united
states
securities and exchange commission
washington, d.c. 20549
form n-csr
certified shareholder report of registered management
investment companies
Investment Company Act file number 811-22554
Vertical Capital Income Fund
(Exact name of registrant as specified in charter)
80 Arkay Drive, Hauppauge, NY 11788
(Address of principal executive offices) (Zip code)
James Ash, Gemini Fund Services, LLC
17605 Wright Street, Omaha, Nebraska, 68130
(Name and address of agent for service)
Registrant's telephone number, including area code: 631-470-2616
Date of fiscal year end: 9/30
Date of reporting period: 3/31/16
Item 1. Reports to Stockholders.
Vertical Capital Income Fund | ||
Cusip: 92535C104 | ||
VCAPX | ||
Semi-Annual Report | ||
March 31, 2016 | ||
Investor Information: 1-866-277-VCIF | ||
This report and the financial statements contained herein are submitted for the general information of shareholders and are not authorized for distribution to prospective investors unless preceded or accompanied by an effective prospectus. Nothing contained herein is to be considered an offer of sale or solicitation of an offer to buy shares of the Vertical Capital Income Fund. Such offering is made only by prospectus, which includes details as to offering price and other material information. | ||
Distributed
by Northern Lights Distributors, LLC Member FINRA | ||
May 31, 2016
Dear Shareholder,
We are pleased to report a successful mid-year update for Vertical Capital Income Fund (the Fund). Consistent with our primary investment objective to seek current income, the Fund once again paid continuous monthly dividends of approximately $0.20 per share from current earnings for the six-month period ended March 31, 2016. In addition, a special distribution of approximately $0.35 per share was paid in December 2015 as a result of net capital gains realized on loan sales and early loan payoffs during the last fiscal year, ending September 30, 2015. For the six-month period ended March 31, 2016, the Fund produced a total return (load waived) of 11.53% , compared to one of its key benchmarks, the Barclays Capital Mortgage Backed Securities Index, which reported a total return of 1.87%. Including the maximum load, the Funds total return was 6.53%. Since inception, the Fund has produced an annualized total return of 10.13%. By contrast, the SEC Yield, as of March 31, 2016, totaled 2.51%.
Update on Fund Strategy and Economic Outlook
During the last six months, equity markets have been volatile, causing many global investors to seek comfort in the U.S. Treasury market. This has driven interest rates down and caused a flattening of the yield curve; and as such, the 10-year Treasury yield now hovers at less than 2%. The Fed continues to send signals that it would like to raise short-term rates, but has not yet done so. Domestic interest rate policy continues to balance the effects of a potentially stronger dollar and whether it will negatively influence continued economic recovery, both in the U.S. and beyond. The outcome of the U.S. presidential election, terrorist attacks in Europe, the unsettled situation in the Middle East, and other negative world events continue to weigh heavily on investors and have resulted in increased demands for principal investment safety coupled with stable current yield.
The Funds primary investment objective is to generate current income, which it does primarily by investing in whole residential mortgage loans at a discount to their unpaid principal balance—thereby increasing the returns that would otherwise be generated based on the loans contractual interest rates.
The Fund does this by acquiring loans that are not eligible for purchase and securitization by U.S. government sponsored entities (GSEs) such as Fannie Mae and Freddie Mac. Such loans typically include technicalities that, in our opinion, do not materially affect the collectability of their principal and interest.
Our ability to find loans that meet the Funds targeted investment criteria depends largely on two factors:
• | The volume of new loan originations. The market is very large and new mortgage originations remain at healthy levels, exceeding $375 billion in the fourth quarter of 2015. |
• | The percentage of new loans that do not meet GSE criteria for securitization. Although precise data does not exist in this regard, we know it is harder for financial institutions to originate loans that consistently meet all GSE purchase standards under the current regulatory environment. |
We believe we will continue to see quality opportunities to invest in mortgage instruments that generate attractive yields over the mid-term bond market, including this segment of the residential mortgage market, as well as other segments such as non-prime, re-performing and jumbo loans, for example. That said, the current yield of our portfolio—net of the cost of administering the Fund—will at times be higher or lower than market benchmarks.
Consistent with past history, we continue to see a number of loans prepaid before maturity, allowing the Fund to capture the differences between cost bases and its unpaid principal balances as capital gains. The Fund has not sold assets during this reporting period; however, we continue to evaluate the benefits of asset sales and reinvestment to improve the quantitative and qualitative aspects of the portfolio.
Fund Results of Operations and Liquidity
Overall, the Fund is in good financial condition. It began the fiscal year with $166 million in total assets under management, which increased to $178 million as of March 31, 2016. The increase reflects new capital investment, net of redemptions and an increase in the underlying value of the assets.
Furthermore, the Fund continues to employ very low leverage—less than 8% of total assets—and began and ended this period with positive net working capital positions. The Fund continues to hold cash, which
1 | A significant portion of the total return for the period is the result of a change in the pricing model used to value the mortgage notes owned by the Fund. |
15601 Dallas Parkway, Suite 600 | Addison, Texas 75001 | 866.655.3600
provasicapital.com
1
is somewhat dilutive to returns in the short term, primarily to satisfy potential redemption requests and the pending extension of the Funds line of credit.
We look forward to another successful year and thank you for your investment in the Vertical Capital Income Fund.
Sincerely,
Michael
D. Cohen
President
Past performance is neither indicative nor a guarantee of future results. The performance data quoted here represents past performance. Current performance may be lower or higher than the performance data quoted above. The investment return and principal value of an investment will fluctuate so that investors shares, when redeemed, may be worth more or less than their original cost. The Funds investment Adviser has contractually agreed to reduce its fees and/or absorb expenses of the Fund, at least until 1/31/17, to ensure that the net annual Fund operating expenses will not exceed 1.85% (excluding Acquired Fund Fees and Expenses), subject to possible recoupment from the Fund in future years. Results shown reflect the Funds expense ratio, without which the results could have been lower. Without these waivers, the Funds total annual operating expenses would be 2.46%, and returns would have been lower. Please review the Funds prospectus for more information regarding the Funds fees and expenses. For performance information current to the most recent month-end, please go to provasicapital.com or call 866.655.3600.
This material contains forward-looking statements relating to the business and financial outlook of Vertical Capital Income Fund that are based on our current expectations, estimates, forecasts and projections and are not guarantees of future performance. There is no assurance that the Fund will achieve its investment objective. Actual results may differ materially from those expressed in these forward-looking statements, and you should not place undue reliance on any such statements. A number of important factors could cause actual results to differ materially from the forward-looking statements contained in this material.
Barclays U.S. MBS Index (mortgage backed securities) covers the mortgage-backed pass-through securities of Ginnie Mae (GNMA), Fannie Mae (FNMA) and Freddie Mac (FHLMC). Investors cannot
directly invest in an index, and unmanaged index returns do not reflect fees, expenses, or sales charges.
The Funds distribution rate may be affected by numerous factors, including changes in realized and projected market returns, Fund performance, and other factors. There can be no assurance that an unanticipated change in market conditions or other unforeseen factors will not result in a change in the Funds distribution rate at a future time. The Funds distribution amounts were calculated based on the ordinary income received from the underlying investments, any shortterm capital gains realized from the disposition of such investments will be paid out annually. A portion of the distributions may consist of a return of capital based on the character of the distributions received from the underlying holdings. Distributions shown are Cumulative.
Securities may be subject to prepayment risk because borrowers are typically able to prepay principal. The Fund will not invest in real estate directly, but, because the Fund will invest the majority of its assets in securities secured by real estate, its portfolio will be significantly impacted by the performance of the real estate market and may experience more volatility and be exposed to greater risk than a more diversified portfolio. Quarterly repurchases by the Fund of its shares typically will be funded from available cash or sales of portfolio securities. The sale of securities to fund repurchases could reduce the market price of those securities, which in turn would reduce the Funds net asset value.
SEC Yield calculated according to SEC form N-1A. The Adviser and the Fund have entered into an expense limitation agreement. The Funds SEC Yield without the expense limitation is 3.40% as of June 30, 2015 and 3.76% as of March 31, 2015.
7391-NLD-5/31/2016
2
Vertical Capital Income Fund |
PERFORMANCE (Unaudited) |
Since Inception through March 31, 2016* |
Six | One | Three | Since | |
Months | Year | Years | Inception* | |
The Vertical Capital Income Fund | 11.53% | 15.14% | 11.01% | 10.13% |
The Vertical Capital Income Fund with load | 6.53% | 9.92% | 9.31% | 8.95% |
Barclays Capital Mortgage Backed Securities Index | 1.87% | 2.43% | 2.70% | 2.50% |
* | The Fund commenced operations on December 30, 2011. The performance of the Fund is based on average annual returns. |
The Barclays Capital Mortgage Backed Securities Index is an unmanaged index composed of mortgage-backed securities of Ginnie Mae, Freddie Mac and Fannie Mae. Investors can not invest directly in an index or benchmark.
Past performance is not predictive of future results. The investment return and principal value of an investment will fluctuate. An investors shares, when redeemed, may be worth more or less than the original cost. Total return is calculated assuming reinvestment of all dividends and distributions. Total returns would have been lower had the Adviser not waived its fees and reimbursed a portion of the Funds expenses. The Funds total gross annual operating expenses, is 2.67% per the December 18,2015 Prospectus. The table does not reflect the deduction of taxes that a shareholder would have to pay on Fund distributions or the redemption of the Fund shares. For performance information current to the most recent month-end,please call 1 -866-277-VCIF.
PORTFOLIO COMPOSITION** (Unaudited) | ||||
Mortgage Notes | 99.5 | % | ||
Other Investments | 0.5 | % | ||
100.0 | % | |||
** Based on Investments at Value as of March 31, 2016. |
3
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 121,157 | Loan ID 200003 | Balloon | 7.250 | % | 9/1/2035 | $ | 113,368 | ||||||||
281,348 | Loan ID 200004 | Fixed | 7.990 | % | 10/1/2036 | 295,415 | ||||||||||
71,843 | Loan ID 200006 | ARM | 7.990 | % | 1/1/2036 | 75,435 | ||||||||||
52,179 | Loan ID 200008 | ARM | 4.000 | % | 3/28/2035 | 54,788 | ||||||||||
51,853 | Loan ID 200012 | ARM | 9.800 | % | 7/1/2037 | 44,283 | ||||||||||
57,666 | Loan ID 200013 | Fixed | 5.250 | % | 9/1/2040 | 51,852 | ||||||||||
35,273 | Loan ID 200015 | Fixed | 7.000 | % | 8/1/2030 | 6,528 | ||||||||||
40,661 | Loan ID 200016 | ARM | 10.375 | % | 1/1/2031 | 42,694 | ||||||||||
54,222 | Loan ID 200018 | Fixed | 7.000 | % | 1/1/2033 | 53,552 | ||||||||||
62,471 | Loan ID 200019 | Fixed | 4.000 | % | 12/1/2036 | 65,594 | ||||||||||
78,851 | Loan ID 200020 | Fixed | 5.630 | % | 7/1/2033 | 82,793 | ||||||||||
101,249 | Loan ID 200023 | Fixed | 5.875 | % | 12/1/2050 | 82,777 | ||||||||||
137,885 | Loan ID 200025 | ARM | 2.875 | % | 3/1/2034 | 144,779 | ||||||||||
205,980 | Loan ID 200026 | Fixed | 4.750 | % | 1/1/2050 | 133,236 | ||||||||||
228,103 | Loan ID 200028 | Fixed | 4.750 | % | 6/1/2050 | 220,890 | ||||||||||
220,880 | Loan ID 200029 | Fixed | 5.310 | % | 7/1/2037 | 202,182 | ||||||||||
281,746 | Loan ID 200031 | Fixed | 5.000 | % | 1/1/2051 | 295,834 | ||||||||||
342,164 | Loan ID 200032 | Fixed | 3.130 | % | 1/1/2051 | 307,459 | ||||||||||
566,162 | Loan ID 200035 | Fixed | 3.000 | % | 11/1/2050 | 477,831 | ||||||||||
68,010 | Loan ID 200036 | Fixed | 7.940 | % | 1/12/2034 | 71,410 | ||||||||||
167,092 | Loan ID 200037 | Fixed | 7.800 | % | 5/1/2035 | 174,267 | ||||||||||
123,800 | Loan ID 200041 | Fixed | 4.875 | % | 8/1/2039 | 121,204 | ||||||||||
42,229 | Loan ID 200042 | Fixed | 7.000 | % | 12/1/2037 | 44,341 | ||||||||||
64,586 | Loan ID 200043 | Fixed | 6.125 | % | 7/1/2039 | 67,816 | ||||||||||
122,884 | Loan ID 200045 | Fixed | 5.625 | % | 12/1/2038 | 129,029 | ||||||||||
39,684 | Loan ID 200046 | Fixed | 8.000 | % | 7/1/2027 | 41,668 | ||||||||||
54,013 | Loan ID 200048 | Fixed | 5.500 | % | 8/1/2039 | 56,714 | ||||||||||
242,800 | Loan ID 200049 | Fixed | 3.875 | % | 3/1/2042 | 238,481 | ||||||||||
89,285 | Loan ID 200051 | Fixed | 6.500 | % | 10/1/2040 | 30,587 | ||||||||||
160,667 | Loan ID 200052 | Fixed | 5.125 | % | 5/1/2040 | 156,178 | ||||||||||
60,274 | Loan ID 200053 | Fixed | 4.000 | % | 9/1/2042 | 56,798 | ||||||||||
56,985 | Loan ID 200054 | Fixed | 8.250 | % | 3/1/2039 | 59,834 | ||||||||||
84,768 | Loan ID 200055 | Fixed | 10.000 | % | 1/5/2036 | 89,006 | ||||||||||
127,883 | Loan ID 200057 | ARM | 2.625 | % | 10/1/2036 | 132,770 | ||||||||||
60,293 | Loan ID 200059 | Fixed | 6.000 | % | 8/1/2039 | 56,416 | ||||||||||
35,670 | Loan ID 200060 | Fixed | 5.750 | % | 8/1/2039 | 37,454 | ||||||||||
32,949 | Loan ID 200061 | Fixed | 5.750 | % | 7/1/2024 | 34,597 | ||||||||||
27,156 | Loan ID 200065 | ARM | 6.875 | % | 1/1/2037 | 24,753 | ||||||||||
224,153 | Loan ID 200072 | Fixed | 5.040 | % | 2/1/2051 | 235,360 | ||||||||||
178,984 | Loan ID 200073 | Fixed | 5.210 | % | 2/1/2026 | 187,933 | ||||||||||
163,632 | Loan ID 200074 | Fixed | 5.110 | % | 2/1/2031 | 171,813 | ||||||||||
210,731 | Loan ID 200075 | Fixed | 4.250 | % | 2/1/2042 | 218,317 | ||||||||||
174,818 | Loan ID 200076 | Fixed | 4.250 | % | 12/1/2041 | 162,620 | ||||||||||
76,480 | Loan ID 200077 | Fixed | 3.750 | % | 8/1/2042 | 78,199 | ||||||||||
The accompanying notes are an integral part of these financial statements.
4
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 34,360 | Loan ID 200078 | Fixed | 7.000 | % | 8/1/2036 | $ | 30,120 | ||||||||
137,153 | Loan ID 200079 | Fixed | 2.000 | % | 8/1/2049 | 47,905 | ||||||||||
140,668 | Loan ID 200081 | Fixed | 2.000 | % | 9/1/2037 | 56,768 | ||||||||||
68,766 | Loan ID 200082 | Fixed | 8.250 | % | 4/1/2040 | 62,379 | ||||||||||
189,761 | Loan ID 200084 | Fixed | 7.000 | % | 3/1/2039 | 165,341 | ||||||||||
199,868 | Loan ID 200086 | Fixed | 2.000 | % | 11/1/2050 | 124,189 | ||||||||||
226,148 | Loan ID 200087 | Fixed | 5.000 | % | 3/1/2051 | 173,210 | ||||||||||
125,560 | Loan ID 200088 | Fixed | 7.000 | % | 6/1/2039 | 109,175 | ||||||||||
271,443 | Loan ID 200089 | Fixed | 2.000 | % | 3/1/2052 | 145,717 | ||||||||||
275,170 | Loan ID 200090 | Fixed | 2.000 | % | 11/1/2036 | 55,930 | ||||||||||
288,865 | Loan ID 200091 | Fixed | 2.000 | % | 11/1/2051 | 155,251 | ||||||||||
264,892 | Loan ID 200092 | Fixed | 2.375 | % | 5/1/2036 | 172,858 | ||||||||||
137,810 | Loan ID 200093 | Fixed | 4.000 | % | 2/1/2038 | 123,468 | ||||||||||
234,518 | Loan ID 200094 | ARM | 2.625 | % | 9/1/2037 | 181,759 | ||||||||||
386,359 | Loan ID 200100 | Fixed | 2.000 | % | 7/1/2037 | 346,946 | ||||||||||
75,208 | Loan ID 200102 | Fixed | 8.250 | % | 3/1/2040 | 68,418 | ||||||||||
186,435 | Loan ID 200105 | Fixed | 2.000 | % | 12/1/2050 | 89,345 | ||||||||||
155,727 | Loan ID 200106 | Fixed | 2.000 | % | 2/1/2052 | 51,463 | ||||||||||
436,927 | Loan ID 200107 | Fixed | 2.000 | % | 7/1/2052 | 173,812 | ||||||||||
189,451 | Loan ID 200108 | Fixed | 3.000 | % | 6/1/2047 | 114,884 | ||||||||||
114,522 | Loan ID 200110 | Fixed | 8.250 | % | 8/1/2039 | 104,199 | ||||||||||
207,062 | Loan ID 200111 | Fixed | 5.000 | % | 11/1/2050 | 154,207 | ||||||||||
305,250 | Loan ID 200112 | Fixed | 4.000 | % | 9/1/2049 | 101,552 | ||||||||||
127,310 | Loan ID 200114 | Fixed | 2.000 | % | 10/1/2051 | 61,602 | ||||||||||
409,665 | Loan ID 200115 | Fixed | 2.000 | % | 11/1/2051 | 137,593 | ||||||||||
149,554 | Loan ID 200116 | Fixed | 7.125 | % | 3/1/2039 | 130,410 | ||||||||||
408,465 | Loan ID 200125 | Fixed | 2.000 | % | 5/1/2051 | 167,003 | ||||||||||
127,294 | Loan ID 200126 | Fixed | 8.250 | % | 8/1/2039 | 115,909 | ||||||||||
142,509 | Loan ID 200127 | Fixed | 5.000 | % | 8/1/2039 | 108,912 | ||||||||||
73,588 | Loan ID 200128 | Fixed | 3.000 | % | 7/1/2037 | 42,725 | ||||||||||
464,668 | Loan ID 200129 | Fixed | 4.625 | % | 3/1/2052 | 343,863 | ||||||||||
35,842 | Loan ID 200131 | Fixed | 3.875 | % | 11/1/2027 | 36,973 | ||||||||||
233,017 | Loan ID 200133 | Fixed | 3.490 | % | 1/1/2043 | 235,623 | ||||||||||
187,527 | Loan ID 200134 | Fixed | 3.750 | % | 12/1/2042 | 190,244 | ||||||||||
125,912 | Loan ID 200135 | Fixed | 4.375 | % | 12/1/2042 | 132,208 | ||||||||||
246,165 | Loan ID 200136 | Fixed | 2.875 | % | 10/1/2027 | 234,916 | ||||||||||
129,217 | Loan ID 200137 | Fixed | 4.500 | % | 9/1/2042 | 135,677 | ||||||||||
48,926 | Loan ID 200139 | Fixed | 4.625 | % | 5/1/2027 | 51,372 | ||||||||||
80,603 | Loan ID 200141 | Fixed | 4.250 | % | 2/1/2042 | 84,634 | ||||||||||
129,692 | Loan ID 200143 | Fixed | 3.000 | % | 2/1/2037 | 127,314 | ||||||||||
394,628 | Loan ID 200145 | Fixed | 2.000 | % | 8/1/2051 | 254,313 | ||||||||||
100,325 | Loan ID 200152 | ARM | 3.125 | % | 9/1/2037 | 88,926 | ||||||||||
99,637 | Loan ID 200154 | Fixed | 11.050 | % | 9/1/2037 | 104,619 | ||||||||||
54,616 | Loan ID 200156 | Fixed | 8.130 | % | 9/19/2032 | 57,346 | ||||||||||
The accompanying notes are an integral part of these financial statements.
