion of a post-October capital loss or late-year ordinary loss to the first day of the following fiscal year. As of December 31, 2022 and December 31, 2021, the Company elected to defer no ordinary losses. The Company did not elect to defer any post-October capital losses or late-year ordinary losses as of December 31, 2022 and December 31, 2021.

As of December 31, 2022, the Federal tax cost of investments was $362,713 resulting in estimated gross unrealized gains and losses of $657 and $8,136, respectively. As of December 31, 2021, the Federal tax cost of investments was $137,925 resulting in estimated gross unrealized gains and losses of $550 and $0, respectively.

XML

Subsequent Events

12 Months Ended

Dec. 31, 2022

Subsequent Events [Abstract]

Subsequent Events

Note 12—Subsequent Events

The Company has evaluated subsequent events through the filing of this Form 10-K and has determined that there have been no subsequent events that require recognition or disclosure in these consolidated financial statements except for the following:

Issuance of Common Stock

On March 1, 2023, the Company issued and sold 87,145 shares of its common stock at an aggregate purchase price of $85 million. The issuance of the shares of common stock was exempt from the registration requirements of the Securities Act of 1933, as amended, pursuant to Section 4(a)(2) and Rule 506(b) of Regulation D thereof.

XML

Summary of Significant Accounting Policies (Policies)

12 Months Ended

Dec. 31, 2022

Accounting Policies [Abstract]

Basis of Presentation

Basis of Presentation

The Company’s consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the U.S. (“GAAP”). The Company is an investment company following

accounting and reporting guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946, Financial Services—Investment Companies (“ASC 946”). The Company consolidates its wholly-owned direct subsidiaries, CCP BDC Blocker I, LLC, CCP BDC Blocker II, LLC, and CCP BDC California LLC.

The following is a summary of significant accounting policies consistently followed by the Company in the preparation of its financial statements. The financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the requirements for reporting on Form 10-K and Regulation S-X. The Company is an investment company and accordingly applies specific accounting and financial reporting requirements under ASC 946 Accounting Standards Topic 946, Financial Services-Investment Companies.

Use of Estimates

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures in these financial statements. Actual results could differ from those estimates.

Valuation of Portfolio Investments

Valuation of Portfolio Investments

The Investment Adviser applies fair value accounting in accordance with GAAP. Fair value is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Investments are reflected on the Company’s Consolidated Statement of Assets and Liabilities at fair value, with changes in unrealized gains and losses resulting from changes in fair value reflected in the Company’s Consolidated Statement of Operations as “Net change in unrealized gains (losses) of investments” and realizations of portfolio investments reflected in the Company’s Consolidated Statements of Operations as “Net realized gains (losses) on investments”.

The Investment Adviser values the Company’s portfolio investments on a quarterly basis, or more frequently if required under the 1940 Act. For purposes of the 1940 Act, the Company’s board of directors (“Board”) has designated the Investment Adviser as the Company’s “valuation designee” under Rule 2a-5 under the 1940 Act. The Board provides oversight of the Investment Adviser’s fair value determinations of the Company’s portfolio investments on a quarterly basis in good faith, including investments that are not publicly traded and those whose market prices are not readily available. Security transactions are accounted for on a trade date basis.

To the extent (i) “benefit plan investors”, as defined in Section 3(42) of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”) and any regulations promulgated thereunder (“Benefit Plan Investors”), hold 25% or more of the Company’s outstanding Shares, and (ii) the Company’s Shares are not listed on a national securities exchange, one or more independent valuation firms (each a “Valuation Agent”) will be engaged to independently value the Company’s investments, in consultation with the Investment Adviser. The Company’s quarterly valuation procedures, which are the procedures that will be followed by such Valuation Agent to the extent (i) Benefit Plan Investors hold 25% or more of the Company’s outstanding Shares, and (ii) the Company’s Shares are not listed on a national securities exchange, are set forth in more detail below:

1) Investments for which market quotations are readily available on an exchange are valued at such market quotations based on the closing price indicated from independent pricing services.

2) Investments for which indicative prices are obtained from various pricing services and/or brokers or dealers are valued through a multi- step valuation process, as described below, to determine whether the quote(s) obtained is representative of fair value in accordance with GAAP.

a) Bond quotes are obtained through independent pricing services. Internal reviews are performed by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, to ensure that the quote obtained is representative of fair value in accordance with

GAAP and if so, the quote is used. If the Valuation Agent is unable to sufficiently validate the quote(s) internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below); and

b) For investments other than bonds, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, look at the number of quotes readily available and perform the following:

i) Investments for which two or more quotes are received from a pricing service are valued using the mean of the mean of the bid and ask of the quotes obtained. If quotes from pricing services differ by +/- five points or if the spread between the bid and ask for a quote is greater than 10 points, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will evaluate the reasonableness of the quote, and if the quote is determined to not be representative of fair value, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will use one or more of the methodologies outlined below to determine fair value;

ii) Investments for which one quote is received from a pricing service are validated by the Valuation Agent, in consultation with the investment professionals of the Investment Adviser. The personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, analyze the market quotes obtained using an array of valuation methods (further described below) to validate the fair value. For assets where a supporting analysis is prepared, the Valuation Agent will document the selection and appropriateness of the indices selected for yield comparison and a conclusion documenting how the yield comparison analysis supports the proposed mark. The quarterly portfolio company monitoring reports which detail the qualitative and quantitative performance of the portfolio company will also be included. If the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, is unable to sufficiently validate the quote internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below).

3) Investments for which quotations are not readily available through exchanges, pricing services, brokers, or dealers are valued through a multi- step valuation process:

a) Each portfolio company or investment is initially valued by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser; and

b) Preliminary valuation conclusions will then be documented and discussed with our senior management.

For investments in revolving credit facilities and delayed draw commitments, the cost basis of the funded investments purchased is offset by any costs/netbacks received for any unfunded portion on the total balance committed. The fair value is also adjusted for the price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not completely funded may result in a negative fair value until it is called and funded.

The values assigned to investments are based upon available information and do not necessarily represent amounts which might ultimately be realized, since such amounts depend on future circumstances and cannot be reasonably determined until the individual positions are liquidated. 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 the Company’s investments may fluctuate from period to period and the fluctuations could be material.

In the event Benefit Plan Investors do not hold 25% or more of the Company’s outstanding Shares, or the Company’s Shares are listed on a national securities exchange, then (i) personnel of the Investment Adviser will undertake the roles to be performed by the personnel of the Valuation Agent, as described above and (ii) if an

investment falls into category (3) above for four consecutive quarters and if the investment’s par value or its fair value exceeds a certain materiality threshold, then at least once each fiscal year, the valuation for each portfolio investment for which the Company does not have a readily available market quotation will be reviewed by an independent valuation firm engaged by the Board.

For all valuations, the Valuation Committee of the Board, which consists solely of directors who are not “interested persons” of the Company, as such term is used under the 1940 Act (the “Independent Directors”), will review these preliminary valuations and the Board, a majority of whom are Independent Directors, will discuss the Investment Adviser’s valuations; provided, however, that to the extent the Company’s assets are treated as “plan assets” for purposes of ERISA, the Valuation Agent will determine valuations using only those valuation methodologies reviewed and approved by the Valuation Committee and the Board, and, absent manifest error, the Board will accept such valuations prepared by the Valuation Agent in accordance therewith.

Investment Classification

Investment Classification

The Company classifies its investments in accordance with the requirements of the 1940 Act. Under the 1940 Act, “Control” is defined as the power to exercise a controlling influence over the management or policies of a company, unless such power is solely the result of an official position with such company. In addition, in accordance with Section 2(a)(9) of the 1940 Act, any person who owns beneficially, either directly or through one or more controlled companies, more than 25% of the voting securities of a company shall be presumed to control such company. Any person who does not so own more than 25% of the voting securities of any company shall be presumed not to control such company. Any person who does not so own more than 25% of the voting securities of any company and/or does not have the power to exercise control over the management or policies of such portfolio company shall be presumed not to control such company. Consistent with the 1940 Act, “Affiliated Investments” are defined as those investments in companies in which the Company owns 5% or more of the voting securities. Consistent with the 1940 Act, “Non-affiliated Investments” are defined as investments that are neither Control Investments nor Affiliated Investments. As of December 31, 2022 and as of December 31, 2021, the Company did not “control” and was not an “affiliated person” of any of its portfolio companies, each as defined in the 1940 Act.

