EX-99.3 9 pflt-ex99_3.htm EX-99.3

Exhibit 99.3

PennantPark Senior Secured Loan Fund I LLC

Consolidated Financial Statements and

Independent Auditor’s Report

September 30, 2024 and 2023

Contents

Independent Auditor’s Report | 1
Financial Statements: |
Consolidated Statements of Assets, Liabilities and Members’ Equity as of September 30, 2024 and 2023 | 3
Consolidated Statements of Operations for the years ended September 30, 2024 and 2023 | 4
Consolidated Statements of Changes in Members’ Equity for the years ended September 30, 2024 and 2023 | 5
Consolidated Statements of Cash Flows for the years ended September 30, 2024 and 2023 | 6
Consolidated Schedules of Investments as of September 30, 2024 and 2023 | 7
Notes to Consolidated Financial Statements | 12

Independent Auditor’s Report

Board of Directors

PennantPark Senior Secured Loan Fund I LLC

Opinion

We have audited the consolidated financial statements of PennantPark Senior Secured Loan Fund I LLC and its subsidiaries (the Fund), which comprise the consolidated statements of assets, liabilities and members’ equity, including the consolidated schedule of investments, as of September 30, 2024 and 2023, the related consolidated statements of operations, changes in members’ equity and cash flows for the years then ended, and the related notes to the consolidated financial statements (collectively, the financial statements).

In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of the Fund as of September 30, 2024 and 2023, and the results of its operations, changes in members’ equity and its cash flows for the year then ended in accordance with accounting principles generally accepted in the United States of America.

Basis for Opinion

We conducted our audit in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Fund and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Responsibilities of Management for the Financial Statements

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Fund’s ability to continue as a going concern within one year after the date that the financial statements are issued or available to be issued.

Auditor’s Responsibilities for the Audit of the Financial Statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

1

In performing an audit in accordance with GAAS, we:

•
Exercise professional judgment and maintain professional skepticism throughout the audit.
•
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
•
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Fund’s internal control. Accordingly, no such opinion is expressed.
•
Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.
•
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Fund’s ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.

/s/ RSM US LLP

New York, New York

November 25, 2024

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2

PennantPark Senior Secured Loan Fund I LLC

Consolidated Statements of Assets, Liabilities and Members' Equity |
($ in thousands) |
|  | September 30, 2024 |  |  |  | September 30, 2023 |
Assets |  |  |  |  |  |  |
Investments at fair value (amortized cost—$928,983 and $804,608, respectively) | $ |  | 913,281 |  |  | $ |  | 785,859 |
Cash and cash equivalents (cost—$68,429 and $77,446, respectively) |  |  | 68,429 |  |  |  |  | 77,446 |
Interest receivable |  |  | 4,722 |  |  |  |  | 5,179 |
Due from affiliate |  |  | 48 |  |  |  |  | 436 |
Prepaid expenses and other assets |  |  | 1,642 |  |  |  |  | 490 |
Total assets |  |  | 988,122 |  |  |  |  | 869,410 |
Liabilities |  |  |  |  |  |  |
Credit facility payable |  |  | 146,100 |  |  |  |  | 48,600 |
2032 Asset-backed debt, net (par—$0 and $246,000, respectively) |  |  | — |  |  |  |  | 243,973 |
2035 Asset-backed debt, net (par—$246,000 and $246,000, respectively) |  |  | 243,934 |  |  |  |  | 243,483 |
2036 Asset-backed debt, net (par—$246,000 and $0, respectively) |  |  | 244,372 |  |  |  |  | — |
Notes payable to members |  |  | 271,600 |  |  |  |  | 240,100 |
Interest payable on credit facility and asset backed debt |  |  | 9,281 |  |  |  |  | 14,291 |
Payable for investments purchased |  |  | 86 |  |  |  |  | 13,466 |
Interest payable on notes to members |  |  | 7,315 |  |  |  |  | 6,488 |
Accrued expenses |  |  | 822 |  |  |  |  | 859 |
Due to affiliate |  |  | 65 |  |  |  |  | — |
Total liabilities |  |  | 923,575 |  |  |  |  | 811,260 |
Commitments and contingencies (See Note 11) |  |  |  |  |  |  |
Members' equity |  |  | 64,547 |  |  |  |  | 58,150 |
Total liabilities and members' equity | $ |  | 988,122 |  |  | $ |  | 869,410 |

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3

PennantPark Senior Secured Loan Fund I LLC

Consolidated Statements of Operations |
($ in thousands) |
|  | Year ended September 30, |
|  | 2024 |  |  | 2023 |
Investment income: |  |  |  |  |  |
Interest |  | $ | 109,094 |  |  | $ | 89,547 |
Other income |  |  | 1,191 |  |  |  | 1,297 |
Total investment income |  |  | 110,285 |  |  |  | 90,844 |
Expenses: |  |  |  |  |  |
Interest and expense on credit facility and asset-backed debt |  |  | 54,814 |  |  |  | 42,797 |
Interest expense on notes to members |  |  | 34,186 |  |  |  | 30,325 |
Administration fees |  |  | 2,354 |  |  |  | 2,103 |
General and administrative expenses |  |  | 1,464 |  |  |  | 1,116 |
Expenses before debt issuance costs |  |  | 92,818 |  |  |  | 76,341 |
Debt issuance costs |  |  | 999 |  |  |  | — |
Total expenses |  |  | 93,817 |  |  |  | 76,341 |
Net investment income |  |  | 16,468 |  |  |  | 14,503 |
Realized and unrealized gain (loss) on investments and debt: |  |  |  |  |  |
Net realized gain (loss) on investments |  |  | (8,914 | ) |  |  | (6,328 | )
Realized loss on debt extinguishment |  |  | (705 | ) |  |  | — |
Net change in unrealized appreciation (depreciation) on investments |  |  | 3,048 |  |  |  | (3,171 | )
Net realized and unrealized gain (loss) on investments and debt |  |  | (6,571 | ) |  |  | (9,499 | )
Net increase (decrease) in members' equity resulting from operations |  | $ | 9,897 |  |  | $ | 5,004 |

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4

PennantPark Senior Secured Loan Fund I LLC

Consolidated Statements of Changes in Members’ Equity |
($ in thousands) |
|  | Year ended September 30, |
|  | 2024 |  |  | 2023 |
Net change in members’ equity resulting from operations: |  |  |  |  |  |  |  |
Net investment income |  | $ |  | 16,468 |  |  | $ |  | 14,503 |
Net realized gain (loss) on investments |  |  |  | (8,914 | ) |  |  |  | (6,328 | )
Realized loss on debt extinguishment |  |  |  | (705 | ) |  |  |  | — |
Net change in unrealized appreciation (depreciation) on investments |  |  |  | 3,048 |  |  |  |  | (3,171 | )
Net increase (decrease) in members’ equity resulting from operations |  |  |  | 9,897 |  |  |  |  | 5,004 |
Capital Transactions |  |  |  |  |  |  |  |
Capital contributions |  |  |  | 13,500 |  |  |  |  | 9,750 |
Distributions |  |  |  | (17,000 | ) |  |  |  | (13,100 | )
Net increase (decrease) in members’ equity |  |  |  | 6,397 |  |  |  |  | 1,654 |
Members’ equity |  |  |  |  |  |  |  |
Beginning of year |  |  |  | 58,150 |  |  |  |  | 56,496 |
End of year |  | $ |  | 64,547 |  |  | $ |  | 58,150 |

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5

PennantPark Senior Secured Loan Fund I LLC

Consolidated Statements of Cash Flows |
($ in thousands) |
|  |  | Year ended September 30, |
|  |  | 2024 |  |  |  | 2023 |
Cash flows from operating activities: |  |  |  |  |  |  |  |
Net increase (decrease) in members’ equity resulting from operations |  | $ |  | 9,897 |  |  | $ |  | 5,004 |
Adjustments to reconcile net increase (decrease) in members’ equity resulting from operations to net cash provided by (used in) operating activities: |  |  |  |  |  |  |  |
Net change in unrealized (appreciation) depreciation on investments |  |  |  | (3,048 | ) |  |  |  | 3,171 |
Net realized (gain) loss on investments |  |  |  | 8,914 |  |  |  |  | 6,328 |
Net realized (gain) loss on extinguishment of debt |  |  |  | 705 |  |  |  | — |
Net accretion of discount and amortization of premium |  |  |  | (3,797 | ) |  |  |  | (3,917 | )
Purchases of investments |  |  |  | (286,191 | ) |  |  |  | (190,871 | )
Payment-in-kind interest |  |  |  | (3,407 | ) |  |  |  | (1,055 | )
Proceeds from disposition of investments |  |  |  | 160,106 |  |  |  |  | 155,207 |
Amortization of deferred financing costs |  |  |  | 1,952 |  |  |  |  | 796 |
(Increase) Decrease in: |  |  |  |  |  |  |  |
Receivable for investments sold |  |  | — |  |  |  |  | 3,637 |
Interest receivable |  |  |  | 457 |  |  |  |  | (2,154 | )
Prepaid expenses and other assets |  |  |  | (1,152 | ) |  |  |  | 1,232 |
Due from affiliate |  |  |  | 388 |  |  |  |  | 3,117 |
Increase (Decrease) in: |  |  |  |  |  |  |  |
Payables for investments purchased |  |  |  | (13,380 | ) |  |  |  | 3,052 |
Interest payable on credit facility and asset backed debt |  |  |  | (5,010 | ) |  |  |  | 10,474 |
Interest payable on notes to members |  |  |  | 827 |  |  |  |  | 1,769 |
Due to affiliate |  |  |  | 65 |  |  |  | — |
Accrued expenses |  |  |  | (37 | ) |  |  |  | (291 | )
Net cash provided by (used in) operating activities |  |  |  | (132,711 | ) |  |  |  | (4,501 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |
Members’ capital contributions |  |  |  | 13,500 |  |  |  |  | 9,750 |
Distributions to members |  |  |  | (17,000 | ) |  |  |  | (13,100 | )
Notes issued to members |  |  |  | 31,500 |  |  |  |  | 22,750 |
Repayment of 2032 Asset-backed debt |  |  |  | (246,000 | ) |  |  | — |
Proceeds from 2035 Asset-backed debt issued |  |  | — |  |  |  |  | 246,000 |
Payment of fees and expenses on 2035 Asset-backed debt issued |  |  | — |  |  |  |  | (2,705 | )
Proceeds from 2036 Asset-backed debt issued |  |  |  | 246,000 |  |  |  | — |
Payment of fees and expenses on 2036 Asset-backed debt issued |  |  |  | (1,806 | ) |  |  | — |
Borrowings under credit facility |  |  |  | 196,500 |  |  |  |  | 41,600 |
Repayments under credit facility |  |  |  | (99,000 | ) |  |  |  | (252,500 | )
Net cash provided by (used in) financing activities |  |  |  | 123,694 |  |  |  |  | 51,795 |
Net increase (decrease) in cash and cash equivalents |  |  |  | (9,017 | ) |  |  |  | 47,294 |
Cash and cash equivalents, beginning of year |  |  |  | 77,446 |  |  |  |  | 30,152 |
Cash and cash equivalents, end of year |  | $ |  | 68,429 |  |  | $ |  | 77,446 |
Supplemental disclosure of cash flow information: |  |  |  |  |  |  |  |
Interest paid on credit facility and asset-backed debt |  | $ |  | 59,824 |  |  | $ |  | 32,323 |
Interest paid on notes to members |  | $ |  | 33,359 |  |  | $ |  | 28,556 |
Non-Cash Operating and Financing activity: |  |  |  |  |  |  |  |
Non-Cash exchanges and conversions |  | $ |  | 19,841 |  |  | $ |  | 3,393 |