5
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 123,350 | Loan ID 200157 | Fixed | 3.750 | % | 1/1/2043 | $ | 126,465 | ||||||||
160,868 | Loan ID 200158 | Fixed | 3.625 | % | 12/1/2042 | 164,244 | ||||||||||
186,212 | Loan ID 200159 | Fixed | 3.750 | % | 6/1/2042 | 191,341 | ||||||||||
130,034 | Loan ID 200160 | Fixed | 3.250 | % | 2/1/2043 | 128,157 | ||||||||||
477,897 | Loan ID 200161 | Fixed | 3.875 | % | 11/1/2041 | 495,139 | ||||||||||
229,375 | Loan ID 200162 | Fixed | 3.875 | % | 7/1/2042 | 237,701 | ||||||||||
122,067 | Loan ID 200163 | Fixed | 4.000 | % | 1/1/2042 | 127,124 | ||||||||||
104,734 | Loan ID 200164 | Fixed | 4.000 | % | 7/1/2042 | 108,916 | ||||||||||
201,863 | Loan ID 200165 | Fixed | 4.375 | % | 12/1/2041 | 211,956 | ||||||||||
122,209 | Loan ID 200166 | Fixed | 4.000 | % | 2/1/2032 | 126,823 | ||||||||||
129,766 | Loan ID 200168 | Fixed | 3.750 | % | 10/1/2042 | 132,042 | ||||||||||
24,842 | Loan ID 200169 | Fixed | 6.923 | % | 9/1/2034 | 26,084 | ||||||||||
101,052 | Loan ID 200171 | Fixed | 6.500 | % | 4/1/2036 | 106,105 | ||||||||||
144,196 | Loan ID 200172 | Fixed | 7.250 | % | 2/1/2037 | 151,392 | ||||||||||
93,273 | Loan ID 200174 | Fixed | 7.340 | % | 4/1/2037 | 97,936 | ||||||||||
54,176 | Loan ID 200175 | Fixed | 9.600 | % | 5/1/2037 | 56,689 | ||||||||||
103,103 | Loan ID 200176 | Fixed | 6.600 | % | 3/1/2037 | 41,727 | ||||||||||
60,475 | Loan ID 200177 | Fixed | 8.000 | % | 1/11/2022 | 63,499 | ||||||||||
43,048 | Loan ID 200178 | Fixed | 6.500 | % | 5/10/2016 | 45,200 | ||||||||||
22,281 | Loan ID 200179 | Fixed | 7.250 | % | 7/27/2019 | 23,395 | ||||||||||
19,330 | Loan ID 200180 | Fixed | 6.500 | % | 7/8/2016 | 20,297 | ||||||||||
111,358 | Loan ID 200181 | Fixed | 7.500 | % | 3/1/2016 | 116,925 | ||||||||||
88,450 | Loan ID 200182 | Fixed | 8.750 | % | 10/10/2016 | 92,872 | ||||||||||
267,524 | Loan ID 200183 | Fixed | 4.125 | % | 12/1/2032 | 279,837 | ||||||||||
76,121 | Loan ID 200184 | Fixed | 4.375 | % | 12/1/2042 | 58,325 | ||||||||||
28,725 | Loan ID 200185 | Fixed | 5.375 | % | 6/1/2042 | 30,161 | ||||||||||
54,795 | Loan ID 200186 | Fixed | 5.125 | % | 8/1/2042 | 57,535 | ||||||||||
154,230 | Loan ID 200188 | Fixed | 3.875 | % | 2/1/2043 | 159,482 | ||||||||||
172,953 | Loan ID 200189 | Fixed | 4.125 | % | 8/1/2042 | 181,297 | ||||||||||
344,756 | Loan ID 200190 | Fixed | 3.625 | % | 11/1/2042 | 351,792 | ||||||||||
134,461 | Loan ID 200191 | Fixed | 4.125 | % | 11/1/2042 | 138,840 | ||||||||||
190,927 | Loan ID 200192 | Fixed | 4.250 | % | 11/1/2042 | 200,474 | ||||||||||
168,094 | Loan ID 200194 | Fixed | 4.750 | % | 9/1/2041 | 147,406 | ||||||||||
273,917 | Loan ID 200195 | Fixed | 3.875 | % | 3/1/2042 | 283,815 | ||||||||||
102,836 | Loan ID 200196 | Fixed | 4.500 | % | 1/1/2043 | 107,978 | ||||||||||
40,044 | Loan ID 200197 | Fixed | 4.750 | % | 11/1/2042 | 42,046 | ||||||||||
41,857 | Loan ID 200198 | Fixed | 5.250 | % | 10/1/2042 | 43,950 | ||||||||||
295,602 | Loan ID 200199 | Fixed | 4.000 | % | 9/1/2042 | 306,556 | ||||||||||
251,410 | Loan ID 200200 | Fixed | 3.875 | % | 9/1/2042 | 202,830 | ||||||||||
58,534 | Loan ID 200201 | Fixed | 5.125 | % | 8/1/2041 | 61,460 | ||||||||||
60,555 | Loan ID 200202 | Fixed | 4.375 | % | 12/1/2042 | 63,582 | ||||||||||
24,144 | Loan ID 200206 | Fixed | 3.990 | % | 12/1/2042 | 22,262 | ||||||||||
50,425 | Loan ID 200208 | Fixed | 4.250 | % | 1/1/2043 | 52,759 | ||||||||||
215,006 | Loan ID 200209 | Fixed | 3.875 | % | 8/1/2042 | 222,837 | ||||||||||
The accompanying notes are an integral part of these financial statements.
6
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 90,155 | Loan ID 200210 | Fixed | 4.625 | % | 5/1/2043 | $ | 94,663 | ||||||||
138,436 | Loan ID 200212 | Fixed | 3.875 | % | 2/1/2042 | 111,623 | ||||||||||
292,320 | Loan ID 200213 | Fixed | 4.125 | % | 1/1/2038 | 241,282 | ||||||||||
59,754 | Loan ID 200214 | Fixed | 5.750 | % | 7/1/2039 | 62,742 | ||||||||||
118,202 | Loan ID 200216 | Fixed | 5.750 | % | 9/1/2039 | 118,295 | ||||||||||
144,634 | Loan ID 200217 | Fixed | 5.250 | % | 7/1/2040 | 151,866 | ||||||||||
77,203 | Loan ID 200218 | Fixed | 4.250 | % | 12/1/2041 | 41,550 | ||||||||||
204,642 | Loan ID 200219 | Fixed | 4.250 | % | 4/1/2043 | 214,874 | ||||||||||
220,274 | Loan ID 200220 | Fixed | 3.875 | % | 5/1/2043 | 197,500 | ||||||||||
170,101 | Loan ID 200221 | Fixed | 4.250 | % | 4/1/2043 | 161,116 | ||||||||||
129,568 | Loan ID 200222 | Fixed | 4.125 | % | 5/1/2043 | 120,156 | ||||||||||
254,426 | Loan ID 200223 | Fixed | 4.125 | % | 5/1/2043 | 266,443 | ||||||||||
217,066 | Loan ID 200224 | Fixed | 4.000 | % | 7/1/2043 | 197,165 | ||||||||||
83,854 | Loan ID 200226 | Fixed | 5.250 | % | 7/1/2041 | 88,047 | ||||||||||
52,415 | Loan ID 200228 | Fixed | 4.625 | % | 8/1/2042 | 55,035 | ||||||||||
167,130 | Loan ID 200229 | Fixed | 3.750 | % | 7/1/2042 | 152,485 | ||||||||||
150,542 | Loan ID 200230 | Fixed | 3.500 | % | 2/1/2043 | 130,034 | ||||||||||
134,149 | Loan ID 200231 | Fixed | 3.625 | % | 12/1/2042 | 87,528 | ||||||||||
70,935 | Loan ID 200232 | Fixed | 3.875 | % | 8/1/2042 | 73,508 | ||||||||||
184,301 | Loan ID 200233 | Fixed | 2.990 | % | 11/1/2027 | 154,130 | ||||||||||
95,981 | Loan ID 200235 | Fixed | 3.750 | % | 12/1/2042 | 98,737 | ||||||||||
324,090 | Loan ID 200238 | ARM | 3.625 | % | 7/1/2035 | 315,291 | ||||||||||
148,706 | Loan ID 200242 | Fixed | 3.250 | % | 10/1/2042 | 84,141 | ||||||||||
122,043 | Loan ID 200243 | Fixed | 3.750 | % | 4/1/2043 | 109,167 | ||||||||||
29,177 | Loan ID 200244 | Fixed | 5.000 | % | 5/1/2042 | 30,635 | ||||||||||
208,219 | Loan ID 200245 | Fixed | 3.875 | % | 3/1/2043 | 215,673 | ||||||||||
94,637 | Loan ID 200286 | Fixed | 4.500 | % | 7/1/2043 | 99,368 | ||||||||||
103,075 | Loan ID 200287 | Fixed | 4.375 | % | 7/1/2043 | 108,229 | ||||||||||
347,249 | Loan ID 200288 | Fixed | 4.375 | % | 11/1/2041 | 362,242 | ||||||||||
351,452 | Loan ID 200289 | Fixed | 5.500 | % | 9/1/2043 | 369,024 | ||||||||||
298,083 | Loan ID 200290 | Fixed | 4.250 | % | 4/1/2043 | 312,987 | ||||||||||
452,205 | Loan ID 200292 | Fixed | 3.875 | % | 6/1/2043 | 468,460 | ||||||||||
184,366 | Loan ID 200294 | Fixed | 3.875 | % | 2/1/2043 | 190,746 | ||||||||||
262,934 | Loan ID 200295 | Fixed | 3.875 | % | 6/1/2043 | 272,225 | ||||||||||
213,002 | Loan ID 200296 | Fixed | 3.250 | % | 2/1/2043 | 182,524 | ||||||||||
183,998 | Loan ID 200297 | Fixed | 3.375 | % | 10/1/2042 | 183,664 | ||||||||||
200,072 | Loan ID 200299 | Fixed | 3.625 | % | 10/1/2042 | 173,949 | ||||||||||
119,788 | Loan ID 200300 | Fixed | 8.400 | % | 10/20/2037 | 125,777 | ||||||||||
104,009 | Loan ID 200302 | Fixed | 9.875 | % | 10/1/2035 | 57,339 | ||||||||||
70,080 | Loan ID 200303 | Fixed | 5.250 | % | 10/1/2032 | 44,792 | ||||||||||
144,594 | Loan ID 200304 | Fixed | 7.250 | % | 10/1/2033 | 151,823 | ||||||||||
252,502 | Loan ID 200305 | Fixed | 7.000 | % | 3/1/2036 | 142,341 | ||||||||||
732,221 | Loan ID 200306 | Fixed | 4.870 | % | 5/1/2049 | 652,470 | ||||||||||
50,231 | Loan ID 200307 | Fixed | 6.500 | % | 7/1/2031 | 52,742 | ||||||||||
The accompanying notes are an integral part of these financial statements.
7
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 111,642 | Loan ID 200308 | ARM | 6.750 | % | 5/1/2035 | $ | 62,445 | ||||||||
214,631 | Loan ID 200309 | Fixed | 2.000 | % | 12/1/2048 | 196,997 | ||||||||||
134,678 | Loan ID 200312 | Fixed | 9.000 | % | 4/1/2039 | 141,412 | ||||||||||
47,815 | Loan ID 200313 | Fixed | 8.500 | % | 3/1/2028 | 36,602 | ||||||||||
63,927 | Loan ID 200314 | Fixed | 8.000 | % | 3/1/2040 | 37,359 | ||||||||||
317,856 | Loan ID 200315 | ARM | 3.500 | % | 6/1/2037 | 260,506 | ||||||||||
76,734 | Loan ID 200317 | Fixed | 7.000 | % | 9/1/2032 | 80,090 | ||||||||||
282,890 | Loan ID 200318 | Fixed | 6.500 | % | 10/1/2036 | 155,071 | ||||||||||
303,463 | Loan ID 200321 | Fixed | 2.375 | % | 6/1/2049 | 168,292 | ||||||||||
547,435 | Loan ID 200324 | Fixed | 5.500 | % | 11/1/2037 | 240,856 | ||||||||||
559,389 | Loan ID 200325 | Fixed | 6.000 | % | 5/1/2042 | 214,192 | ||||||||||
78,861 | Loan ID 200326 | Fixed | 8.375 | % | 10/1/2036 | 82,747 | ||||||||||
153,442 | Loan ID 200327 | Fixed | 6.790 | % | 10/26/2036 | 149,969 | ||||||||||
113,811 | Loan ID 200329 | Fixed | 6.880 | % | 3/1/2036 | 119,502 | ||||||||||
258,799 | Loan ID 200330 | Fixed | 7.000 | % | 8/1/2037 | 254,317 | ||||||||||
104,712 | Loan ID 200332 | Fixed | 5.775 | % | 10/1/2037 | 106,916 | ||||||||||
92,266 | Loan ID 200334 | Fixed | 7.000 | % | 1/1/2033 | 74,233 | ||||||||||
276,976 | Loan ID 200335 | Fixed | 2.000 | % | 11/1/2052 | 162,474 | ||||||||||
119,766 | Loan ID 200336 | Fixed | 7.000 | % | 12/1/2042 | 60,423 | ||||||||||
46,301 | Loan ID 200337 | Fixed | 7.000 | % | 10/1/2034 | 48,616 | ||||||||||
54,161 | Loan ID 200338 | ARM | 10.500 | % | 8/1/2029 | 56,869 | ||||||||||
167,519 | Loan ID 200339 | Fixed | 2.000 | % | 10/1/2033 | 137,957 | ||||||||||
35,708 | Loan ID 200340 | Fixed | 7.000 | % | 3/1/2030 | 37,493 | ||||||||||
295,654 | Loan ID 200341 | Fixed | 7.000 | % | 8/1/2035 | 194,104 | ||||||||||
20,971 | Loan ID 200342 | Fixed | 5.375 | % | 10/1/2019 | 22,020 | ||||||||||
64,544 | Loan ID 200348 | Fixed | 6.500 | % | 7/1/2038 | 62,221 | ||||||||||
242,087 | Loan ID 200349 | Fixed | 7.000 | % | 1/1/2037 | 147,194 | ||||||||||
60,672 | Loan ID 200350 | Fixed | 7.500 | % | 3/1/2029 | 63,705 | ||||||||||
73,215 | Loan ID 200352 | Fixed | 7.000 | % | 8/1/2030 | 43,537 | ||||||||||
44,044 | Loan ID 200355 | ARM | 7.875 | % | 7/1/2032 | 40,551 | ||||||||||
106,930 | Loan ID 200357 | Fixed | 8.500 | % | 4/1/2027 | 112,276 | ||||||||||
140,342 | Loan ID 200358 | Fixed | 3.000 | % | 4/1/2025 | 134,346 | ||||||||||
30,749 | Loan ID 200360 | ARM | 3.000 | % | 1/1/2025 | 30,749 | ||||||||||
73,330 | Loan ID 200361 | Fixed | 7.500 | % | 1/1/2034 | 76,996 | ||||||||||
148,499 | Loan ID 200362 | Fixed | 5.000 | % | 6/1/2045 | 86,287 | ||||||||||
148,054 | Loan ID 200363 | Fixed | 6.000 | % | 3/1/2049 | 140,604 | ||||||||||
93,154 | Loan ID 200364 | Fixed | 10.000 | % | 11/1/2037 | 97,812 | ||||||||||
68,731 | Loan ID 200366 | Fixed | 6.250 | % | 1/1/2033 | 72,168 | ||||||||||
230,549 | Loan ID 200368 | Fixed | 4.500 | % | 4/1/2036 | 153,448 | ||||||||||
270,705 | Loan ID 200369 | Fixed | 6.000 | % | 4/1/2044 | 284,241 | ||||||||||
61,689 | Loan ID 200373 | Fixed | 7.000 | % | 12/1/2036 | 53,587 | ||||||||||
78,474 | Loan ID 200374 | ARM | 7.000 | % | 5/1/2034 | 78,474 | ||||||||||
433,928 | Loan ID 200376 | Fixed | 2.900 | % | 6/1/2053 | 314,642 | ||||||||||
The accompanying notes are an integral part of these financial statements.
8
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 81,205 | Loan ID 200377 | ARM | 4.500 | % | 10/1/2036 | $ | 70,371 | ||||||||
234,189 | Loan ID 200378 | Fixed | 5.500 | % | 5/1/2045 | 187,221 | ||||||||||
187,669 | Loan ID 200380 | Fixed | 4.220 | % | 4/1/2049 | 82,384 | ||||||||||
290,740 | Loan ID 200381 | Fixed | 4.780 | % | 6/1/2037 | 257,642 | ||||||||||
114,030 | Loan ID 200382 | Fixed | 4.850 | % | 7/1/2037 | 31,402 | ||||||||||
395,814 | Loan ID 200383 | Fixed | 5.030 | % | 12/1/2046 | 356,841 | ||||||||||
299,436 | Loan ID 200384 | Fixed | 5.000 | % | 11/1/2047 | 253,856 | ||||||||||
147,928 | Loan ID 200385 | Fixed | 8.250 | % | 1/1/2040 | 155,324 | ||||||||||
225,807 | Loan ID 200386 | Fixed | 6.000 | % | 3/1/2041 | 213,616 | ||||||||||
76,652 | Loan ID 200387 | Fixed | 4.000 | % | 6/1/2039 | 64,336 | ||||||||||
196,240 | Loan ID 200388 | Fixed | 4.000 | % | 3/1/2051 | 135,997 | ||||||||||
122,762 | Loan ID 200389 | Fixed | 4.820 | % | 8/1/2047 | 108,649 | ||||||||||
203,885 | Loan ID 200390 | Fixed | 4.780 | % | 4/16/2047 | 153,315 | ||||||||||
179,449 | Loan ID 200391 | Fixed | 4.000 | % | 1/13/2035 | 152,867 | ||||||||||
68,460 | Loan ID 200392 | Fixed | 10.000 | % | 6/5/2034 | 39,391 | ||||||||||
106,522 | Loan ID 200393 | Fixed | 5.070 | % | 8/1/2037 | 95,848 | ||||||||||
131,300 | Loan ID 200394 | Fixed | 7.150 | % | 8/1/2037 | 129,689 | ||||||||||
81,459 | Loan ID 200395 | Fixed | 4.860 | % | 4/1/2047 | 72,392 | ||||||||||
74,147 | Loan ID 200396 | Fixed | 10.000 | % | 2/1/2036 | 77,854 | ||||||||||
120,331 | Loan ID 200397 | ARM | 9.375 | % | 9/1/2037 | 107,102 | ||||||||||
139,494 | Loan ID 200398 | Fixed | 4.800 | % | 2/1/2037 | 123,675 | ||||||||||
80,879 | Loan ID 200399 | Fixed | 4.980 | % | 6/1/2037 | 61,831 | ||||||||||
53,798 | Loan ID 200403 | Fixed | 8.300 | % | 10/15/2032 | 55,017 | ||||||||||
58,563 | Loan ID 200404 | Fixed | 8.100 | % | 5/1/2037 | 59,387 | ||||||||||
101,235 | Loan ID 200405 | Fixed | 4.870 | % | 12/1/2035 | 90,569 | ||||||||||
117,813 | Loan ID 200406 | Fixed | 4.875 | % | 10/1/2051 | 105,473 | ||||||||||
237,532 | Loan ID 200407 | Fixed | 6.500 | % | 4/1/2042 | 244,247 | ||||||||||
206,291 | Loan ID 200408 | Fixed | 6.000 | % | 4/1/2039 | 170,948 | ||||||||||
348,342 | Loan ID 200409 | Fixed | 6.000 | % | 2/1/2049 | 288,700 | ||||||||||
107,719 | Loan ID 200411 | Fixed | 8.275 | % | 6/1/2037 | 109,772 | ||||||||||
372,684 | Loan ID 200412 | Fixed | 7.750 | % | 8/1/2040 | 271,143 | ||||||||||
253,341 | Loan ID 200413 | Fixed | 5.150 | % | 11/1/2047 | 229,637 | ||||||||||
86,184 | Loan ID 200415 | Fixed | 6.000 | % | 4/1/2050 | 42,957 | ||||||||||
184,732 | Loan ID 200416 | Fixed | 4.670 | % | 8/1/2053 | 162,802 | ||||||||||
72,585 | Loan ID 200417 | Fixed | 7.000 | % | 5/1/2035 | 76,214 | ||||||||||
58,067 | Loan ID 200418 | Fixed | 4.000 | % | 6/1/2035 | 53,517 | ||||||||||
171,342 | Loan ID 200419 | Fixed | 4.000 | % | 12/19/2035 | 157,319 | ||||||||||
171,576 | Loan ID 200420 | Fixed | 4.225 | % | 4/10/2038 | 145,760 | ||||||||||
77,712 | Loan ID 200421 | Fixed | 7.710 | % | 8/1/2037 | 77,841 | ||||||||||
137,284 | Loan ID 200422 | Fixed | 3.830 | % | 8/1/2053 | 94,245 | ||||||||||
132,289 | Loan ID 200423 | Fixed | 4.500 | % | 6/1/2043 | 118,835 | ||||||||||
118,378 | Loan ID 200424 | Fixed | 4.000 | % | 9/1/2028 | 123,222 | ||||||||||
256,847 | Loan ID 200427 | Fixed | 3.625 | % | 3/1/2043 | 261,673 | ||||||||||
230,905 | Loan ID 200430 | Fixed | 3.625 | % | 7/1/2043 | 234,676 | ||||||||||
The accompanying notes are an integral part of these financial statements.