Cash and Cash Equivalents

Cash and Cash Equivalents

Cash and cash equivalents include cash held in banks and short-term, liquid investments in a money market deposit account. Cash and cash equivalents are carried at cost which approximates fair value. The Company deposits at financial institutions for its cash and cash equivalents may exceed FDIC insured limits under applicable law.

The Company considers all highly liquid investments with a maturity of three months or less, when acquired, to be cash equivalents. As of December 31, 2022, the Company held cash and cash equivalents in the form of money market fund shares held in First American Government Obligations Fund with a fair value of $3.8 million representing 1.04% of the Company’s net assets. As of December 31, 2021, the Company did not hold any money market fund shares. Cash equivalents in the form of money market fund shares are valued at their reported net asset value (generally $1 per share) on the measurement date, and are categorized within Level 1 of the fair value hierarchy under ASC 820, as inputs in the valuation are observable.

Organizational Expenses and Offering Costs

Organizational Expenses and Offering Costs

Organizational expenses consist of costs incurred to establish the Company and enable it legally to do business. Organization costs are expensed as incurred. Offering costs consist of costs incurred in connection with the offering of Common Stock of the Company. Offering costs are capitalized as a deferred charge and amortized to expense on a straight-line basis over 12 months from the inception date. Offering costs expensed for the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) through December 31, 2021 were

$0.09 million and $0.08 million, respectively. As of December 31, 2022 and December 31, 2021, offering costs deferred were $0 and $0.09 million, respectively, and are recorded in prepaid expenses and other assets on the Consolidated Statement of Assets and Liabilities.

The Company will bear the organizational expenses and offering costs incurred in connection with the formation of the Company and the offering of shares of its Common Stock, including the out-of-pocket expenses of the Investment Adviser and its agents and affiliates. In addition, the Company will reimburse the Investment Adviser for the organizational expenses and offering costs it incurs on the Company’s behalf. For the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) through December 31, 2021, the Company has incurred $0 and $0.48 million, respectively, of organizational costs. If actual organizational expenses and offering costs incurred exceed $0.75 million, the Investment Adviser or its affiliate bear the excess costs.

Deferred Financing Costs

Deferred Financing Costs

Financing costs incurred in connection with the Company’s credit facilities are capitalized and amortized into expense using the straight-line method, which approximates the effective yield method over the life of the respective facility. See Note 5—Borrowings.

Revenue Recognition

Revenue Recognition

Interest Income

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis. Discount and premium on investments purchased are accreted/amortized over the expected life of the respective investment using the effective yield method. Loan origination fees, original issue discount (“OID”) and market discounts or premiums are capitalized and amortized into interest income using the effective interest method. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income.

Fee Income

Fee income, such as structuring fees, loan monitoring, amendment, syndication, commitment, termination, and other loan fees are recognized as income when earned, either upon receipt or amortized into fee income. Upon the re-payment of a loan or debt security, any prepayment penalties and unamortized loan fees are recorded as fee income.

Non-accrual

Non-accrual

Investments may be placed on non-accrual status when principal or interest payments are past due and/or when there is reasonable doubt that principal or interest will be collected. Accrued interest is generally reversed when an investment is placed on non-accrual status. Interest payments received on non-accrual investments may be recognized as income or applied to principal depending upon management’s judgment of the ultimate outcome. Non-accrual investments are restored to accrual status when past due principal and interest is paid and, in management’s judgment, are likely to remain current.

Net Realized Gain or Loss and Net Change in Unrealized Gain or Loss

Net Realized Gain or Loss and Net Change in Unrealized Gain or Loss

Investment transactions are accounted for on the trade date. Gain or loss on the sale of investments is calculated using the specific identification method. Net change in unrealized gain or loss will reflect the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized gain or loss, when a gain or loss is realized.

Income Taxes

Income Taxes

The Company has elected to be treated for federal income tax purposes as a RIC under Subchapter M of the Code. Generally, a corporation can qualify as a RIC if it distributes dividends for federal income tax purposes to stockholders in an amount generally equal to at least 90% of “investment company taxable income,” as defined in the Code, and determined without regard to any deduction for dividends paid. Distributions declared prior to the filing of the previous year’s tax return and paid up to twelve months after the previous tax year can be carried back to the prior tax year in determining the distributions paid in such tax year. The Company intends to make sufficient distributions to maintain its ability to be subject to be taxed as a RIC each year. The Company will be subject to a 4.0% nondeductible federal excise tax on certain undistributed income unless the Company distributes, in a timely manner as required by the Code, an amount at least equal to the sum of (1) 98.0% of its respective net ordinary income earned for the calendar year and (2) 98.2% of its respective capital gain net income for the one-year period ending October 31 in the calendar year, plus any net ordinary income or capital gain net income not distributed in previous years.

The Company evaluates tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether it is “more-likely-than-not” (i.e., greater than 50-percent) that each such tax position will be sustained upon examination by a taxing authority based on the technical merits of the position. Tax positions not deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes will be included in income tax expense, if any. The Company did not record any tax provision in the current period. However, management’s conclusions regarding tax positions taken may be subject to review and adjusted at a later date based on factors including, but not limited to, examination by tax authorities, on-going analysis of and changes to tax laws, regulations and interpretations thereof.

Recent Accounting Standards Update

Recent Accounting Standards Update

In March 2020, the Financial Accounting Standards Board issued Accounting Standards Update No. 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”). The amendments in ASU 2020-04 provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The standard is effective as of March 12, 2020 through December 31, 2022. As of December 31, 2022, the adoption of this guidance did not have an impact on the Company’s consolidated financial statements.

XML

Fair Value of Financial Instruments (Tables)

12 Months Ended

Dec. 31, 2022

Fair Value Disclosures [Abstract]

Schedule of Fair Value Measurements of Investments, by Major Class

The following table presents fair value measurements of investments, by major class, as of December 31, 2022, according to the fair value hierarchy:

	Fair Value Measurements
	Level 1		Level 2		Level 3		Totals
First Lien Senior Secured	$	—	$	—	$	352,041	$	352,041
Equity		—		—		3,193		3,193
Total	$	—	$	—	$	355,234	$	355,234

The following table presents fair value measurements of investments, by major class, as of December 31, 2021, according to the fair value hierarchy:

	Fair Value Measurements
	Level 1		Level 2		Level 3		Totals
First Lien Senior Secured	$	—	$	—	$	135,926	$	135,926
Equity		—		—		2,549		2,549
Total	$	—	$	—	$	138,475	$	138,475

Schedule of Reconciliation of the Beginning and Ending Balances for Investments that Use Level3 Inputs [Table Text Block]

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the year ended December 31, 2022:

	First Lien Senior Secured			Equity			Total
Balance as of December 31, 2021	$	135,926		$	2,549		$	138,475
Purchases and other adjustments to cost		241,576			1,250			242,826
Sales and repayments		(18,950	)		—			(18,950	)
Net realized gains		50			—			50
Net change in unrealized appreciation on investments		(7,424	)		(606	)		(8,030	)
Net accretion of discount on investments		863			—			863
Balance as of December 31, 2022	$	352,041		$	3,193		$	355,234
Net change in unrealized appreciation for the period relating to those Level 3 assets that were still held by the Company at the end of the period:	$	(7,424	)	$	(606	)	$	(8,030	)

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the period from January 15, 2021 (Inception Date) through December 31, 2021:

	First Lien Senior Secured			Equity			Total
Balance as of January 15, 2021 (Inception Date)	$	—		$	—		$	—
Purchases and other adjustments to cost		139,269			2,361			141,630
Sales and repayments		(3,739	)		(60	)		(3,799	)
Net realized gain/(loss) on investments		19			—			19
Net change in unrealized gain/(loss) on investments		302			248			550
Net accretion of discount on investments		75			—			75
Balance as of December 31, 2021	$	135,926		$	2,549		$	138,475
Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period:	$	302		$	248		$	550

Schedule of the Significant Unobservable Inputs Relevant to the Determination of Fair Values

The following table summarizes the significant unobservable inputs used to value Level 3 investments as of December 31, 2022. The table is not intended to be all-inclusive, but instead identifies the significant unobservable inputs relevant to the determination of fair values.