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6

PennantPark Senior Secured Loan Fund I LLC
Consolidated Schedule of Investments
September 30, 2024
($ in thousands)
Issuer Name (7) |  | Maturity |  | Industry |  | Current Coupon |  | Basis Point Spread Above Index (1) |  | Par or Number of Shares |  | Cost |  | Fair Value(2)
First Lien Secured Debt - 1,404.5% |  |  |  |  |  |  |  |  |  |  |  |  |  |
A1 Garage Merger Sub, LLC |  | 12/22/2028 |  | Commercial Services & Supplies |  | 10.95% |  | SOFR+610 |  | 2,903 |  | $2,855 |  | $2,903
ACP Avenu Buyer, LLC |  | 10/2/2029 |  | Business Services |  | 10.58% |  | SOFR+525 |  | 9,925 |  | 9,771 |  | 9,602
ACP Falcon Buyer, Inc. |  | 8/1/2029 |  | Business Services |  | 10.83% |  | SOFR+550 |  | 18,762 |  | 18,434 |  | 18,837
Ad.net Acquisition, LLC |  | 5/7/2026 |  | Media |  | 11.28% |  | SOFR+626 |  | 8,708 |  | 8,658 |  | 8,708
Aeronix, Inc |  | 12/18/2028 |  | Aerospace and Defense |  | 9.85% |  | SOFR+525 |  | 15,880 |  | 15,665 |  | 15,880
Alpine Acquisition Corp II |  | 11/30/2026 |  | Containers and Packaging |  | 11.30% |  | SOFR+610 |  | 12,722 |  | 12,481 |  | 12,213
Anteriad, LLC (f/k/a MeritDirect, LLC) |  | 6/30/2026 |  | Media: Advertising, Printing & Publishing |  | 10.50% |  | SOFR+590 |  | 4,717 |  | 4,613 |  | 4,717
Anteriad, LLC (f/k/a MeritDirect, LLC) - Incremental Term Loan |  | 6/30/2026 |  | Media: Advertising, Printing & Publishing |  | 10.50% |  | SOFR+590 |  | 4,625 |  | 4,584 |  | 4,625
Applied Technical Services, LLC |  | 12/29/2026 |  | Commercial Services & Supplies |  | 10.50% |  | SOFR+590 |  | 11,155 |  | 11,058 |  | 10,988
Arcfield Acquisition Corp. |  | 8/3/2029 |  | Aerospace and Defense |  | 11.56% |  | SOFR+625 |  | 11,115 |  | 10,967 |  | 11,059
Beacon Behavioral Services, LLC |  | 6/21/2029 |  | Healthcare and Pharmaceuticals |  | 9.85% |  | SOFR+525 |  | 9,975 |  | 9,836 |  | 9,825
Beta Plus Technologies, Inc. |  | 7/1/2029 |  | Business Services |  | 10.35% |  | SOFR+575 |  | 4,900 |  | 4,828 |  | 4,753
Big Top Holdings, LLC |  | 2/28/2030 |  | Business Services |  | 11.18% |  | SOFR+625 |  | 15,423 |  | 15,167 |  | 15,423
BioDerm, Inc. |  | 1/31/2028 |  | Healthcare and Pharmaceuticals |  | 11.70% |  | SOFR+650 |  | 8,888 |  | 8,797 |  | 8,776
Blackhawk Industrial Distribution, Inc. |  | 9/17/2026 |  | Distributors |  | 11.00% |  | SOFR+640 |  | 14,974 |  | 14,779 |  | 14,718
BlueHalo Financing Holdings, LLC |  | 10/31/2025 |  | Aerospace and Defense |  | 10.60% |  | SOFR+600 |  | 5,546 |  | 5,523 |  | 5,435
Broder Bros., Co. |  | 12/4/2025 |  | Consumer Products |  | 10.97% |  | SOFR+611 |  | 2,274 |  | 2,274 |  | 2,274
Burgess Point Purchaser Corporation |  | 9/26/2029 |  | Automotive |  | 10.20% |  | SOFR+535 |  | 442 |  | 417 |  | 416
By Light Professional IT Services, LLC |  | 5/16/2025 |  | High Tech Industries |  | 12.18% |  | SOFR+698 |  | 13,084 |  | 13,059 |  | 13,084
Carnegie Dartlet, LLC |  | 2/7/2030 |  | Media: Advertising, Printing & Publishing |  | 10.60% |  | SOFR+550 |  | 15,243 |  | 15,025 |  | 15,015
Cartessa Aesthetics, LLC |  | 6/14/2028 |  | Distributors |  | 10.35% |  | SOFR+575 |  | 9,539 |  | 9,431 |  | 9,539
CF512, Inc. |  | 8/20/2026 |  | Media |  | 11.21% |  | SOFR+619 |  | 6,751 |  | 6,682 |  | 6,649
Confluent Health, LLC |  | 10/28/2028 |  | Healthcare and Pharmaceuticals |  | 8.96% |  | SOFR+400 |  | 6,708 |  | 6,506 |  | 6,540
Connatix Buyer, Inc. |  | 7/13/2027 |  | Media |  | 10.53% |  | SOFR+561 |  | 3,775 |  | 3,734 |  | 3,775
Crane 1 Services, Inc. |  | 8/16/2027 |  | Commercial Services & Supplies |  | 10.71% |  | SOFR+586 |  | 2,068 |  | 2,051 |  | 2,052
Dr. Squatch, LLC |  | 8/31/2027 |  | Personal Products |  | 9.95% |  | SOFR+535 |  | 14,562 |  | 14,398 |  | 14,562
DRI Holding Inc. |  | 12/21/2028 |  | Media |  | 10.20% |  | SOFR+535 |  | 2,600 |  | 2,420 |  | 2,509
DRS Holdings III, Inc. |  | 11/3/2025 |  | Consumer Goods: Durable |  | 11.20% |  | SOFR+635 |  | 13,805 |  | 13,788 |  | 13,694
Dynata, LLC - First Out Term Loan (6) |  | 7/15/2028 |  | Diversified Consumer Services |  | 10.38% |  | SOFR+526 |  | 1,360 |  | 1,264 |  | 1,358
Dynata, LLC - Last Out Term Loan |  | 10/15/2028 |  | Diversified Consumer Services |  | 10.88% |  | SOFR+576 |  | 8,439 |  | 8,439 |  | 7,769
ECL Entertainment, LLC |  | 8/31/2030 |  | Hotel, Gaming and Leisure |  | 8.85% |  | SOFR+400 |  | 4,963 |  | 4,894 |  | 4,973
EDS Buyer, LLC |  | 1/10/2029 |  | Electronic Equipment, Instruments, and Components |  | 10.35% |  | SOFR+575 |  | 8,865 |  | 8,763 |  | 8,732
Exigo Intermediate II, LLC |  | 3/15/2027 |  | Software |  | 11.20% |  | SOFR+635 |  | 12,546 |  | 12,418 |  | 12,484
ETE Intermediate II, LLC |  | 5/29/2029 |  | Diversified Consumer Services |  | 11.56% |  | SOFR+650 |  | 12,249 |  | 12,032 |  | 12,249
Eval Home Solutions Intermediate, LLC |  | 5/10/2030 |  | Healthcare and Pharmaceuticals |  | 10.60% |  | SOFR+575 |  | 9,268 |  | 9,132 |  | 9,176
Fairbanks More Defense |  | 6/17/2028 |  | Aerospace and Defense |  | 9.65% |  | SOFR+450 |  | 10,117 |  | 10,071 |  | 10,128
Global Holdings InterCo LLC |  | 3/16/2026 |  | Diversified Financial Services |  | 11.43% |  | SOFR+615 |  | 3,696 |  | 3,689 |  | 3,511
Graffiti Buyer, Inc. |  | 8/10/2027 |  | Trading Companies & Distributors |  | 10.45% |  | SOFR+560 |  | 3,723 |  | 3,686 |  | 3,685
Hancock Roofing and Construction L.L.C. |  | 12/31/2026 |  | Insurance |  | 10.20% |  | SOFR+560 |  | 2,153 |  | 2,131 |  | 2,110
HEC Purchaser Corp |  | 6/17/2029 |  | Healthcare and Pharmaceuticals |  | 9.75% |  | SOFR+550 |  | 3,691 |  | 3,648 |  | 3,665
Hills Distribution, Inc |  | 11/8/2029 |  | Business Services |  | 11.11% |  | SOFR+600 |  | 8,957 |  | 8,835 |  | 8,868
HW Holdco, LLC |  | 5/10/2026 |  | Media |  | 11.18% |  | SOFR+590 |  | 3,486 |  | 3,475 |  | 3,486
Imagine Acquisitionco, LLC |  | 11/15/2027 |  | Software |  | 10.20% |  | SOFR+510 |  | 9,154 |  | 9,018 |  | 9,108
Infinity Home Services Holdco, Inc. |  | 12/28/2028 |  | Commercial Services & Supplies |  | 11.45% |  | SOFR+685 |  | 6,029 |  | 5,932 |  | 6,089
Integrative Nutrition, LLC |  | 1/31/2025 |  | Diversified Consumer Services |  | 11.75% |  | SOFR+715 |  | 11,287 |  | 11,274 |  | 9,707
|  |  |  |  |  | (PIK 2.25%) |  |  |  |  |  |  |  |
Inventus Power, Inc. |  | 6/30/2025 |  | Consumer Goods: Durable |  | 12.46% |  | SOFR+761 |  | 8,164 |  | 8,094 |  | 8,041
ITI Holdings, Inc. |  | 3/3/2028 |  | IT Services |  | 10.58% |  | SOFR+565 |  | 3,900 |  | 3,855 |  | 3,900
Kinetic Purchaser, LLC |  | 11/10/2027 |  | Personal Products |  | 10.75% |  | SOFR+615 |  | 13,492 |  | 13,289 |  | 13,492
Lash OpCo, LLC |  | 2/18/2027 |  | Personal Products |  | 12.94% |  | SOFR+785 |  | 14,731 |  | 14,539 |  | 14,584
|  |  |  |  |  | (PIK 5.10%) |  |  |  |  |  |  |  |
LAV Gear Holdings, Inc. (6) |  | 10/31/2025 |  | Capital Equipment |  | 11.42% |  | SOFR+643 |  | 12,125 |  | 12,102 |  | 11,907
LAV Gear Holdings, Inc. - Term Loan Incremental |  | 10/31/2025 |  | Capital Equipment |  | 11.64% |  | SOFR+640 |  | 2,861 |  | 2,856 |  | 2,810
Lightspeed Buyer Inc. |  | 2/3/2026 |  | Healthcare Providers and Services |  | 10.15% |  | SOFR+535 |  | 11,330 |  | 11,258 |  | 11,330
LJ Avalon Holdings, LLC |  | 1/31/2030 |  | Environmental Industries |  | 10.48% |  | SOFR+525 |  | 2,559 |  | 2,516 |  | 2,559
Loving Tan Intermediate II, Inc. |  | 5/31/2028 |  | Consumer Products |  | 11.10% |  | SOFR+650 |  | 7,407 |  | 7,288 |  | 7,296
Lucky Bucks, LLC - First-Out Term Loan (6) |  | 10/2/2028 |  | Hotel, Gaming and Leisure |  | 12.77% |  | SOFR+765 |  | 259 |  | 259 |  | 259
Lucky Bucks, LLC - Last-Out Term Loan |  | 10/2/2029 |  | Hotel, Gaming and Leisure |  | 12.77% |  | SOFR+765 |  | 518 |  | 518 |  | 518
MAG DS Corp |  | 4/1/2027 |  | Aerospace and Defense |  | 10.20% |  | SOFR+550 |  | 2,218 |  | 2,143 |  | 2,085
Magenta Buyer, LLC - First-Out Term Loan |  | 7/31/2028 |  | Software |  | 12.13% |  | SOFR+701 |  | 357 |  | 357 |  | 337
Magenta Buyer, LLC - Second-Out Term Loan |  | 7/31/2028 |  | Software |  | 12.38% |  | SOFR+801 |  | 452 |  | 452 |  | 310
Magenta Buyer, LLC - Third-Out Term Loan |  | 7/31/2028 |  | Software |  | 11.63% |  | SOFR+726 |  | 1,675 |  | 1,675 |  | 490
Marketplace Events, LLC - Super Priority First Lien Term Loan (6) |  | 9/30/2025 |  | Media: Diversified and Production |  | 10.38% |  | SOFR+540 |  | 1,845 |  | 1,845 |  | 1,845
Marketplace Events, LLC - Super Priority First Lien Unfunded Term Loan (3)(6) |  | 9/30/2025 |  | Media: Diversified and Production |  | 0.00% |  |  |  | 564 |  | - |  | -
Marketplace Events, LLC (6) |  | 9/30/2026 |  | Media: Diversified and Production |  | 10.53% |  | SOFR+525 |  | 4,837 |  | 4,068 |  | 4,837
MBS Holdings, Inc. |  | 4/16/2027 |  | Internet Software and Services |  | 10.59% |  | SOFR+585 |  | 7,256 |  | 7,183 |  | 7,256
MBS Holdings, Inc. (New Issue) - Incremental |  | 4/16/2027 |  | Internet Software and Services |  | 11.34% |  | SOFR+660 |  | 523 |  | 514 |  | 528
MBS Holdings, Inc. (New Issue) - Second Incremental |  | 4/16/2027 |  | Internet Software and Services |  | 11.09% |  | SOFR+635 |  | 551 |  | 543 |  | 554
MDI Buyer, Inc. |  | 7/25/2028 |  | Chemicals, Plastics and Rubber |  | 10.60% |  | SOFR+575 |  | 4,900 |  | 4,829 |  | 4,851
MDI Buyer, Inc. - Incremental |  | 7/25/2028 |  | Chemicals, Plastics and Rubber |  | 11.25% |  | SOFR+600 |  | 1,416 |  | 1,395 |  | 1,409