9
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 193,023 | Loan ID 200431 | Fixed | 4.625 | % | 7/1/2043 | $ | 202,675 | ||||||||
312,320 | Loan ID 200432 | Fixed | 4.875 | % | 5/1/2043 | 327,936 | ||||||||||
131,720 | Loan ID 200433 | Fixed | 4.250 | % | 8/1/2043 | 138,306 | ||||||||||
163,402 | Loan ID 200434 | Fixed | 5.250 | % | 10/1/2043 | 171,572 | ||||||||||
201,341 | Loan ID 200435 | Fixed | 4.625 | % | 11/1/2052 | 193,159 | ||||||||||
217,986 | Loan ID 200436 | Fixed | 3.750 | % | 4/1/2043 | 223,703 | ||||||||||
336,271 | Loan ID 200437 | Fixed | 5.625 | % | 10/1/2043 | 353,085 | ||||||||||
45,073 | Loan ID 200439 | Fixed | 5.000 | % | 8/1/2041 | 47,327 | ||||||||||
9 | Loan ID 200440 | Fixed | 8.000 | % | 6/1/2016 | 9 | ||||||||||
197,208 | Loan ID 200441 | Fixed | 6.000 | % | 4/1/2045 | 161,854 | ||||||||||
440,897 | Loan ID 200442 | Fixed | 5.000 | % | 12/1/2043 | 339,659 | ||||||||||
278,381 | Loan ID 200443 | Fixed | 3.000 | % | 7/1/2049 | 167,663 | ||||||||||
262,526 | Loan ID 200444 | Fixed | 4.380 | % | 11/1/2038 | 189,117 | ||||||||||
165,626 | Loan ID 200445 | Fixed | 5.250 | % | 2/1/2039 | 173,907 | ||||||||||
54,657 | Loan ID 200447 | Fixed | 5.875 | % | 11/4/2034 | 57,390 | ||||||||||
79,125 | Loan ID 200448 | Fixed | 5.750 | % | 5/1/2042 | 64,296 | ||||||||||
128,298 | Loan ID 200449 | Fixed | 5.000 | % | 7/1/2041 | 134,713 | ||||||||||
366,981 | Loan ID 200451 | Fixed | 6.250 | % | 7/1/2038 | 385,330 | ||||||||||
137,521 | Loan ID 200452 | Fixed | 2.000 | % | 11/1/2041 | 73,691 | ||||||||||
16,870 | Loan ID 200453 | Fixed | 4.550 | % | 3/1/2026 | 17,714 | ||||||||||
249,240 | Loan ID 200456 | Fixed | 2.000 | % | 11/1/2038 | 194,196 | ||||||||||
213,776 | Loan ID 200457 | Fixed | 5.750 | % | 12/10/2030 | 200,285 | ||||||||||
192,287 | Loan ID 200460 | Fixed | 7.000 | % | 7/1/2041 | 201,901 | ||||||||||
388,859 | Loan ID 200462 | Fixed | 6.000 | % | 7/1/2037 | 321,136 | ||||||||||
157,872 | Loan ID 200463 | Fixed | 6.000 | % | 3/1/2037 | 30,944 | ||||||||||
411,571 | Loan ID 200464 | ARM | 8.750 | % | 8/1/2037 | 200,222 | ||||||||||
250,164 | Loan ID 200465 | Fixed | 6.500 | % | 7/1/2037 | 261,634 | ||||||||||
454,008 | Loan ID 200466 | Fixed | 7.000 | % | 7/1/2037 | 394,415 | ||||||||||
390,181 | Loan ID 200467 | Fixed | 5.500 | % | 9/1/2044 | 306,939 | ||||||||||
95,348 | Loan ID 200468 | Fixed | 5.625 | % | 12/1/2044 | 76,701 | ||||||||||
132,051 | Loan ID 200469 | Fixed | 6.500 | % | 7/1/2037 | 111,924 | ||||||||||
361,840 | Loan ID 200472 | Fixed | 4.250 | % | 9/1/2042 | 379,932 | ||||||||||
297,442 | Loan ID 200473 | Fixed | 4.000 | % | 12/1/2042 | 268,118 | ||||||||||
244,534 | Loan ID 200474 | Fixed | 5.750 | % | 11/1/2050 | 256,760 | ||||||||||
171,260 | Loan ID 200475 | Fixed | 5.450 | % | 7/1/2049 | 123,637 | ||||||||||
193,588 | Loan ID 200476 | Fixed | 6.000 | % | 9/1/2050 | 195,969 | ||||||||||
227,237 | Loan ID 200477 | Fixed | 4.125 | % | 12/1/2028 | 237,300 | ||||||||||
134,130 | Loan ID 200479 | Fixed | 3.500 | % | 8/1/2026 | 135,276 | ||||||||||
117,828 | Loan ID 200482 | Fixed | 4.375 | % | 11/1/2028 | 123,719 | ||||||||||
110,687 | Loan ID 200483 | Fixed | 4.375 | % | 11/1/2028 | 116,221 | ||||||||||
76,523 | Loan ID 200485 | Fixed | 4.125 | % | 2/1/2043 | 80,167 | ||||||||||
255,842 | Loan ID 200486 | Fixed | 3.500 | % | 1/1/2043 | 258,100 | ||||||||||
471,448 | Loan ID 200487 | Fixed | 6.000 | % | 3/1/2037 | 268,782 | ||||||||||
162,246 | Loan ID 200488 | Fixed | 4.250 | % | 1/1/2044 | 147,547 | ||||||||||
The accompanying notes are an integral part of these financial statements.
10
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 117,362 | Loan ID 200489 | Fixed | 4.000 | % | 3/1/2043 | $ | 105,326 | ||||||||
85,635 | Loan ID 200490 | Fixed | 4.000 | % | 11/1/2028 | 89,208 | ||||||||||
209,478 | Loan ID 200491 | Fixed | 5.500 | % | 10/1/2039 | 219,952 | ||||||||||
123,549 | Loan ID 200492 | Fixed | 4.000 | % | 1/1/2043 | 128,345 | ||||||||||
69,598 | Loan ID 200493 | Fixed | 4.500 | % | 12/1/2025 | 73,078 | ||||||||||
282,279 | Loan ID 200494 | Fixed | 4.625 | % | 10/1/2043 | 273,086 | ||||||||||
360,211 | Loan ID 200495 | Fixed | 4.875 | % | 12/1/2041 | 378,222 | ||||||||||
205,288 | Loan ID 200496 | Fixed | 3.875 | % | 2/1/2043 | 211,496 | ||||||||||
330,922 | Loan ID 200497 | Fixed | 3.250 | % | 4/1/2043 | 328,241 | ||||||||||
277,891 | Loan ID 200499 | Fixed | 4.250 | % | 1/1/2043 | 290,416 | ||||||||||
224,477 | Loan ID 200500 | Fixed | 5.875 | % | 2/1/2037 | 226,162 | ||||||||||
153,847 | Loan ID 200501 | Fixed | 7.250 | % | 12/1/2037 | 161,539 | ||||||||||
192,546 | Loan ID 200502 | Fixed | 5.000 | % | 6/1/2049 | 139,853 | ||||||||||
267,399 | Loan ID 200503 | Fixed | 7.500 | % | 8/1/2037 | 280,769 | ||||||||||
392,868 | Loan ID 200504 | Fixed | 3.375 | % | 3/1/2043 | 392,835 | ||||||||||
75,825 | Loan ID 200507 | Fixed | 4.500 | % | 9/1/2042 | 79,616 | ||||||||||
255,770 | Loan ID 200508 | Fixed | 2.000 | % | 10/1/2040 | 194,044 | ||||||||||
305,806 | Loan ID 200509 | Fixed | 2.000 | % | 12/1/2052 | 140,214 | ||||||||||
251,937 | Loan ID 200511 | Fixed | 4.875 | % | 1/1/2044 | 264,534 | ||||||||||
339,787 | Loan ID 200514 | Fixed | 3.000 | % | 4/1/2047 | 292,197 | ||||||||||
101,725 | Loan ID 200515 | Fixed | 8.250 | % | 2/1/2039 | 106,812 | ||||||||||
393,598 | Loan ID 200516 | Fixed | 5.250 | % | 1/1/2037 | 308,818 | ||||||||||
105,969 | Loan ID 200517 | Fixed | 8.000 | % | 5/1/2039 | 95,997 | ||||||||||
206,468 | Loan ID 200518 | Fixed | 3.000 | % | 12/1/2050 | 172,313 | ||||||||||
320,395 | Loan ID 200519 | Fixed | 3.000 | % | 11/1/2049 | 270,834 | ||||||||||
68,580 | Loan ID 200520 | Fixed | 3.260 | % | 7/1/2053 | 44,097 | ||||||||||
123,125 | Loan ID 200524 | Fixed | 3.500 | % | 6/1/2043 | 122,393 | ||||||||||
290,600 | Loan ID 200525 | Fixed | 3.250 | % | 12/1/2042 | 248,613 | ||||||||||
113,520 | Loan ID 200527 | Fixed | 4.500 | % | 12/1/2043 | 119,196 | ||||||||||
139,350 | Loan ID 200528 | Fixed | 4.375 | % | 2/1/2044 | 146,317 | ||||||||||
403,714 | Loan ID 200529 | Fixed | 4.625 | % | 2/1/2044 | 423,900 | ||||||||||
33,096 | Loan ID 200530 | Fixed | 5.375 | % | 2/1/2044 | 34,751 | ||||||||||
177,274 | Loan ID 200531 | Fixed | 4.625 | % | 11/1/2043 | 186,138 | ||||||||||
115,445 | Loan ID 200532 | Fixed | 3.250 | % | 7/1/2043 | 98,546 | ||||||||||
61,974 | Loan ID 200536 | Fixed | 3.750 | % | 10/1/2042 | 41,105 | ||||||||||
125,638 | Loan ID 200537 | Fixed | 4.500 | % | 3/1/2042 | 109,117 | ||||||||||
94,935 | Loan ID 200538 | Fixed | 4.750 | % | 1/1/2043 | 99,681 | ||||||||||
86,037 | Loan ID 200540 | Fixed | 3.875 | % | 2/1/2043 | 89,087 | ||||||||||
57,601 | Loan ID 200543 | ARM | 7.250 | % | 2/1/2037 | 5,894 | ||||||||||
387,364 | Loan ID 200544 | Fixed | 5.000 | % | 2/1/2044 | 406,732 | ||||||||||
60,396 | Loan ID 200545 | Fixed | 4.375 | % | 2/1/2029 | 57,220 | ||||||||||
123,726 | Loan ID 200546 | Fixed | 5.375 | % | 12/1/2043 | 129,912 | ||||||||||
172,188 | Loan ID 200548 | Fixed | 5.250 | % | 2/1/2044 | 180,797 | ||||||||||
158,610 | Loan ID 200550 | Fixed | 3.750 | % | 3/1/2043 | 162,647 | ||||||||||
The accompanying notes are an integral part of these financial statements.
11
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 312,266 | Loan ID 200551 | Fixed | 4.375 | % | 1/1/2044 | $ | 327,880 | ||||||||
286,084 | Loan ID 200553 | Fixed | 4.625 | % | 12/1/2043 | 300,388 | ||||||||||
223,908 | Loan ID 200555 | Fixed | 4.375 | % | 1/1/2044 | 234,270 | ||||||||||
385,033 | Loan ID 200556 | Fixed | 3.625 | % | 12/1/2028 | 391,735 | ||||||||||
109,781 | Loan ID 200557 | Fixed | 9.077 | % | 8/1/2035 | 115,270 | ||||||||||
104,276 | Loan ID 200558 | Fixed | 6.590 | % | 7/1/2037 | 107,556 | ||||||||||
194,865 | Loan ID 200559 | Fixed | 9.500 | % | 4/14/2035 | 204,608 | ||||||||||
122,809 | Loan ID 200560 | Fixed | 5.750 | % | 5/1/2035 | 128,949 | ||||||||||
226,155 | Loan ID 200561 | Fixed | 6.375 | % | 12/1/2036 | 237,463 | ||||||||||
141,324 | Loan ID 200564 | Fixed | 4.875 | % | 5/1/2039 | 138,611 | ||||||||||
540,019 | Loan ID 200565 | Fixed | 4.000 | % | 6/1/2037 | 379,389 | ||||||||||
378,729 | Loan ID 200566 | Fixed | 6.500 | % | 7/1/2047 | 315,430 | ||||||||||
134,580 | Loan ID 200567 | Fixed | 3.375 | % | 5/1/2043 | 134,652 | ||||||||||
100,949 | Loan ID 200569 | Fixed | 5.125 | % | 2/1/2044 | 105,996 | ||||||||||
436,409 | Loan ID 200570 | Fixed | 3.625 | % | 6/1/2043 | 444,348 | ||||||||||
138,931 | Loan ID 200571 | Fixed | 4.500 | % | 7/1/2043 | 145,877 | ||||||||||
168,743 | Loan ID 200572 | Fixed | 4.375 | % | 3/1/2044 | 177,181 | ||||||||||
98,055 | Loan ID 200573 | Fixed | 3.750 | % | 9/1/2042 | 99,788 | ||||||||||
132,563 | Loan ID 200574 | Fixed | 4.875 | % | 1/1/2044 | 139,192 | ||||||||||
224,380 | Loan ID 200577 | Fixed | 3.125 | % | 4/1/2028 | 219,615 | ||||||||||
187,279 | Loan ID 200578 | Fixed | 4.750 | % | 8/1/2040 | 196,643 | ||||||||||
49,737 | Loan ID 200579 | Fixed | 4.875 | % | 5/1/2042 | 47,627 | ||||||||||
180,175 | Loan ID 200580 | Fixed | 4.125 | % | 11/1/2041 | 165,227 | ||||||||||
39,353 | Loan ID 200581 | Fixed | 4.750 | % | 9/1/2042 | 41,001 | ||||||||||
380,891 | Loan ID 200582 | Fixed | 4.000 | % | 11/1/2042 | 312,664 | ||||||||||
91,249 | Loan ID 200583 | Fixed | 3.625 | % | 9/1/2027 | 92,854 | ||||||||||
356,685 | Loan ID 200584 | Fixed | 3.375 | % | 4/1/2043 | 299,257 | ||||||||||
161,498 | Loan ID 200585 | Fixed | 4.000 | % | 5/1/2042 | 91,698 | ||||||||||
334,754 | Loan ID 200586 | Fixed | 3.500 | % | 1/1/2043 | 338,573 | ||||||||||
257,571 | Loan ID 200588 | Fixed | 3.750 | % | 5/1/2042 | 264,994 | ||||||||||
61,518 | Loan ID 200590 | Fixed | 4.125 | % | 7/1/2042 | 64,339 | ||||||||||
104,681 | Loan ID 200591 | Fixed | 4.875 | % | 3/1/2043 | 109,915 | ||||||||||
100,038 | Loan ID 200592 | Fixed | 4.375 | % | 6/1/2042 | 104,544 | ||||||||||
68,717 | Loan ID 200593 | Fixed | 3.875 | % | 6/1/2042 | 69,644 | ||||||||||
232,029 | Loan ID 200594 | Fixed | 4.250 | % | 4/1/2043 | 219,591 | ||||||||||
40,191 | Loan ID 200597 | Fixed | 5.625 | % | 2/1/2044 | 42,201 | ||||||||||
138,292 | Loan ID 200598 | Fixed | 4.625 | % | 2/1/2044 | 143,539 | ||||||||||
122,721 | Loan ID 200599 | Fixed | 4.125 | % | 2/1/2043 | 128,358 | ||||||||||
202,491 | Loan ID 200600 | Fixed | 4.625 | % | 4/1/2044 | 212,616 | ||||||||||
111,150 | Loan ID 200601 | Fixed | 4.000 | % | 3/1/2043 | 115,893 | ||||||||||
188,558 | Loan ID 200602 | Fixed | 3.750 | % | 3/1/2043 | 193,982 | ||||||||||
72,528 | Loan ID 200603 | Fixed | 4.125 | % | 6/1/2043 | 75,520 | ||||||||||
75,110 | Loan ID 200604 | Fixed | 3.500 | % | 1/1/2043 | 75,725 | ||||||||||
143,534 | Loan ID 200605 | Fixed | 4.875 | % | 11/1/2043 | 82,258 | ||||||||||
The accompanying notes are an integral part of these financial statements.
12
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 130,783 | Loan ID 200606 | Fixed | 3.625 | % | 12/1/2042 | $ | 131,460 | ||||||||
229,304 | Loan ID 200607 | Fixed | 2.875 | % | 11/1/2027 | 219,717 | ||||||||||
138,427 | Loan ID 200608 | Fixed | 4.125 | % | 11/1/2043 | 129,551 | ||||||||||
59,422 | Loan ID 200611 | Fixed | 4.625 | % | 5/1/2043 | 62,394 | ||||||||||
128,359 | Loan ID 200612 | Fixed | 4.500 | % | 2/1/2043 | 122,825 | ||||||||||
209,781 | Loan ID 200613 | Fixed | 3.369 | % | 1/1/2043 | 206,898 | ||||||||||
105,351 | Loan ID 200614 | Fixed | 5.000 | % | 1/1/2044 | 110,618 | ||||||||||
103,939 | Loan ID 200615 | Fixed | 4.250 | % | 8/1/2043 | 109,136 | ||||||||||
345,394 | Loan ID 200616 | Fixed | 4.875 | % | 2/1/2044 | 362,663 | ||||||||||
93,334 | Loan ID 200617 | Fixed | 4.750 | % | 9/1/2043 | 46,907 | ||||||||||
131,602 | Loan ID 200618 | Fixed | 4.375 | % | 5/1/2042 | 137,305 | ||||||||||
233,943 | Loan ID 200620 | Fixed | 4.250 | % | 10/1/2043 | 194,567 | ||||||||||
135,076 | Loan ID 200621 | Fixed | 3.625 | % | 1/1/2043 | 136,302 | ||||||||||
74,964 | Loan ID 200623 | Fixed | 4.375 | % | 12/1/2042 | 78,713 | ||||||||||
259,573 | Loan ID 200624 | Fixed | 4.125 | % | 4/1/2043 | 271,197 | ||||||||||
120,949 | Loan ID 200625 | Fixed | 4.500 | % | 11/1/2043 | 77,560 | ||||||||||
118,901 | Loan ID 200626 | Fixed | 4.500 | % | 10/1/2043 | 101,013 | ||||||||||
134,065 | Loan ID 200627 | Fixed | 4.250 | % | 10/1/2043 | 140,768 | ||||||||||
84,728 | Loan ID 200628 | Fixed | 3.250 | % | 2/1/2028 | 83,752 | ||||||||||
157,512 | Loan ID 200629 | Fixed | 4.375 | % | 9/1/2043 | 144,543 | ||||||||||
168,424 | Loan ID 200630 | Fixed | 5.250 | % | 9/1/2043 | 176,845 | ||||||||||
297,530 | Loan ID 200631 | Fixed | 3.250 | % | 6/1/2043 | 295,207 | ||||||||||
349,033 | Loan ID 200632 | Fixed | 5.250 | % | 5/1/2044 | 366,484 | ||||||||||
228,268 | Loan ID 200633 | Fixed | 5.125 | % | 5/1/2044 | 239,681 | ||||||||||
236,289 | Loan ID 200634 | Fixed | 4.375 | % | 1/1/2044 | 244,250 | ||||||||||
109,322 | Loan ID 200635 | Fixed | 3.750 | % | 5/1/2029 | 110,414 | ||||||||||
197,486 | Loan ID 200636 | Fixed | 3.750 | % | 2/1/2053 | 207,360 | ||||||||||
191,441 | Loan ID 200638 | Fixed | 3.875 | % | 3/1/2043 | 152,787 | ||||||||||
172,541 | Loan ID 200641 | Fixed | 5.250 | % | 4/1/2044 | 181,168 | ||||||||||
147,504 | Loan ID 200642 | Fixed | 5.000 | % | 3/1/2044 | 132,172 | ||||||||||
171,067 | Loan ID 200644 | Fixed | 4.750 | % | 3/1/2044 | 179,620 | ||||||||||
119,575 | Loan ID 200645 | Fixed | 5.000 | % | 4/1/2044 | 125,208 | ||||||||||
120,040 | Loan ID 200647 | Fixed | 4.250 | % | 1/1/2044 | 126,042 | ||||||||||
156,348 | Loan ID 200648 | Fixed | 4.750 | % | 3/1/2044 | 164,165 | ||||||||||
144,843 | Loan ID 200649 | Fixed | 4.375 | % | 3/1/2044 | 131,483 | ||||||||||
131,672 | Loan ID 200650 | Fixed | 4.875 | % | 5/1/2044 | 127,571 | ||||||||||
267,516 | Loan ID 200651 | Fixed | 3.625 | % | 7/1/2043 | 270,926 | ||||||||||
172,686 | Loan ID 200652 | Fixed | 4.125 | % | 5/1/2038 | 127,412 | ||||||||||
356,410 | Loan ID 200653 | Fixed | 4.000 | % | 4/1/2053 | 333,867 | ||||||||||
281,473 | Loan ID 200654 | Fixed | 5.125 | % | 2/1/2041 | 183,156 | ||||||||||
143,140 | Loan ID 200655 | Fixed | 3.375 | % | 5/1/2043 | 140,246 | ||||||||||
157,548 | Loan ID 200656 | Fixed | 6.875 | % | 7/1/2037 | 74,126 | ||||||||||
146,903 | Loan ID 200657 | Fixed | 4.875 | % | 8/1/2051 | 154,248 | ||||||||||
287,462 | Loan ID 200659 | Fixed | 4.000 | % | 3/1/2053 | 220,640 | ||||||||||
The accompanying notes are an integral part of these financial statements.