Asset Category	Fair Value		Primary Valuation Technique		Unobservable Inputs		Selected Input Range						Weighted Average (a)
							Minimum			Maximum
First Lien Senior Secured	$	352,041		Discounted Cash Flow		Discount Rate		9.8	%		20.0	%		12.5	%
Equity		481		Market Comparables		Revenue Multiple		2.7	x		2.9	x		2.8	x
Equity		2,712		Market Comparables		EDBITDA Multiple		7.0	x		16.5	x		11.3	x
Total	$	355,234

(a) Weighted averages are calculated based on fair value of investments.

The following table summarizes the significant unobservable inputs used to value Level 3 investments as of December 31, 2021. The table is not intended to be all-inclusive, but instead identifies the significant unobservable inputs relevant to the determination of fair values.

Asset Category	Fair Value		Primary Valuation Technique		Unobservable Inputs		Selected Input Range						Weighted Average (a)
							Minimum			Maximum
First Lien Senior Secured	$	135,926		Discounted Cash Flow		Discount Rate		6.4	%		9.6	%		8.3	%
Equity		554		Discounted Cash Flow		Discount Rate		8.6	%		9.6	%		9.1	%
Equity		1,995		Market Comparables		LTM EBITDA		8.0	x		17.0	x		10.2	x
Total	$	138,475

(a) Weighted averages are calculated based on fair value of investments.

There were no significant changes in valuation approach or technique as of December 31, 2022 and December 31, 2021.

XML

Related Party Transactions (Tables)

12 Months Ended

Dec. 31, 2022

Related Party Transactions [Abstract]

Schedule of Related Party Transactions

The table set forth below shows the following quarterly fee percentages shall be payable with respect to the Company’s Target Adjusted Average Assets through the end of the Investment Period:

Quarter Ending	Quarter			Target Adjusted Average Assets Invested ($ in millions)1		Quarterly Management Fee Percentage			Quarterly Dollar Amount ($ in millions)2
September 30, 2021		1		$	80		1	%		0.2
December 31, 2021		2		$	160		1	%		0.4
March 31, 2022		3		$	240		1	%		0.6
June 30, 2022		4		$	320		1	%		0.8
September 30, 2022		5		$	400		1	%		1
December 31, 2022		6		$	480		1	%		1.2
March 31, 2023		7		$	560		1	%		1.4
June 30, 2023		8		$	640		1	%		1.6
September 30, 2023		9		$	650		1	%		1.625
December 31, 2023		10		$	650		1	%		1.625
March 31, 2024		11		$	650		1	%		1.625
June 30, 2024		12 and beyond	3	$	650		1	%		1.625

(1) For the avoidance of doubt, the Management Fee paid at the end of any quarter shall be calculated based on the lower of the actual Adjusted Average Assets Invested in respect of the quarter and the target Adjusted Average Assets Invested for that quarter.

(2) Reflects dollar amount of Management Fees payable for the applicable quarter based on the Company’s target Adjusted Average Assets Invested as of the end of such quarter.

(3) Reflects the Management Fee payable beginning in quarter 12 and extending through the end of the Investment Period.

XML

Borrowings (Tables)

12 Months Ended

Dec. 31, 2022

Debt Disclosure [Abstract]

Schedule of Borrowings

The following table represents borrowings as of December 31, 2022:

	Total Aggregate Borrowing Capacity		Total Principal Outstanding(1)		Less Deferred Financing Costs		Amount per Statements of Assets and Liabilities
Goldman Credit Facility	$	130,000	$	0	$	83	$	(83	)
Total	$	130,000	$	0	$	83	$	(83	)

(1) As of December 31, 2022, all principal borrowings had been repaid.

The following table represents borrowings as of December 31, 2021:

	Total Aggregate Borrowing Capacity		Total Principal Outstanding		Less Deferred Financing Costs		Amount per Statements of Assets and Liabilities
Goldman Credit Facility	$	130,000	$	113,000	$	116	$	112,884
Total	$	130,000	$	113,000	$	116	$	112,884

Schedule of Interest and Debt Fees

The following table represents interest and debt fees for the year ended December 31, 2022:

	For the Year Ended December 31, 2022
	Interest Rate(2)(3)		Interest Expense		Deferred Financing Costs(1)		Other Fees(1)
Goldman Credit Facility		SOFR + 0.11448% + 2.70%	$	2,699	$	33	$	130
Total			$	2,699	$	33	$	130

(1) Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations.

(2) As of December 31, 2022, the 1-month SOFR rate was 4.36%.

(3) Interest rate of Term SOFR plus 0.11448% plus 2.70%.

The following table represents interest and debt fees for the period January 15, 2021 (Inception Date) through December 31, 2021:

	For the Period January 15, 2021 (Inception Date) through December 31, 2021
	Interest Rate(2)(3)		Interest Expense		Deferred Financing Costs(1)		Other Fees(1)
Goldman Credit Facility		L+2.70% and SOFR + 0.11448% + 2.70%	$	158	$	6	$	43
Total			$	158	$	6	$	43

(1) Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations.

(2) As of December 31, 2021, the 1-month SOFR rate was 0.05%.

(3) Interest rate of LIBOR plus 2.70% until September 30, 2021, and a rate of SOFR plus 0.11448% plus 2.70% thereafter. 

XML

Commitments and Contingencies (Tables)

12 Months Ended

Dec. 31, 2022

Schedule of Unfunded Commitments [Abstract]

Schedule of Company's unfunded commitments

As of December 31, 2022, the Company’s unfunded commitments consisted of the following:

Portfolio Company Name	Investment Type	Commitment Type	Unfunded Commitments
190 Octane Financing	First Lien Senior Secured	Delayed Draw Loan	$	400
190 Octane Financing	First Lien Senior Secured	Revolving Credit Line		1,142
Aurora Solutions LLC	First Lien Senior Secured	Delayed Draw Loan		3,702
Aurora Solutions LLC	First Lien Senior Secured	Revolving Credit Line		766
Bradford Health Services	First Lien Senior Secured	Delayed Draw Loan		7,539
CheckedUp	First Lien Senior Secured	Delayed Draw Loan		2,356
CheckedUp	First Lien Senior Secured	Revolving Credit Line		1,508
CreditAssociates, LLC	First Lien Senior Secured	Revolving Credit Line		1,167
MerchantWise Solutions, LLC	First Lien Senior Secured	Delayed Draw Loan		1,002
MerchantWise Solutions, LLC	First Lien Senior Secured	Revolving Credit Line		1,542
Narcote, LLC	First Lien Senior Secured	Revolving Credit Line		490
Nuspire, LLC	First Lien Senior Secured	Delayed Draw Loan		4,397
Nuspire, LLC	First Lien Senior Secured	Revolving Credit Line		879
OneCare Media, LLC	First Lien Senior Secured	Revolving Credit Line		2,056
PJW Ultimate Holdings LLC	First Lien Senior Secured	Delayed Draw Loan		682
PJW Ultimate Holdings LLC	First Lien Senior Secured	Revolving Credit Line		1,925
Raven Engineered Films, Inc	First Lien Senior Secured	Revolving Credit Line		3,770
Rushmore Intermediate	First Lien Senior Secured	Delayed Draw Loan		467
Rushmore Intermediate	First Lien Senior Secured	Revolving Credit Line		1,344
S4T Holdings Corp.	First Lien Senior Secured	Delayed Draw Loan		7,730
The Smilist Management, Inc.	First Lien Senior Secured	Delayed Draw Loan-C		3,842
The Smilist Management, Inc.	First Lien Senior Secured	Revolving Credit Line		549
VardimanBlack Holdings LLC	First Lien Senior Secured	Delayed Draw Loan-1st Amendment		1,258
Vecta Environmental Services	First Lien Senior Secured	Delayed Draw Loan		2,473
Vecta Environmental Services	First Lien Senior Secured	Revolving Credit Line		742
Wilnat, Inc.	First Lien Senior Secured	Revolving Credit Line		1,235
Total			$	54,963

