TCAP
TPG Twin Brook Capital Income Fund
Portfolio Fair Value
$1.40B
507 holdings
Avg Spread
+6.05%
FV-weighted, debt
Avg Coupon
11.66%
FV-weighted
% First Lien
96.1%
of debt FV
Unrealized P/L
+$3.80M
+0.27% of cost
Non-Accrual
0
text-detected
Balance sheet
Assets$1.48B
Liabilities + Equity$1.48B
First Lien
$1.34B · 90.9%
First Lien
$1.34B · 90.9%
Subordinated
$13.0K · 0.0%
Equity
$54.71M · 3.7%
Cash & Equivalents
$32.21M · 2.2%
Other Assets
$47.78M · 3.2%
Debt (Borrowings)
$643.00M · 43.5%
Debt (Borrowings)
$643.00M · 43.5%
Other Liabilities
$36.56M · 2.5%
Net Assets (Equity)
$798.85M · 54.0%
Net Assets (Equity)
$798.85M · 54.0%
Industry Composition
Health care providers and services
28.9%
Media
8.7%
Diversified consumer services
7.7%
Household durables
5.6%
Containers and packaging
5.0%
Construction and engineering
4.5%
Unclassified
3.9%
Food products
3.8%
Health care equipment and supplies
3.5%
Trading companies and distributors
3.5%
Commercial services and supplies
3.0%
Food and staples retailing
2.8%
Other industries
19.0%
Spread Distribution
2.5%
4.5%
5.0%
5.5%
6.0%
6.5%
7.0%
7.5%
8.0%
12.0%
Schedule of Investments
All holdings
All holdings
Sortable, click headers to re-sort
507 of 509
| Issuer | Industry | Type | Fair Value | Cost | Unrealized | Coupon | Spread | Maturity |
|---|---|---|---|---|---|---|---|---|
Twin Brook Equity Holdings, LLC | — | Equity interest | $54.70M | $50.22M | $4.48M | — | — | — |
NH Kronos Buyer, Inc. | Health care providers and services | First lien senior secured term loan | $52.03M | $51.91M | $129.0K | 11.75% | +6.25% | 2028-11-01 |
RKD Group, LLC | Media | First lien senior secured term loan | $32.99M | $32.94M | $59.0K | 11.50% | +6.00% | 2028-08-17 |
ACES Intermediate, Inc | Diversified consumer services | First lien senior secured term loan | $31.53M | $31.50M | $33.0K | 10.97% | +5.50% | 2027-07-27 |
Change Academy at Lake of the Ozarks, LLC | Health care providers and services | First lien senior secured term loan | $30.88M | $30.85M | $34.0K | 11.50% | +6.00% | 2027-08-02 |
K-1 Packaging Group LLC | Containers and packaging | First lien senior secured term loan | $30.80M | $30.75M | $56.0K | 11.86% | +6.25% | 2027-10-06 |
Ironhorse Purchaser, LLC | Construction and engineering | First lien senior secured term loan | $29.98M | $29.93M | $46.0K | 12.11% | +6.50% | 2027-09-30 |
Optimized Marketing Acquisition, LLC | Media | First lien senior secured term loan | $25.54M | $25.50M | $40.0K | 11.22% | +5.75% | 2027-08-19 |
AHR Intermediate, Inc | Health care technology | First lien senior secured term loan | $25.29M | $25.27M | $16.0K | 10.75% | +5.25% | 2027-07-29 |
Kwalu, LLC | Household durables | First lien senior secured term loan | $24.23M | $24.20M | $32.0K | 11.61% | +6.00% | 2027-09-23 |
BPCP WLF Intermedco LLC | Food products | First lien senior secured term loan | $22.77M | $22.73M | $30.0K | 11.50% | +6.00% | 2027-08-19 |
US Foot and Ankle Specialists, LLC | Health care providers and services | First lien senior secured term loan | $22.60M | $22.57M | $30.0K | 11.86% | +6.25% | 2026-09-15 |
Advocate RCM Acquisition Corp | Health care providers and services | First lien senior secured term loan | $22.22M | $22.22M | $0.00 | 11.96% | +6.50% | 2026-12-22 |
Sixarp, LLC | Containers and packaging | First lien senior secured term loan | $19.35M | $19.32M | $30.0K | 10.86% | +5.25% | 2027-08-05 |