13
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 186,406 | Loan ID 200660 | Fixed | 5.875 | % | 3/1/2038 | $ | 175,076 | ||||||||
215,130 | Loan ID 200662 | Fixed | 5.000 | % | 3/1/2044 | 225,886 | ||||||||||
70,077 | Loan ID 200663 | Fixed | 4.750 | % | 5/1/2044 | 71,496 | ||||||||||
279,666 | Loan ID 200664 | Fixed | 4.750 | % | 4/1/2044 | 274,438 | ||||||||||
271,793 | Loan ID 200665 | Fixed | 5.299 | % | 12/1/2046 | 140,562 | ||||||||||
218,370 | Loan ID 200666 | Fixed | 5.890 | % | 8/26/2035 | 135,062 | ||||||||||
308,494 | Loan ID 200668 | Fixed | 3.625 | % | 4/1/2043 | 310,106 | ||||||||||
157,831 | Loan ID 200669 | Fixed | 5.250 | % | 4/1/2044 | 165,722 | ||||||||||
66,189 | Loan ID 200670 | Fixed | 4.375 | % | 2/1/2029 | 62,911 | ||||||||||
241,273 | Loan ID 200671 | Fixed | 4.625 | % | 8/1/2043 | 230,504 | ||||||||||
161,230 | Loan ID 200672 | Fixed | 3.750 | % | 7/1/2043 | 144,724 | ||||||||||
314,177 | Loan ID 200674 | Fixed | 4.500 | % | 5/1/2044 | 290,380 | ||||||||||
302,737 | Loan ID 200675 | Fixed | 5.125 | % | 4/1/2044 | 317,199 | ||||||||||
129,405 | Loan ID 200677 | Fixed | 3.625 | % | 5/1/2028 | 131,938 | ||||||||||
473,218 | Loan ID 200678 | Fixed | 4.375 | % | 2/1/2044 | 496,755 | ||||||||||
258,473 | Loan ID 200679 | Fixed | 5.000 | % | 4/1/2044 | 193,417 | ||||||||||
64,723 | Loan ID 200680 | Fixed | 5.375 | % | 3/1/2044 | 63,987 | ||||||||||
193,243 | Loan ID 200682 | Fixed | 4.875 | % | 5/1/2044 | 182,501 | ||||||||||
216,187 | Loan ID 200683 | Fixed | 4.500 | % | 4/1/2044 | 226,996 | ||||||||||
128,444 | Loan ID 200684 | Fixed | 4.875 | % | 4/1/2044 | 134,866 | ||||||||||
233,856 | Loan ID 200685 | Fixed | 4.875 | % | 5/1/2044 | 243,639 | ||||||||||
152,307 | Loan ID 200688 | Fixed | 4.250 | % | 3/1/2053 | 130,119 | ||||||||||
136,998 | Loan ID 200689 | Fixed | 4.375 | % | 12/1/2043 | 123,482 | ||||||||||
230,627 | Loan ID 200690 | Fixed | 4.250 | % | 4/1/2044 | 212,885 | ||||||||||
293,114 | Loan ID 200691 | Fixed | 4.500 | % | 5/1/2044 | 307,770 | ||||||||||
247,937 | Loan ID 200692 | Fixed | 4.625 | % | 7/1/2044 | 255,415 | ||||||||||
108,971 | Loan ID 200694 | Fixed | 4.500 | % | 9/1/2043 | 114,420 | ||||||||||
49,593 | Loan ID 200696 | Fixed | 3.750 | % | 10/1/2042 | 51,015 | ||||||||||
138,280 | Loan ID 200697 | Fixed | 4.500 | % | 1/1/2044 | 127,149 | ||||||||||
190,643 | Loan ID 200699 | Fixed | 4.125 | % | 7/1/2044 | 196,576 | ||||||||||
95,951 | Loan ID 200700 | Fixed | 4.250 | % | 2/1/2044 | 99,715 | ||||||||||
170,434 | Loan ID 200701 | Fixed | 4.750 | % | 6/1/2044 | 178,955 | ||||||||||
98,922 | Loan ID 200704 | Fixed | 4.375 | % | 3/1/2043 | 103,868 | ||||||||||
135,963 | Loan ID 200705 | Fixed | 4.625 | % | 4/1/2044 | 142,761 | ||||||||||
104,717 | Loan ID 200706 | Fixed | 4.990 | % | 6/1/2044 | 108,824 | ||||||||||
101,867 | Loan ID 200707 | Fixed | 4.875 | % | 2/1/2044 | 106,960 | ||||||||||
135,642 | Loan ID 200708 | Fixed | 4.875 | % | 2/1/2044 | 142,424 | ||||||||||
52,266 | Loan ID 200709 | Fixed | 4.375 | % | 4/1/2043 | 54,879 | ||||||||||
117,543 | Loan ID 200710 | Fixed | 4.500 | % | 7/1/2044 | 122,954 | ||||||||||
118,406 | Loan ID 200711 | Fixed | 3.750 | % | 7/1/2043 | 106,102 | ||||||||||
220,449 | Loan ID 200712 | Fixed | 3.875 | % | 2/1/2044 | 196,962 | ||||||||||
99,792 | Loan ID 200713 | Fixed | 4.250 | % | 12/1/2043 | 104,467 | ||||||||||
614,394 | Loan ID 200714 | Fixed | 2.175 | % | 11/1/2036 | 475,432 | ||||||||||
210,962 | Loan ID 200716 | ARM | 3.230 | % | 8/1/2037 | 154,819 | ||||||||||
The accompanying notes are an integral part of these financial statements.
14
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 145,636 | Loan ID 200720 | ARM | 3.250 | % | 4/1/2042 | $ | 152,917 | ||||||||
188,086 | Loan ID 200721 | Fixed | 3.000 | % | 8/1/2037 | 113,809 | ||||||||||
191,871 | Loan ID 200725 | Fixed | 7.000 | % | 7/1/2037 | 92,886 | ||||||||||
150,871 | Loan ID 200726 | Fixed | 4.125 | % | 9/1/2037 | 138,869 | ||||||||||
179,042 | Loan ID 200727 | Fixed | 2.625 | % | 7/1/2037 | 143,566 | ||||||||||
351,276 | Loan ID 200729 | ARM | 3.375 | % | 11/1/2037 | 189,187 | ||||||||||
446,642 | Loan ID 200730 | ARM | 2.625 | % | 9/1/2036 | 308,712 | ||||||||||
202,448 | Loan ID 200732 | Fixed | 3.125 | % | 9/1/2027 | 170,948 | ||||||||||
236,556 | Loan ID 200733 | Fixed | 3.750 | % | 12/1/2042 | 243,184 | ||||||||||
248,587 | Loan ID 200734 | ARM | 3.375 | % | 4/1/2044 | 258,157 | ||||||||||
104,152 | Loan ID 200735 | Fixed | 4.500 | % | 6/1/2044 | 107,568 | ||||||||||
147,253 | Loan ID 200736 | Fixed | 4.750 | % | 5/1/2044 | 127,190 | ||||||||||
145,086 | Loan ID 200737 | Fixed | 4.750 | % | 5/1/2044 | 109,190 | ||||||||||
600,440 | Loan ID 200738 | Fixed | 4.125 | % | 6/1/2044 | 629,740 | ||||||||||
359,803 | Loan ID 200739 | Fixed | 4.625 | % | 8/1/2044 | 317,194 | ||||||||||
133,940 | Loan ID 200740 | Fixed | 4.875 | % | 6/1/2044 | 140,637 | ||||||||||
111,376 | Loan ID 200741 | Fixed | 4.250 | % | 6/1/2044 | 57,292 | ||||||||||
181,140 | Loan ID 200742 | Fixed | 4.250 | % | 4/1/2043 | 189,740 | ||||||||||
196,453 | Loan ID 200744 | Fixed | 3.625 | % | 6/1/2043 | 200,314 | ||||||||||
126,037 | Loan ID 200745 | Fixed | 3.250 | % | 6/1/2043 | 108,854 | ||||||||||
374,648 | Loan ID 200746 | Fixed | 5.250 | % | 6/1/2044 | 331,949 | ||||||||||
340,122 | Loan ID 200747 | Fixed | 4.125 | % | 5/1/2043 | 347,848 | ||||||||||
460,203 | Loan ID 200748 | Fixed | 4.750 | % | 12/1/2043 | 483,213 | ||||||||||
156,835 | Loan ID 200749 | Fixed | 4.750 | % | 9/1/2043 | 164,676 | ||||||||||
248,352 | Loan ID 200750 | Fixed | 4.750 | % | 5/1/2044 | 260,769 | ||||||||||
171,903 | Loan ID 200752 | Fixed | 4.750 | % | 10/1/2043 | 152,871 | ||||||||||
61,095 | Loan ID 200753 | Fixed | 5.250 | % | 5/1/2044 | 58,985 | ||||||||||
228,442 | Loan ID 200754 | Fixed | 4.750 | % | 8/1/2044 | 238,127 | ||||||||||
57,349 | Loan ID 200755 | Fixed | 4.250 | % | 6/1/2043 | 53,774 | ||||||||||
193,897 | Loan ID 200756 | Fixed | 4.875 | % | 11/1/2043 | 185,102 | ||||||||||
130,289 | Loan ID 200759 | Fixed | 3.750 | % | 6/1/2043 | 115,552 | ||||||||||
177,733 | Loan ID 200760 | Fixed | 3.750 | % | 6/1/2043 | 182,305 | ||||||||||
112,843 | Loan ID 200761 | Fixed | 4.625 | % | 1/1/2044 | 44,336 | ||||||||||
309,367 | Loan ID 200762 | Fixed | 3.875 | % | 5/1/2042 | 284,116 | ||||||||||
157,635 | Loan ID 200763 | Fixed | 4.250 | % | 11/1/2043 | 145,952 | ||||||||||
316,251 | Loan ID 200764 | Fixed | 3.875 | % | 6/1/2043 | 324,566 | ||||||||||
209,134 | Loan ID 200765 | Fixed | 4.875 | % | 11/1/2043 | 201,588 | ||||||||||
507,806 | Loan ID 200766 | Fixed | 3.625 | % | 12/1/2042 | 518,349 | ||||||||||
515,902 | Loan ID 200768 | Fixed | 4.000 | % | 6/1/2043 | 530,156 | ||||||||||
139,754 | Loan ID 200770 | Fixed | 4.000 | % | 5/1/2043 | 141,792 | ||||||||||
179,627 | Loan ID 200771 | Fixed | 4.500 | % | 4/1/2043 | 169,571 | ||||||||||
253,905 | Loan ID 200772 | Fixed | 3.750 | % | 3/1/2043 | 261,113 | ||||||||||
59,504 | Loan ID 200773 | Fixed | 3.750 | % | 10/1/2043 | 45,119 | ||||||||||
211,240 | Loan ID 200774 | Fixed | 3.875 | % | 7/1/2043 | 217,643 | ||||||||||
The accompanying notes are an integral part of these financial statements.
15
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 45,617 | Loan ID 200775 | Fixed | 4.250 | % | 4/1/2043 | $ | 47,898 | ||||||||
83,329 | Loan ID 200776 | Fixed | 4.250 | % | 3/1/2044 | 76,439 | ||||||||||
54,741 | Loan ID 200777 | Fixed | 4.750 | % | 6/1/2044 | 49,211 | ||||||||||
109,257 | Loan ID 200778 | Fixed | 4.625 | % | 6/1/2044 | 114,720 | ||||||||||
146,058 | Loan ID 200779 | Fixed | 4.625 | % | 8/1/2044 | 152,069 | ||||||||||
171,050 | Loan ID 200781 | Fixed | 4.625 | % | 9/1/2044 | 179,603 | ||||||||||
143,275 | Loan ID 200783 | Fixed | 4.750 | % | 9/1/2044 | 139,574 | ||||||||||
117,164 | Loan ID 200785 | Fixed | 4.500 | % | 8/1/2044 | 121,028 | ||||||||||
232,148 | Loan ID 200786 | Fixed | 4.625 | % | 7/1/2044 | 206,227 | ||||||||||
44,084 | Loan ID 200787 | Fixed | 4.750 | % | 9/1/2044 | 45,940 | ||||||||||
199,494 | Loan ID 200788 | Fixed | 3.625 | % | 12/1/2028 | 200,321 | ||||||||||
133,426 | Loan ID 200789 | Fixed | 3.750 | % | 9/1/2044 | 117,446 | ||||||||||
154,821 | Loan ID 200790 | Fixed | 4.250 | % | 8/1/2044 | 146,420 | ||||||||||
207,537 | Loan ID 200791 | Fixed | 4.875 | % | 6/1/2044 | 217,914 | ||||||||||
369,992 | Loan ID 200792 | Fixed | 3.375 | % | 1/1/2043 | 221,013 | ||||||||||
374,384 | Loan ID 200793 | Fixed | 2.000 | % | 10/1/2051 | 340,074 | ||||||||||
234,344 | Loan ID 200794 | Fixed | 2.000 | % | 4/1/2050 | 232,830 | ||||||||||
96,192 | Loan ID 200795 | Fixed | 6.750 | % | 8/1/2036 | 93,889 | ||||||||||
72,719 | Loan ID 200796 | Fixed | 2.170 | % | 12/1/2053 | 39,452 | ||||||||||
424,278 | Loan ID 200797 | Fixed | 2.000 | % | 6/1/2052 | 321,162 | ||||||||||
60,254 | Loan ID 200799 | Fixed | 3.000 | % | 2/5/2053 | 62,907 | ||||||||||
61,264 | Loan ID 200800 | Fixed | 4.000 | % | 1/1/2053 | 56,484 | ||||||||||
216,321 | Loan ID 200802 | Fixed | 5.000 | % | 1/1/2042 | 216,321 | ||||||||||
364,154 | Loan ID 200803 | Fixed | 2.250 | % | 11/1/2050 | 214,979 | ||||||||||
162,174 | Loan ID 200805 | Fixed | 2.000 | % | 7/1/2050 | 160,142 | ||||||||||
159,330 | Loan ID 200806 | Fixed | 5.000 | % | 8/1/2049 | 167,297 | ||||||||||
301,005 | Loan ID 200807 | Fixed | 2.460 | % | 7/1/2047 | 282,923 | ||||||||||
65,281 | Loan ID 200808 | Fixed | 2.000 | % | 11/1/2050 | 59,237 | ||||||||||
117,615 | Loan ID 200809 | Fixed | 3.000 | % | 4/1/2050 | 115,607 | ||||||||||
144,910 | Loan ID 200810 | Fixed | 3.000 | % | 1/1/2050 | 151,002 | ||||||||||
117,107 | Loan ID 200811 | Fixed | 3.000 | % | 4/1/2050 | 122,127 | ||||||||||
278,710 | Loan ID 200813 | Fixed | 2.000 | % | 12/1/2049 | 252,593 | ||||||||||
244,683 | Loan ID 200814 | Fixed | 8.250 | % | 7/1/2039 | 249,181 | ||||||||||
316,036 | Loan ID 200815 | Fixed | 2.000 | % | 3/1/2053 | 288,394 | ||||||||||
289,959 | Loan ID 200817 | Fixed | 3.000 | % | 1/1/2050 | 283,786 | ||||||||||
55,142 | Loan ID 200818 | Fixed | 3.490 | % | 8/1/2051 | 44,213 | ||||||||||
265,010 | Loan ID 200819 | Fixed | 2.000 | % | 9/1/2053 | 144,391 | ||||||||||
137,613 | Loan ID 200820 | Fixed | 4.000 | % | 7/1/2044 | 123,967 | ||||||||||
213,402 | Loan ID 200821 | Fixed | 4.250 | % | 8/1/2044 | 217,987 | ||||||||||
325,236 | Loan ID 200822 | Fixed | 4.750 | % | 1/1/2042 | 341,498 | ||||||||||
83,430 | Loan ID 200823 | Fixed | 4.250 | % | 9/1/2044 | 78,362 | ||||||||||
226,216 | Loan ID 200824 | Fixed | 4.250 | % | 8/1/2044 | 203,211 | ||||||||||
108,702 | Loan ID 200826 | Fixed | 4.375 | % | 9/1/2044 | 111,242 | ||||||||||
190,484 | Loan ID 200827 | Fixed | 3.875 | % | 6/1/2044 | 171,062 | ||||||||||
239,659 | Loan ID 200828 | Fixed | 4.375 | % | 7/1/2044 | 216,101 | ||||||||||
The accompanying notes are an integral part of these financial statements.
16
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 264,108 | Loan ID 200829 | Fixed | 4.375 | % | 7/1/2043 | $ | 274,422 | ||||||||
215,051 | Loan ID 200830 | Fixed | 2.875 | % | 7/1/2044 | 182,504 | ||||||||||
84,693 | Loan ID 200831 | Fixed | 4.250 | % | 10/1/2044 | 85,939 | ||||||||||
348,950 | Loan ID 200832 | Fixed | 4.250 | % | 10/1/2044 | 314,498 | ||||||||||
365,226 | Loan ID 200833 | Fixed | 4.250 | % | 1/1/2043 | 383,487 | ||||||||||
164,349 | Loan ID 200834 | Fixed | 4.125 | % | 7/1/2043 | 172,193 | ||||||||||
336,283 | Loan ID 200835 | Fixed | 5.000 | % | 8/1/2043 | 353,098 | ||||||||||
337,043 | Loan ID 200837 | Fixed | 4.625 | % | 8/1/2044 | 347,560 | ||||||||||
187,381 | Loan ID 200838 | Fixed | 3.750 | % | 8/1/2044 | 160,612 | ||||||||||
240,412 | Loan ID 200839 | Fixed | 5.000 | % | 5/1/2044 | 252,433 | ||||||||||
186,102 | Loan ID 200842 | Fixed | 4.250 | % | 8/1/2044 | 171,258 | ||||||||||
366,390 | Loan ID 200843 | Fixed | 4.750 | % | 10/1/2043 | 384,710 | ||||||||||
310,711 | Loan ID 200844 | Fixed | 4.500 | % | 7/1/2043 | 326,247 | ||||||||||
208,817 | Loan ID 200846 | Fixed | 4.375 | % | 11/1/2043 | 179,651 | ||||||||||
185,834 | Loan ID 200847 | Fixed | 4.750 | % | 10/1/2044 | 193,626 | ||||||||||
181,045 | Loan ID 200848 | Fixed | 2.000 | % | 6/1/2051 | 138,040 | ||||||||||
227,134 | Loan ID 200849 | Fixed | 5.014 | % | 11/1/2047 | 123,047 | ||||||||||
147,736 | Loan ID 200850 | Fixed | 2.000 | % | 6/1/2051 | 64,474 | ||||||||||
189,353 | Loan ID 200851 | Fixed | 4.000 | % | 7/1/2051 | 175,937 | ||||||||||
625,519 | Loan ID 200852 | Fixed | 2.868 | % | 2/1/2053 | 521,311 | ||||||||||
115,663 | Loan ID 200853 | Fixed | 2.818 | % | 4/1/2037 | 95,595 | ||||||||||
106,913 | Loan ID 200854 | Fixed | 2.500 | % | 4/1/2053 | 99,641 | ||||||||||
225,150 | Loan ID 200855 | ARM | 3.580 | % | 7/1/2037 | 185,270 | ||||||||||
219,111 | Loan ID 200856 | Fixed | 4.000 | % | 6/1/2042 | 216,542 | ||||||||||
244,616 | Loan ID 200857 | Fixed | 2.125 | % | 7/1/2040 | 98,447 | ||||||||||
271,607 | Loan ID 200858 | Fixed | 2.000 | % | 1/1/2053 | 203,117 | ||||||||||
245,759 | Loan ID 200859 | Fixed | 2.170 | % | 12/1/2052 | 125,664 | ||||||||||
169,762 | Loan ID 200860 | Fixed | 2.000 | % | 3/1/2052 | 115,924 | ||||||||||
435,678 | Loan ID 200861 | Fixed | 2.000 | % | 6/1/2054 | 332,982 | ||||||||||
158,222 | Loan ID 200862 | Fixed | 2.748 | % | 8/1/2050 | 86,033 | ||||||||||
257,567 | Loan ID 200863 | Fixed | 2.000 | % | 7/1/2052 | 202,244 | ||||||||||
270,464 | Loan ID 200864 | Fixed | 2.000 | % | 1/1/2037 | 164,276 | ||||||||||
212,895 | Loan ID 200865 | Fixed | 3.060 | % | 11/1/2053 | 159,736 | ||||||||||
274,003 | Loan ID 200866 | Fixed | 2.000 | % | 5/1/2053 | 245,359 | ||||||||||
116,677 | Loan ID 200867 | Fixed | 2.370 | % | 9/1/2053 | 72,588 | ||||||||||
317,682 | Loan ID 200869 | ARM | 3.740 | % | 4/1/2037 | 137,531 | ||||||||||
2,762,526 | Loan ID 200871 | Fixed | 2.000 | % | 8/1/2053 | 1,380,883 | ||||||||||
393,310 | Loan ID 200872 | Fixed | 3.200 | % | 8/1/2050 | 338,625 | ||||||||||
202,793 | Loan ID 200873 | Fixed | 3.525 | % | 11/1/2053 | 133,872 | ||||||||||
216,152 | Loan ID 200874 | Fixed | 2.000 | % | 11/1/2047 | 108,286 | ||||||||||
580,054 | Loan ID 200875 | Fixed | 2.000 | % | 5/1/2054 | 396,328 | ||||||||||
201,703 | Loan ID 200876 | Fixed | 2.625 | % | 5/1/2035 | 204,838 | ||||||||||
399,321 | Loan ID 200877 | Fixed | 4.750 | % | 9/1/2042 | 345,250 | ||||||||||
138,843 | Loan ID 200878 | Fixed | 2.000 | % | 7/1/2050 | 86,365 | ||||||||||
The accompanying notes are an integral part of these financial statements.