As of December 31, 2021, the Company’s unfunded commitments consisted of the following:

Portfolio Company Name	Investment Type		Commitment Type		Unfunded Commitments
Abea Acquisition, Inc.		First Lien Senior		Delayed Draw Loan	$	1,522
Aurora Solutions LLC		First Lien Senior		Delayed Draw Loan		7,021
Aurora Solutions LLC		First Lien Senior		Revolving Credit Line		894
Kent Water Sport Holdings, LLC		First Lien Senior		Delayed Draw Loan		3,530
OneCare Media. LLC		First Lien Senior		Revolving Credit Line		2,056
PJW Ultimate Holdings, LLC		First Lien Senior		Delayed Draw Credit Line		4,279
PJW Ultimate Holdings, LLC		First Lien Senior		Revolving Credit Line		1,284
Rushmore Intermediate, LLC		First Lien Senior		Delayed Draw Loan		1,344
Rushmore Intermediate, LLC		First Lien Senior		Revolving Credit Line		1,344
S4T Holdings Corp.		First Lien Senior		Delayed Draw Loan		7,730
Wilnat, Inc.		First Lien Senior		Revolving Credit Line		864
Total					$	31,868

XML

Capital (Tables)

12 Months Ended

Dec. 31, 2022

Investment Company, Distribution to Shareholders [Abstract]

Summary of dividends declared

The following table reflects distributions declared, per share by our Board for the current fiscal year to date:

Fiscal Year Ended	Date Declared		Record Date		Payment Date		Per Share Amount
December 31, 2022
First Quarter		March 28, 2022		March 28, 2022		March 29, 2022	$	12.00
Second Quarter		June 27, 2022		June 27, 2022		June 28, 2022	$	14.00
Third Quarter		September 27, 2022		September 27, 2022		September 28, 2022	$	18.00
Fourth Quarter		December 27, 2022		December 27, 2022		December 28, 2022	$	24.00

The following table reflects cash distributions, including dividends and returns of capital, if any, per share that have been declared by our Board for the 2021 fiscal period:

Fiscal Period Ended	Date Declared		Record Date		Payment Date		Per Share Amount
December 31, 2021
Fourth Quarter		December 8, 2021		December 8, 2021		December 16, 2021		$11.50

Summary of the Total Shares Issued and Proceeds Related to Capital Drawdowns

The following table summarizes the total shares issued and proceeds related to capital drawdowns:

Share Issue Date	Shares Issued		Net Proceeds Received
May 6, 2022		59,892	$	60,000
August 6, 2022		25,062		25,000
October 19, 2022		30,151		30,000
December 20, 2022		100,506		100,000
Total Shares Issued		215,611	$	215,000

The following table summarizes the total shares issued through the Dividend Reinvestment Plan (“DRIP”):

Share Issue Date	Shares Issued		Net Proceeds
March 29, 2022		1,694	$	1,687
June 28, 2022		2,826		2,831
September 28, 2022		4,152		4,142
December 28, 2022		8,802		8,758
		17,474	$	17,418

The following table summarizes the total shares issued and proceeds related to capital drawdowns:

Share Issue Date	Shares Issued		Net Proceeds Received
June 14, 2021		1	$	1
August 17, 2021		29,999		29,999
September 28, 2021		20,000		20,000
December 23, 2021		90,620		90,000
Total Shares Issued		140,620	$	140,000

XML

Net Assets (Tables)

12 Months Ended

Dec. 31, 2022

Stockholders' Equity Note [Abstract]

Schedule of stockholders equity

The following table reflects the net assets activity for the year ended December 31, 2022:

	Common stock- shares		Common stock- par (1)		Additional paid in capital		Total distributable earnings (loss)			Total net assets
Balance as of December 31, 2021		140,620	$	—	$	139,949	$	145		$	140,094
Issuance of common stock, net of issuance costs		215,611		—		215,000		—			215,000
Reinvestment of distributions		17,474				17,418					17,418
Distributions to Stockholders								(17,418	)		(17,418	)
Net investment Income (loss)		—		—		—		17,394			17,394
Net realized gain (loss) from investment transactions		—		—		—		50			50
Net change in unrealized appreciation (depreciation) on investments		—		—		—		(8,030	)		(8,030	)
Tax reclassification of stockholders’ equity (See Note 11)		—		—							—
Balance as of December 31, 2022		373,705	$	—	$	372,367	$	(7,859	)	$	364,508

(1) Less than $1.

The Company commenced investment operations on August 17, 2021. The following table reflects the net assets activity for the period January 15, 2021 (Inception Date) to December 31, 2021:

	Common stock-shares		Common stock-par (1)		Additional paid in capital			Total distributable earnings (accumulated deficit)			Total net assets
Balance as of January 15, 2021 (Inception Date)		—	$	—	$	—		$	—		$	—
Issuance of common stock, net of issuance costs		140,620		—		140,000			—			140,000
Distributions to stockholders		—		—		—			(575	)		(575	)
Net investment income (loss)		—		—		—			100			100
Net realized gain (loss) from investment transactions		—		—		—			19			19
Net change in unrealized gain (loss) on investments		—		—		—			550			550
Tax reclassification of stockholders’ equity (See Note 11)		—		—		(51	)		51			—
Balance as of December 31, 2021		140,620	$	—	$	139,949		$	145		$	140,094

(1) Less than $1.

XML

Earnings Per Share (Tables)

12 Months Ended

Dec. 31, 2022

Earnings Per Share [Abstract]

Schedule of earnings per share, basic and diluted

The following information sets forth the computation of the weighted average basic and diluted net decrease in net assets per share resulting from operations for the year ended December 31, 2022 and for period January 15, 2021 (Inception Date) to December 31, 2021.

	For the Year Ended December 31, 2022		For the Period January 15, 2021 (Inception Date) through December 31, 2021
Net increase (decrease) in net assets resulting from operations	$	9,414	$	669
Weighted average shares of common stock outstanding-basic and diluted		203,688		33,958
Earnings (loss) per share of common stock-basic and diluted	$	46.22	$	19.70

XML

Financial Highlights (Tables)

12 Months Ended

Dec. 31, 2022

Investment Company, Financial Highlights [Abstract]

Schedule of financial highlights

The following is a schedule of financial highlights for the year ended December 31, 2022 and for period January 15, 2021 (Inception Date) to December 31, 2021:

	For the Year Ended December 31, 2022			For the Period January 15, 2021 (Inception Date) through December 31, 2021
Per Common Share Operating Performance
Net Asset Value, Beginning of Period	$	996.26		$	1,000.00
Results of Operations: (1)
Net Investment Income (Loss)		85.40			2.94
Net Realized and Unrealized Gain (Loss) on Investments		(38.27	)		4.82
Net Increase (Decrease) in Net Assets Resulting from Operations		47.13			7.76
Distributions to Common Stockholders
Distributions from Net Investment Income		(68.00	)		(11.50	)
Net Decrease in Net Assets Resulting from Distributions		(68.00	)		(11.50	)
Net Asset Value, End of Period	$	975.39		$	996.26
Shares Outstanding, End of Period		373,705			140,620
Total Return(3)		4.75	%		0.76	%
Net assets, end of period	$	364,508		$	140,094
Ratio/Supplemental Data
Weighted-average shares outstanding		203,688			33,958
Ratio of net investment income (loss) to average net assets without waiver(2)		8.50	%		(0.04	%)
Ratio of net investment income (loss) to average net assets with waiver(2)		8.56	%		0.36	%
Ratio of total expenses to average net assets without waiver(2)(5)		3.51	%		5.30	%
Ratio of total expenses to average net assets with waiver(2)(5)		3.45	%		4.90	%
Asset Coverage Ratio (6)		N/A			224	%
Portfolio turnover rate (4)		7.65	%		4.00	%

(1) The per common share data was derived by using weighted average shares outstanding.