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7

PennantPark Senior Secured Loan Fund I LLC
Consolidated Schedule of Investments
September 30, 2024 ($ in thousands)

Issuer Name (7) |  | Maturity |  | Industry |  | Current Coupon |  |  | Basis Point Spread Above Index (1) |  | Par or Number of Shares |  |  | Cost |  |  | Fair Value(2) |
Meadowlark Acquirer, LLC |  | 12/10/2027 |  | Professional Services |  |  | 10.50 | % |  | SOFR+590 |  |  | 2,348 |  |  |  | 2,319 |  |  |  | 2,289 |
Medina Health, LLC |  | 10/20/2028 |  | Healthcare and Pharmaceuticals |  |  | 10.85 | % |  | SOFR+625 |  |  | 19,199 |  |  |  | 18,911 |  |  |  | 19,199 |
Megawatt Acquisitionco, Inc |  | 3/1/2030 |  | Electronic Equipment, Instruments, and Components |  |  | 9.85 | % |  | SOFR+525 |  |  | 15,671 |  |  |  | 15,453 |  |  |  | 14,794 |
Mission Critical Electronics, Inc. |  | 3/31/2025 |  | Capital Equipment |  |  | 10.50 | % |  | SOFR+590 |  |  | 5,551 |  |  |  | 5,551 |  |  |  | 5,551 |
MOREGroup Holdings, Inc |  | 1/16/2030 |  | Business Services |  |  | 10.35 | % |  | SOFR+575 |  |  | 13,067 |  |  |  | 12,891 |  |  |  | 12,871 |
Municipal Emergency Services, Inc. |  | 9/28/2027 |  | Distributors |  |  | 9.75 | % |  | SOFR+515 |  |  | 3,395 |  |  |  | 3,355 |  |  |  | 3,395 |
NBH Group LLC |  | 8/19/2026 |  | Healthcare, Education & Childcare |  |  | 11.05 | % |  | SOFR+585 |  |  | 10,602 |  |  |  | 10,504 |  |  |  | 10,284 |
NORA Acquisition, LLC |  | 8/31/2029 |  | Healthcare Providers and Services |  |  | 10.95 | % |  | SOFR+635 |  |  | 21,274 |  |  |  | 20,913 |  |  |  | 21,274 |
One Stop Mailing, LLC |  | 5/7/2027 |  | Air Freight and Logistics |  |  | 11.21 | % |  | SOFR+636 |  |  | 15,682 |  |  |  | 15,480 |  |  |  | 15,682 |
ORL Acquisitions, Inc. |  | 9/3/2027 |  | Consumer Finance |  |  | 14.00 | % |  | SOFR+940 |  |  | 2,140 |  |  |  | 2,124 |  |  |  | 1,819 |
|  |  |  |  |  | (PIK 7.50%) |  |  |  |  |  |  |  |  |  |  |  |
Output Services Group, Inc - First-Out Term Loan |  | 11/30/2028 |  | Business Services |  |  | 13.75 | % |  | SOFR+843 |  |  | 821 |  |  |  | 821 |  |  |  | 821 |
Output Services Group, Inc - Last-Out Term Loan |  | 5/30/2028 |  | Business Services |  |  | 12.00 | % |  | SOFR+668 |  |  | 1,667 |  |  |  | 1,667 |  |  |  | 1,667 |
Owl Acquisition, LLC |  | 2/4/2028 |  | Professional Services |  |  | 10.20 | % |  | SOFR+535 |  |  | 3,893 |  |  |  | 3,842 |  |  |  | 3,825 |
Ox Two, LLC |  | 5/18/2026 |  | Construction and Building |  |  | 11.12 | % |  | SOFR+651 |  |  | 4,307 |  |  |  | 4,282 |  |  |  | 4,307 |
Pacific Purchaser, LLC |  | 9/30/2028 |  | Business Services |  |  | 11.51 | % |  | SOFR+625 |  |  | 11,938 |  |  |  | 11,745 |  |  |  | 11,914 |
PCS Midco, Inc |  | 3/1/2030 |  | Diversified Consumer Services |  |  | 10.81 | % |  | SOFR+575 |  |  | 3,871 |  |  |  | 3,818 |  |  |  | 3,871 |
PH Beauty Holdings III, Inc. |  | 9/29/2025 |  | Wholesale |  |  | 10.17 | % |  | SOFR+543 |  |  | 9,391 |  |  |  | 9,289 |  |  |  | 9,302 |
PL Acquisitionco, LLC |  | 11/9/2027 |  | Textiles, Apparel and Luxury Goods |  |  | 11.99 | % |  | SOFR+725 |  |  | 7,816 |  |  |  | 7,733 |  |  |  | 6,253 |
|  |  |  |  |  | (PIK 4.00%) |  |  |  |  |  |  |  |  |  |  |  |
Pragmatic Institute, LLC (5) |  | 7/6/2028 |  | Education |  |  | 12.35 | % |  | SOFR+750 |  |  | 11,855 |  |  |  | 11,480 |  |  |  | 7,261 |
|  |  |  |  |  | (PIK 12.35%) |  |  |  |  |  |  |  |  |  |  |  |
Quantic Electronics, LLC |  | 11/19/2026 |  | Aerospace and Defense |  |  | 10.95 | % |  | SOFR+635 |  |  | 2,775 |  |  |  | 2,758 |  |  |  | 2,761 |
Rancho Health MSO, Inc. |  | 12/18/2025 |  | Healthcare Providers and Services |  |  | 10.85 | % |  | SOFR+560 |  |  | 1,016 |  |  |  | 1,016 |  |  |  | 1,016 |
Reception Purchaser, LLC |  | 2/28/2028 |  | Air Freight and Logistics |  |  | 10.75 | % |  | SOFR+615 |  |  | 4,875 |  |  |  | 4,828 |  |  |  | 3,656 |
Recteq, LLC |  | 1/29/2026 |  | Leisure Products |  |  | 11.75 | % |  | SOFR+715 |  |  | 4,825 |  |  |  | 4,796 |  |  |  | 4,777 |
RTIC Subsidiary Holdings, LLC |  | 5/3/2029 |  | Consumer Goods: Durable |  |  | 10.35 | % |  | SOFR+575 |  |  | 9,975 |  |  |  | 9,830 |  |  |  | 9,776 |
Rural Sourcing Holdings, Inc. (HPA SPQ Merger Sub, Inc.) |  | 6/15/2029 |  | High Tech Industries |  |  | 10.35 | % |  | SOFR+575 |  |  | 4,336 |  |  |  | 4,266 |  |  |  | 4,282 |
Safe Haven Defense US, LLC |  | 5/23/2029 |  | Construction and Building |  |  | 9.85 | % |  | SOFR+525 |  |  | 9,973 |  |  |  | 9,830 |  |  |  | 9,873 |
Sales Benchmark Index LLC |  | 1/3/2025 |  | Professional Services |  |  | 10.80 | % |  | SOFR+620 |  |  | 9,268 |  |  |  | 9,260 |  |  |  | 9,268 |
Sargent & Greenleaf Inc. |  | 12/20/2024 |  | Wholesale |  |  | 12.45 | % |  | SOFR+760 |  |  | 4,916 |  |  |  | 4,906 |  |  |  | 4,916 |
|  |  |  |  |  | (PIK 1.00%) |  |  |  |  |  |  |  |  |  |  |  |
Schlesinger Global, Inc. |  | 7/14/2025 |  | Business Services |  |  | 13.20 | % |  | SOFR+835 |  |  | 12,388 |  |  |  | 12,387 |  |  |  | 12,078 |
|  |  |  |  |  | (PIK 0.50%) |  |  |  |  |  |  |  |  |  |  |  |
Seaway Buyer, LLC |  | 6/13/2029 |  | Chemicals, Plastics and Rubber |  |  | 10.75 | % |  | SOFR+615 |  |  | 4,900 |  |  |  | 4,842 |  |  |  | 4,729 |
Sigma Defense Systems, LLC |  | 12/18/2027 |  | Aerospace and Defense |  |  | 11.50 | % |  | SOFR+690 |  |  | 18,620 |  |  |  | 18,370 |  |  |  | 18,434 |
Simplicity Financial Marketing Group Holdings, Inc |  | 12/2/2026 |  | Diversified Financial Services |  |  | 11.00 | % |  | SOFR+640 |  |  | 11,359 |  |  |  | 11,206 |  |  |  | 11,472 |
Skopima Consilio Parent, LLC |  | 5/17/2028 |  | Business Services |  |  | 9.46 | % |  | SOFR+461 |  |  | 1,290 |  |  |  | 1,268 |  |  |  | 1,289 |
Smartronix, LLC |  | 11/23/2028 |  | Aerospace and Defense |  |  | 10.35 | % |  | SOFR+610 |  |  | 4,863 |  |  |  | 4,800 |  |  |  | 4,863 |
Smile Brands Inc. |  | 10/14/2025 |  | Healthcare and Pharmaceuticals |  |  | 10.20 | % |  | SOFR+550 |  |  | 11,887 |  |  |  | 11,860 |  |  |  | 10,520 |
|  |  |  |  |  | (PIK 1.50%) |  |  |  |  |  |  |  |  |  |  |  |
Solutionreach, Inc. |  | 7/17/2025 |  | Healthcare and Pharmaceuticals |  |  | 12.40 | % |  | SOFR+715 |  |  | 4,582 |  |  |  | 4,560 |  |  |  | 4,582 |
Spendmend Holdings LLC |  | 3/1/2028 |  | Healthcare Technology |  |  | 10.25 | % |  | SOFR+565 |  |  | 4,070 |  |  |  | 4,017 |  |  |  | 4,070 |
Summit Behavioral Healthcare, LLC |  | 11/24/2028 |  | Healthcare and Pharmaceuticals |  |  | 9.31 | % |  | SOFR+425 |  |  | 1,777 |  |  |  | 1,700 |  |  |  | 1,653 |
System Planning and Analysis, Inc. (f/k/a Management Consulting & Research, LLC) |  | 8/16/2027 |  | Aerospace and Defense |  |  | 10.26 | % |  | SOFR+500 |  |  | 14,588 |  |  |  | 14,445 |  |  |  | 14,558 |
TCG 3.0 Jogger Acquisitionco |  | 1/23/2029 |  | Media |  |  | 11.10 | % |  | SOFR+650 |  |  | 19,626 |  |  |  | 19,312 |  |  |  | 19,430 |
Team Services Group, LLC |  | 11/24/2028 |  | Healthcare and Pharmaceuticals |  |  | 9.95 | % |  | SOFR+500 |  |  | 343 |  |  |  | 332 |  |  |  | 338 |
Teneo Holdings, LLC |  | 3/13/2031 |  | Business Services |  |  | 9.60 | % |  | SOFR+475 |  |  | 5,473 |  |  |  | 5,418 |  |  |  | 5,490 |
The Bluebird Group LLC |  | 7/27/2026 |  | Professional Services |  |  | 11.25 | % |  | SOFR+665 |  |  | 8,521 |  |  |  | 8,427 |  |  |  | 8,521 |
The Vertex Companies, LLC |  | 8/31/2027 |  | Construction and Engineering |  |  | 10.95 | % |  | SOFR+610 |  |  | 7,636 |  |  |  | 7,538 |  |  |  | 7,639 |
TPC Canada Parent, Inc. and TPC US Parent, LLC |  | 11/24/2025 |  | Consumer Goods: Non-Durable |  |  | 10.84 | % |  | SOFR+565 |  |  | 16,524 |  |  |  | 16,394 |  |  |  | 16,524 |
Transgo, LLC |  | 12/29/2028 |  | Automotive |  |  | 10.60 | % |  | SOFR+575 |  |  | 18,552 |  |  |  | 18,293 |  |  |  | 18,552 |
TWS Acquisition Corporation |  | 6/16/2025 |  | Diversified Consumer Services |  |  | 11.33 | % |  | SOFR+640 |  |  | 943 |  |  |  | 943 |  |  |  | 943 |
Tyto Athene, LLC |  | 4/1/2028 |  | IT Services |  |  | 10.23 | % |  | SOFR+490 |  |  | 14,670 |  |  |  | 14,585 |  |  |  | 14,376 |
Urology Management Holdings, Inc. |  | 6/15/2026 |  | Healthcare and Pharmaceuticals |  |  | 10.76 | % |  | SOFR+550 |  |  | 6,823 |  |  |  | 6,742 |  |  |  | 6,755 |
Walker Edison Furniture Company LLC (4)(6) |  | 3/1/2029 |  | Wholesale |  |  | 0.00 | % |  |  |  |  | 5,441 |  |  |  | 4,986 |  |  |  | 490 |
Walker Edison Furniture Company LLC - Junior Revolving Credit Facility (4)(6) |  | 3/1/2029 |  | Wholesale |  |  | 0.00 | % |  |  |  |  | 1,667 |  |  |  | 1,667 |  |  |  | 1,667 |
Walker Edison Furniture Company LLC - DDTL - Unfunded (3)(4)(6) |  | 3/1/2029 |  | Wholesale |  |  | 0.00 | % |  |  |  |  | 83 |  |  |  | - |  |  |  | (76 | )
Watchtower Buyer, LLC |  | 12/3/2029 |  | Diversified Consumer Services |  |  | 10.60 | % |  | SOFR+600 |  |  | 12,189 |  |  |  | 12,007 |  |  |  | 12,067 |
Wildcat Buyerco, Inc. |  | 2/27/2027 |  | Electronic Equipment, Instruments, and Components |  |  | 10.60 | % |  | SOFR+575 |  |  | 16,014 |  |  |  | 15,916 |  |  |  | 16,014 |
Zips Car Wash, LLC |  | 12/31/2024 |  | Automobiles |  |  | 12.46 | % |  | SOFR+740 |  |  | 16,736 |  |  |  | 16,722 |  |  |  | 15,983 |
|  |  |  |  |  | (PIK 1.50%) |  |  |  |  |  |  |  |  |  |  |  |
Total First Lien Secured Debt |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 920,485 |  |  |  | 906,532 |