17
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 195,326 | Loan ID 200880 | Fixed | 4.250 | % | 6/1/2043 | $ | 205,092 | ||||||||
181,000 | Loan ID 200882 | Fixed | 5.125 | % | 9/1/2043 | 190,050 | ||||||||||
89,474 | Loan ID 200883 | Fixed | 3.375 | % | 5/1/2028 | 89,262 | ||||||||||
176,738 | Loan ID 200885 | Fixed | 4.875 | % | 10/1/2044 | 179,171 | ||||||||||
98,676 | Loan ID 200886 | Fixed | 4.250 | % | 10/1/2044 | 100,798 | ||||||||||
257,218 | Loan ID 200887 | Fixed | 4.750 | % | 9/1/2044 | 270,079 | ||||||||||
244,870 | Loan ID 200888 | Fixed | 4.500 | % | 9/1/2044 | 205,895 | ||||||||||
137,400 | Loan ID 200890 | Fixed | 4.375 | % | 11/1/2044 | 111,258 | ||||||||||
211,757 | Loan ID 200891 | Fixed | 4.250 | % | 10/1/2044 | 193,603 | ||||||||||
260,675 | Loan ID 200892 | Fixed | 3.750 | % | 9/1/2043 | 226,412 | ||||||||||
227,594 | Loan ID 200893 | Fixed | 5.000 | % | 11/1/2043 | 238,974 | ||||||||||
100,664 | Loan ID 200894 | Fixed | 5.000 | % | 10/1/2043 | 105,697 | ||||||||||
230,867 | Loan ID 200895 | Fixed | 3.875 | % | 11/1/2043 | 234,378 | ||||||||||
198,648 | Loan ID 200897 | Fixed | 4.750 | % | 10/1/2044 | 139,633 | ||||||||||
223,737 | Loan ID 200898 | Fixed | 4.250 | % | 10/1/2043 | 180,491 | ||||||||||
383,202 | Loan ID 200900 | Fixed | 4.375 | % | 9/1/2044 | 358,541 | ||||||||||
676,772 | Loan ID 200902 | Fixed | 4.250 | % | 9/1/2044 | 704,064 | ||||||||||
255,963 | Loan ID 200904 | Fixed | 5.125 | % | 9/1/2044 | 243,751 | ||||||||||
408,765 | Loan ID 200905 | Fixed | 5.375 | % | 9/1/2044 | 424,007 | ||||||||||
322,787 | Loan ID 200906 | Fixed | 4.875 | % | 2/1/2035 | 338,926 | ||||||||||
355,162 | Loan ID 200907 | ARM | 3.300 | % | 8/1/2047 | 301,289 | ||||||||||
107,552 | Loan ID 200908 | Fixed | 4.000 | % | 6/1/2049 | 99,673 | ||||||||||
117,394 | Loan ID 200909 | Fixed | 4.870 | % | 3/1/2046 | 123,263 | ||||||||||
206,364 | Loan ID 200910 | Fixed | 3.300 | % | 4/1/2053 | 179,211 | ||||||||||
150,092 | Loan ID 200911 | Fixed | 3.380 | % | 9/1/2053 | 83,870 | ||||||||||
723,314 | Loan ID 200912 | Fixed | 3.500 | % | 3/1/2037 | 682,548 | ||||||||||
60,716 | Loan ID 200913 | Fixed | 4.250 | % | 5/1/2047 | 51,815 | ||||||||||
154,962 | Loan ID 200914 | Fixed | 2.875 | % | 12/1/2047 | 123,008 | ||||||||||
144,386 | Loan ID 200915 | Fixed | 2.990 | % | 9/1/2053 | 72,953 | ||||||||||
92,058 | Loan ID 200916 | Fixed | 4.000 | % | 10/1/2037 | 96,068 | ||||||||||
162,285 | Loan ID 200917 | Fixed | 4.875 | % | 1/1/2051 | 170,399 | ||||||||||
519,831 | Loan ID 200918 | Fixed | 3.875 | % | 10/1/2035 | 539,325 | ||||||||||
559,965 | Loan ID 200919 | Fixed | 3.000 | % | 8/1/2045 | 473,257 | ||||||||||
100,406 | Loan ID 200921 | ARM | 3.125 | % | 7/1/2051 | 95,359 | ||||||||||
431,082 | Loan ID 200922 | Fixed | 3.340 | % | 9/1/2053 | 445,014 | ||||||||||
445,394 | Loan ID 200923 | Fixed | 2.750 | % | 12/1/2036 | 410,955 | ||||||||||
516,339 | Loan ID 200924 | Fixed | 4.000 | % | 9/1/2051 | 542,156 | ||||||||||
462,691 | Loan ID 200925 | Fixed | 4.000 | % | 4/1/2055 | 477,216 | ||||||||||
341,752 | Loan ID 200927 | Fixed | 3.000 | % | 8/1/2038 | 337,782 | ||||||||||
126,856 | Loan ID 200928 | Fixed | 4.800 | % | 12/1/2036 | 133,198 | ||||||||||
166,009 | Loan ID 200929 | Fixed | 4.625 | % | 1/1/2043 | 173,949 | ||||||||||
246,463 | Loan ID 200930 | Fixed | 2.000 | % | 12/1/2050 | 180,293 | ||||||||||
314,304 | Loan ID 200931 | Fixed | 4.250 | % | 12/1/2052 | 298,530 | ||||||||||
The accompanying notes are an integral part of these financial statements.
18
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 312,080 | Loan ID 200933 | Fixed | 4.250 | % | 3/1/2043 | $ | 327,684 | ||||||||
118,587 | Loan ID 200934 | Fixed | 3.810 | % | 1/1/2043 | 121,632 | ||||||||||
184,214 | Loan ID 200935 | Fixed | 3.875 | % | 4/1/2043 | 187,256 | ||||||||||
200,035 | Loan ID 200936 | Fixed | 4.000 | % | 5/1/2042 | 208,489 | ||||||||||
178,705 | Loan ID 200938 | Fixed | 4.125 | % | 4/1/2043 | 185,435 | ||||||||||
125,715 | Loan ID 200939 | Fixed | 4.170 | % | 5/1/2042 | 118,496 | ||||||||||
206,648 | Loan ID 200940 | Fixed | 3.250 | % | 2/1/2043 | 204,856 | ||||||||||
119,895 | Loan ID 200941 | Fixed | 3.780 | % | 1/1/2043 | 123,255 | ||||||||||
288,736 | Loan ID 200942 | Fixed | 4.000 | % | 4/1/2043 | 301,156 | ||||||||||
123,261 | Loan ID 200943 | Fixed | 4.875 | % | 11/1/2043 | 129,424 | ||||||||||
107,729 | Loan ID 200944 | Fixed | 4.500 | % | 2/1/2044 | 78,879 | ||||||||||
145,062 | Loan ID 200945 | Fixed | 5.125 | % | 4/1/2044 | 151,395 | ||||||||||
298,169 | Loan ID 200947 | Fixed | 4.000 | % | 2/1/2043 | 310,612 | ||||||||||
132,772 | Loan ID 200948 | Fixed | 4.625 | % | 12/1/2042 | 139,410 | ||||||||||
291,143 | Loan ID 200949 | Fixed | 3.875 | % | 4/1/2043 | 301,024 | ||||||||||
188,288 | Loan ID 200952 | Fixed | 3.875 | % | 1/1/2043 | 194,653 | ||||||||||
122,078 | Loan ID 200953 | Fixed | 3.750 | % | 12/1/2042 | 106,558 | ||||||||||
391,906 | Loan ID 200954 | Fixed | 3.625 | % | 1/1/2043 | 398,535 | ||||||||||
343,807 | Loan ID 200955 | Fixed | 3.250 | % | 5/1/2043 | 340,675 | ||||||||||
267,588 | Loan ID 200956 | Fixed | 5.000 | % | 8/1/2051 | 259,140 | ||||||||||
173,251 | Loan ID 200957 | Fixed | 3.875 | % | 6/1/2043 | 179,433 | ||||||||||
99,593 | Loan ID 200958 | Fixed | 3.875 | % | 6/1/2043 | 102,122 | ||||||||||
433,541 | Loan ID 200959 | Fixed | 4.000 | % | 11/1/2042 | 452,495 | ||||||||||
389,280 | Loan ID 200960 | Fixed | 3.500 | % | 1/1/2043 | 391,738 | ||||||||||
184,181 | Loan ID 200961 | Fixed | 4.750 | % | 6/1/2043 | 193,390 | ||||||||||
215,937 | Loan ID 200962 | Fixed | 4.250 | % | 10/1/2044 | 195,729 | ||||||||||
121,733 | Loan ID 200963 | Fixed | 4.750 | % | 9/1/2044 | 111,977 | ||||||||||
366,016 | Loan ID 200964 | Fixed | 3.750 | % | 7/1/2043 | 376,501 | ||||||||||
212,486 | Loan ID 200965 | Fixed | 4.125 | % | 11/1/2044 | 184,583 | ||||||||||
150,648 | Loan ID 200966 | Fixed | 4.875 | % | 7/1/2044 | 140,163 | ||||||||||
97,663 | Loan ID 200968 | Fixed | 4.250 | % | 11/1/2044 | 77,436 | ||||||||||
373,275 | Loan ID 200969 | Fixed | 4.875 | % | 8/1/2043 | 391,939 | ||||||||||
136,827 | Loan ID 200972 | Fixed | 4.750 | % | 2/1/2044 | 143,668 | ||||||||||
158,568 | Loan ID 200974 | Fixed | 4.250 | % | 10/1/2044 | 143,564 | ||||||||||
58,766 | Loan ID 200975 | Fixed | 4.750 | % | 12/1/2044 | 61,705 | ||||||||||
206,315 | Loan ID 200976 | Fixed | 4.500 | % | 12/1/2044 | 211,928 | ||||||||||
361,502 | Loan ID 200977 | Fixed | 4.875 | % | 9/1/2044 | 379,577 | ||||||||||
124,436 | Loan ID 200978 | Fixed | 4.625 | % | 11/1/2044 | 127,825 | ||||||||||
183,057 | Loan ID 200980 | Fixed | 4.250 | % | 11/1/2044 | 186,815 | ||||||||||
146,878 | Loan ID 200982 | Fixed | 4.375 | % | 11/1/2044 | 116,228 | ||||||||||
223,262 | Loan ID 200983 | Fixed | 4.375 | % | 8/1/2044 | 204,514 | ||||||||||
157,821 | Loan ID 200984 | Fixed | 5.000 | % | 10/1/2043 | 165,712 | ||||||||||
267,244 | Loan ID 200985 | Fixed | 4.250 | % | 12/1/2044 | 226,036 | ||||||||||
158,364 | Loan ID 200986 | Fixed | 4.250 | % | 12/1/2044 | 166,282 | ||||||||||
The accompanying notes are an integral part of these financial statements.
19
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 117,615 | Loan ID 200987 | Fixed | 4.625 | % | 10/1/2044 | $ | 121,954 | ||||||||
228,315 | Loan ID 200989 | Fixed | 3.750 | % | 6/1/2029 | 233,279 | ||||||||||
296,182 | Loan ID 200992 | Fixed | 4.125 | % | 5/1/2043 | 310,290 | ||||||||||
174,346 | Loan ID 200993 | Fixed | 2.004 | % | 7/15/2049 | 158,289 | ||||||||||
206,559 | Loan ID 200994 | Fixed | 4.125 | % | 5/1/2053 | 137,644 | ||||||||||
200,730 | Loan ID 200995 | Fixed | 2.750 | % | 5/1/2047 | 140,608 | ||||||||||
58,368 | Loan ID 200996 | Fixed | 2.500 | % | 8/1/2048 | 41,585 | ||||||||||
100,925 | Loan ID 200997 | Fixed | 2.000 | % | 3/1/2051 | 71,530 | ||||||||||
374,107 | Loan ID 200998 | Fixed | 2.250 | % | 12/1/2050 | 289,517 | ||||||||||
99,891 | Loan ID 200999 | Fixed | 4.250 | % | 4/1/2044 | 103,718 | ||||||||||
75,975 | Loan ID 201000 | Fixed | 5.125 | % | 2/1/2039 | 75,975 | ||||||||||
107,697 | Loan ID 201001 | Fixed | 7.413 | % | 9/1/2037 | 46,046 | ||||||||||
35,754 | Loan ID 201002 ** | Fixed | 0.000 | % | 10/1/2024 | 37,542 | ||||||||||
36,442 | Loan ID 201003 ** | Fixed | 0.000 | % | 12/1/2024 | 38,264 | ||||||||||
135,139 | Loan ID 201005 | Fixed | 4.750 | % | 7/1/2041 | 141,896 | ||||||||||
44,753 | Loan ID 201006 | Fixed | 6.875 | % | 3/1/2038 | 46,990 | ||||||||||
83,521 | Loan ID 201007 | Fixed | 7.125 | % | 4/1/2037 | 87,697 | ||||||||||
79,700 | Loan ID 201008 | Fixed | 7.125 | % | 10/1/2038 | 83,685 | ||||||||||
75,480 | Loan ID 201009 ** | Fixed | 0.000 | % | 4/1/2033 | 79,254 | ||||||||||
83,439 | Loan ID 201010 | Fixed | 5.500 | % | 4/1/2039 | 82,230 | ||||||||||
48,443 | Loan ID 201011 ** | Fixed | 0.000 | % | 2/1/2023 | 50,865 | ||||||||||
47,623 | Loan ID 201012 | Fixed | 7.500 | % | 12/1/2038 | 50,004 | ||||||||||
57,881 | Loan ID 201013 | Fixed | 7.500 | % | 12/1/2038 | 60,775 | ||||||||||
98,173 | Loan ID 201014 ** | Fixed | 0.000 | % | 2/1/2033 | 91,024 | ||||||||||
19,420 | Loan ID 201015 ** | Fixed | 0.000 | % | 3/29/2021 | 20,391 | ||||||||||
110,326 | Loan ID 201016 | Fixed | 6.500 | % | 2/1/2036 | 110,327 | ||||||||||
28,711 | Loan ID 201017 ** | Fixed | 0.000 | % | 4/1/2032 | 26,646 | ||||||||||
318,969 | Loan ID 201018 | Fixed | 6.750 | % | 6/1/2037 | 334,918 | ||||||||||
103,162 | Loan ID 201019 | ARM | 2.875 | % | 2/1/2037 | 108,320 | ||||||||||
102,678 | Loan ID 201020 ** | Fixed | 0.000 | % | 10/1/2034 | 107,812 | ||||||||||
106,515 | Loan ID 201021 | Fixed | 6.870 | % | 8/1/2047 | 108,507 | ||||||||||
83,541 | Loan ID 201022 | ARM | 2.625 | % | 5/1/2037 | 77,944 | ||||||||||
147,801 | Loan ID 201023 | Fixed | 6.450 | % | 2/1/2036 | 151,939 | ||||||||||
101,371 | Loan ID 201024 | Fixed | 9.000 | % | 3/1/2037 | 106,440 | ||||||||||
191,813 | Loan ID 201025 | ARM | 2.875 | % | 1/1/2042 | 182,254 | ||||||||||
83,653 | Loan ID 201026 | Fixed | 7.750 | % | 12/1/2035 | 83,653 | ||||||||||
108,133 | Loan ID 201027 | Fixed | 9.538 | % | 3/1/2037 | 113,540 | ||||||||||
173,357 | Loan ID 201028 | Fixed | 4.625 | % | 4/1/2044 | 182,025 | ||||||||||
106,818 | Loan ID 201030 | Fixed | 5.000 | % | 7/1/2042 | 105,812 | ||||||||||
145,488 | Loan ID 201032 | Fixed | 4.500 | % | 11/1/2044 | 130,666 | ||||||||||
294,940 | Loan ID 201033 | Fixed | 4.125 | % | 12/1/2044 | 275,589 | ||||||||||
106,484 | Loan ID 201035 | Fixed | 4.375 | % | 9/1/2044 | 35,972 | ||||||||||
101,002 | Loan ID 201036 | Fixed | 4.375 | % | 12/1/2044 | 89,221 | ||||||||||
70,699 | Loan ID 201037 | Fixed | 8.250 | % | 7/1/2039 | 74,234 | ||||||||||
The accompanying notes are an integral part of these financial statements.
20
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 114,018 | Loan ID 201038 | Fixed | 8.250 | % | 5/1/2039 | $ | 60,720 | ||||||||
462,886 | Loan ID 201039 | Fixed | 4.500 | % | 10/1/2045 | 194,794 | ||||||||||
283,794 | Loan ID 201040 | Fixed | 2.000 | % | 11/1/2045 | 192,555 | ||||||||||
93,098 | Loan ID 201041 | Fixed | 3.750 | % | 11/1/2052 | 83,866 | ||||||||||
131,291 | Loan ID 201043 | Fixed | 4.000 | % | 4/1/2039 | 122,249 | ||||||||||
189,534 | Loan ID 201044 | Fixed | 4.870 | % | 3/29/2037 | 182,265 | ||||||||||
114,702 | Loan ID 201045 | Fixed | 2.000 | % | 7/1/2037 | 104,200 | ||||||||||
270,925 | Loan ID 201046 | Fixed | 2.000 | % | 4/1/2053 | 141,574 | ||||||||||
111,254 | Loan ID 201047 | Fixed | 2.000 | % | 4/1/2053 | 84,902 | ||||||||||
177,525 | Loan ID 201048 | Fixed | 2.000 | % | 4/1/2052 | 164,139 | ||||||||||
494,939 | Loan ID 201049 | Fixed | 2.000 | % | 4/1/2052 | 265,048 | ||||||||||
657,102 | Loan ID 201050 | Fixed | 2.000 | % | 8/1/2053 | 516,800 | ||||||||||
277,973 | Loan ID 201051 | Fixed | 3.174 | % | 9/1/2053 | 236,163 | ||||||||||
132,135 | Loan ID 201052 | Fixed | 2.000 | % | 4/1/2053 | 66,269 | ||||||||||
66,948 | Loan ID 201053 | Fixed | 3.860 | % | 7/1/2053 | 62,266 | ||||||||||
219,174 | Loan ID 201054 | Fixed | 2.400 | % | 5/17/2050 | 176,962 | ||||||||||
610,566 | Loan ID 201056 | Fixed | 2.000 | % | 7/1/2054 | 482,976 | ||||||||||
172,973 | Loan ID 201057 | Fixed | 2.000 | % | 1/1/2050 | 158,030 | ||||||||||
141,767 | Loan ID 201058 | Fixed | 2.500 | % | 8/1/2037 | 115,839 | ||||||||||
138,123 | Loan ID 201059 | Fixed | 2.000 | % | 4/1/2053 | 123,038 | ||||||||||
119,842 | Loan ID 201060 | Fixed | 2.625 | % | 7/1/2035 | 89,361 | ||||||||||
88,732 | Loan ID 201061 | Fixed | 3.000 | % | 3/1/2050 | 92,547 | ||||||||||
123,218 | Loan ID 201062 | Fixed | 3.100 | % | 4/1/2047 | 107,077 | ||||||||||
128,144 | Loan ID 201063 | Fixed | 4.000 | % | 9/1/2047 | 107,503 | ||||||||||
51,906 | Loan ID 201064 | Fixed | 2.000 | % | 12/1/2052 | 36,042 | ||||||||||
219,905 | Loan ID 201065 | Fixed | 3.000 | % | 7/1/2037 | 164,867 | ||||||||||
237,826 | Loan ID 201066 | Fixed | 4.250 | % | 12/1/2046 | 249,717 | ||||||||||
448,698 | Loan ID 201067 | Fixed | 4.750 | % | 1/1/2044 | 421,216 | ||||||||||
306,976 | Loan ID 201068 | Fixed | 5.250 | % | 5/1/2044 | 322,324 | ||||||||||
72,162 | Loan ID 201069 | Fixed | 4.625 | % | 12/1/2044 | 68,180 | ||||||||||
636,406 | Loan ID 201070 | Fixed | 4.250 | % | 2/1/2045 | 663,247 | ||||||||||
184,229 | Loan ID 201071 | Fixed | 4.625 | % | 11/1/2044 | 167,923 | ||||||||||
127,244 | Loan ID 201072 | Fixed | 3.500 | % | 3/1/2028 | 98,882 | ||||||||||
54,837 | Loan ID 201073 | Fixed | 3.125 | % | 4/1/2023 | 53,478 | ||||||||||
98,624 | Loan ID 201075 | Fixed | 4.375 | % | 10/1/2044 | 100,163 | ||||||||||
131,158 | Loan ID 201076 | Fixed | 3.500 | % | 12/1/2042 | 129,845 | ||||||||||
139,671 | Loan ID 201077 | Fixed | 3.625 | % | 7/1/2044 | 121,935 | ||||||||||
109,912 | Loan ID 201078 | Fixed | 3.990 | % | 7/1/2042 | 114,617 | ||||||||||
271,750 | Loan ID 201081 | ARM | 3.000 | % | 10/1/2044 | 272,124 | ||||||||||
127,412 | Loan ID 201082 | Fixed | 3.875 | % | 12/1/2044 | 110,523 | ||||||||||
374,702 | Loan ID 201083 | Fixed | 5.375 | % | 2/1/2044 | 220,603 | ||||||||||
233,268 | Loan ID 201084 | Fixed | 5.000 | % | 8/1/2038 | 230,343 | ||||||||||
151,517 | Loan ID 201086 | Fixed | 4.625 | % | 11/1/2044 | 142,903 | ||||||||||
277,445 | Loan ID 201089 | Fixed | 4.000 | % | 8/1/2044 | 219,675 | ||||||||||
The accompanying notes are an integral part of these financial statements.