Flourish Research Acquisition, LLC | Health care providers and services | First lien senior secured term loan | $19.26M | $19.25M | $13.0K | 11.97% | +6.50% | 2026-04-28 |
Medical Technology Associates, LLC | Health care equipment and supplies | First lien senior secured term loan | $18.93M | $18.89M | $47.0K | 11.61% | +6.00% | 2028-07-25 |
Barkley, LLC | Media | First lien senior secured term loan | $18.48M | $18.44M | $32.0K | 11.53% | +6.00% | 2028-09-29 |
Double E Company, LLC | Machinery | First lien senior secured term loan | $18.22M | $18.18M | $35.0K | 11.50% | +6.00% | 2028-06-21 |
MacKenzie Childs Acquisition, Inc | Household durables | First lien senior secured term loan | $17.72M | $17.67M | $48.0K | 11.50% | +6.00% | 2027-09-02 |
H2 Holdco, Inc | Health care providers and services | First lien senior secured term loan | $17.61M | $17.59M | $24.0K | 13.26% | — | 2028-05-05 |
Industrial Air Flow Dynamics, Inc | Commercial services and supplies | First lien senior secured term loan | $17.32M | $17.29M | $32.0K | 11.78% | +6.25% | 2028-08-05 |
Universal Pure, LLC | Food and staples retailing | First lien senior secured term loan | $17.28M | $17.27M | $12.0K | 11.50% | +6.00% | 2028-10-31 |
Rose Paving, LLC | Construction and engineering | First lien senior secured term loan | $17.09M | $17.07M | $27.0K | 11.00% | +5.50% | 2028-11-07 |
Ascent Lifting, Inc | Trading companies and distributors | First lien senior secured term loan | $16.82M | $16.80M | $25.0K | 11.50% | +6.00% | 2027-09-09 |
US Foot and Ankle Specialists, LLC | Health care providers and services | First lien senior secured delayed draw term loan | $16.33M | $16.30M | $25.0K | 11.86% | +6.25% | 2026-09-15 |
Esquire Deposition Solutions, LLC | Diversified consumer services | First lien senior secured term loan | $15.62M | $15.52M | $99.0K | 12.00% | +6.50% | 2027-12-30 |
Nasco Healthcare Inc. | Health care equipment and supplies | First lien senior secured term loan | $15.39M | $15.37M | $21.0K | 11.25% | +5.75% | 2025-06-30 |
Endodontic Practice Partners, LLC | Health care providers and services | First lien senior secured term loan | $15.20M | $15.18M | $19.0K | 11.87% | +6.00% | 2027-11-02 |
Beghou Consulting, LLC | Health care providers and services | First lien senior secured term loan | $15.03M | $15.01M | $15.0K | 11.36% | +5.75% | 2028-05-01 |
Hultec Buyer, LLC | Industrial Conglomerates | First lien senior secured term loan | $14.19M | $14.17M | $19.0K | 11.77% | +6.25% | 2029-03-31 |
NEFCO Holding Company, LLC | Trading companies and distributors | First lien senior secured term loan #2 | $14.11M | $14.07M | $44.0K | 12.15% | +6.50% | 2028-08-05 |
Load One Purchaser Corporation | Air freight and logistics | First lien senior secured term loan | $13.94M | $13.92M | $18.0K | 11.61% | +6.00% | — |
Benefit Plan Administrators of Eau Claire, LLC | Health care providers and services | First lien senior secured term loan | $13.50M | $13.49M | $12.0K | 11.40% | +5.50% | 2026-06-07 |
Helpware, Inc. | Professional services | First lien senior secured term loan | $13.21M | $13.83M | -$627.0K | 11.65% | +5.75% | 2026-09-08 |
Endodontic Practice Partners, LLC | Health care providers and services | First lien senior secured delayed draw term loan | $13.04M | $13.04M | -$2.0K | 11.84% | +6.00% | 2027-11-02 |
NTM Acquisition Corp | Media | First lien senior secured term loan | $13.02M | $13.02M | -$1.0K | 12.25% | +6.75% | 2026-06-18 |