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8

PennantPark Senior Secured Loan Fund I LLC
Consolidated Schedule of Investments
September 30, 2024 ($ in thousands)

Issuer Name (7) |  | Maturity |  |  | Industry |  | Current Coupon |  |  | Basis Point Spread Above Index (1) |  |  | Par or Number of Shares |  |  | Cost |  |  | Fair Value(2) |
Equity Securities - 10.5% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
New Insight Holdings, Inc. |  |  | — |  |  | Diversified Consumer Services |  |  | — |  |  |  | — |  |  |  | 116 |  |  |  | 2,031 |  |  |  | 2,031 |
Lucky Bucks, LLC |  |  | — |  |  | Hotel, Gaming and Leisure |  |  | — |  |  |  | — |  |  |  | 74 |  |  |  | 2,062 |  |  |  | 904 |
New MPE Holdings, LLC |  |  | — |  |  | Media: Diversified and Production |  |  | — |  |  |  | — |  |  |  | - |  |  |  | - |  |  |  | 2,710 |
Output Services Group, Inc |  |  | — |  |  | Business Services |  |  | — |  |  |  | — |  |  |  | 126 |  |  |  | 1,012 |  |  |  | 1,104 |
Walker Edison Furniture - Common Equity |  |  | — |  |  | Wholesale |  |  | — |  |  |  | — |  |  |  | 36 |  |  |  | 3,393 |  |  |  | - |
Total Equity Securities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8,498 |  |  |  | 6,749 |
Total Investments - 1,415.0% |  |  |  |  |  |  |  |  |  |  |  | 928,983 |  |  |  | 913,281 |
Cash and Cash Equivalents - 106.0% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
BlackRock Federal FD Institutional 30 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 68,429 |  |  |  | 68,429 |
Total Cash and Cash Equivalents |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 68,429 |  |  |  | 68,429 |
Total Investments and Cash Equivalents —1,521.0% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 997,412 |  |  | $ | 981,710 |
Liabilities in Excess of Other Assets — (1,421.0)% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (917,163 | )
Members' Equity—100.0% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 64,547 |

(1) Represents floating rate instruments that accrue interest at a predetermined spread relative to an index, typically the applicable Secured Overnight Financing Rate or "SOFR". The spread may change based on the type of rate used. The terms in the Consolidated Schedule of Investments disclose the actual interest rate in effect as of the reporting period. All securities are subject to a SOFR floor where a spread is provided, unless noted. The spread provided includes PIK interest and other fee rates, if any.
(2) Valued based on PSSL’s accounting policy.
(3) Represents the purchase of a security with a delayed settlement or a revolving line of credit that is currently an unfunded investment. This security does not earn a basis point spread above an index while it is unfunded. (4) Non-accrual security. (5) Partial PIK non-accrual security. (6) The securities, or a portion thereof, are not 1) pledged as collateral under the Credit Facility and held through Funding I; or, 2) securing the 2035 Asset-Backed Debt and held through PennantPark CLO VI, LLC, or, 3) securing the 2036 Asset-Backed Debt and held through PennantPark CLO II, Ltd. (7) All investments are in US Companies unless noted otherwise.

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

9

PennantPark Senior Secured Loan Fund I LLC

Consolidated Schedule of Investments

September 30, 2023

($ in thousand)