21
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 258,624 | Loan ID 201090 | Fixed | 3.625 | % | 11/1/2044 | $ | 259,514 | ||||||||
164,250 | Loan ID 201091 | Fixed | 4.125 | % | 1/1/2045 | 143,303 | ||||||||||
231,195 | Loan ID 201092 | Fixed | 5.250 | % | 9/1/2043 | 231,195 | ||||||||||
142,104 | Loan ID 201093 | Fixed | 4.125 | % | 9/1/2043 | 62,304 | ||||||||||
156,029 | Loan ID 201094 | Fixed | 4.550 | % | 3/1/2044 | 142,145 | ||||||||||
240,103 | Loan ID 201095 | Fixed | 3.875 | % | 8/1/2044 | 214,037 | ||||||||||
243,347 | Loan ID 201097 | Fixed | 3.990 | % | 1/1/2045 | 209,931 | ||||||||||
155,942 | Loan ID 201099 | Fixed | 2.875 | % | 3/1/2030 | 141,810 | ||||||||||
102,476 | Loan ID 201100 | Fixed | 4.125 | % | 7/1/2043 | 107,549 | ||||||||||
360,516 | Loan ID 201101 | Fixed | 4.625 | % | 3/1/2045 | 299,779 | ||||||||||
160,542 | Loan ID 201103 | ARM | 2.875 | % | 5/1/2044 | 165,002 | ||||||||||
164,634 | Loan ID 201104 | Fixed | 4.375 | % | 4/1/2045 | 147,680 | ||||||||||
303,498 | Loan ID 201105 | Fixed | 4.250 | % | 11/1/2044 | 310,390 | ||||||||||
83,122 | Loan ID 201107 | Fixed | 5.150 | % | 2/1/2036 | 81,398 | ||||||||||
155,147 | Loan ID 201108 | Fixed | 4.750 | % | 2/1/2054 | 148,349 | ||||||||||
554,280 | Loan ID 201110 | ARM | 3.375 | % | 4/1/2037 | 440,690 | ||||||||||
163,092 | Loan ID 201111 | Fixed | 2.000 | % | 4/1/2050 | 159,771 | ||||||||||
257,222 | Loan ID 201112 | Fixed | 3.750 | % | 8/1/2037 | 237,346 | ||||||||||
79,444 | Loan ID 201113 | Fixed | 5.750 | % | 12/1/2052 | 83,417 | ||||||||||
111,174 | Loan ID 201114 | Fixed | 8.087 | % | 5/1/2054 | 88,429 | ||||||||||
518,115 | Loan ID 201115 | Fixed | 4.000 | % | 2/1/2051 | 473,763 | ||||||||||
82,835 | Loan ID 201116 | Fixed | 4.250 | % | 10/1/2052 | 43,304 | ||||||||||
131,249 | Loan ID 201117 | Fixed | 4.500 | % | 11/1/2037 | 94,231 | ||||||||||
218,426 | Loan ID 201118 | Fixed | 2.000 | % | 11/1/2054 | 198,715 | ||||||||||
133,962 | Loan ID 201119 | Fixed | 4.000 | % | 5/1/2034 | 139,832 | ||||||||||
55,276 | Loan ID 201120 | Fixed | 3.990 | % | 4/1/2037 | 47,905 | ||||||||||
95,644 | Loan ID 201121 | Fixed | 2.000 | % | 11/1/2048 | 73,877 | ||||||||||
87,388 | Loan ID 201122 | Fixed | 4.750 | % | 11/1/2048 | 77,762 | ||||||||||
175,965 | Loan ID 201123 | Fixed | 2.000 | % | 7/1/2054 | 89,065 | ||||||||||
256,883 | Loan ID 201124 | Fixed | 3.000 | % | 4/1/2040 | 267,866 | ||||||||||
434,747 | Loan ID 201126 | Fixed | 6.500 | % | 4/1/2049 | 290,749 | ||||||||||
84,575 | Loan ID 201127 | ARM | 2.625 | % | 4/1/2037 | 29,802 | ||||||||||
281,793 | Loan ID 201128 | Fixed | 2.000 | % | 10/1/2036 | 257,030 | ||||||||||
161,674 | Loan ID 201129 | Fixed | 4.875 | % | 6/1/2051 | 155,362 | ||||||||||
125,421 | Loan ID 201130 | Fixed | 4.850 | % | 2/1/2038 | 131,692 | ||||||||||
117,918 | Loan ID 201131 | Fixed | 5.353 | % | 5/1/2053 | 48,403 | ||||||||||
174,266 | Loan ID 201132 | Fixed | 2.000 | % | 7/1/2037 | 158,371 | ||||||||||
155,386 | Loan ID 201133 | Fixed | 2.000 | % | 6/1/2051 | 141,154 | ||||||||||
202,250 | Loan ID 201134 | Fixed | 2.000 | % | 10/1/2053 | 185,002 | ||||||||||
540,166 | Loan ID 201135 | Fixed | 2.000 | % | 6/1/2051 | 367,587 | ||||||||||
532,320 | Loan ID 201136 | Fixed | 2.000 | % | 2/1/2036 | 487,081 | ||||||||||
318,144 | Loan ID 201137 | Fixed | 2.000 | % | 12/1/2052 | 254,462 | ||||||||||
60,798 | Loan ID 201138 | Fixed | 4.250 | % | 3/1/2034 | 63,838 | ||||||||||
166,575 | Loan ID 201139 | Fixed | 2.000 | % | 11/1/2053 | 81,666 | ||||||||||
The accompanying notes are an integral part of these financial statements.
22
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 162,090 | Loan ID 201140 | Fixed | 4.870 | % | 1/1/2038 | $ | 144,096 | ||||||||
145,580 | Loan ID 201141 | Fixed | 2.000 | % | 5/1/2052 | 99,467 | ||||||||||
454,524 | Loan ID 201142 | Fixed | 2.000 | % | 9/1/2035 | 416,616 | ||||||||||
92,808 | Loan ID 201143 | Fixed | 2.000 | % | 11/1/2037 | 62,749 | ||||||||||
104,517 | Loan ID 201144 | Fixed | 2.000 | % | 9/1/2045 | 102,636 | ||||||||||
232,188 | Loan ID 201145 | Fixed | 4.000 | % | 4/1/2051 | 213,131 | ||||||||||
134,419 | Loan ID 201146 | Fixed | 4.875 | % | 8/1/2054 | 118,342 | ||||||||||
111,627 | Loan ID 201147 | Fixed | 2.000 | % | 11/1/2051 | 103,182 | ||||||||||
99,644 | Loan ID 201148 | Fixed | 3.950 | % | 10/1/2042 | 103,798 | ||||||||||
280,762 | Loan ID 201149 | Fixed | 5.719 | % | 6/1/2051 | 261,916 | ||||||||||
125,340 | Loan ID 201150 | Fixed | 2.000 | % | 7/1/2037 | 114,750 | ||||||||||
484,282 | Loan ID 201152 | Fixed | 2.000 | % | 8/1/2050 | 439,084 | ||||||||||
252,176 | Loan ID 201153 | Fixed | 2.000 | % | 6/1/2050 | 247,742 | ||||||||||
63,760 | Loan ID 201154 | ARM | 4.500 | % | 11/1/2041 | 66,947 | ||||||||||
97,337 | Loan ID 201155 | Fixed | 2.000 | % | 11/1/2053 | 86,370 | ||||||||||
65,479 | Loan ID 201156 | Fixed | 3.000 | % | 4/1/2050 | 60,959 | ||||||||||
294,094 | Loan ID 201157 | Fixed | 4.000 | % | 3/1/2055 | 306,944 | ||||||||||
301,059 | Loan ID 201158 | Fixed | 2.000 | % | 8/1/2052 | 275,260 | ||||||||||
71,975 | Loan ID 201159 | Fixed | 2.000 | % | 6/1/2039 | 31,603 | ||||||||||
205,578 | Loan ID 201160 | Fixed | 3.000 | % | 10/1/2049 | 214,663 | ||||||||||
299,534 | Loan ID 201161 | Fixed | 2.000 | % | 6/1/2054 | 224,753 | ||||||||||
145,599 | Loan ID 201162 | Fixed | 2.125 | % | 12/1/2052 | 79,808 | ||||||||||
386,588 | Loan ID 201163 | Fixed | 3.000 | % | 12/1/2049 | 353,597 | ||||||||||
168,087 | Loan ID 201164 | Fixed | 2.000 | % | 11/1/2051 | 143,189 | ||||||||||
117,086 | Loan ID 201165 | Fixed | 4.750 | % | 1/1/2044 | 122,941 | ||||||||||
121,514 | Loan ID 201166 | Fixed | 2.000 | % | 12/1/2054 | 95,137 | ||||||||||
443,283 | Loan ID 201168 | Fixed | 2.000 | % | 4/1/2052 | 403,438 | ||||||||||
112,483 | Loan ID 201169 | Fixed | 5.934 | % | 9/1/2037 | 113,460 | ||||||||||
69,426 | Loan ID 201170 | Fixed | 3.365 | % | 7/1/2037 | 65,049 | ||||||||||
70,840 | Loan ID 201171 | Fixed | 2.000 | % | 5/1/2051 | 58,359 | ||||||||||
105,781 | Loan ID 201172 | Fixed | 2.000 | % | 6/1/2050 | 104,343 | ||||||||||
110,728 | Loan ID 201173 | Fixed | 2.000 | % | 11/1/2047 | 75,082 | ||||||||||
150,143 | Loan ID 201174 | Fixed | 4.750 | % | 1/1/2053 | 143,644 | ||||||||||
65,737 | Loan ID 201175 | Fixed | 3.000 | % | 9/1/2044 | 68,589 | ||||||||||
136,524 | Loan ID 201176 | Fixed | 4.250 | % | 8/1/2053 | 127,691 | ||||||||||
273,419 | Loan ID 201177 | Fixed | 2.000 | % | 7/1/2046 | 209,891 | ||||||||||
313,380 | Loan ID 201178 | Fixed | 3.193 | % | 6/1/2051 | 134,060 | ||||||||||
304,404 | Loan ID 201179 | Fixed | 2.000 | % | 5/1/2051 | 275,427 | ||||||||||
423,004 | Loan ID 201180 | Fixed | 2.000 | % | 6/1/2053 | 384,688 | ||||||||||
326,448 | Loan ID 201181 | Fixed | 4.500 | % | 4/1/2034 | 342,770 | ||||||||||
52,534 | Loan ID 201182 | Fixed | 3.290 | % | 3/1/2034 | 52,885 | ||||||||||
137,323 | Loan ID 201183 | Fixed | 2.375 | % | 10/1/2052 | 97,948 | ||||||||||
64,681 | Loan ID 201184 | Fixed | 4.000 | % | 6/1/2049 | 67,531 | ||||||||||
265,999 | Loan ID 201185 | Fixed | 5.760 | % | 10/1/2053 | 279,299 | ||||||||||
The accompanying notes are an integral part of these financial statements.
23
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 83,685 | Loan ID 201187 | Fixed | 2.000 | % | 11/1/2048 | $ | 45,324 | ||||||||
632,760 | Loan ID 201188 | Fixed | 2.000 | % | 8/1/2052 | 572,076 | ||||||||||
106,277 | Loan ID 201189 | Fixed | 4.500 | % | 12/1/2051 | 111,591 | ||||||||||
162,480 | Loan ID 201190 | Fixed | 4.250 | % | 6/1/2051 | 170,604 | ||||||||||
213,436 | Loan ID 201191 | Fixed | 3.000 | % | 2/1/2037 | 213,436 | ||||||||||
119,393 | Loan ID 201192 | Fixed | 2.000 | % | 2/1/2051 | 105,503 | ||||||||||
234,536 | Loan ID 201193 | Fixed | 2.000 | % | 5/1/2051 | 153,195 | ||||||||||
333,782 | Loan ID 201194 | Fixed | 2.000 | % | 6/1/2054 | 220,603 | ||||||||||
150,377 | Loan ID 201195 | Fixed | 3.500 | % | 9/1/2035 | 153,006 | ||||||||||
648,329 | Loan ID 201196 | Fixed | 2.000 | % | 11/1/2036 | 497,630 | ||||||||||
182,379 | Loan ID 201197 | Fixed | 5.125 | % | 8/1/2037 | 165,029 | ||||||||||
51,714 | Loan ID 201198 | Fixed | 4.125 | % | 9/1/2053 | 54,225 | ||||||||||
344,146 | Loan ID 201199 | Fixed | 3.000 | % | 11/1/2046 | 287,573 | ||||||||||
297,699 | Loan ID 201200 | Fixed | 4.500 | % | 3/1/2044 | 286,530 | ||||||||||
298,248 | Loan ID 201201 | Fixed | 4.500 | % | 8/1/2044 | 312,776 | ||||||||||
196,855 | Loan ID 201202 | Fixed | 3.750 | % | 8/1/2044 | 166,946 | ||||||||||
129,203 | Loan ID 201203 | Fixed | 3.875 | % | 12/1/2044 | 103,496 | ||||||||||
465,999 | Loan ID 201204 | Fixed | 3.750 | % | 4/1/2045 | 474,838 | ||||||||||
154,023 | Loan ID 201205 | Fixed | 4.625 | % | 1/1/2045 | 144,750 | ||||||||||
134,002 | Loan ID 201206 | Fixed | 3.990 | % | 4/1/2045 | 138,584 | ||||||||||
414,590 | Loan ID 201207 | Fixed | 4.625 | % | 8/1/2051 | 392,530 | ||||||||||
118,508 | Loan ID 201208 | Fixed | 4.625 | % | 4/1/2045 | 123,042 | ||||||||||
184,461 | Loan ID 201209 | Fixed | 4.250 | % | 4/1/2045 | 165,251 | ||||||||||
178,441 | Loan ID 201210 | Fixed | 3.500 | % | 12/1/2042 | 156,860 | ||||||||||
134,013 | Loan ID 201211 | Fixed | 4.125 | % | 7/1/2044 | 125,490 | ||||||||||
369,833 | Loan ID 201212 | Fixed | 4.625 | % | 3/1/2045 | 298,520 | ||||||||||
207,209 | Loan ID 201213 | Fixed | 4.875 | % | 8/1/2044 | 207,816 | ||||||||||
566,991 | Loan ID 201214 | ARM | 2.875 | % | 9/1/2043 | 496,601 | ||||||||||
142,805 | Loan ID 201215 | Fixed | 3.250 | % | 3/1/2043 | 118,212 | ||||||||||
275,773 | Loan ID 201216 | Fixed | 3.500 | % | 2/1/2043 | 225,161 | ||||||||||
105,154 | Loan ID 201217 | Fixed | 3.875 | % | 5/1/2045 | 94,599 | ||||||||||
130,755 | Loan ID 201218 | Fixed | 4.125 | % | 1/1/2045 | 113,225 | ||||||||||
71,089 | Loan ID 201219 | Fixed | 4.000 | % | 7/1/2044 | 72,380 | ||||||||||
298,582 | Loan ID 201220 | Fixed | 4.125 | % | 8/1/2045 | 255,414 | ||||||||||
71,271 | Loan ID 201221 | Fixed | 3.250 | % | 5/1/2043 | 74,835 | ||||||||||
49,218 | Loan ID 201222 | Fixed | 5.125 | % | 1/1/2045 | 49,143 | ||||||||||
240,920 | Loan ID 201223 | Fixed | 3.875 | % | 4/1/2030 | 252,049 | ||||||||||
256,932 | Loan ID 201224 | Fixed | 4.625 | % | 9/1/2044 | 269,778 | ||||||||||
62,750 | Loan ID 201226 | Fixed | 5.000 | % | 3/1/2045 | 65,887 | ||||||||||
180,996 | Loan ID 201227 | Fixed | 5.125 | % | 3/1/2045 | 189,140 | ||||||||||
67,122 | Loan ID 201228 | Fixed | 4.625 | % | 3/1/2045 | 69,169 | ||||||||||
113,315 | Loan ID 201229 | Fixed | 3.250 | % | 7/1/2024 | 110,059 | ||||||||||
207,327 | Loan ID 201230 | Fixed | 3.875 | % | 3/1/2045 | 206,544 | ||||||||||
211,664 | Loan ID 201231 | Fixed | 4.250 | % | 8/1/2045 | 208,996 | ||||||||||
The accompanying notes are an integral part of these financial statements.
24
Vertical Capital Income Fund |
PORTFOLIO OF INVESTMENTS (Unaudited)(Continued) |
March 31, 2016 |
Principal | Loan Type | Interest Rate | Maturity | Value | ||||||||||||
MORTGAGE NOTES (Continued) - 91.8% | ||||||||||||||||
$ | 127,936 | Loan ID 201232 | Fixed | 4.500 | % | 1/1/2045 | $ | 119,535 | ||||||||
265,177 | Loan ID 201233 | Fixed | 4.500 | % | 12/1/2044 | 244,963 | ||||||||||
206,291 | Loan ID 201234 | Fixed | 5.000 | % | 10/1/2045 | 179,799 | ||||||||||
95,125 | Loan ID 201235 | Fixed | 3.750 | % | 7/1/2045 | 90,832 | ||||||||||
69,776 | Loan ID 201236 | Fixed | 5.250 | % | 2/1/2044 | 73,265 | ||||||||||
246,219 | Loan ID 201237 | Fixed | 3.750 | % | 5/1/2045 | 216,049 | ||||||||||
207,082 | Loan ID 201238 | Fixed | 5.125 | % | 12/1/2044 | 217,436 | ||||||||||
194,220 | Loan ID 201239 | Fixed | 4.500 | % | 3/1/2045 | 203,931 | ||||||||||
162,746 | Loan ID 201240 | Fixed | 4.250 | % | 10/1/2045 | 164,389 | ||||||||||
304,597 | Loan ID 201241 | Fixed | 4.375 | % | 7/1/2045 | 302,930 | ||||||||||
233,394 | Loan ID 201242 | Fixed | 4.625 | % | 11/1/2044 | 240,702 | ||||||||||
114,354 | Loan ID 201243 | Fixed | 4.625 | % | 11/1/2045 | 112,791 | ||||||||||
413,247 | Loan ID 201244 | Fixed | 4.500 | % | 6/1/2045 | 368,490 | ||||||||||
119,491 | Loan ID 201245 | Fixed | 4.750 | % | 8/1/2044 | 110,328 | ||||||||||
327,422 | Loan ID 201246 | Fixed | 4.750 | % | 1/1/2045 | 312,145 | ||||||||||
192,687 | Loan ID 201247 | Fixed | 4.250 | % | 5/1/2045 | 141,891 | ||||||||||
103,771 | Loan ID 201248 | Fixed | 4.875 | % | 7/1/2044 | 107,251 | ||||||||||
477,745 | Loan ID 201249 | Fixed | 4.625 | % | 8/1/2045 | 373,173 | ||||||||||
65,823 | Loan ID 201250 | Fixed | 4.250 | % | 10/1/2045 | 59,761 | ||||||||||
134,584 | Loan ID 201251 | Fixed | 4.500 | % | 8/1/2045 | 115,479 | ||||||||||
144,069 | Loan ID 201252 | Fixed | 4.875 | % | 9/1/2045 | 150,305 | ||||||||||
15,156 | Loan ID 201253 | ARM | 8.750 | % | 3/1/2019 | 15,914 | ||||||||||
166,758 | Loan ID 201254 | ARM | 6.840 | % | 9/1/2034 | 175,095 | ||||||||||
254,716 | Loan ID 201255 | ARM | 7.000 | % | 6/1/2035 | 267,452 | ||||||||||
45,467 | Loan ID 201256 | ARM | 10.500 | % | 10/1/2021 | 47,740 | ||||||||||
247,386 | Loan ID 201257 | Fixed | 4.500 | % | 5/1/2044 | 258,085 | ||||||||||
93,923 | Loan ID 201258 | Fixed | 4.500 | % | 6/1/2045 | 70,794 | ||||||||||
121,536 | Loan ID 201259 | Fixed | 4.625 | % | 1/1/2046 | 123,533 | ||||||||||
176,863 | Loan ID 201260 | Fixed | 4.750 | % | 9/1/2045 | 181,645 | ||||||||||
TOTAL MORTGAGE NOTES (Cost - $146,640,458)* | 163,848,740 | |||||||||||||||
OTHER INVESTMENTS* (Cost - $851,288)(a) - 0.5% | 871,703 | |||||||||||||||
TOTAL INVESTMENTS (Cost - $147,491,746)(a) - 92.3% | $ | 164,720,443 | ||||||||||||||
OTHER ASSETS IN EXCESS OF LIABILITIES - 7.7% | 13,840,623 | |||||||||||||||
NET ASSETS - 100.0% | $ | 178,561,066 |
ARM - Adjustable Rate Mortgage
* | Illiquid Securities |
** | Non-income producing security. |
(a) | Represents cost for financial reporting purposes. Aggregate cost for federal tax purposes is the same as there are no book to tax differences. |
Unrealized appreciation: | $ | 22,022,416 | ||
Unrealized depreciation: | (4,793,719 | ) | ||
Net unrealized appreciation: | $ | 17,228,697 |
The accompanying notes are an integral part of these financial statements.
25
Vertical Capital Income Fund |
Statement of Assets and Liabilities (Unaudited) |
March 31, 2016 |
Assets: | ||||
Investments at Value (identified cost $147,491,746) | $ | 164,720,443 | ||
Cash | 22,795,346 | |||
Interest Receivable | 2,265,354 | |||
Receivable for Securities Sold and Principal Paydowns | 1,239,542 | |||
Receivable for Fund Shares Sold | 427,746 | |||
Prepaid Expenses and Other Assets | 751,786 | |||
Total Assets | 192,200,217 | |||
Liabilities: | ||||
Line of Credit | 13,521,750 | |||
Accrued Advisory Fees | 92,804 | |||
Related Party Payable | 24,597 | |||
Total Liabilities | 13,639,151 | |||
Net Assets | $ | 178,561,066 | ||
Composition of Net Assets: | ||||
At March 31, 2016, Net Assets consisted of: | ||||
Paid-in-Beneficial Interest | $ | 160,631,159 | ||
Accumulated Net Investment loss | (252,007 | ) | ||
Accumulated Net Realized Gain From Investments | 953,216 | |||
Net Unrealized Appreciation on Investments | 17,228,698 | |||
Net Assets | $ | 178,561,066 | ||
Net Asset Value Per Share | ||||
Net Assets | $ | 178,561,066 | ||
Shares of Beneficial Interest Outstanding (no par value; unlimited shares authorized) | 14,536,661 | |||
Net Asset Value and Repurchase Price per Share | $ | 12.28 | ||
Offering Price per Share (Maximum sales charge of 4.50%) | $ | 12.86 |
The accompanying notes are an integral part of these financial statements.
26
Vertical Capital Income Fund |
Statement of Operations (Unaudited) |
For the Six Months Ended March 31, 2016 |
Investment Income: | ||||
Interest Income | $ | 4,419,102 | ||
Total Investment Income | 4,419,102 | |||
Expenses: | ||||
Investment Advisory Fees | 1,051,488 | |||
Security Servicing Fees | 258,095 | |||
Interest Expense | 229,119 | |||
Advisor Transition Expenses | 172,562 | |||
Insurance Expense | 71,370 | |||
Transfer Agent Fees | 71,038 | |||
Administration Fees | 67,279 | |||
Legal Fees | 62,087 | |||
Audit Fees | 57,841 | |||
Custody Fees | 52,606 | |||
Non 12b-1 Shareholder Expense | 42,675 | |||
Printing Expense | 36,437 | |||
Trustees Fees | 32,643 | |||
Fund Accounting Fees | 24,448 | |||
Pricing Expense | 21,551 | |||
Line of Credit Fees | 20,106 | |||
Registration & Filing Fees | 17,548 | |||
Chief Compliance Officer Fees | 13,006 | |||
Shareholder Servicing Fee | 4,557 | |||
Miscellaneous Expenses | 27,153 | |||
Total Expenses | 2,333,609 | |||
Less: Expenses Waived by Adviser | (355,163 | ) | ||
Net Expenses | 1,978,446 | |||
Net Investment Income | 2,440,656 | |||
Net Realized and Unrealized Gain on Investments: | ||||
Net Realized Gain on Investments | 836,973 | |||
Net Change in Unrealized Appreciation on Investments | 15,142,140 | |||
Net Realized and Unrealized Gain on Investments | 15,979,113 | |||
Net Increase in Net Assets Resulting From Operations | $ | 18,419,769 |
The accompanying notes are an integral part of these financial statements.