(2) Ratios, excluding nonrecurring expenses, such as organization and offering costs, are annualized.

(3) Total return is calculated assuming a purchase of shares of common stock at the current net asset value on the first day and a sale at the current net asset value on the last day of the period reported.

(4) Portfolio turnover rate is calculated using the lesser of year-to-date purchases or sales over the average of the invested assets at fair value. Portfolio turnover rate is not annualized.

(5) Ratio of total expenses to average net assets is calculated using total operating expenses over average net assets.

(6) Asset coverage ratio is presented as of December 31, 2021. No debt is outstanding as of December 31, 2022.

XML

Federal Income Tax Matters (Tables)

12 Months Ended

Dec. 31, 2022

Schedule of Investments [Abstract]

Schedule Of Increase Decrease In components of net assets

The following permanent differences were reclassified among the components of net assets for the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021:

	2022		2021
Increase/ (decrease) in Paid in Capital in Excess of Par	$	—	$	(51	)
Increase/ (decrease) in Distributable Earnings (Losses)	$	—	$	51

Schedule Of Investment Company Tax Character Of Distributions Paid

The tax character of distributions paid during the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021 were as follows:

	Period ended December 31, 2022		Year ended December 31, 2021
Ordinary Income	$	17,418	$	575
Long-Term Capital Gains		—		—
Return of Capital		—		—

Schedule Of Federal Income Tax Note

The tax basis components of distributable earnings/(accumulated losses) and reconciliation to accumulated earnings/(deficit) on a book basis for the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021 were as follows:

	2022			2021
Undistributed ordinary income—tax basis	$	33		$	38
Undistributed realized gains—tax basis		0			—
Net unrealized gain (loss) on investments		(7,479	)		550
Other temporary differences		(413	)		(443	)
Total accumulated earnings (loss)—book basis	$	(7,859	)	$	145

XML

Organization - Additional Information (Detail) - $ / shares	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021
Organization, Consolidation and Presentation of Financial Statements [Abstract]
Common stock, Par or stated value per share	$ 0.001	$ 0.001
Drawdone notice period	10 days

XML

Summary of Significant Accounting Policies - Additional Information (Detail) - USD ($) $ / shares in Units, $ in Thousands		12 Months Ended
		Dec. 31, 2022		Dec. 31, 2021		Jan. 14, 2021
Percentage of shares hold under employee benefit plan		25.00%
Percentage of shares not hold under employee benefit plan		25.00%
Common Stock, Voting Rights		In addition, in accordance with Section 2(a)(9) of the 1940 Act, any person who owns beneficially, either directly or through one or more controlled companies, more than 25% of the voting securities of a company shall be presumed to control such company. Any person who does not so own more than 25% of the voting securities of any company shall be presumed not to control such company. Any person who does not so own more than 25% of the voting securities of any company and/or does not have the power to exercise control over the management or policies of such portfolio company shall be presumed not to control such company. Consistent with the 1940 Act, “Affiliated Investments” are defined as those investments in companies in which the Company owns 5% or more of the voting securities
Investment Owned, at Fair Value		$ 355,234		$ 138,475
Investment Owned, Percent of Net Assets	[1]	100.00%	[2],[3]	100.00%	[4],[5],[6]
Net Asset Value Per Common Share		$ 975.39		$ 996.26		$ 1,000
Offering costs incurred		$ 90		$ 80
Deferred Offering Costs		0		90
Organizational Costs		0		480
Maximum ceiling limit of organizational expenses and offering costs which the company bears		$ 750
Percentage of amount equal to distribution of dividends for federal income tax purposes to stockholders on investment company taxable income		90.00%
Effective Income Tax Rate Reconciliation, Nondeductible Expense, Depletion, Percent		4.00%
Percentage of net ordinary income earned		98.00%
Percentage of capital gat net		98.20%
Percentage of tax position will be sustained upon examination by a taxing authority based on the technical merits of the position		50.00%
Money Market Funds [Member]
Investment Owned, at Fair Value		$ 3,800		$ 0
Investment Owned, Percent of Net Assets		1.04%
Net Asset Value Per Common Share		$ 1

[1] All investments domiciled in the United States unless otherwise noted.

[2] Percentages are based on net assets as of December 31, 2022.

[3] The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the consolidated financial statements).

[4] All of the Company’s investments, are qualifying assets under Section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. All investments held are deemed to be illiquid.

[5] Percentages are based on net assets as of December 31, 2021.

[6] The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the financial statements).

XML

Fair Value of Financial Instruments - Schedule of Fair Value Measurements of Investments, by Major Class (Detail) - USD ($) $ in Thousands	Dec. 31, 2022	Dec. 31, 2021	Jan. 14, 2021
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	$ 355,234	$ 138,475	$ 0
Fair Value, Inputs, Level 1 [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	0	0
Fair Value, Inputs, Level 2 [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	0	0
Fair Value, Inputs, Level 3 [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	355,234	138,475
First Lien Senior Secured [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	352,041	135,926	0
First Lien Senior Secured [Member] | Fair Value, Inputs, Level 1 [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	0	0
First Lien Senior Secured [Member] | Fair Value, Inputs, Level 2 [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	0	0
First Lien Senior Secured [Member] | Fair Value, Inputs, Level 3 [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	352,041	135,926
Equity Funds [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	3,193	2,549	$ 0
Equity Funds [Member] | Fair Value, Inputs, Level 1 [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	0	0
Equity Funds [Member] | Fair Value, Inputs, Level 2 [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	0	0
Equity Funds [Member] | Fair Value, Inputs, Level 3 [Member]
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Investments, Fair Value Disclosure	$ 3,193	$ 2,549

XML

Fair Value of Financial Instruments - Schedule of Reconciliation of the Beginning and Ending Balances for Investments that Use Level 3 Inputs (Detail) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Balance, Begining	$ 138,475	$ 0
Purchases and other adjustments to cost	242,826	141,630
Sales and repayments	(18,950)	(3,799)
Net realized gain/(loss) on investments	50	19
Net change in unrealized gains (losses) on investments	(8,030)	550
Net accretion of discount on investments	863	75
Balance, Ending	355,234	138,475
Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period	$ (8,030)	550
Fair Value, Asset, Recurring Basis, Still Held, Unrealized Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration]	Net Income (Loss) Attributable to Parent
First Lien Senior Secured [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Balance, Begining	$ 135,926	0
Purchases and other adjustments to cost	241,576	139,269
Sales and repayments	(18,950)	(3,739)
Net realized gain/(loss) on investments	50	19
Net change in unrealized gains (losses) on investments	(7,424)	302
Net accretion of discount on investments	863	75
Balance, Ending	352,041	135,926
Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period	(7,424)	302
Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Balance, Begining	2,549	0
Purchases and other adjustments to cost	1,250	2,361
Sales and repayments	0	(60)
Net realized gain/(loss) on investments	0	0
Net change in unrealized gains (losses) on investments	(606)	248
Net accretion of discount on investments	0	0
Balance, Ending	3,193	2,549
Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period	$ (606)	$ 248