Issuer Name (6) |  | Maturity |  | Industry |  | Current Coupon |  | Basis Point Spread Above Index (1) |  | Par or Number of Shares |  | Cost |  | Fair Value (2)
First Lien Secured Debt - 1,347.5% |  |  |  |  |  |  |  |  |  |  |  |  |  |
A1 Garage Merger Sub, LLC |  | 12/22/2028 |  | Commercial Services & Supplies |  | 11.84% |  | SOFR+660 |  | 2,940 |  | $2,886 |  | $2,925
Ad.net Acquisition, LLC |  | 5/7/2026 |  | Media |  | 11.65% |  | SOFR+626 |  | 8,798 |  | 8,723 |  | 8,754
Alpine Acquisition Corp II |  | 11/30/2026 |  | Containers and Packaging |  | 11.24% |  | SOFR+600 |  | 12,852 |  | 12,535 |  | 12,338
Anteriad, LLC (f/k/a MeritDirect, LLC) |  | 5/23/2024 |  | Media: Advertising, Printing & Publishing |  | 11.04% |  | SOFR+550 |  | 5,001 |  | 4,971 |  | 4,913
Anteriad Holdings Inc (fka MeritDirect) March 2023 |  | 5/23/2024 |  | Media: Advertising, Printing & Publishing |  | 12.04% |  | SOFR+650 |  | 4,875 |  | 4,817 |  | 4,814
Any Hour Services |  | 7/21/2027 |  | Professional Services |  | 11.59% |  | SOFR+585 |  | 7,510 |  | 7,348 |  | 7,360
Apex Service Partners, LLC |  | 7/31/2025 |  | Diversified Consumer Services |  | 10.52% |  | SOFR+525 |  | 1,002 |  | 1,002 |  | 1,000
Apex Service Partners, LLC Term Loan B |  | 7/31/2025 |  | Diversified Consumer Services |  | 11.04% |  | SOFR+550 |  | 2,187 |  | 2,187 |  | 2,181
Apex Service Partners, LLC Term Loan C |  | 7/31/2025 |  | Diversified Consumer Services |  | 10.69% |  | SOFR+525 |  | 11,013 |  | 10,972 |  | 10,985
Applied Technical Services, LLC |  | 12/29/2026 |  | Commercial Services & Supplies |  | 11.54% |  | SOFR+615 |  | 9,579 |  | 9,475 |  | 9,387
Applied Technical Services, LLC - DDTL Unfunded (3) |  | 12/29/2026 |  | Commercial Services & Supplies |  |  |  |  |  | 194 |  | - |  | (2)
Arcfield Acquisition Corp. |  | 8/3/2029 |  | Aerospace and Defense |  | 11.62% |  | SOFR+625 |  | 9,218 |  | 9,093 |  | 9,126
Beta Plus Technologies, Inc. |  | 7/1/2029 |  | Business Services |  | 11.14% |  | SOFR+575 |  | 4,950 |  | 4,863 |  | 4,604
BioDerm, Inc. |  | 1/31/2028 |  | Healthcare and Pharmaceuticals |  | 11.83% |  | SOFR+650 |  | 8,978 |  | 8,874 |  | 8,933
Blackhawk Industrial Distribution, Inc. |  | 9/17/2026 |  | Distributors |  | 11.79% |  | SOFR+640 |  | 15,132 |  | 14,928 |  | 14,905
Broder Bros., Co. |  | 12/4/2025 |  | Consumer Products |  | 11.50% |  | SOFR+626 |  | 2,349 |  | 2,349 |  | 2,349
Burgess Point Purchaser Corporation |  | 9/26/2029 |  | Automotive |  | 10.67% |  | SOFR+525 |  | 447 |  | 418 |  | 420
By Light Professional IT Services, LLC |  | 5/16/2025 |  | High Tech Industries |  | 12.43% |  | SOFR+688 |  | 13,821 |  | 13,778 |  | 13,579
Cadence Aerospace, LLC (5) |  | 11/14/2023 |  | Aerospace and Defense |  | 12.07% |  | SOFR+665 |  | 4,011 |  | 4,010 |  | 4,011
|  |  |  |  |  | (PIK 2.00%) |  |  |  |  |  |  |  |
Cartessa Aesthetics, LLC |  | 6/14/2028 |  | Distributors |  | 11.39% |  | SOFR+600 |  | 9,636 |  | 9,509 |  | 9,636
CF512, Inc. |  | 8/20/2026 |  | Media |  | 11.60% |  | SOFR+619 |  | 6,820 |  | 6,722 |  | 6,684
CHA Holdings, Inc. |  | 4/10/2025 |  | Construction and Engineering |  | 10.15% |  | SOFR+476 |  | 5,499 |  | 5,455 |  | 5,499
Challenger Performance Optimization, Inc. (5) |  | 8/31/2024 |  | Business Services |  | 12.18% |  | SOFR+675 |  | 9,232 |  | 9,201 |  | 8,955
|  |  |  |  |  | (PIK 1.00%) |  |  |  |  |  |  |  |
Confluent Health, LLC |  | 10/28/2028 |  | Healthcare and Pharmaceuticals |  | 9.32% |  | SOFR+400 |  | 6,797 |  | 6,559 |  | 6,445
Connatix Buyer, Inc. |  | 7/13/2027 |  | Media |  | 11.16% |  | SOFR+576 |  | 3,815 |  | 3,762 |  | 3,681
Crane 1 Services, Inc. |  | 8/16/2027 |  | Commercial Services & Supplies |  | 10.90% |  | SOFR+551 |  | 2,089 |  | 2,067 |  | 2,079
Dr. Squatch, LLC |  | 8/31/2027 |  | Personal Products |  | 11.24% |  | SOFR+585 |  | 14,712 |  | 14,511 |  | 14,712
DRI Holding Inc. |  | 12/21/2028 |  | Media |  | 10.67% |  | SOFR+525 |  | 2,627 |  | 2,418 |  | 2,394
DRS Holdings III, Inc. |  | 11/3/2025 |  | Consumer Goods: Durable |  | 11.79% |  | SOFR+640 |  | 14,429 |  | 14,376 |  | 14,256
Duraco Specialty Tapes LLC |  | 6/30/2024 |  | Containers and Packaging |  | 11.89% |  | SOFR+650 |  | 10,904 |  | 10,838 |  | 10,740
ECL Entertainment, LLC |  | 8/31/2030 |  | Hotel, Gaming and Leisure |  | 10.07% |  | SOFR+475 |  | 5,000 |  | 4,900 |  | 4,985
EDS Buyer, LLC |  | 1/10/2029 |  | Electronic Equipment, Instruments, and Components |  | 11.64% |  | SOFR+625 |  | 8,955 |  | 8,833 |  | 8,821
Electro Rent Corporation |  | 1/17/2024 |  | Electronic Equipment, Instruments, and Components |  | 11.00% |  | SOFR+550 |  | 2,219 |  | 2,200 |  | 2,171
Exigo Intermediate II, LLC |  | 3/15/2027 |  | Software |  | 11.17% |  | SOFR+585 |  | 12,675 |  | 12,505 |  | 12,422
ETE Intermediate II, LLC |  | 5/29/2029 |  | Diversified Consumer Services |  | 11.89% |  | SOFR+650 |  | 12,404 |  | 12,154 |  | 12,193
Fairbanks Morse Defense |  | 6/17/2028 |  | Aerospace and Defense |  | 10.40% |  | SOFR+475 |  | 10,195 |  | 10,143 |  | 10,114
Global Holdings InterCo LLC |  | 3/16/2026 |  | Diversified Financial Services |  | 11.96% |  | SOFR+660 |  | 3,736 |  | 3,724 |  | 3,549
Graffiti Buyer, Inc. |  | 8/10/2027 |  | Trading Companies & Distributors |  | 10.99% |  | SOFR+575 |  | 2,345 |  | 2,316 |  | 2,322
Hancock Roofing and Construction L.L.C. |  | 12/31/2026 |  | Insurance |  | 10.92% |  | SOFR+560 |  | 2,250 |  | 2,217 |  | 2,194
Holdco Sands Intermediate, LLC |  | 11/23/2028 |  | Aerospace and Defense |  | 11.32% |  | SOFR+585 |  | 4,913 |  | 4,838 |  | 4,913
HW Holdco, LLC |  | 12/10/2024 |  | Media |  | 11.75% |  | SOFR+640 |  | 3,014 |  | 2,988 |  | 2,968
Imagine Acquisitionco, LLC |  | 11/15/2027 |  | Software |  | 10.72% |  | SOFR+535 |  | 9,248 |  | 9,075 |  | 9,110
Inception Fertility Ventures, LLC |  | 12/31/2024 |  | Healthcare Providers and Services |  | 12.51% |  | SOFR+715 |  | 16,453 |  | 16,257 |  | 16,453
Infinity Home Services Holdco, Inc. |  | 12/28/2028 |  | Commercial Services & Supplies |  | 12.24% |  | SOFR+685 |  | 6,090 |  | 5,979 |  | 6,090
Integrated Data Services |  | 8/1/2029 |  | Business Services |  | 11.87% |  | SOFR+650 |  | 18,904 |  | 18,532 |  | 18,463
Integrative Nutrition, LLC |  | 1/31/2025 |  | Diversified Consumer Services |  | 12.54% |  | SOFR+700 |  | 11,105 |  | 11,083 |  | 10,439
|  |  |  |  |  | (PIK 2.25%) |  |  |  |  |  |  |  |
Integrity Marketing Acquisition, LLC |  | 8/27/2026 |  | Insurance |  | 11.57% |  | SOFR+575 |  | 5,906 |  | 5,851 |  | 5,847
Inventus Power, Inc. |  | 6/30/2025 |  | Consumer Goods: Durable |  | 12.93% |  | SOFR+761 |  | 8,246 |  | 8,104 |  | 8,080
ITI Holdings, Inc. |  | 3/3/2028 |  | IT Services |  | 11.06% |  | SOFR+560 |  | 3,940 |  | 3,886 |  | 3,861
K2 Pure Solutions NoCal, L.P. |  | 12/20/2023 |  | Chemicals, Plastics and Rubber |  | 13.42% |  | SOFR+810 |  | 15,509 |  | 15,487 |  | 15,509
Kinetic Purchaser, LLC |  | 11/10/2027 |  | Personal Products |  | 11.54% |  | SOFR+615 |  | 16,662 |  | 16,346 |  | 16,412
Lash OpCo, LLC |  | 2/18/2027 |  | Personal Products |  | 12.13% |  | SOFR+675 |  | 14,210 |  | 13,989 |  | 14,068
LAV Gear Holdings, Inc. |  | 10/31/2024 |  | Capital Equipment |  | 11.74% |  | SOFR+643 |  | 15,042 |  | 14,997 |  | 14,862
Lightspeed Buyer Inc. |  | 2/3/2026 |  | Healthcare Providers and Services |  | 10.70% |  | SOFR+535 |  | 12,056 |  | 11,911 |  | 11,935
LJ Avalon Holdings, LLC |  | 1/31/2030 |  | Environmental Industries |  | 11.77% |  | SOFR+640 |  | 2,585 |  | 2,537 |  | 2,534
Loving Tan Intermediate II, Inc. |  | 5/26/2028 |  | Consumer Products |  | 12.39% |  | SOFR+700 |  | 7,481 |  | 7,337 |  | 7,369
Lucky Bucks, LLC (4) |  | 7/20/2027 |  | Hotel, Gaming and Leisure |  | 0.00% |  |  |  | 4,489 |  | 4,207 |  | 1,182
Lucky Bucks. LLC - OpCo DIP Loans (5) |  | 9/30/2025 |  | Hotel, Gaming and Leisure |  | 15.33% |  | SOFR+1000 |  | 160 |  | 158 |  | 160
MAG DS Corp |  | 4/1/2027 |  | Aerospace and Defense |  | 10.99% |  | SOFR+550 |  | 2,097 |  | 2,007 |  | 1,986
Magenta Buyer, LLC |  | 7/31/2028 |  | Software |  | 10.63% |  | SOFR+500 |  | 3,006 |  | 2,845 |  | 2,228
Marketplace Events, LLC - Super Priority First Lien Term Loan (5) |  | 9/30/2025 |  | Media: Diversified and Production |  | 10.94% |  | SOFR+525 |  | 647 |  | 647 |  | 647
Marketplace Events, LLC - Super Priority First Lien Unfunded Term Loan (3)(5) |  | 9/30/2025 |  | Media: Diversified and Production |  |  |  |  |  | 589 |  | - |  | -
Marketplace Events, LLC (5) |  | 9/30/2026 |  | Media: Diversified and Production |  | 10.94% |  | SOFR+525 |  | 4,837 |  | 3,782 |  | 4,837
Mars Acquisition Holdings Corp. |  | 5/14/2026 |  | Media |  | 11.04% |  | SOFR+565 |  | 11,588 |  | 11,476 |  | 11,472
MBS Holdings, Inc. |  | 4/16/2027 |  | Internet Software and Services |  | 11.17% |  | SOFR+585 |  | 7,859 |  | 7,758 |  | 7,749
MDI Buyer, Inc. |  | 7/25/2028 |  | Chemicals, Plastics and Rubber |  | 11.32% |  | SOFR+600 |  | 6,380 |  | 6,271 |  | 6,244
Meadowlark Acquirer, LLC |  | 12/10/2027 |  | Professional Services |  | 11.04% |  | SOFR+565 |  | 2,372 |  | 2,336 |  | 2,312
Mission Critical Electronics, Inc. |  | 3/28/2024 |  | Capital Equipment |  | 11.29% |  | SOFR+515 |  | 5,769 |  | 5,763 |  | 5,740
Municipal Emergency Services, Inc. |  | 9/28/2027 |  | Distributors |  | 11.04% |  | SOFR+565 |  | 3,430 |  | 3,380 |  | 3,355
NBH Group LLC |  | 8/19/2026 |  | Healthcare, Education & Childcare |  | 10.93% |  | SOFR+525 |  | 10,711 |  | 10,572 |  | 10,497
Neptune Flood Incorporated |  | 5/9/2029 |  | Insurance |  | 11.97% |  | SOFR+650 |  | 5,042 |  | 4,970 |  | 5,042
New Milani Group LLC |  | 6/6/2024 |  | Consumer Goods: Non-Durable |  | 10.92% |  | SOFR+550 |  | 14,213 |  | 14,194 |  | 14,213
One Stop Mailing, LLC |  | 5/7/2027 |  | Air Freight and Logistics |  | 11.68% |  | SOFR+636 |  | 15,849 |  | 15,588 |  | 15,849
ORL Acquisitions, Inc. |  | 9/3/2027 |  | Consumer Finance |  | 12.84% |  | SOFR+725 |  | 2,223 |  | 2,202 |  | 2,023

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

10

PennantPark Senior Secured Loan Fund I LLC

Consolidated Schedule of Investments

September 30, 2023

($ in thousands)