27
Vertical Capital Income Fund |
Statements of Changes in Net Assets |
Six Months | For the Year | |||||||
Ended | Ended | |||||||
March 31, 2016 | September 30, 2015 | |||||||
(Unaudited) | ||||||||
Operations: | ||||||||
Net Investment Income | $ | 2,440,656 | $ | 5,088,866 | ||||
Net Realized Gain on Investments | 836,973 | 5,577,999 | ||||||
Net Change in Unrealized Appreciation on Investments | 15,142,140 | 1,042,946 | ||||||
Net Increase in Net Assets | ||||||||
Resulting From Operations | 18,419,769 | 11,709,811 | ||||||
Distributions to Shareholders From: | ||||||||
Net Investment Income ($0.20 and $0.44 per share, respectively) | (2,692,663 | ) | (5,481,291 | ) | ||||
Net Realized Gains ($0.35 and $0.04 per share, respectively) | (4,894,464 | ) | (496,914 | ) | ||||
Total Distributions to Shareholders | (7,587,127 | ) | (5,978,205 | ) | ||||
Beneficial Interest Transactions: | ||||||||
Proceeds from Shares Issued | 20,548,213 | 63,006,549 | ||||||
Distributions Reinvested | 4,364,670 | 3,206,422 | ||||||
Cost of Shares Redeemed | (17,566,957 | ) | (20,172,498 | ) | ||||
Total Beneficial Interest Transactions | 7,345,926 | 46,040,473 | ||||||
Total Increase in Net Assets | 18,178,568 | 51,772,079 | ||||||
Net Assets: | ||||||||
Beginning of Period | 160,382,498 | 108,610,419 | ||||||
End of Period (including accumulated net investment loss of $252,007 and $476,009, respectively) | $ | 178,561,066 | $ | 160,382,498 | ||||
Share Activity | ||||||||
Shares Issued | 1,697,089 | 5,565,739 | ||||||
Shares Reinvested | 364,399 | 283,130 | ||||||
Shares Redeemed | (1,439,625 | ) | (1,769,354 | ) | ||||
Net Increase in Shares of Beneficial Interest Outstanding | 621,863 | 4,079,515 |
The accompanying notes are an integral part of these financial statements.
28
Vertical Capital Income Fund |
Statement of Cash Flows (Unaudited) |
For the Six Months Ended March 31, 2016 |
Increase (Decrease) in Cash | ||||
Cash Flows Provided by (Used for) Operating Activities: | ||||
Net Increase in Net Assets Resulting from Operations | $ | 18,419,769 | ||
Adjustments to Reconcile Net Increase in Net Assets Resulting from | ||||
Operations to Net Cash Used for Operating Activities: | ||||
Purchases of Long-Term Portfolio Investments | (6,072,084 | ) | ||
Proceeds from Sale of Long-Term Portfolio Investments and Principal Paydowns | 6,668,308 | |||
Increase in Interest Receivable | (159,787 | ) | ||
Decrease in Receivable for Securities Sold and Principal Paydowns | 1,426,106 | |||
Increase in Receivable for Fund Shares Sold | (246,056 | ) | ||
Increase in Prepaid Expenses and Other Assets | (449,418 | ) | ||
Decrease in Accrued Advisory Fees | (28,852 | ) | ||
Decrease in Accrued Shareholder Servicing Fees | (2,124 | ) | ||
Decrease in Accrued Expenses and Other Liabilities | (399,054 | ) | ||
Increase in Related Party Payable | 24,597 | |||
Net Amortization on Investments | (660,782 | ) | ||
Net Realized Gain on Investments | (836,973 | ) | ||
Change in Unrealized Appreciation on Investments | (15,142,140 | ) | ||
Net Cash Provided by Operating Activities | 2,541,510 | |||
Cash Flows Provided by/Used for Financing Activities: | ||||
Proceeds from Sale of Shares | 20,548,213 | |||
Redemption of Shares | (17,566,957 | ) | ||
Dividends Paid to Shareholders, Net of Reinvestments | (3,222,457 | ) | ||
Net Cash Provided by Financing Activities | (241,201 | ) | ||
Net Increase in Cash | 2,300,309 | |||
Cash at Beginning of Period | 20,495,037 | |||
Cash at End of Period | $ | 22,795,346 |
Supplemental Disclosure of Cash Flow Information:
Non-Cash Financing Activities Included Reinvestment of Distributions During the Fiscal Period of $4,364,670
The accompanying notes are an integral part of these financial statements.
29
Vertical Capital Income Fund |
Financial Highlights |
The table below sets forth financial data for one share of beneficial interest outstanding throughout each period presented. |
Six Months | Year | Year | Year | Period | ||||||||||||||||
Ended | Ended | Ended | Ended | Ended | ||||||||||||||||
March 31, 2016 | September 30, 2015 | September 30, 2014 | September 30, 2013 | September 30, 2012** | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Net Asset Value, Beginning of Period | $ | 11.53 | $ | 11.04 | $ | 10.87 | $ | 10.58 | $ | 10.00 | ||||||||||
From Operations: | ||||||||||||||||||||
Net investment income (a) | 0.17 | 0.41 | 0.51 | 0.50 | 0.33 | |||||||||||||||
Net gain from investments (both realized and unrealized) | 1.13 | 0.56 | 0.27 | 0.28 | 0.44 | |||||||||||||||
Total from operations | 1.30 | 0.97 | 0.78 | 0.78 | 0.77 | |||||||||||||||
Distributions to shareholders from: | ||||||||||||||||||||
Net investment income | (0.20 | ) | (0.44 | ) | (0.56 | ) | (0.42 | ) | (0.19 | ) | ||||||||||
Net realized gains | (0.35 | ) | (0.04 | ) | (0.05 | ) | (0.07 | ) | — | |||||||||||
Total distributions | (0.55 | ) | (0.48 | ) | (0.61 | ) | (0.49 | ) | (0.19 | ) | ||||||||||
Net Asset Value, End of Period | $ | 12.28 | $ | 11.53 | $ | 11.04 | $ | 10.87 | $ | 10.58 | ||||||||||
Total Return (b) | 11.53 | % (d) | 8.86 | % | 7.29 | % | 7.42 | % | 7.70 | % (d) | ||||||||||
Ratios/Supplemental Data | ||||||||||||||||||||
Net assets, end of period (in 000s) | $ | 178,561 | $ | 160,382 | $ | 108,610 | $ | 39,987 | $ | 11,756 | ||||||||||
Ratio of gross expenses to average net assets | 2.77 | % (c)(e)(f) | 2.67 | % (e)(f) | 2.32 | % (e) | 3.20 | % | 9.42 | % (c) | ||||||||||
Ratio of net expenses to average net assets | 2.35 | % (c)(e)(f) | 2.33 | % (e)(f) | 1.91 | % (e) | 1.85 | % | 1.85 | % (c) | ||||||||||
Ratio of net investment income to average net as | 2.90 | % (c)(e)(f) | 3.54 | % (e)(f) | 4.68 | % (e) | 4.61 | % | 4.21 | % (c) | ||||||||||
Portfolio turnover rate | 3.79 | % (d) | 2.58 | % | 8.37 | % | 11.68 | % | 1.50 | % (d) |
** | The Fund commenced operations on December 30, 2011. |
(a) | Per share amounts are calculated using the average shares method, which more appropriately presents the per share data for the period. |
(b) | Total returns are historical in nature and assume changes in share price, reinvestment of dividends and capital gains distributions, if any, and excludes the effect of sales charges. Had the Adviser not waived expenses, total returns would have been lower. |
(c) | Annualized. |
(d) | Not annualized. |
(e) | Ratio includes 0.30%, 0.27% and 0.06% for the six months ended March 31, 2016 and the years ended September 30, 2015 and September 30, 2014, respectively, that attributed to interest expenses and fees. |
(f) | Ratio includes 0.20% and 0.21% for the six months ended March 31, 2016 and the year ended September 30, 2015, respectively, that attributed to adviser transition expenses. |
The accompanying notes are an integral part of these financial statements.
30
Vertical Capital Income Fund |
Notes to Financial Statements (Unaudited) |
March 31, 2016 |
1. | ORGANIZATION |
Vertical Capital Income Fund (the Fund), was organized as a Delaware statutory trust on April 8, 2011 and is registered under the Investment Company Act of 1940, as amended (the 1940 Act), as a diversified, closed-end management investment company that operates as an interval fund with a continuous offering of Fund shares. The investment objective of the Fund is to seek income. The Fund commenced operations on December 30, 2011. The Fund currently offers shares at net asset value plus a maximum sales charge of 4.50%. Behringer Advisors, LLC (the Advisor) serves as the Funds investment adviser.
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
The following is a summary of significant accounting policies followed by the Fund in preparation of its financial statements. These policies are in conformity with accounting principles generally accepted in the United States of America (GAAP). The preparation of financial statements 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 financial statements and the reported amounts of income and expenses for the period. Actual results could differ from those estimates.
Security Valuation
Mortgage Notes – During the period ended March 31, 2016, the Fund utilized a third-party pricing service, approved by the Funds Board of Trustees (the Board), to value its Mortgage Notes on a daily basis. The Fund began using pricing provided by the third-party servicer on October 13, 2015, which resulted in an increase in the Funds NAV of $0.76 per share. The third-party pricing servicer uses a cash flow forecast and valuation model that focuses on forecasting the frequency, timing and severity of mortgage loss behavior. The model incorporates such factors as coupons, prepayment speeds, default rates, delinquency, spread to the Treasury curves and duration. In addition, the third-party pricing servicer benchmarks their pricing model against observable pricing levels being quoted by a range of market participants active in the purchase and sale of residential mortgage loans. The combination of loan level criteria and daily market adjustments produced a daily price for each Mortgage Note relative to current public market conditions.
Prior to purchase, each Mortgage Note goes through a due diligence process that includes considerations such as underwriting borrower credit, employment history, property valuation, and delinquency history with an overall emphasis on repayment of the Mortgage Notes. The purchase price of the Mortgage Notes reflects the overall risk relative to the findings of this due diligence process.
The Fund invests primarily in Mortgage Notes secured by residential real estate. The market or liquidation value of each type of residential real estate collateral may be adversely affected by numerous factors, including rising interest rates; changes in the national, state and local economic climate and real estate conditions; perceptions of prospective buyers of the safety, convenience and attractiveness of the properties; maintenance and insurance costs; changes in real estate taxes and other expenses; adverse changes in governmental rules and fiscal policies; adverse changes in zoning laws; and other factors beyond the control of the borrowers.
The Funds investments in Mortgage Notes are subject to liquidity risk because there is a limited secondary market for Mortgage Notes. Liquidity risk exists when particular investments of the Fund would be difficult to purchase or sell, possibly preventing the Fund from selling such illiquid securities at an advantageous time or price, or possibly requiring the Fund to dispose of other investments at unfavorable times or prices in order to satisfy its obligations. Securities for which current market quotations are not readily available, such as the Mortgage Notes the Fund invests in, or for which quotations are not deemed to be representative of market values are valued at fair value as determined in good faith by or under the direction of the Board in accordance with the Trusts Portfolio Securities Valuation Procedures (the Procedures). The Procedures consider, among others, the following factors to
31
Vertical Capital Income Fund |
Notes to Financial Statements (Unaudited) (Continued) |
March 31, 2016 |
determine a securitys fair value: the nature and pricing history (if any) of the security; whether any dealer quotations for the security are available; and possible valuation methodologies that could be used to determine the fair value of the security. As described above, the Mortgage Notes, which are fair valued daily, are priced by the third-party servicer.
The Funds management contracted with a third-party pricing service to value its Mortgage Notes daily. The valuation inputs and subsequent output are reviewed and maintained on a daily basis. Any calibrations or adjustments to the model that may be necessary are done on an as-needed basis to facilitate fair pricing. Financial markets are monitored daily by the third-party servicer and Advisor relative to the interest rate environment. If other available market data indicates that the pricing data from the third-party service is materially inaccurate, or pricing data is unavailable, the Fund undertakes a review of other available prices and takes additional steps to determine fair value. In all cases, the Fund validates its understanding of methodology and assumptions underlying the fair value used.
The Fund utilizes various methods to measure the fair value of its investments on a recurring basis. GAAP establishes a hierarchy that prioritizes inputs to valuation methods. The three levels of input are:
Level 1 – Unadjusted quoted prices in active markets for identical and/or similar assets and liabilities that the Fund has the ability to access.
Level 2 – Other significant observable inputs other than quoted prices included in Level 1 for the asset or liability, either directly or indirectly. These inputs may include quoted prices for similar investments or identical investments in an active market, interest rates, prepayment speeds, credit risk, yield curves, default rates and similar data.
Level 3 – Significant unobservable inputs for the asset or liability, to the extent relevant observable inputs are not available, representing the Funds own assumptions about the assumptions a market participant would use in valuing the asset or liability, and would be based on the best information available.
The availability of observable inputs can vary from security to security and is affected by a wide variety of factors, including, for example, the type of security, whether the security is new and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the security. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised in determining fair value is greatest for instruments categorized in Level 3.
The inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement falls in its entirety, is determined based on the lowest level input that is significant to the fair value measurement in its entirety.
The inputs or methodology used for valuing investments are not necessarily an indication of the risk associated with investing in those investments. The following tables summarize the inputs used as of March 31, 2016 for the Funds assets measured at fair value:
Assets | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Mortgage Notes | $ | — | $ | — | $ | 163,848,740 | $ | 163,848,740 | ||||||||
Other Investments | — | — | 871,703 | $ | 871,703 | |||||||||||
Total | $ | — | $ | — | $ | 164,720,443 | $ | 164,720,443 |
There were no transfers between levels during the current period presented. It is the Funds policy to record transfers into or out of levels at the end of the reporting period.
32
Vertical Capital Income Fund |
Notes to Financial Statements (Unaudited) (Continued) |
March 31, 2016 |
The following is a reconciliation of assets in which Level 3 inputs were used in determining value:
Mortgage Notes | Other Investments | Total | ||||||||||
Beginning Balance | $ | 148,189,668 | $ | 487,243 | $ | 148,676,911 | ||||||
Net realized gain (loss) | 813,527 | 23,446 | 836,973 | |||||||||
Change in unrealized appreciation (depreciation) | 15,060,199 | 81,941 | 15,142,140 | |||||||||
Cost of purchases | 6,072,084 | — | 6,072,084 | |||||||||
Proceeds from sales and principal paydowns | (6,611,190 | ) | (57,118 | ) | (6,668,308 | ) | ||||||
Amortization | 657,091 | 3,552 | 660,643 | |||||||||
Net Transfers in/out of level 3 | (332,639 | ) | 332,639 | — | ||||||||
Ending balance | $ | 163,848,740 | $ | 871,703 | $ | 164,720,443 |
The total change in unrealized appreciation (depreciation) included in the Statement of Operations attributable to Level 3 investments still held at March 31, 2016 is $16,106,618.
The following table provides quantitative information about the Funds Level 3 values, as well as its inputs, as of March 31, 2016. The table is not all-inclusive, but provides information on the significant Level 3 inputs.
Weighted | ||||||||||||||
Range of | Average of | |||||||||||||
Unobservable | Unobservable | Unobservable | ||||||||||||
Value | Valuation Technique | Inputs | Inputs | Inputs | ||||||||||
Mortgage Notes | $ | 163,848,740 | Comprehensive pricing model with emphasis on discounted cash flows | Constant prepayment rate | 0-43.6% | 9.90% | ||||||||
Deliquency | 0-2,921 days | 37 days | ||||||||||||
Loan-to-Value | 0-480% | 90.0% | ||||||||||||
Other Investments | 871,703 | Market comparable | Sales prices | $27-$150 sq/ft | $114 sq/ft | |||||||||
Closing Balance | $ | 164,720,443 |
A change to the unobservable input may result in a significant change to the value of the investment as follows:
Security Transactions and | ||
Investment Income - | Impact to Value if | Impact to Value if |
Investment Security | Input Increases | Input Decreases |
Constant Prepayment Rate | Increase | Decrease |
Delinquency | Decrease | Increase |
Loan to Value | Decrease | Increase |
Cash and Cash Equivalents – Cash and cash equivalents include cash and overnight investments in interest-bearing demand deposits with a financial institution with maturities of three months or less. The Fund maintains deposits with a high quality financial institution in an amount that is in excess of federally insured limits.
Security Transactions and Investment Income – Investment security transactions are accounted for on a trade date basis. Cost is determined and gains and losses are based upon the specific identification method for both financial statement and federal income tax purposes. Interest income is recorded on the accrual basis. Purchase discounts and premiums on securities are accreted and amortized over the life of the respective securities.
33
Vertical Capital Income Fund |
Notes to Financial Statements (Unaudited) (Continued) |
March 31, 2016 |
Interest Income on Non-Accrual Loans – The Fund discontinues the accrual of interest on loans when, in the opinion of management, there is an assessment that the borrower will likely be unable to meet all contractual payments as they become due.
Credit Facility – On February 5, 2013, the Fund entered into a revolving line of credit agreement with Sunwest Bank for investment purposes and to help maintain the Funds liquidity, subject to the limitations of the 1940 Act for borrowings. The maximum amount of borrowing allowed under the agreement is the lesser of $15,000,000 or 33 1/3% of the Funds gross assets. On February 5, 2016, the original maturity date, the agreement was amended to extend the maturity date to May 5, 2016 and waive any event of default. The Fund is currently in negotiations with the lender to modify the agreement which may include extending the current agreement or entering into a new agreement. Borrowings under this agreement bear interest at a rate equal to the Wall Street Journal Prime, with a floor rate of 3.50%, per annum, on the outstanding principal balance. During the six months ended March 31, 2016, the Fund utilized the line of credit. The average amount of borrowing outstanding for the period was $13,521,750 and the total interest expense was $229,119. As of March 31, 2016, the Fund had an outstanding loan balance of $13,521,750. Subsequent to March 31, 2016, the Fund paid down the outstanding principal balance of the loan in the amount of $8,000,000.
Federal Income Taxes – The Fund intends to continue to comply with the requirements of Subchapter M of the Internal Revenue Code applicable to regulated investment companies and will distribute all of its taxable income, if any, to shareholders. Accordingly, no provision for Federal income taxes is required in the financial statements.
The Fund recognizes the tax benefits of uncertain tax positions only where the position is more likely than not to be sustained assuming examination by tax authorities. Management has analyzed the Funds tax positions, and has concluded that no liability for unrecognized tax benefits should be recorded related to uncertain tax positions taken by the Fund in its 2013 - 2015 tax returns or expected to be taken in the Funds 2016 tax returns. The Fund identified its major tax jurisdictions as U.S. Federal jurisdictions where the Fund makes significant investments; however, the Fund is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change materially in the next twelve months.
Distributions to Shareholders – Distributions from investment income, if any, are declared and paid monthly and are recorded on the ex-dividend date. The Fund will declare and pay net realized capital gains not previously distributed, if any, annually. The character of income and gains to be distributed is determined in accordance with Federal income tax regulations, which may differ from GAAP. These book/tax differences are considered either temporary (i.e., deferred losses, capital loss carry forwards) or permanent in nature. To the extent these differences are permanent in nature, such amounts are reclassified within the composition of net assets based on their federal tax-basis treatment; temporary differences do not require classification.
Indemnification – The Trust indemnifies its officers and Trustees for certain liabilities that may arise from the performance of their duties to the Trust. Additionally, in the normal course of business, the Fund enters into contracts that contain a variety of representations and warranties and which provide general indemnities. The Funds maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against the Fund that have not yet occurred. However, management of the Fund expects the risk of loss due to these warranties and indemnities to be remote.
3. | INVESTMENT IN RESTRICTED SECURITIES |
Notes secured by a mortgage or deed of trust held by the Fund (Restricted Securities), while exempt from registration under the Securities Act of 1933 (the 1933 Act), are subject to certain restrictions on resale and cannot be sold publicly. The Fund may invest in Restricted Securities that are consistent with the Funds investment objectives and investment strategies. Investments in Restricted Securities are valued at fair value as
34
Vertical Capital Income Fund |
Notes to Financial Statements (Unaudited) (Continued) |
March 31, 2016 |
determined in good faith in accordance with procedures adopted by the Board of Trustees. The Fund has no rights to compel the obligor or issuer of a Restricted Security to register such a Restricted Security under the 1933 Act.
4. | ADVISORY FEE AND OTHER RELATED PARTY TRANSACTIONS |
The business activities of the Fund are overseen by the Board, which is responsible for the overall management of the Fund.
Advisory Fees - Pursuant to an Advisory Agreement with the Fund, the Advisor, under the oversight of the Board, directs certain of the daily operations of the Fund and supervises the performance of administrative and professional services provided by others. As compensation for its services and the related expenses borne by the Advisor, the Fund pays the adviser a management fee, computed and accrued daily and paid monthly, at an annual rate of 1.25% of the average daily net assets of the Fund. For the six months ended March 31, 2016, the Advisor earned advisory fees of $1,051,488.