XML

Fair Value of Financial Instruments - Schedule of the Significant Unobservable Inputs Relevant to the Determination of Fair Values (Detail) $ in Thousands	Dec. 31, 2022 USD ($)	Dec. 31, 2021 USD ($)	Jan. 14, 2021 USD ($)
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Investments, Fair Value Disclosure	$ 355,234	$ 138,475	$ 0
First Lien Senior Secured [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Investments, Fair Value Disclosure	352,041	135,926	0
Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Investments, Fair Value Disclosure	3,193	2,549	$ 0
Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | First Lien Senior Secured [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Investments, Fair Value Disclosure	352,041	135,926
Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Investments, Fair Value Disclosure		554
Measurement Input, Revenue Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Investments, Fair Value Disclosure	481
Measurement Input, EBITDA Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Investments, Fair Value Disclosure	$ 2,712
LTM EBITDA | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Investments, Fair Value Disclosure		$ 1,995
Minimum [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | First Lien Senior Secured [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input	9.8	6.4
Minimum [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input		8.6
Minimum [Member] | Measurement Input, Revenue Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input	2.7
Minimum [Member] | Measurement Input, EBITDA Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input	7
Minimum [Member] | LTM EBITDA | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input		8
Maximum [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | First Lien Senior Secured [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input	20	9.6
Maximum [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input		9.6
Maximum [Member] | Measurement Input, Revenue Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input	2.9
Maximum [Member] | Measurement Input, EBITDA Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input	16.5
Maximum [Member] | LTM EBITDA | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input		17
Weighted Average [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | First Lien Senior Secured [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input	12.5	8.3
Weighted Average [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input		9.1
Weighted Average [Member] | Measurement Input, Revenue Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input	2.8
Weighted Average [Member] | Measurement Input, EBITDA Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input	11.3
Weighted Average [Member] | LTM EBITDA | Valuation, Market Approach [Member] | Equity Funds [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Derivative Asset, Measurement Input		10.2

XML

Related Party Transactions - Schedule of Related Party Transactions (Details) - USD ($)		12 Months Ended
		Dec. 31, 2022	Dec. 31, 2021
Related Party Transaction [Line Items]
Quarterly Dollar Amount		$ 851,000	$ 247,000
1 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Sep. 30, 2021
Target Adjusted Average Assets Invested	[1]	$ 80,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 200
2 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Dec. 31, 2021
Target Adjusted Average Assets Invested	[1]	$ 160,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 400
3 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Mar. 31, 2022
Target Adjusted Average Assets Invested	[1]	$ 240,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 600
4 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Jun. 30, 2022
Target Adjusted Average Assets Invested	[1]	$ 320,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 800
5 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Sep. 30, 2022
Target Adjusted Average Assets Invested	[1]	$ 400,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 1,000
6 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Dec. 31, 2022
Target Adjusted Average Assets Invested	[1]	$ 480,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 1,200
7 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Mar. 31, 2023
Target Adjusted Average Assets Invested	[1]	$ 560,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 1,400
8 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Jun. 30, 2023
Target Adjusted Average Assets Invested	[1]	$ 640,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 1,600
9 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Sep. 30, 2023
Target Adjusted Average Assets Invested	[1]	$ 650,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 1,625
10 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Dec. 31, 2023
Target Adjusted Average Assets Invested	[1]	$ 650,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 1,625
11 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Mar. 31, 2024
Target Adjusted Average Assets Invested	[1]	$ 650,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 1,625
12 and beyond 3 | Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Quarter Ending		Jun. 30, 2024
Target Adjusted Average Assets Invested	[1]	$ 650,000
Quarterly Management Fee Percentage		1.00%
Quarterly Dollar Amount	[2]	$ 1,625

[1] For the avoidance of doubt, the Management Fee paid at the end of any quarter shall be calculated based on the lower of the actual Adjusted Average Assets Invested in respect of the quarter and the target Adjusted Average Assets Invested for that quarter.

[2] Reflects dollar amount of Management Fees payable for the applicable quarter based on the Company’s target Adjusted Average Assets Invested as of the end of such quarter.

XML

Related Party Transactions - Additional Information (Detail) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021	Jun. 30, 2022
Related Party Transaction [Line Items]
Management fees	$ 2,716	$ 444
Percentage of annual incentive rate	0.25%		0.25%
Percentage of quarterly incentive rate	(0.0625%)
Percentage of hurdle amount on average of drawn capital commitments	7.25%
Incentive fee expense	$ 0	0
Incentive fee payable	$ 0
Investment Advisory Agreement [Member]
Related Party Transaction [Line Items]
Percentage of management fee on adjusted average assets invested	1.00%		1.00%
Management fees	$ 2,720	440
Management fee expense waived	120	130
Administration Agreement [Member]
Related Party Transaction [Line Items]
Related party transaction, amounts of transaction	180	80
Operating Advisory Group, LLC [Member] | Due Diligence Services [Member]
Related Party Transaction [Line Items]
Related party transaction, amounts of transaction	11	$ 5
Related party transaction, expenses from transactions with related party	2
Investment Adviser or its Affiliates [Member] | Operating Expenses [Member]
Related Party Transaction [Line Items]
Accounts payable, related parties	$ 86

XML

Borrowings - Schedule of Borrowings (Detail) - USD ($) $ in Thousands	Dec. 31, 2022		Dec. 31, 2021	Sep. 27, 2021
Line of Credit Facility [Line Items]
Amount per Statements of Assets and Liabilities	$ (83)		$ 112,884
Revolving Credit Facility [Member]
Line of Credit Facility [Line Items]
Total Aggregate Borrowing Capacity	130,000		130,000
Total Principal Outstanding	0	[1]	113,000
Less Deferred Financing Costs	83		116
Amount per Statements of Assets and Liabilities	(83)		112,884
Goldman Sachs Bank USA [Member] | Revolving Credit Facility [Member]
Line of Credit Facility [Line Items]
Total Aggregate Borrowing Capacity	130,000		130,000	$ 130,000
Total Principal Outstanding	0	[1]	113,000
Less Deferred Financing Costs	83		116
Amount per Statements of Assets and Liabilities	$ (83)		$ 112,884

[1] As of December 31, 2022, all principal borrowings had been repaid.

XML

Borrowings - Schedule of Interest and Debt Fees (Details) - USD ($) $ in Thousands		12 Months Ended
		Dec. 31, 2022		Dec. 31, 2021
Debt Instrument [Line Items]
Deferred Financing Costs		$ 33		$ 6
Revolving Credit Facility [Member]
Debt Instrument [Line Items]
Interest Expense		2,699		158
Deferred Financing Costs	[1]	33		6
Other Fees	[1]	$ 130		$ 43
Goldman Sachs Bank USA [Member] | Revolving Credit Facility [Member]
Debt Instrument [Line Items]
Interest Rate	[2]	SOFR + 0.11448% + 2.70%	[3]	L+2.70% and SOFR + 0.11448% + 2.70%	[4]
Interest Expense		$ 2,699		$ 158
Deferred Financing Costs	[1]	33		6
Other Fees	[1]	$ 130		$ 43

[1] Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations.

[2] As of December 31, 2022, the 1-month SOFR rate was 4.36%.

[3] Interest rate of Term SOFR plus 0.11448% plus 2.70%.

[4] Interest rate of Term SOFR plus 0.11448% plus 2.70% thereafter.

XML

Borrowings - Schedule of Interest and Debt Fees (Details) (Parenthetical)		12 Months Ended
	Sep. 30, 2021	Dec. 31, 2022	Dec. 31, 2021
Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]
Debt Instrument [Line Items]
Debt Instrument, Description of Variable Rate Basis		1-month SOFR rate was 4.36%.	1-month SOFR rate was 0.05%
Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member] | Thereafter [Member]
Debt Instrument [Line Items]
Debt Instrument, Basis Spread on Variable Rate		0.11448%	0.11448%
Debt Instrument, Interest Rate, Basis for Effective Rate		2.70	2.70
London Interbank Offered Rate (LIBOR) [Member]
Debt Instrument [Line Items]
Debt Instrument, Basis Spread on Variable Rate	2.70%

XML

Borrowings - Additional Information (Detail) - Revolving Credit Facility [Member] - USD ($) $ in Thousands		12 Months Ended
		Dec. 31, 2022		Dec. 31, 2021		Sep. 27, 2021
Debt Instrument [Line Items]
Line of credit facility, maximum borrowing capacity		$ 130,000		$ 130,000
Goldman Sachs Bank USA [Member]
Debt Instrument [Line Items]
Line of credit facility, maximum borrowing capacity		$ 130,000		$ 130,000		$ 130,000
Investors advance rate		90.00%
Interest Rate	[1]	SOFR + 0.11448% + 2.70%	[2]	L+2.70% and SOFR + 0.11448% + 2.70%	[3]
Debt weighted average annualized interest rate		5.08%
Line of credit facility, average outstanding amount		$ 53,490
Line of credit facility, maximum amount outstanding during period		$ 122,000

[1] As of December 31, 2022, the 1-month SOFR rate was 4.36%.