Icreon Holdings, LLC | IT services | First lien senior secured term loan | $12.94M | $12.92M | $16.0K | 11.97% | +6.50% | 2027-10-26 |
CPS Power Buyer, LLC | Household durables | First lien senior secured term loan | $12.67M | $12.70M | -$24.0K | 12.32% | +6.50% | 2027-09-26 |
Quality Liaison Services of North America, Inc | Commercial services and supplies | First lien senior secured term loan | $12.58M | $12.56M | $15.0K | 11.53% | +6.00% | 2028-05-02 |
Spear Education Holdings, LLC | Health care providers and services | First lien senior secured term loan | $12.18M | $12.16M | $11.0K | 13.00% | +7.50% | 2027-12-15 |
Renovation Systems, LLC | Household durables | First lien senior secured term loan | $12.03M | $11.98M | $45.0K | 11.61% | +6.00% | 2028-01-23 |
ITSavvy LLC | Electronic equipment, instruments and components | First lien senior secured term loan | $11.72M | $11.71M | $18.0K | 10.89% | +5.25% | 2028-08-08 |
U.S. Urology Partners, LLC | Health care providers and services | First lien senior secured term loan | $11.55M | $11.55M | -$2.0K | 11.72% | +6.25% | 2026-11-08 |
Shasta Buyer, LLC | Software | First lien senior secured term loan | $11.38M | $11.36M | $20.0K | 11.72% | +6.25% | 2028-08-09 |
MWEC Management, LLC | Health care providers and services | First lien senior secured term loan | $11.36M | $11.35M | $18.0K | 11.64% | +6.00% | 2028-02-14 |
Sun Orchard, LLC | Food products | First lien senior secured term loan | $11.26M | $11.25M | $5.0K | 10.61% | +5.00% | 2027-07-08 |
Peninsula MMGY Corporation | Media | First lien senior secured term loan | $10.62M | $10.59M | $27.0K | 11.50% | +6.00% | 2029-04-26 |
WTWH Buyer, LLC | Media | First lien senior secured term loan | $10.46M | $10.45M | $7.0K | 12.11% | +6.50% | 2027-12-16 |
SPG Holdco, LLC | Machinery | First lien senior secured term loan | $10.42M | $10.43M | -$5.0K | 11.53% | +6.00% | 2028-12-01 |
CL Services Acquisition, LLC | Diversified consumer services | First lien senior secured term loan | $10.00M | $9.99M | $15.0K | 11.78% | +6.25% | 2028-04-25 |
IPC Pain Acquisition, LLC | Health care providers and services | First lien senior secured delayed draw term loan | $9.89M | $9.89M | $2.0K | 10.97% | +5.50% | 2027-05-19 |
Surplus Solutions, LLC | Health care equipment and supplies | First lien senior secured term loan | $9.85M | $9.84M | $10.0K | 11.61% | +6.00% | 2027-11-30 |
Westminster Cracker Company, Inc | Food products | First lien senior secured term loan | $9.58M | $9.57M | $11.0K | 11.71% | +6.25% | 2026-08-30 |
WCI Volt Purchaser, LLC | Electrical equipment | First lien senior secured term loan | $9.49M | $9.47M | $14.0K | 10.86% | +5.25% | 2028-09-15 |
Johns Byrne LLC | Containers and packaging | First lien senior secured term loan | $9.43M | $9.42M | $9.0K | 11.60% | +6.25% | 2029-08-31 |
A.P.A. Industries, LLC | Auto components | First lien senior secured term loan | $9.38M | $9.37M | $11.0K | 11.61% | +6.00% | — |
Ironhorse Purchaser, LLC | Construction and engineering | First lien senior secured delayed draw term loan | $9.23M | $9.22M | $9.0K | 12.11% | +6.50% | 2027-09-30 |
Raneys, LLC | Auto components | First lien senior secured term loan | $9.15M | $9.13M | $15.0K | 12.11% | +6.50% | — |
Star Dental Partners LLC | Health care providers and services | First lien senior secured term loan | $9.07M | $9.07M | $0.00 | 11.22% | +5.75% | 2028-12-22 |
VetEvolve Holdings, LLC | Health care providers and services | First lien senior secured term loan | $8.98M | $8.99M | -$5.0K | 11.20% | +5.75% | 2028-10-12 |