The Advisor has contractually agreed to waive all or part of its management fees and/or make payments to limit Fund expenses (exclusive of any front-end or contingent deferred loads, taxes, leverage interest, brokerage commissions, expenses incurred in connection with any merger or reorganization, expenses of investing in underlying funds, or extraordinary expenses such as litigation) at least until January 31, 2017, so that the total annual operating expenses of the Fund do not exceed 1.85% of the average daily net assets of the Fund. The Fund incurred extraordinary expenses totaling $172,562 during the six months ended March 31, 2016 associated with the transition to the new Advisor. These extraordinary transition expenses are not subject to the operating expense limitation. Waivers and expense reimbursements may be recouped by the Advisor from the Fund, to the extent that overall expenses fall below the expense limitation, within three years of when the amounts were waived. For the six months ended March 31, 2016, the Advisor waived advisory fees of $355,163.
Distributor – The distributor of the Fund is Northern Lights Distributors, LLC (the Distributor). The Board of Trustees of the Fund has adopted, on behalf of the Fund, a Shareholder Servicing Plan to pay for certain shareholder services. Under the Plan, the Fund will pay 0.01% per year of its average daily net assets for such shareholder service activities. For the six months ended March 31, 2016, the Fund incurred shareholder servicing fees of $4,557.
In addition, certain affiliates of the Distributor provide services to the Fund as follows:
Gemini Fund Services, LLC (GFS), an affiliate of the Distributor, provides administration, fund accounting, and transfer agent services to the Trust. Pursuant to a separate servicing agreement with GFS, the Fund pays GFS customary fees for providing administration, fund accounting and transfer agency services to the Fund. Certain officers of the Fund are also officers of GFS, and are not paid any fees directly by the Fund for serving in such capacities.
Northern Lights Compliance Services, LLC (NLCS) – NLCS, an affiliate of GFS and the Distributor, provides a Chief Compliance Officer to the Fund, as well as related compliance services, pursuant to a consulting agreement between NLCS and the Fund. Under the terms of such agreement, NLCS receives customary fees from the Fund.
Blu Giant, LLC (Blu Giant) – Blu Giant, an affiliate of GFS and the Distributor, provides EDGAR conversion and filing services as well as print management services for the Fund on an ad-hoc basis. For the provision of these services, Blu Giant receives customary fees from the Fund.
Security Servicing Agent – The Fund pays Statebridge Company, LLC (Statebridge), an unaffiliated third party, a fee for the collections from and maintenance of its securities by providing services such as contacting delinquent
35
Vertical Capital Income Fund |
Notes to Financial Statements (Unaudited) (Continued) |
March 31, 2016 |
borrowers and managing the foreclosure process or other recovery processes for the Fund in the event of a borrowers default. For the six months ended March 31, 2016, the Fund incurred total security servicing fees of $258,095.
Trustees – The Fund pays each Trustee who is not affiliated with the Fund or advisor a quarterly fee of $5,000, as well as reimbursement for any reasonable expenses incurred attending meetings. The interested persons who serve as Trustees of the Fund receive no compensation for their services as Trustees. None of the executive officers receive compensation from the Fund.
5. | INVESTMENT TRANSACTIONS |
The cost of purchases and proceeds from sales and paydowns of securities, other than U.S. Government securities and short-term investments, for the six months ended March 31, 2016 amounted to $6,072,084 and $6,668,308 respectively.
6. | REPURCHASE OFFERS |
Pursuant to Rule 23c-3 under the Investment Company Act of 1940, as amended, the Fund offers shareholders on a quarterly basis the option of redeeming shares, at net asset value, of no less than 5% and no more than 25% of the shares outstanding. There is no guarantee that shareholders will be able to sell all of the shares they desire in a quarterly repurchase offer, although each shareholder will have the right to require the Fund to purchase up to and including 5% of such shareholders shares in each quarterly repurchase. Limited liquidity will be provided to shareholders only through the Funds quarterly repurchases.
During the six months ended March 31, 2016, the Fund completed two quarterly repurchase offers. In those offers, the Fund offered to repurchase up to 5% (and an additional 2% at the Funds discretion) of the number of its outstanding shares as of the Repurchase Pricing Dates. The results of those repurchase offers were as follows:
Repurchase | Repurchase | |||||||
Offer #1 | Offer #2 | |||||||
Commencement Date | 09/11/15 | 12/15/15 | ||||||
Repurchase Request Deadline | 10/16/15 | 01/20/16 | ||||||
Repurchase Pricing Date | 10/16/15 | 01/20/16 | ||||||
Net Asset Value as of Repurchase | ||||||||
Pricing Date | $ | 12.35 | $ | 12.06 | ||||
Amount Repurchased | $ | 8,668,005 | $ | 8,898,952 | ||||
Percentage of Outstanding Share | ||||||||
Repurchased | 5.00 | % | 5.00 | % |
The following repurchase offer occurred subsequent to the reporting period:
Repurchase | ||
Offer | ||
03/21/16 | ||
04/22/16 | ||
04/22/16 | ||
$ | 12.26 | |
$ | 8,935,364 | |
5.00 | % |
36
Vertical Capital Income Fund |
Notes to Financial Statements (Unaudited) (Continued) |
March 31, 2016 |
7. | DISTRIBUTIONS TO SHAREHOLDERS AND TAX COMPONENTS OF CAPITAL |
The tax character of distributions paid during the fiscal years ended September 30, 2015 and September 30, 2014 was as follows:
Fiscal Year Ended | Fiscal Year Ended | |||||||
September 30, 2015 | September 30, 2014 | |||||||
Ordinary Income | $ | 5,734,414 | $ | 3,881,567 | ||||
Long-Term Capital Gain | 243,791 | 129,794 | ||||||
$ | 5,978,205 | $ | 4,011,361 |
As of September 30, 2015, the components of accumulated earnings/ (deficit) on a tax basis were as follows:
Undistributed | Undistributed | Post October Loss | Capital Loss | Other | Unrealized | Total | ||||||||||||||||||||
Ordinary | Long-Term | and | Carry | Book/Tax | Appreciation/ | Accumulated | ||||||||||||||||||||
Income | Gains | Late Year Loss | Forwards | Differences | (Depreciation) | Earnings/(Deficits) | ||||||||||||||||||||
$ | 765,647 | $ | 4,245,060 | $ | — | $ | — | $ | — | $ | 2,086,557 | $ | 7,097,264 |
Permanent book and tax differences, primarily attributable to the reclassification of Fund distributions, resulted in reclassification for the period ended September 30, 2015 as follows:
Paid | Undistributed | Accumulated | ||||||||
In | Net Investment | Net Realized | ||||||||
Capital | Income (Loss) | Gains (Loss) | ||||||||
$ | — | $ | 392,425 | $ | (392,425 | ) |
8. | SUBSEQUENT EVENTS |
The Fund is required to recognize in the financial statements the effects of all subsequent events that provide additional evidence about conditions that existed at the date of the Statement of Assets and Liabilities. For non-recognized subsequent events that must be disclosed to keep the financial statements from being misleading, the Fund is required to disclose the nature of the event as well as an estimate of its financial effect, or a statement that such an estimate cannot be made. Management has determined that other than those disclosed in these financial statements, there were no other subsequent events to report through the issuance of these financial statements.
37
Supplemental Information (Unaudited) |
FACTORS CONSIDERED BY THE INDEPENDENT TRUSTEES IN APPROVAL OF THE INVESTMENT ADVISORY AGREEMENT*
The Investment Advisory Agreement (New Agreement) was approved by a majority of the Board, including the Independent Trustees, at an in-person meeting held on June 29, 2015. The Board reviewed the materials provided by the Advisor in advance of the meeting. The Trustees were assisted by independent legal counsel throughout the New Agreement review process. The Board relied upon the advice of independent legal counsel and their own business judgment in determining the material factors to be considered in evaluating the New Agreement and the weight to be given to each such factor. The conclusions reached by the Trustees were based on a comprehensive evaluation of all of the information provided and were not the result of any one factor. Moreover, each Trustee may have afforded different weight to the various factors in reaching his conclusions with respect to the New Agreement.
Nature, Extent and Quality of Services . The Trustees discussed the Advisors history and portfolio management experience. They noted that the Advisor and its affiliates currently serves a variety of retail, registered investment advisers and institutional investor clients, managing approximately $787 million in assets across its non-listed real estate investment trust (REIT), closed end funds and DST/Net Lease platform (a real estate related investment vehicle). The Trustees reviewed the background and experience of the Advisors team proposed to advise and service the Fund. They noted that although the Advisor had not provided advisory services to a registered investment company directly, they considered the varied and extensive experience of the portfolio management and compliance teams, and the Advisors ability to leverage the experience and expertise of its affiliates to the benefit of the Fund and shareholders. The Trustees discussed the investment advisory and related services to be provided to the Fund noting that the Advisor would oversee the day-to-day operations of the Fund, provide a variety of investment advisory services including execution and management of the Funds investment portfolio, and provide oversight and compliance. They considered that although the Advisor does not have experience in the residential mortgage markets, it does have previous experience with REIT and real-estate related investments. The Trustees noted positively the significant support the Advisor has in the Advisor-affiliated entities which further strengthen the services available to the Fund and shareholders. The Trustees discussed the Advisors proposal for the ongoing management and implementation of strategy changes for the Fund over time, and agreed that it had given thoughtful consideration to the development of a strategic and promising plan for the Fund. After further discussion, the Trustees concluded that the Advisor has the potential to provide advisory services to the Fund in line with the Boards expectations.
Performance. The Trustees reviewed the performance of a variety of accounts currently managed by the Advisor. They noted that the Advisor does not currently manage a fund with a strategy substantially similar to that of the Fund, so the performance information provided was merely illustrative of the Advisors general capabilities. They also reviewed the performance of multiple REITs managed by the Advisor noting the positive returns in each period shown. The Trustees considered that while the Advisor does not have experience in the residential mortgage market, its experience and successful track record in the commercial real-estate and REIT markets suggest it has the capacity to provide positive returns for shareholders.
Fees and Expenses . The Trustees noted that the Advisor proposed to charge an advisory fee of 1.25%, equal to that currently paid by the Fund. They considered that the proposed fee was higher than the Morningstar category of real estate related funds average but within the range of fees of the peer group. The Trustees noted that Morningstar does not have a closed-end interval fund category and, therefore, the Morningstar comparison, while informative is not directly on point as to the relative reasonableness of the proposed fee. The Trustees further considered that the Advisor would maintain a contractual fee waiver until January 31, 2017 limiting the Funds total expense ratio to 1.85%. After further discussion, the Trustees concluded that the proposed advisory fee was reasonable.
38
Profitability . The Trustees reviewed a profitability analysis provided by the Advisor, and discussed the Advisors estimated profitability in connection with its relationship with the Fund. They noted that the Advisor anticipates realizing a net profit during the initial term of the New Agreement but agreed that the amount of profit was not excessive in terms of actual dollars or as a percentage of revenue. The Trustees further noted that the Advisor had agreed, if shareholders approve the New Agreement, to pay a portion of an existing shortfall in the Funds mortgage loan servicing account. They considered that the Advisors profitability analysis did not take this expense into account, and if it had, the Advisor would realize a net loss in connection with its relationship with the Fund for the first year. After further discussion, the Trustees concluded the Advisors estimated profitability was reasonable.
Economies of Scale. The Trustees considered whether there will be economies of scale with respect to the management of the Fund. The Trustees noted the absence of breakpoints in the Advisors fee proposal. They considered the Advisors representation that the Fund could benefit from economies as certain expenses of the Fund will be leveraged across the Advisors shared services platform and firm resources. After further discussion, the Trustees agreed that the matter of economies of scale would be revisited in connection with the renewal of the New Agreement as the Advisors costs are more clearly identified and prospects for Fund growth are better understood.
Conclusion . Having requested and received such information from the Advisor as the Trustees believed to be reasonably necessary to evaluate the terms of the New Agreement, and as assisted by the advice of Counsel, the Trustees concluded that the fee structure is reasonable and that approval of the New Agreement is in the best interests of the shareholders of Vertical Capital Income Fund.
PROXY VOTE
At a Special Meeting of Shareholders of the Fund, held at the offices of Gemini Fund Services, LLC, 80 Arkay Drive, Suite 110, Hauppauge, NY 11788, on Friday, October 30, 2015, shareholders of record as of the close of business on September 4, 2015 voted to approve the following proposal:
Proposal 1: To Elect a new Trustee
Shares Voted | Shares Voted Against | |
In Favor | or Abstentions | |
12,293,980 | 878,966 |
At a Special Meeting of Shareholders of the Fund, held at the offices of Gemini Fund Services, LLC, 80 Arkay Drive, Suite 110, Hauppauge, NY 11788, on Monday, November 16, 2015, shareholders of record as of the close of business on September 4, 2015 voted to approve the following proposal:
Proposal: To approve a new investment Advisory Agreement between the Fund and Behringer Advisors, LLC.
Shares Voted | Shares Voted Against | |
In Favor | or Abstentions | |
6,909,137 | 255,810 |
* | Due to timing of the contract renewal schedule, these deliberations may or may not relate to the current performance results of the Fund. |
39
PRIVACY NOTICE
Rev. May 2012
FACTS | WHAT DOES VERTICAL CAPITAL INCOME FUND DO WITH YOUR PERSONAL INFORMATION? | |||
Why? | Financial companies choose how they share your personal information. Federal law gives consumers the right to limit some but not all sharing. Federal law also requires us to tell you how we collect, share, and protect your personal information. Please read this notice carefully to understand what we do. | |||
What? | The types of personal information we collect and share depend on the product or service you have with us. This information can include: | |||
■ | Social Security number | ■ | Purchase History | |
■ | Assets | ■ | Account Balances | |
■ | Retirement Assets | ■ | Account Transactions | |
■ | Transaction History | ■ | Wire Transfer Instructions | |
■ | Checking Account Information | |||
When you are no longer our customer, we continue to share your information as described in this notice. | ||||
How? | All financial companies need to share customers personal information to run their everyday business. In the section below, we list the reasons financial companies can share their customers personal information; the reasons Vertical Capital Income Fund chooses to share; and whether you can limit this sharing. |
Reasons we can share your personal information | Does
Vertical Capital Income Fund share? |
Can you limit this sharing? |
For our everyday business purposes – such as to process your transactions, maintain your account(s), respond to court orders and legal investigations, or report to credit bureaus |
Yes | No |
For our marketing purposes – to offer our products and services to you |
No | We dont share |
For joint marketing with other financial companies | No | We dont share |
For our affiliates everyday business purposes – information about your transactions and experiences |
No | We dont share |
For our affiliates everyday business purposes – information about your creditworthiness |
No | We dont share |
For nonaffiliates to market to you | No | We dont share |
Questions? | Call 1-866-277-VCIF |
40
Rev. May 2012
Who we are | |||||
Who is providing this notice?
|
Vertical Capital Income Fund | ||||
What we do | |||||
How does Vertical Capital Income Fund protect my personal information? | To protect your personal information from unauthorized access and use, we use security measures that comply with federal law. These measures include computer safeguards and secured files and buildings.
Our service providers are held accountable for adhering to strict policies and procedures to prevent any misuse of your nonpublic personal information. | ||||
How does Vertical Capital Income Fund collect my personal information? | We collect your personal information, for example, when you
■ Open an account
■ Provide account information
■ Give us your contact information
■ Make deposits or withdrawals from your account
■ Make a wire transfer
■ Tell us where to send the money
■ Tells us who receives the money
■ Show your government-issued ID
■ Show your drivers license
We also collect your personal information from other companies. | ||||
Why cant I limit all sharing? | Federal law gives you the right to limit only
■ Sharing for affiliates everyday business purposes – information about your creditworthiness
■ Affiliates from using your information to market to you
■ Sharing for nonaffiliates to market to you
State laws and individual companies may give you additional rights to limit sharing. | ||||
Definitions | |||||
Affiliates | Companies related by common ownership or control. They can be financial and nonfinancial companies.
■ Vertical Capital Income Fund does not share with our affiliates. | ||||
Nonaffiliates | Companies not related by common ownership or control. They can be financial and nonfinancial companies
■ Vertical Capital Income Fund does not share with nonaffiliates so they can market to you. | ||||
Joint marketing | A formal agreement between nonaffiliated financial companies that together market financial products or services to you.
■ Vertical Capital Income Fund doesnt jointly market. | ||||
41
How to Obtain Proxy Voting Information
Information regarding how the Fund votes proxies relating to portfolio securities for the 12 month period ended June 30th as well as a description of the policies and procedures that the Fund used to determine how to vote proxies is available without charge, upon request, by calling 1-866-277-VCIF by referring to the Securities and Exchange Commissions (SEC) website at http://www.sec.gov.
How to Obtain 1st and 3rd Fiscal Quarter Portfolio Holdings
The Fund files its complete schedule of portfolio holdings with the SEC for the first and third quarters of each fiscal year on Form N-Q. Form N-Q is available on the SECs website at http://www.sec.gov and may be reviewed and copied at the SECs Public Reference Room in Washington, DC (1-800-SEC-0330). The information on Form N-Q is available without charge, upon request, by calling 1-866-277-VCIF.
Investment Adviser |
Behringer Advisors, LLC |
15601 Dallas Parkway, Suite 600 |
Addison, Texas 75001 |
Administrator |
Gemini Fund Services, LLC |
80 Arkay Drive |
Hauppauge, NY 11788 |
Item 2. Code of Ethics.
Item 3. Audit Committee Financial Expert. Not applicable for semi-annual reports.
Item 4. Principal Accountant Fees and Services. Not applicable for semi-annual reports.
Item 5. Audit Committee of Listed Companies. Not applicable.
Item 6. Schedule of Investments. See Item 1.
Item 7. Disclosure of Proxy Voting Policies and Procedures for Closed-End Funds. Not applicable for semi-annual reports.
Item 8. Portfolio Managers of Closed-End Management Investment Companies. Not applicable for semi-annual reports.
Item 9. Purchases of Equity Securities by Closed-End Management Investment Company and Affiliated Purchasers. Not applicable.
Item 10. Submission of Matters to a Vote of Security Holder. None.
Item 11. Controls and Procedures.
(a) Based on an evaluation of the Registrant’s disclosure controls and procedures as of a date within 90 days of filing date of this Form N-CSR, the principal executive officer and principal financial officer of the Registrant have concluded that the disclosure controls and procedures of the Registrant are reasonably designed to ensure that the information required in filings on Form N-CSR is recorded, processed, summarized, and reported by the filing date, including that information required to be disclosed is accumulated and communicated to the Registrant’s management, including the Registrant’s principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
(b) There were no significant changes in the registrant’s internal control over financial reporting that occurred during the second fiscal quarter of the period covered by this report (in the registrant’s second fiscal half-year in the case of an annual report) that have materially affected, or are reasonably likely to materially affect, the registrant’s internal control over financial reporting.
Item 12. Exhibits.
(a)(1) Code of Ethics filed herewith.
(a)(2) Certification(s) required by Section 302 of the Sarbanes-Oxley Act of 2002 (and Item 11(a)(2) of Form N-CSR) are filed herewith.
(a)(3) Not applicable.
(b) Certification(s) required by Section 906 of the Sarbanes-Oxley Act of 2002 (and Item 11(b) of Form N-CSR) are filed herewith.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
(Registrant) Vertical Capital Income Fund
By (Signature and Title)
*/s/ Michael D. Cohen
Michael D. Cohen, President
Date 6/7/2016
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
By (Signature and Title)
*/s/ Michael D. Cohen
Michael D. Cohen, President
Date 6/7/2016
By (Signature and Title)
*/S/ S. Jason Hall
S. Jason Hall Treasurer
Date 6/7/2016
* Print the name and title of each signing officer under his or her signature.
Exhibit 99. CERT
CERTIFICATIONS
I, Michael D. Cohen, certify that:
1. I have reviewed this report on Form N-CSR of the Vertical Capital Income Fund;
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, changes in net assets, and cash flows (if the financial statements are required to include a statement of cash flows) of the registrant as of, and for, the periods presented in this report;
4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940 ) and internal control over financial reporting (as defined in Rule 30a-3(d) under the Investment Company Act of 1940 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 a date within 90 days prior to the filing date of this report based on such evaluation;
d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the second fiscal quarter of the period covered by this report (in the registrant’s second fiscal half-year 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(s) and I have disclosed 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: 6/7/2016 | /s/ Michael D. Cohen |
Michael D. Cohen, President |
I, S. Jason Hall, certify that:
1. I have reviewed this report on Form N-CSR of the Vertical Capital Income Fund;
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, changes in net assets, and cash flows (if the financial statements are required to include a statement of cash flows) of the registrant as of, and for, the periods presented in this report;
4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940 ) and internal control over financial reporting (as defined in Rule 30a-3(d) under the Investment Company Act of 1940 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 a date within 90 days prior to the filing date of this report based on such evaluation;
d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the second fiscal quarter of the period covered by this report (in the registrant’s second fiscal half-year 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(s) and I have disclosed 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: 6/7/2016 | /s/ S. Jason Hall |
S. Jason Hall, Treasurer |
EX-99.906CERT
certification
Michael D. Cohen, President, and S. Jason Hall, Treasurer of the Vertical Capital Income Fund (the “Registrant”), each certify to the best of his or her knowledge that:
1. The Registrant’s periodic report on Form N-CSR for the period ended March 31, 2016 (the “Form N-CSR”) fully complies with the requirements of Sections 15(d) of the Securities Exchange Act of 1934, as amended; and
2. The information contained in the Form N-CSR fairly presents, in all material respects, the financial condition and results of operations of the Registrant.
President | Treasurer |
Vertical Capital Income Fund | Vertical Capital Income Fund |
/s/ Michael D. Cohen | /s/ S. Jason Hall |
Michael D. Cohen | S. Jason Hall |
Date: 6/7/2016 | Date: 6/7/2016 |
A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the Vertical Capital Income Fund and will be retained by the Vertical Capital Income Fund and furnished to the Securities and Exchange Commission (the “Commission”) or its staff upon request.
This certification is being furnished to the Commission solely pursuant to 18 U.S.C. § 1350 and is not being filed as part of the Form N-CSR filed with the Commission.