[2] Interest rate of Term SOFR plus 0.11448% plus 2.70%.

[3] Interest rate of Term SOFR plus 0.11448% plus 2.70% thereafter.

XML

Commitments And Contingencies - Schedule Of Company's Unfunded Commitments (Details) - USD ($) $ in Thousands	Dec. 31, 2022	Dec. 31, 2021
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	$ 54,963	$ 31,868
Delayed Draw Loan | First Lien Senior Secured
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	2,473
Delayed Draw Loan | First Lien Senior Secured | 190 Octane Financing
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	400
Delayed Draw Loan | First Lien Senior Secured | Abea Acquisition, Inc.
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments		1,522
Delayed Draw Loan | First Lien Senior Secured | Aurora Solutions LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	3,702	7,021
Delayed Draw Loan | First Lien Senior Secured | MerchantWise Solutions, LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	1,002
Delayed Draw Loan | First Lien Senior Secured | Nuspire, LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	4,397
Delayed Draw Loan | First Lien Senior Secured | PJW Ultimate Holdings LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	682
Delayed Draw Loan | First Lien Senior Secured | Rushmore Intermediate
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	467
Delayed Draw Loan | First Lien Senior Secured | S4T Holdings Corp.
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	7,730	7,730
Delayed Draw Loan | First Lien Senior Secured | VardimanBlack Holdings LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	1,258
Delayed Draw Loan | First Lien Senior Secured | Kent Water Sport Holdings, LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments		3,530
Delayed Draw Loan | First Lien Senior Secured | Bradford Health services [Member]
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	7,539
Delayed Draw Loan | First Lien Senior Secured | CheckedUp [Member]
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	2,356
Delayed Draw Loan | First Lien Senior Secured | Rushmore Intermediate LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments		1,344
Revolving Credit Line | First Lien Senior Secured
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	742
Revolving Credit Line | First Lien Senior Secured | 190 Octane Financing
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	1,142
Revolving Credit Line | First Lien Senior Secured | Aurora Solutions LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	766	894
Revolving Credit Line | First Lien Senior Secured | CreditAssociates, LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	1,167
Revolving Credit Line | First Lien Senior Secured | MerchantWise Solutions, LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	1,542
Revolving Credit Line | First Lien Senior Secured | Narcote, LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	490
Revolving Credit Line | First Lien Senior Secured | Nuspire, LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	879
Revolving Credit Line | First Lien Senior Secured | OneCare Media, LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	2,056	2,056
Revolving Credit Line | First Lien Senior Secured | PJW Ultimate Holdings LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	1,925	1,284
Revolving Credit Line | First Lien Senior Secured | Raven Engineered Films, Inc.
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	3,770
Revolving Credit Line | First Lien Senior Secured | Rushmore Intermediate
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	1,344
Revolving Credit Line | First Lien Senior Secured | The Smilist Management, Inc.
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	549
Revolving Credit Line | First Lien Senior Secured | Wilnat, Inc.
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	1,235	864
Revolving Credit Line | First Lien Senior Secured | CheckedUp [Member]
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	1,508
Revolving Credit Line | First Lien Senior Secured | Rushmore Intermediate LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments		1,344
Delayed Draw Loan—C | First Lien Senior Secured | The Smilist Management, Inc.
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments	$ 3,842
Delayed Draw Credit Line [Member] | First Lien Senior Secured | PJW Ultimate Holdings LLC
Schedule of Unfunded Commitments [Line Items]
Unfunded Commitments		$ 4,279

XML

Commitments and Contingencies - Additional Information (Detail) - USD ($) $ in Thousands	Dec. 31, 2022	Dec. 31, 2021
Unfunded Commitments	$ 54,963	$ 31,868
Delayed Draw Terms Loans And Revolving Credit Lines
Unfunded Commitments	$ 55,000	$ 31,900

XML

Capital - Summary of the Total Shares Issued and Proceeds Related to Capital Drawdowns (Detail) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021	Dec. 31, 2021
Schedule of Capital Drawdowns [Line Items]
Shares Issued	215,611	140,620
Net Proceeds	$ 17,418		$ 0
Net Proceeds Received	$ 215,000	$ 140,000	$ 140,000
DRIP
Schedule of Capital Drawdowns [Line Items]
Shares Issued	17,474
Net Proceeds	$ 17,418
May 6, 2022 [Member]
Schedule of Capital Drawdowns [Line Items]
Share Issue Date	May 6, 2022
Shares Issued	59,892
Net Proceeds Received	$ 60,000
August 6, 2022 [Member]
Schedule of Capital Drawdowns [Line Items]
Share Issue Date	August 6, 2022
Shares Issued	25,062
Net Proceeds Received	$ 25,000
October 19, 2022 [Member]
Schedule of Capital Drawdowns [Line Items]
Share Issue Date	October 19, 2022
Shares Issued	30,151
Net Proceeds Received	$ 30,000
December 20, 2022 [Member]
Schedule of Capital Drawdowns [Line Items]
Share Issue Date	December 20, 2022
Shares Issued	100,506
Net Proceeds Received	$ 100,000
June 14, 2021 [Member]
Schedule of Capital Drawdowns [Line Items]
Share Issue Date		June 14, 2021
Shares Issued		1
Net Proceeds Received		$ 1
August 17, 2021 [Member]
Schedule of Capital Drawdowns [Line Items]
Share Issue Date		August 17, 2021
Shares Issued		29,999
Net Proceeds Received		$ 29,999
September 28, 2021 [Member]
Schedule of Capital Drawdowns [Line Items]
Share Issue Date		September 28, 2021
Shares Issued		20,000
Net Proceeds Received		$ 20,000
December 23, 2021 [Member]
Schedule of Capital Drawdowns [Line Items]
Share Issue Date		December 23, 2021
Shares Issued		90,620
Net Proceeds Received		$ 90,000
March 29, 2022 [Member}
Schedule of Capital Drawdowns [Line Items]
Share Issue Date	March 29, 2022
Net Proceeds	$ 1,687
March 29, 2022 [Member} | DRIP
Schedule of Capital Drawdowns [Line Items]
Shares Issued	1,694
June 28, 2022 [Member}
Schedule of Capital Drawdowns [Line Items]
Share Issue Date	June 28, 2022
Net Proceeds	$ 2,831
June 28, 2022 [Member} | DRIP
Schedule of Capital Drawdowns [Line Items]
Shares Issued	2,826
September 28, 2022 [Member]
Schedule of Capital Drawdowns [Line Items]
Share Issue Date	September 28, 2022
Net Proceeds	$ 4,142
September 28, 2022 [Member] | DRIP
Schedule of Capital Drawdowns [Line Items]
Shares Issued	4,152
December 28, 2022 [Member]
Schedule of Capital Drawdowns [Line Items]
Share Issue Date	December 28, 2022
Net Proceeds	$ 8,758
December 28, 2022 [Member] | DRIP
Schedule of Capital Drawdowns [Line Items]
Shares Issued	8,802

XML

Capital - Summary of Dividends Declared (Detail) - $ / shares	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021
March 29, 2022 [Member]
Investment Company Distributions Declared [Line Items]
Dividends Payable, Date Declared	Mar. 28, 2022
Record Date	Mar. 28, 2022
Payment Date	Mar. 29, 2022
Dividends Payable, Amount Per Share	$ 12
June 28, 2022 [Member]
Investment Company Distributions Declared [Line Items]
Dividends Payable, Date Declared	Jun. 27, 2022
Record Date	Jun. 27, 2022
Payment Date	Jun. 28, 2022
Dividends Payable, Amount Per Share	$ 14
September 28, 2022 [Member]
Investment Company Distributions Declared [Line Items]
Dividends Payable, Date Declared	Sep. 27, 2022
Record Date	Sep. 27, 2022
Payment Date	Sep. 28, 2022
Dividends Payable, Amount Per Share	$ 18
December 28, 2022 [Member]
Investment Company Distributions Declared [Line Items]
Dividends Payable, Date Declared	Dec. 27, 2022
Record Date	Dec. 27, 2022
Payment Date	Dec. 28, 2022
Dividends Payable, Amount Per Share	$ 24
December 16, 2021 [Member]
Investment Company Distributions Declared [Line Items]
Dividends Payable, Date Declared		Dec. 08, 2021
Record Date		Dec. 08, 2021
Payment Date		Dec. 16, 2021
Dividends Payable, Amount Per Share		$ 11.5