Premier Early Childhood Education Partners LLC | Diversified consumer services | First lien senior secured term loan | $8.11M | $8.11M | -$1.0K | 11.22% | +5.75% | 2028-11-22 |
Purpose Home Health Acquisition, LLC | Health care providers and services | First lien senior secured term loan | $8.10M | $8.08M | $12.0K | 12.12% | +6.25% | 2027-11-03 |
DealerOn Inc. | Internet and direct marketing retail | First lien senior secured term loan | $7.97M | $7.98M | -$15.0K | 11.47% | +6.00% | 2025-11-19 |
Soccer Post Acquisition LLC | Specialty retail | First lien senior secured term loan | $7.85M | $7.84M | $8.0K | 11.11% | +5.50% | 2027-06-30 |
Ever Fresh Fruit Company, LLC | Food and staples retailing | First lien senior secured term loan | $7.18M | $7.18M | -$2.0K | 11.96% | +6.50% | 2028-11-17 |
SCP Beverage Buyer, LLC | Food and staples retailing | First lien senior secured term loan | $7.09M | $7.12M | -$27.0K | 11.15% | +5.50% | 2026-11-24 |
Treat Planet Acquisition, LLC | Food products | First lien senior secured term loan | $7.05M | $7.05M | $6.0K | 12.11% | +6.50% | 2028-01-11 |
Yard-Nique, Inc | Diversified consumer services | First lien senior secured term loan | $7.01M | $7.01M | $6.0K | 11.50% | +6.00% | 2026-04-30 |
Zipline Logistics, LLC | Air freight and logistics | First lien senior secured term loan | $6.75M | $6.74M | $9.0K | 11.47% | +6.00% | — |
Purpose Home Health Acquisition, LLC | Health care providers and services | First lien senior secured delayed draw term loan | $6.72M | $6.71M | $8.0K | 11.89% | +6.25% | 2027-11-03 |
BPCP EE Intermedco LLC | Health care providers and services | First lien senior secured term loan | $6.34M | $6.34M | $9.0K | 11.25% | +5.75% | 2028-04-03 |
TSR Concrete Coatings, LLC | Diversified consumer services | First lien senior secured term loan | $6.07M | $6.06M | $8.0K | 11.75% | +6.25% | 2028-09-22 |
ADVI Health, LLC | Health care providers and services | First lien senior secured term loan | $6.06M | $6.05M | $9.0K | 12.61% | +7.00% | 2027-11-29 |
Bulk Lift International, LLC | Containers and packaging | First lien senior secured term loan | $6.05M | $6.04M | $5.0K | 12.36% | +6.75% | 2027-11-15 |
Varsity Rejuvenate Management, LLC | Health care providers and services | First lien senior secured term loan | $5.87M | $5.86M | $9.0K | 11.52% | +6.00% | 2028-09-01 |
Esquire Deposition Solutions, LLC | Diversified consumer services | First lien senior secured delayed draw term loan | $5.72M | $5.70M | $27.0K | 12.00% | +6.50% | 2027-12-30 |
Renovation Systems, LLC | Household durables | First lien senior secured delayed draw term loan | $5.68M | $5.66M | $14.0K | 11.61% | +6.00% | 2028-01-23 |
AHR Intermediate, Inc | Health care technology | First lien senior secured delayed draw term loan | $5.23M | $5.24M | -$12.0K | 10.75% | +5.25% | 2027-07-29 |
Revival Animal Health, LLC | Health care providers and services | First lien senior secured term loan | $4.74M | $4.71M | $30.0K | 12.12% | +6.50% | 2026-04-06 |
White Label Communications,LLC | IT services | First lien senior secured term loan | $4.63M | $4.63M | $0.00 | 11.61% | +6.25% | 2029-10-11 |
RMS Health Care Management, LLC | Health care providers and services | First lien senior secured term loan | $4.23M | $4.23M | -$1.0K | 12.36% | +6.75% | 2026-10-06 |
Custom Agronomics Holdings, LLC | Chemicals | First lien senior secured term loan | $4.07M | $4.06M | $4.0K | 12.11% | +6.50% | 2027-08-30 |