Issuer Name (6) |  | Maturity |  | Industry |  | Current Coupon |  | Basis Point Spread Above Index (1) |  | Par or Number of Shares |  | Cost |  | Fair Value (2)
Output Services Group, Inc. (4) |  | 6/27/2026 |  | Business Services |  | 0.00% |  | — |  | 7,759 |  | 7,689 |  | 1,513
Owl Acquisition, LLC |  | 2/4/2028 |  | Professional Services |  | 10.80% |  | SOFR+575 |  | 3,893 |  | 3,832 |  | 3,834
Ox Two, LLC |  | 5/18/2026 |  | Construction and Building |  | 12.90% |  | SOFR+751 |  | 4,345 |  | 4,306 |  | 4,269
Peaquod Merger Sub, Inc. |  | 12/2/2026 |  | Diversified Financial Services |  | 11.79% |  | SOFR+640 |  | 11,474 |  | 11,267 |  | 11,244
PH Beauty Holdings III, Inc. |  | 9/29/2025 |  | Wholesale |  | 10.68% |  | SOFR+500 |  | 9,493 |  | 9,282 |  | 7,974
PL Acquisitionco, LLC |  | 11/9/2027 |  | Textiles, Apparel and Luxury Goods |  | 12.42% |  | SOFR+710 |  | 7,565 |  | 7,467 |  | 6,809
|  |  |  |  |  | (PIK 4.00%) |  |  |  |  |  |  |  |
PlayPower, Inc. |  | 5/8/2026 |  | Consumer Goods: Durable |  | 10.57% |  | SOFR+565 |  | 2,551 |  | 2,491 |  | 2,436
Pragmatic Institute, LLC |  | 7/6/2028 |  | Education |  | 11.17% |  | SOFR+575 |  | 11,138 |  | 10,999 |  | 10,636
Quantic Electronics, LLC |  | 11/19/2026 |  | Aerospace and Defense |  | 11.74% |  | SOFR+635 |  | 2,803 |  | $2,776 |  | $2,761
Rancho Health MSO, Inc. |  | 12/18/2025 |  | Healthcare Providers and Services |  | 11.22% |  | SOFR+585 |  | 1,029 |  | 1,029 |  | 1,029
Reception Purchaser, LLC |  | 2/28/2028 |  | Air Freight and Logistics |  | 11.54% |  | SOFR+600 |  | 4,938 |  | 4,876 |  | 4,740
Recteq, LLC |  | 1/29/2026 |  | Leisure Products |  | 12.54% |  | SOFR+700 |  | 4,875 |  | 4,825 |  | 4,729
Research Now Group, LLC and Dynata, LLC |  | 12/20/2024 |  | Diversified Consumer Services |  | 11.13% |  | SOFR+576 |  | 12,432 |  | 12,322 |  | 10,878
Rural Sourcing Holdings, Inc. (HPA SPQ Merger Sub, Inc.) |  | 6/15/2029 |  | High Tech Industries |  | 11.52% |  | SOFR+625 |  | 3,749 |  | 3,676 |  | 3,692
Sales Benchmark Index LLC |  | 1/3/2025 |  | Professional Services |  | 11.59% |  | SOFR+620 |  | 9,522 |  | 9,474 |  | 9,475
Sargent & Greenleaf Inc. |  | 12/20/2024 |  | Wholesale |  | 12.92% |  | SOFR+760 |  | 5,167 |  | 5,148 |  | 5,116
|  |  |  |  |  | (PIK 1.00%) |  |  |  |  |  |  |  |
Schlesinger Global, Inc. |  | 7/14/2025 |  | Business Services |  | 12.52% |  | SOFR+715 |  | 11,791 |  | 11,777 |  | 11,407
|  |  |  |  |  | (PIK 0.50%) |  |  |  |  |  |  |  |
Seaway Buyer, LLC |  | 6/13/2029 |  | Chemicals, Plastics and Rubber |  | 11.54% |  | SOFR+615 |  | 4,950 |  | 4,884 |  | 4,802
Sigma Defense Systems, LLC |  | 12/18/2025 |  | Aerospace and Defense |  | 14.04% |  | SOFR+865 |  | 13,787 |  | 13,579 |  | 13,580
Skopima Consilio Parent, LLC |  | 5/17/2028 |  | Business Services |  | 9.93% |  | SOFR+450 |  | 1,300 |  | 1,274 |  | 1,272
Smile Brands Inc. |  | 10/14/2025 |  | Healthcare and Pharmaceuticals |  | 9.70% |  | SOFR+450 |  | 11,796 |  | 11,739 |  | 10,598
Solutionreach, Inc. |  | 7/17/2025 |  | Healthcare and Pharmaceuticals |  | 12.37% |  | SOFR+700 |  | 4,582 |  | 4,577 |  | 4,563
Spendmend Holdings LLC |  | 3/1/2028 |  | Healthcare Technology |  | 11.04% |  | SOFR+565 |  | 4,112 |  | 4,047 |  | 4,022
STV Group Incorporated |  | 12/11/2026 |  | Construction and Building |  | 10.67% |  | SOFR+535 |  | 9,075 |  | 9,025 |  | 8,894
Summit Behavioral Healthcare, LLC |  | 11/24/2028 |  | Healthcare and Pharmaceuticals |  | 10.43% |  | SOFR+475 |  | 1,786 |  | 1,696 |  | 1,779
System Planning and Analysis, Inc. (f/k/a Management Consulting & Research, LLC) |  | 8/16/2027 |  | Aerospace and Defense |  | 11.49% |  | SOFR+600 |  | 14,738 |  | 14,540 |  | 14,575
Team Services Group, LLC |  | 11/24/2028 |  | Healthcare and Pharmaceuticals |  | 10.75% |  | SOFR+500 |  | 346 |  | 333 |  | 339
Teneo Holdings LLC |  | 7/18/2025 |  | Business Services |  | 10.67% |  | SOFR+535 |  | 2,262 |  | 2,261 |  | 2,259
The Aegis Technologies Group, LLC |  | 10/31/2025 |  | Aerospace and Defense |  | 12.04% |  | SOFR+665 |  | 5,602 |  | 5,560 |  | 5,518
The Bluebird Group LLC |  | 7/27/2026 |  | Professional Services |  | 12.79% |  | SOFR+700 |  | 5,403 |  | 5,336 |  | 5,382
The Vertex Companies, LLC |  | 8/31/2027 |  | Construction and Engineering |  | 11.72% |  | SOFR+635 |  | 7,716 |  | 7,591 |  | 7,656
TPC Canada Parent, Inc. and TPC US Parent, LLC |  | 11/24/2025 |  | Consumer Goods: Non-Durable |  | 10.95% |  | SOFR+565 |  | 8,654 |  | 8,556 |  | 8,654
TWS Acquisition Corporation |  | 6/16/2025 |  | Diversified Consumer Services |  | 11.80% |  | SOFR+625 |  | 4,316 |  | 4,310 |  | 4,316
Tyto Athene, LLC |  | 4/1/2028 |  | IT Services |  | 10.90% |  | SOFR+550 |  | 14,670 |  | 14,565 |  | 13,379
Urology Management Holdings, Inc. |  | 6/15/2026 |  | Healthcare and Pharmaceuticals |  | 11.79% |  | SOFR+665 |  | 6,892 |  | 6,775 |  | 6,749
Walker Edison Furniture Company LLC (5) |  | 3/31/2027 |  | Wholesale |  | 12.18% |  | SOFR+685 |  | 3,521 |  | 3,521 |  | 3,521
Walker Edison Furniture Company LLC - Junior Revolving Credit Facility (5) |  | 3/31/2027 |  | Wholesale |  | 11.68% |  | SOFR+635 |  | 1,667 |  | 1,667 |  | 1,667
Walker Edison Furniture Company LLC - DDTL - Unfunded (3)(5) |  | 3/31/2027 |  | Wholesale |  |  |  |  |  | 333 |  |  |  |
Wildcat Buyerco, Inc. |  | 2/27/2026 |  | Electronic Equipment, Instruments, and Components |  | 10.54% |  | SOFR+515 |  | 10,565 |  | 10,491 |  | 10,460
Zips Car Wash, LLC |  | 3/1/2024 |  | Automobiles |  | 12.67% |  | SOFR+735 |  | 16,732 |  | 16,660 |  | 16,188
Total First Lien Secured Debt |  |  |  |  |  |  |  |  |  |  |  | 801,215 |  | 783,598
Equity Securities - 3.9% |  |  |  |  |  |  |  |  |  |  |  |  |  |
New MPE Holdings, LLC |  | — |  | Media: Diversified and Production |  | — |  | — |  | - |  | - |  | 495
Walker Edison Furniture - Common Equity |  | — |  | Wholesale |  |  |  |  |  | 36 |  | 3,393 |  | 1,766
Total Equity Securities |  |  |  |  |  |  |  |  |  |  |  | 3,393 |  | 2,261
Total Investments - 1,351.4% |  |  |  |  |  |  |  | 804,608 |  | 785,859
Cash and Cash Equivalents - 133.2% |  |  |  |  |  |  |  |  |  |
BlackRock Federal FD Institutional 30 |  |  |  |  |  |  |  |  |  |  |  | 77,446 |  | 77,446
Total Cash and Cash Equivalents |  |  |  |  |  |  |  |  |  |  |  | 77,446 |  | 77,446
Total Investments and Cash Equivalents —1,484.6% |  |  |  |  |  |  |  |  |  |  |  | $882,054 |  | $863,305
Liabilities in Excess of Other Assets — (1,384.6)% |  |  |  |  |  |  |  |  |  |  |  |  |  | (805,155)
Members' Equity—100.0% |  |  |  |  |  |  |  |  |  |  |  |  |  | $58,150

(1) Represents floating rate instruments that accrue interest at a predetermined spread relative to an index, typically the applicable Secured Overnight Financing Rate or "SOFR". The spread may change based on the type of rate used. The terms in the Consolidated Schedule of Investments disclose the actual interest rate in effect as of the reporting period. All securities are subject to a SOFR floor where a spread is provided, unless noted. The spread provided includes PIK interest and other fee rates, if any.
(2) Valued based on PSSL’s accounting policy.
(3) Represents the purchase of a security with a delayed settlement or a revolving line of credit that is currently an unfunded investment. This security does not earn a basis point spread above an index while it is unfunded. (4) Non-accrual security. (5) The securities, or a portion thereof, are not 1) pledged as collateral under the Credit Facility and held through Funding I; or, 2) securing the 2032 Asset-Backed Debt and held through PennantPark CLO II, Ltd., or, 3) securing the 2035 Asset-Backed Debt and held through PennantPark CLO VI, LLC. (6) All investments are in US Companies unless noted otherwise.

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

11

PENNANTPARK SENIOR SECURED LOAN FUND I LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2024

1.
ORGANIZATION

PennantPark Senior Secured Loan Fund I LLC ("PSSL"), is organized as a Delaware limited liability company and commenced operations in May 2017. PSSL is a joint venture between PennantPark Floating Rate Capital Ltd. ("PFLT") and Trinity Universal Insurance Company, a subsidiary of Kemper Corporation (NYSE: KMPR), ("Kemper"). In this report, except where the context suggests otherwise, the terms “Company,” “we,” “our,” or “us” refer to PSSL and its consolidated subsidiary.

The Company's investment objectives are to generate current income and capital appreciation while seeking to preserve capital. We seek to achieve our investment objective by investing primarily in loans bearing a variable-rate of interest, or floating rate loans, and other investments made to U.S. middle-market companies whose debt is rated below investment grade. Floating rate loans pay interest at variable rates, which are determined periodically, on the basis of a floating base lending rate such as the Secured Overnight Financing Rate ("SOFR"), with or without a floor, plus a fixed spread.

PFLT and Kemper (individually a "Member" and collectively the "Members") provide capital to PSSL in the form of notes and equity interests. As of September 30, 2024 and 2023, PFLT and Kemper owned 87.5% and 12.5%, respectively, of each of the outstanding notes and equity interests. The administrative agent of the Company is PennantPark Investment Administration, LLC, (the "Administrative Agent"). The Bank of New York Mellon Corporation, or the Sub-Administrator, provides certain services to the Administrative Agent with respect to certain accounting matters and has the responsibility for the official books and records.

PFLT and Kemper each appointed two members to PSSL’s four-person board of directors and investment committee. All material decisions with respect to PSSL, including those involving its investment portfolio, require unanimous approval of a quorum of the board of directors or investment committee. Quorum is defined as (i) the presence of two members of the board of directors or investment committee; provided that at least one individual is present that was elected, designated or appointed by each of the Members; (ii) the presence of three members of the board of directors or investment committee, provided that the individual that was elected, designated or appointed by the Member with only one individual present shall be entitled to cast two votes on each matter; and (iii) the presence of four members of the board of directors or investment committee shall constitute a quorum, provided that two individuals are present that were elected, designated or appointed by each of the Members.

Pennant Park Senior Secured Loan Facility II, LLC ("PSSL II"), a wholly-owned subsidiary of PSSL, was formed in January 2021 for the purpose of entering into a senior secured revolving credit facility with Ally Bank (see Note 10).

PennantPark CLO II, Ltd. ("CLO II") is a wholly-owned subsidiary and was formed in January 2021 for the purpose of executing a debt securitization (See Note 10).

PennantPark CLO VI, LLC ("CLO VI") is a wholly-owned subsidiary and was formed in April 2023 for the purpose of executing a debt securitization (See Note 10).

2. SIGNIFICANT ACCOUNTING POLICIES

PSSL is considered an investment company under U.S. generally accepted accounting principles ("GAAP") and follows the accounting and reporting guidance applicable to investment companies in the Financial Accounting Standards Board Accounting Standards Codification Topic 946. References to the Accounting Standards Codification, as amended ("ASC"), serves as a source of accounting literature. Subsequent events are evaluated and recognized or disclosed as appropriate for events occurring through the date the consolidated financial statements are available to be issued. The preparation of our consolidated financial statements in conformity with GAAP requires the Company to make estimates and assumptions that affect the reported amount of our assets and liabilities at the date of the consolidated financial statements and the reported amounts of income and expenses during the reported periods. In the opinion of the Company, all adjustments, which are of a normal recurring nature, considered necessary for the fair presentation of financial statements have been included. Actual results could differ from these estimates due to changes in the economic and regulatory environment, financial markets and any other parameters used in determining such estimates and assumptions. All intercompany balances and transactions have been eliminated in consolidation.

12

PENNANTPARK SENIOR SECURED LOAN FUND I LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2024

Our significant accounting policies consistently applied are as follows:

(a) Investment Valuations

We expect that there may not be readily available market values for many of our investments, which are or will be in our portfolio, and we value such investments at fair value as determined in good faith by or under the direction of our board of directors using a documented valuation policy, described herein, and a consistently applied valuation process. With respect to investments for which there is no readily available market value, the factors that the board of directors may consider in pricing our investments at fair value include, as relevant, the nature and realizable value of any collateral, the portfolio company’s ability to make payments and its earnings and discounted cash flow, the markets in which the portfolio company does business, comparison to publicly traded securities and other relevant factors. When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, we consider the pricing indicated by the external event in determining our valuation. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the price used in an actual transaction may be different than our valuation and the difference may be material. See Note 4.