XML

Capital - Additional Information (Detail) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021
Investment Company Distributions Declared [Line Items]
Investment company, committed capital	$ 656,600	$ 656,600
Investment company unfunded committed capital	$ 301,600	$ 516,600
Number of shares of common stock outstanding	373,705	140,620
Distributions declared	$ 17,400	$ 580
Comvest Group Holdings SPV II LLC [Member]
Investment Company Distributions Declared [Line Items]
Number of shares of common stock outstanding	3,740	1,407

XML

Net Assets - Schedule of Stockholders Equity (Detail) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021
Balance	$ 140,094	$ 0
Reinvestment of distributions	17,418
Issuance of common stock, net of issuance costs	$ 215,000	140,000
Distributions to stockholders	(17,418)	(575)
Net investment income (loss)	17,394	100
Net realized gain (loss) from investment transactions	50	19
Net change in unrealized gain (loss) on investments	(8,030)	550
Tax reclassification of stockholders' equity (See Note 11)		0
Balance	$ 364,508	$ 140,094
Common Stock [Member]
Balance (in shares)	140,620	0
Issuance of common stock, net of issuance costs (in shares)	$ 215,611	$ 140,620
Reinvestment of distributions	17,474
Balance (in shares)	373,705	140,620
Additional Paid-in Capital [Member]
Balance	$ 139,949	$ 0
Reinvestment of distributions	17,418
Issuance of common stock, net of issuance costs	$ 215,000	140,000
Tax reclassification of stockholders' equity (See Note 11)		(51)
Balance	372,367	139,949
Accumulated Deficit [Member]]
Balance	145	0
Distributions to stockholders	(17,418)	(575)
Net investment income (loss)	17,394	100
Net realized gain (loss) from investment transactions	50	19
Net change in unrealized gain (loss) on investments	(8,030)	550
Tax reclassification of stockholders' equity (See Note 11)		51
Balance	$ (7,859)	$ 145

XML

Earnings Per Share - Schedule of Earnings Per Share, Basic and Diluted (Detail) - USD ($) $ / shares in Units, $ in Thousands	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021
Earnings Per Share [Abstract]
Net increase (decrease) in net assets resulting from operations	$ 9,414	$ 669
Weighted average shares of common stock outstanding—basic	203,688	33,958
Weighted average shares of common stock outstanding—diluted	203,688	33,958
Earnings (loss) per share of common stock—basic	$ 46.22	$ 19.7
Earnings (loss) per share of common stock—diluted	$ 46.22	$ 19.7

XML

Financial Highlights - Schedule of Financial Highlights (Detail) - USD ($) $ / shares in Units, $ in Thousands		12 Months Ended
		Dec. 31, 2022		Dec. 31, 2021		Jan. 14, 2021
Per Common Share Operating Performance
Net Asset Value, Beginning of Period		$ 996.26		$ 1,000
Results of Operations:
Net Investment Income (Loss)	[1]	85.4		2.94
Net Realized and Unrealized Gain (Loss) on Investments	[1]	(38.27)		4.82
Net Increase (Decrease) in Net Assets Resulting from Operations		47.13		7.76
Distributions to Common Stockholders
Distributions from Net Investment Income		(68)		(11.5)
Net Decrease in Net Assets Resulting from Distributions		(68)		(11.5)
Net Asset Value, End of Period		$ 975.39		$ 996.26
Shares Outstanding, End of Period		373,705		140,620
Total Return	[2]	4.75%		0.76%
Net assets, end of period		$ 364,508	[3],[4]	$ 140,094	[3],[5],[6]	$ 0
Ratio/Supplemental Data
Weighted-average shares outstanding		203,688		33,958
Ratio of net investment income (loss) to average net assets without waiver	[7]	8.50%		(0.04%)
Ratio of net investment income (loss) to average net assets with waiver	[7]	8.56%		0.36%
Ratio of total expenses to average net assets without waiver	[7],[8]	3.51%		5.30%
Ratio of total expenses to average net assets with waiver	[7],[8]	3.45%		4.90%
Asset Coverage Ratio	[9]			224
Portfolio turnover rate	[10]	7.65		4

[1] The per common share data was derived by using weighted average shares outstanding.

[2] Total return is calculated assuming a purchase of shares of common stock at the current net asset value on the first day and a sale at the current net asset value on the last day of the period reported.

[3] All investments domiciled in the United States unless otherwise noted.

[4] The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the consolidated financial statements).

[5] All of the Company’s investments, are qualifying assets under Section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. All investments held are deemed to be illiquid.

[6] The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the financial statements).

[7] Ratios, excluding nonrecurring expenses, such as organization and offering costs, are annualized.

[8] Ratio of total expenses to average net assets is calculated using total operating expenses over average net assets.

[9] Asset coverage ratio is presented as of December 31, 2021. No debt is outstanding as of December 31, 2022.

[10] Portfolio turnover rate is calculated using the lesser of year-to-date purchases or sales over the average of the invested assets at fair value. Portfolio turnover rate is not annualized.

XML

Federal Income Tax Matters - Schedule Of Increase Decrease In components of net assets (Detail) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021	Dec. 31, 2021
Schedule Of Increase Decrease In components of net assets [Line Items]
Investment Company, Net Assets, Period Increase (Decrease)	$ 224,414		$ 140,094
Reclassification of permanent differences [Member] | Additional Paid-in Capital [Member]
Schedule Of Increase Decrease In components of net assets [Line Items]
Investment Company, Net Assets, Period Increase (Decrease)	0	$ (51)
Reclassification of permanent differences [Member] | Retained Earnings [Member]
Schedule Of Increase Decrease In components of net assets [Line Items]
Investment Company, Net Assets, Period Increase (Decrease)	$ 0	$ 51

XML

Federal Income Tax Matters - Schedule Of Investment Company Tax Character Of Distributions Paid (Detail) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021
Investment Company Tax Character Of Distributions Paid [Abstract]
Ordinary Income	$ 17,418	$ 575
Long-Term Capital Gains	0	0
Return of Capital	$ 0	$ 0

XML

Federal Income Tax Matters - Schedule Of Federal Income Tax Note (Detail) - USD ($) $ in Thousands	Dec. 31, 2022	Dec. 31, 2021
Schedule of Investments [Abstract]
Undistributed ordinary income—tax basis	$ 33	$ 38
Undistributed realized gains—tax basis	0	0
Net unrealized gain (loss) on investments	(7,479)	550
Other temporary differences	(413)	(443)
Total accumulated earnings (loss)—book basis	$ (7,859)	$ 145

XML

Federal Income Tax Matters - Additional Information (Detail) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2022	Dec. 31, 2021
Tax Basis of Investments, Cost for Income Tax Purposes	$ 362,713	$ 137,925
Tax Basis of Investments, Gross, Unrealized Appreciation	657	550
Tax Basis of Investments, Gross, Unrealized Depreciation	8,136	0
Investment Company, Distributable Earnings (Loss), Accumulated Ordinary Income (Loss)	0	0
Investment Company, Distributable Earnings (Loss), Accumulated Long-Term Capital Gain (Loss)	$ 0	$ 0
Percentage Of Excise Tax	4.00%

XML

Subsequent events - Additional Information (Detail) - Subsequent Event [Member] - Common Stock [Member] $ in Millions	Mar. 01, 2023 USD ($) shares
Subsequent Event [Line Items]
Sale of Stock, Number of Shares Issued in Transaction | $	$ 85
Sale of Stock, Consideration Received on Transaction | shares	87,145