CL Services Acquisition, LLC | Diversified consumer services | First lien senior secured delayed draw term loan | $3.76M | $3.75M | $8.0K | 11.79% | +6.25% | 2028-04-25 |
ShiftKey, LLC | Software | First lien senior secured term loan | $3.67M | $3.69M | -$13.0K | 11.36% | +5.75% | 2027-06-21 |
Exclusive Concepts, LLC | Media | First lien senior secured term loan | $3.47M | $3.46M | $11.0K | 11.80% | +6.00% | 2026-12-09 |
Ironhorse Purchaser, LLC | Construction and engineering | First lien senior secured revolving loan | $3.29M | $3.26M | $24.0K | 12.11% | +6.50% | 2027-09-30 |
Change Academy at Lake of the Ozarks, LLC | Health care providers and services | First lien senior secured revolving loan | $3.26M | $3.26M | $6.0K | 11.76% | +6.00% | 2027-08-02 |
Benefit Plan Administrators of Eau Claire, LLC | Health care providers and services | First lien senior secured delayed draw term loan | $3.02M | $3.01M | $3.0K | 11.22% | +5.50% | 2026-06-07 |
Juniper Landscaping Holdings LLC | Diversified consumer services | First lien senior secured term loan | $3.00M | $2.99M | $7.0K | 11.86% | +6.25% | 2026-12-29 |
Double E Company, LLC | Machinery | First lien senior secured revolving loan | $2.94M | $2.94M | $5.0K | 11.46% | +6.00% | 2028-06-21 |
IPC Pain Acquisition, LLC | Health care providers and services | First lien senior secured term loan | $2.90M | $2.90M | $3.0K | 10.97% | +5.50% | 2027-05-19 |
Mad Rose Company, LLC | Food and staples retailing | First lien senior secured term loan | $2.90M | $2.89M | $3.0K | 11.90% | +6.25% | 2026-05-07 |
Lawn Care Holdings Purchaser, Inc | Diversified consumer services | First lien senior secured term loan | $2.83M | $2.83M | -$1.0K | 12.12% | +6.50% | 2028-10-24 |
SCP ENT and Allergy Services, LLC | Health care providers and services | First lien senior secured term loan | $2.73M | $2.72M | $15.0K | 11.47% | +6.00% | 2025-09-25 |
Cosmetic Solutions, LLC | Personal products | First lien senior secured term loan | $2.69M | $2.73M | -$46.0K | 12.11% | — | 2025-10-17 |
RTP Acquisition, LLC | Distributors | First lien senior secured term loan | $2.68M | $2.68M | $2.0K | 11.97% | +6.50% | 2026-08-17 |
Nimlok Company, LLC | Commercial services and supplies | First lien senior secured term loan | $2.58M | $2.59M | -$8.0K | 11.11% | +5.50% | 2025-11-27 |
CPS Power Buyer, LLC | Household durables | First lien senior secured delayed draw term loan #1 | $2.57M | $2.59M | -$18.0K | 12.14% | +6.50% | 2027-09-26 |
NEFCO Holding Company, LLC | Trading companies and distributors | First lien senior secured delayed draw term loan #1 | $2.57M | $2.59M | -$21.0K | 12.19% | +6.50% | 2028-08-05 |
Sage Dental Management, LLC | Health care providers and services | First lien senior secured term loan | $2.55M | $2.55M | -$2.0K | 11.61% | +6.00% | 2024-10-01 |
Premier Early Childhood Education Partners LLC | Diversified consumer services | First lien senior secured delayed draw term loan | $2.52M | $2.52M | $0.00 | 11.22% | +5.75% | 2028-11-22 |
USALCO, LLC | Chemicals | First lien senior secured term loan | $2.52M | $2.53M | -$7.0K | 11.61% | +6.00% | 2027-10-19 |
Varsity DuvaSawko Operating Corp | Health care providers and services | First lien senior secured term loan | $2.51M | $2.53M | -$12.0K | 12.11% | +6.50% | 2024-11-27 |
Aquatic Sales Solutions, LLC | Internet and direct marketing retail | First lien senior secured term loan | $2.49M | $2.51M | -$18.0K | 12.55% |