Our portfolio generally consists of illiquid securities, including debt investments. With respect to investments for which market quotations are not readily available, or for which market quotations are deemed not reflective of the fair value, our board of directors undertakes a multi-step valuation process each quarter, as described below:

(1)
Our quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals of PennantPark Investment Advisers, LLC, the investment adviser to PFLT, responsible for the portfolio investment;

(2)
Preliminary valuation conclusions are then documented and discussed with the management of PennantPark Investment Advisers, LLC;

(3)
Our board of directors also engages independent valuation firms to conduct independent appraisals of our investments for which market quotations are not readily available or are readily available but deemed not reflective of the fair value of the investment. The independent valuation firms review PennantPark Investment Advisers, LLC’s preliminary valuations in light of their own independent assessment and also in light of any market quotations obtained from an independent pricing service, broker, dealer or market maker;

(4)
Our board of directors reviews the preliminary valuations of PennantPark Investment Advisers, LLC and those of the independent valuation firms on a quarterly basis, periodically assesses the valuation methodologies of the independent valuation firms, and responds to and supplements the valuation recommendations of the independent valuation firms to reflect any comments; and

(5)
Our board of directors assesses these valuations and determines the fair value of each investment in our portfolio in good faith, based on the input of PennantPark Investment Advisers, LLC and the respective independent valuation firms.

Our board of directors generally uses market quotations to assess the value of our investments for which market quotations are readily available. We obtain these market values from independent pricing services or at bid prices obtained from at least two brokers or dealers, if available, or otherwise from a principal market maker or a primary market dealer. PennantPark Investment Advisers, LLC assesses the source and reliability of bids from brokers or dealers. If the board of directors has a bona fide reason to believe any such market quote does not reflect the fair value of an investment, it may independently value such investments by using the valuation procedure that it uses with respect to assets for which market quotations are not readily available.

(b) Security Transactions, Revenue Recognition, and Realized/Unrealized Gains or Losses

Security transactions are recorded on a trade date basis. We record interest income on an accrual basis to the extent that we expect to collect such amounts. For loans and debt investments with contractual payment-in-kind, or PIK interest, which represents interest accrued and added to the loan balance that generally becomes due at maturity, we will generally not accrue PIK interest when the portfolio company valuation indicates that such PIK interest is not collectable. We do not accrue as a receivable, interest on loans and debt investments if we have reason to doubt our ability to collect such interest. Loan origination fees, original issue discount ("OID"), market discount or premium and deferred financing costs on liabilities, which we do not fair value, are capitalized and then accreted or amortized using the effective interest method as interest income or, in the case of deferred financing costs, as

13

PENNANTPARK SENIOR SECURED LOAN FUND I LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2024

interest expense. Dividend income, if any, is recognized on an accrual basis on the ex-dividend date to the extent that we expect to collect such amounts. From time to time, the Company receives certain fees from portfolio companies, which are non-recurring in nature. Such fees include loan prepayment penalties, structuring fees and amendment fees, and are recorded as other investment income when earned.

Loans are placed on non-accrual status when principal or interest payments are past due 30 days or more and/or if there is reasonable doubt that principal or interest will be collected. Accrued interest receivable is generally reversed when a loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon the Company’ judgment. Non-accrual loans are restored to accrual status when past due principal and interest is paid and, in the Company’ judgment, are likely to remain current. As of September 30, 2024, we had two portfolio companies on non-accrual, representing 2.0% and 1.0% of our overall portfolio on a cost and fair value basis. As of September 30, 2023, we had two portfolio companies on non-accrual, representing 1.5% and 0.3% of our overall portfolio on a cost and fair value basis.

We measure realized gains or losses by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, using the specific identification method, without regard to unrealized appreciation or depreciation previously recognized, but considering prepayment penalties. Net change in unrealized appreciation or depreciation reflects the change in the fair values of our portfolio investments during the reporting period, including any reversal of previously recorded unrealized appreciation or depreciation, when gains or losses are realized.

(c) Income Taxes

PSSL is classified as a partnership for U.S. federal income tax purposes and is not subject to U.S. federal income tax. Accordingly, no provisions for U.S. income taxes have been made. The Members are responsible for reporting their share of the PSSL’s income or loss on their U.S. income tax returns.

In accordance with FASB ASC Topic 740, the Company is required to determine whether a tax position of PSSL is more likely than not, based on the technical merits of the position, to be sustained upon examination including resolution of any related appeals or litigation processes. The tax benefit to be recognized is measured as the largest amount of benefit that is greater than 50% likely of being realized upon ultimate settlement. De-recognition of a tax benefit previously recognized could result in PSSL recording a tax liability that would reduce members’ capital.

As of and for the years ended September 30, 2024 and 2023, management has determined that there were no material uncertain income tax positions.

(d) Foreign Currency Translation

Our books and records are maintained in U.S. dollars. Any foreign currency amounts are translated into U.S. dollars on the following basis:

1.
Fair value of investment securities, other assets and liabilities – at the exchange rates prevailing at the end of the applicable period; and

2.
Purchases and sales of investment securities, income and expenses – at the exchange rates prevailing on the respective dates of such transactions.

Although Members’ capital and fair values are presented based on the applicable foreign exchange rates described above, we do not isolate that portion of the results of operations due to changes in foreign exchange rates on investments, other assets and debt from the fluctuations arising from changes in fair values of investments held. Such fluctuations are included with the net realized and unrealized gain or loss from investments.

Foreign security and currency translations may involve certain considerations and risks not typically associated with investing in U.S. companies and U.S. government securities. These risks include, but are not limited to, currency fluctuations and revaluations and future adverse political, social and economic developments, which could cause investments in foreign markets to be less liquid and prices to be more volatile than those of comparable U.S. companies or U.S. government securities.

14

PENNANTPARK SENIOR SECURED LOAN FUND I LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2024

(e) Consolidation

As explained by ASC paragraph 946-810-45, PSSL will generally not consolidate its investment in a company other than an investment company subsidiary or a controlled operating company whose business consists of providing services to us.

(f) Recent Accounting Pronouncements

In March 2020, the FASB issued Accounting Standards Update, or ASU, No. 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” or ASU 2020-04. The guidance provides optional expedients and exceptions for applying GAAP to contract modifications, hedging relationships and other transactions, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued because of the reference rate reform. ASU 2020-04 is effective for all entities as of March 12, 2020 through December 31, 2022. The Company utilized the optional expedients and exceptions provided by ASU 2020-04 during the year ended September 30, 2023, the effect of which was not material to the consolidated financial statements and the notes thereto.

In June 2022, the FASB issued Accounting Standards Update No. 2022-03, "Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions," or ASU 2022-03, which changed the fair value measurement disclosure requirements of ASC Topic 820, Fair Value Measurements and Disclosures, or ASC 820. The amendments clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The amendments also clarify that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The new guidance is effective for fiscal years beginning after December 15, 2023, including interim periods therein. Early application is permitted. The Company is currently evaluating the impact the adoption of this new accounting standard will have on its consolidated financial statements, but the impact of the adoption is not expected to be material.

3. AGREEMENTS AND RELATED PARTY TRANSACTIONS

On June 10, 2022, the Company issued a capital call to PFLT totaling $28.4 million consisting of Member notes of $19.9 million and equity interest of $8.5 million. PFLT fulfilled the capital call by contributing $28.0 million of securities and $0.4 million in cash to the Company.

For the years ended September 30, 2024 and 2023, PSSL purchased $253.6 million and $158.2 million, in investments from PFLT, respectively.

As of September 30, 2024 and 2023, PSSL had a receivable from PFLT of none and and $0.4 million, respectively,

presented as a due from affiliate on the consolidated statements of assets, liabilities and members' equity. These amounts are related to cash owed to PSSL from PFLT in connection with trades between funds. Additionally, PSSL had a receivable from the Administrative Agent of $0.1 million as of September 30, 2024 related to loan agency fees received by the Administrative Agent and owed to PSSL.

For the years ended September 30, 2024 and 2023, PSSL incurred $2.4 million and $2.1 million of administration fees to the Administrative Agent, respectively. The Administrative Agent provides administration services to PSSL at an annual rate of 0.25% of average gross assets payable quarterly in arrears and calculated based on average gross assets measured at cost at the end of the two recently completed calendar quarters.

For the years ended September 30, 2024 and 2023, PSSL incurred $34.2 million and $30.3 million of interest expense related to the notes outstanding with the Members, respectively.

4. FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair value, as defined under ASC 820, is the price that we would receive upon selling an investment or pay to transfer a liability in an orderly transaction to a market participant in the principal or most advantageous market for the investment or liability. ASC 820 emphasizes that valuation techniques maximize the use of observable market inputs and minimize the use of unobservable inputs. Inputs refer broadly to the assumptions that market participants would use in pricing an asset or liability, including

15

PENNANTPARK SENIOR SECURED LOAN FUND I LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2024

assumptions about risk. Inputs may be observable or unobservable. Observable inputs reflect the assumptions market participants would use in pricing an asset or liability based on market data obtained from sources independent of us. Unobservable inputs reflect the assumptions market participants would use in pricing an asset or liability based on the best information available to us on the reporting period date.

ASC 820 classifies the inputs used to measure these fair values into the following hierarchies:

Level 1: Inputs that are quoted prices (unadjusted) in active markets for identical assets or liabilities, accessible by us at the measurement date.

Level 2: Inputs that are quoted prices for similar assets or liabilities in active markets, or that are quoted prices for identical or similar assets or liabilities in markets that are not active and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term, if applicable, of the financial instrument.

Level 3: Inputs that are unobservable for an asset or liability because they are based on our own assumptions about how market participants would price the asset or liability.

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Generally, most of our investments are classified as Level 3. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the price used in an actual transaction may be different than our valuation and those differences may be material.

The inputs into the determination of fair value may require significant management judgment or estimation. Even if observable market data is available, such information may be the result of consensus pricing information, disorderly transactions or broker quotes which include a disclaimer that the broker would not be held to such a price in an actual transaction. The non-binding nature of consensus pricing and/or quotes accompanied by disclaimer would result in classification as Level 3 information, assuming no additional corroborating evidence were available. Corroborating evidence that would result in classifying these non-binding broker/dealer bids as a Level 2 asset includes observable market-based transactions for the same or similar assets or other relevant observable market-based inputs that may be used in pricing an asset.

Our investments are generally structured as debt in the form of first lien secured debt, but may also include second lien secured debt, subordinated debt and equity investments. The transaction price, excluding transaction costs, is typically the best estimate of fair value at inception. Ongoing reviews by the Members and independent valuation firms are based on an assessment of each underlying investment, incorporating valuations that consider the evaluation of financing and sale transactions with third parties, expected cash flows and market-based information including comparable transactions, performance multiples and yields, among other factors. These non-public investments using unobservable inputs are included in Level 3 of the fair value hierarchy.

A review of fair value hierarchy classifications is conducted on a quarterly basis. Changes in our ability to observe valuation inputs may result in a reclassification for certain financial assets or liabilities.

In addition to using the above inputs in valuing cash equivalents and investments, we employ the valuation policy approved by our board of directors that is consistent with ASC 820. Consistent with our valuation policy, we evaluate the source of inputs, including any markets in which our investments are trading, in determining fair value. See Note 2.

As outlined in the table below, some of our Level 3 investments using a market comparable valuation technique are valued using the average of the bids from brokers or dealers. The bids include a disclaimer, may not have corroborating evidence, may be the result of a disorderly transaction and may be the result of consensus pricing. The Members assess the source and reliability of bids from brokers or dealers. If the board of directors has a bona fide reason to believe any such market quote does not reflect the fair value of an investment, it may independently value such investments by using the valuation procedure that it uses with respect to assets for which market quotations are not readily available.

Some of our investments can also be valued using a market comparable or an enterprise market value technique. With respect to investments for which there is no readily available market value, the factors that the board of directors may consider in pricing our investments at fair value include, as relevant, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flow, the markets in which the portfolio company does business, comparison to publicly traded securities and other relevant factors. When an external event such as a purchase transaction, public offering or

16

PENNANTPARK SENIOR SECURED LOAN FUND I LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2024

subsequent equity sale occurs, the pricing indicated by the external event, excluding transaction costs, is used to corroborate the valuation. When using earnings multiples to value a portfolio company, the multiple used requires the use of judgment and estimates in determining how a market participant would price such an asset. These non-public investments using unobservable inputs are included in Level 3 of the fair value hierarchy. Generally, the sensitivity of unobservable inputs or combination of inputs such as industry comparable companies, market outlook, consistency, discount rates and reliability of earnings and prospects for growth, or lack thereof, affects the multiple used in pricing an investment. As a result, any change in any one of those factors may have a significant impact on the valuation of an investment. Generally, an increase in a market yield will result in a decrease in the valuation of a debt investment, while a decrease in a market yield will have the opposite effect. Generally, an increase in an EBITDA multiple will result in an increase in the valuation of an investment, while a decrease in an EBITDA will have the opposite effect.

Our Level 3 valuation techniques, unobservable inputs and ranges were categorized as follows for ASC 820 purposes:

Asset Category |  | Fair value at September 30, 2024 |  |  | Valuation Technique |  | Unobservable Input |  | Range of Input (Weighted Average) (1)
First Lien |  | $ |  | 95,950 |  |  | Market Comparable |  | Broker/Dealer bids or quotes |  | N/A
First Lien |  |  |  | 787,361 |  |  | Market Comparable |  | Market Yield |  | 7.9% – 21.4% (10.2%)
First Lien |  |  |  | 23,221 |  |  | Enterprise Market Value |  | EBITDA Multiple |  | 0.8x – 8.4x (3.2x)
Equity |  |  |  | 6,749 |  |  | Enterprise Market Value |  | EBITDA Multiple |  | 4.3x – 8.6x (6.9x)
Total Level 3 investments |  | $ |  | 913,281 |  |  |  |  |  |  |
Asset Category |  | Fair value at September 30, 2023 |  |  | Valuation Technique |  | Unobservable Input |  | Range of Input (Weighted Average) (1)
First Lien |  | $ |  | 91,489 |  |  | Market Comparable |  | Broker/Dealer bids or quotes |  | N/A
First Lien |  |  |  | 691,949 |  |  | Market Comparable |  | Market Yield |  | 10.0% – 18.8% (12.3%)
First Lien |  |  |  | 160 |  |  | Market Comparable |  | EBITDA Multiple |  | 2.8x
Equity |  |  |  | 2,261 |  |  | Enterprise Market Value |  | EBITDA Multiple |  | 5.3x – 10.9x (6.5x)
Total Level 3 investments |  | $ |  | 785,859 |  |  |  |  |  |  |

(1) The weighted averages disclosed in the table above were weighted by their relative fair value.

Our investments and cash and cash equivalents were categorized as follows in the fair value hierarchy for ASC 820 purposes:

17

PENNANTPARK SENIOR SECURED LOAN FUND I LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2024

|  | Fair Value at September 30, 2024 |
Description |  | Level 1 |  |  |  | Level 2 |  |  | Level 3 |  |  | Total |
First lien |  | $ |  | — |  |  |  | $ |  | — |  |  | $ |  | 906,532 |  |  | $ |  | 906,532 |
Equity |  |  |  | — |  |  |  |  |  | — |  |  |  |  | 6,749 |  |  |  |  | 6,749 |
Total investments |  |  | — |  |  |  |  | — |  |  |  |  | 913,281 |  |  |  |  | 913,281 |
Cash and cash equivalents |  |  |  | 68,429 |  |  |  |  |  | — |  |  |  |  | — |  |  |  |  | 68,429 |
Total investments, cash and cash equivalents |  | $ |  | 68,429 |  |  |  | $ | — |  |  | $ |  | 913,281 |  |  | $ |  | 981,710 |
|  | Fair Value at September 30, 2023 |
Description |  | Level 1 |  |  |  | Level 2 |  |  | Level 3 |  |  | Total |
First lien |  | $ |  | — |  |  |  | $ |  | — |  |  | $ |  | 783,598 |  |  | $ |  | 783,598 |
Equity |  |  |  | — |  |  |  |  |  | — |  |  |  |  | 2,261 |  |  |  |  | 2,261 |
Total investments |  |  |  | — |  |  |  |  |  | — |  |  |  |  | 785,859 |  |  |  |  | 785,859 |
Cash and cash equivalents |  |  |  | 77,446 |  |  |  |  |  | — |  |  |  |  | — |  |  |  |  | 77,446 |
Total investments, cash and cash equivalents |  | $ |  | 77,446 |  |  |  | $ |  | — |  |  | $ |  | 785,859 |  |  | $ |  | 863,305 |

For the year ended September 30, 2024, the amount of Level 3 purchases, including PIK interest, net discount accretion and non-cash exchanges for the year were $293.4 million. There were no Level 3 transfers.

For the year ended September 30, 2023, the amount of Level 3 purchases, including PIK interest, net discount accretion and non-cash exchanges for the year were $195.8 million. There were no Level 3 transfers.

5. CASH AND CASH EQUIVALENTS

Cash equivalents represent cash invested in overnight money market funds. These temporary investments with original maturities of 90 days or less are deemed cash equivalents. Cash deposited at financial institutions is insured by the Federal Deposit Insurance Corporation (“FDIC”), up to specified limits. At times, such balances may exceed FDIC insured amounts. As of September 30, 2024, the entire amount of $68.4 million included in the cash and cash equivalents balance on the Consolidated Statement of Assets, Liabilities and Members' Equity is comprised of money market funds, which are not subject to FDIC insurance. As of September 30, 2023, cash and cash equivalents consisted of money market funds in the amounts of $77.4 million at fair value. PSSL believes it is not exposed to any significant risk of loss on its cash and cash equivalents.

6. MEMBERS’ EQUITY

PFLT and Kemper provide capital to PSSL in the form of equity interests. As of September 30, 2024 and 2023, PFLT and Kemper owned 87.5% and 12.5%, respectively, of equity interests in PSSL.

As of September 30, 2024 and 2023, PFLT had commitments to fund equity interests to PSSL of $101.9 million and $101.9 million, respectively, of which none and $11.8 million, respectively, were unfunded.

As of September 30, 2024 and 2023, Kemper had commitments to fund equity interests to PSSL of $14.6 million and $14.6 million, respectively, of which none and $1.7 million, respectively, were unfunded.

7. NOTES PAYABLE TO MEMBERS

PFLT and Kemper provide capital to PSSL in the form of first lien secured debt (“Member Notes”). The Member Notes were previously subordinated debt that were modified during the year ended September 30, 2018 to eliminate the subordination provision. The Member Notes bear an interest rate of 3-month LIBOR plus 8.0% through June 30, 2023 and 3-month SOFR plus 8.0% after June 30, 2023 and mature on May 4, 2029. As of September 30, 2024 and 2023, PFLT and Kemper owned 87.5% and 12.5% of the Member Notes, respectively.

18

PENNANTPARK SENIOR SECURED LOAN FUND I LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2024

As of September 30, 2024 and 2023, PFLT had commitments to fund Member Notes to PSSL of $237.7 million and $237.7 million, respectively, of which none and $27.6 million, respectively, were unfunded.

As of September 30, 2024 and 2023, Kemper had commitments to fund Member Notes to PSSL of $34.0 million and $34.0 million, respectively, of which none and $3.9 million, respectively, were unfunded.

8. RISKS AND UNCERTAINTIES

Investment risk

PSSL seeks investment opportunities that offer the possibility of attaining income generation, capital preservation and capital appreciation including investments in private companies. Certain events particular to each industry in which PSSL’s investments conduct their operations, as well as general economic and political conditions, may have a significant negative impact on the investee’s operations and profitability. Such events are beyond PSSL’s controls, and the likelihood that they may occur cannot be predicted. Furthermore, investments of PSSL are made in private companies and there are generally no public markets for these securities at the current time. The ability of PSSL to liquidate these investments and realize value is subject to significant limitations and uncertainties.

Leverage Risk

PSSL may borrow funds in order to increase the amount of capital available for investment. The use of leverage can improve the return on invested equity, however, such use may also magnify the potential for loss on invested equity capital. If the value of PSSL’s assets decreases, leveraging would cause Members’ equity to decline more sharply than it otherwise would have had PSSL not used leverage. Similarly, any decrease in PSSL’s income would cause Members’ equity to decline more sharply than it would have had PSSL not borrowed. Borrowings will usually be from credit facilities and/or debt securitization which will typically be secured by PSSL’s securities and other assets. Under certain circumstances, such debt may demand an increase in the collateral that secures PSSL’s obligations and if PSSL was unable to provide additional collateral, the debt could liquidate assets held in the account to satisfy PSSL’s obligations. Liquidation in this manner could have adverse consequences. Additionally, the amount of PSSL’s borrowings and the interest rates on those borrowings, which will fluctuate, could have a significant effect on PSSL’s profitability.

Credit Risk

PSSL primarily invests in first lien secured debt to middle-market companies. A majority of the investments held by PSSL are subject to restrictions on their resale or are otherwise illiquid. PSSL assumes the credit risk of the borrower. In the event that the borrower becomes insolvent or enters bankruptcy, PSSL may incur certain costs and delays in realizing payment, or may suffer a loss of principal and/or interest.

9. FINANCIAL HIGHLIGHTS

The Members are responsible for all investment making and business decisions, therefore, there is no requirement to show financial highlights per ASC 946, which have been omitted accordingly.

10. LEVERAGE

Credit Facility

On January 26, 2021, PSSL II entered into a $125.0 million senior secured revolving credit facility with Ally Bank (the "Ally Credit Facility"). Between June 3, 2021 and May 2, 2022, the Ally Credit Facility was amended to increase the total commitment to $325 million. On August 16, 2023, the total commitment was decreased to $260 million. Interest on the Ally Credit Facility changed from LIBOR plus 2.5% to SOFR plus 2.6%. On January 26, 2024, the maturity was extended and the Interest changed to SOFR plus 2.8%. The Ally credit facility matures on January 26, 2029 and is secured by substantially all of the assets held by PSSL II. As of September 30, 2024 and 2023, there were $146.1 million and $48.6 million, respectively, in outstanding borrowings under the Ally Credit Facility and we were in compliance with all required covenants in the facility. As of September 30, 2024 and 2023,

19

PENNANTPARK SENIOR SECURED LOAN FUND I LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2024

there were $113.9 million and $211.4 million, respectively, in unfunded commitments under the Ally Credit Facility. As of September 30, 2024 and 2023, the weighted average interest rate was 7.6% and 7.8%, respectively.

Asset - Backed Debt

In January 2021, CLO II completed a $300.7 million debt securitization in the form of a collateralized loan obligation (the "2032 Asset-Backed Debt”). In May 2024, the 2032 Asset-Backed Debt was refinanced by a $300.7 million debt securitization in the form of a collateralized loan obligation, (the "2024 Debt Securitization" or the “2036 Asset-Backed Debt”). The 2036 Asset-Backed Debt is secured by a diversified portfolio, CLO II, consisting primarily of middle market loans and participation interests in middle market loans. The 2036 Asset-Backed Debt is scheduled to mature in April 2036. The 2024 Debt Securitization was executed through a private placement of: (i) $174.0 million Class A-1R Senior Secured Floating Rate Loans and Notes maturing 2036, which bear interest at the three-month SOFR plus 1.93%, (ii) $5.0 million Class A-2R Senior Secured Floating Rate Notes due 2036, which bear interest at three month SOFR plus 2.20%, (iii) $25.0 million Class B-R Senior Secured Floating Rate Notes due 2036, which bear interest at the three-month SOFR plus 2.35%, (iv) $24.0 million Class C-R Secured Deferrable Floating Rate Notes due 2036, which bear interest at the three-month SOFR plus 3.10%, (v) $18.0 million Class D Secured Deferrable Floating Rate Notes due 2036, which bear interest at the three-month SOFR plus 4.95%, and (vi) $18.0 million Class E Secured Deferrable Floating Rate Notes due 2036, which bear interest at the three-month SOFR plus 7.5%, under a credit agreement by and among the Securitization Issuers, as borrowers, various financial institutions, as lenders, and U.S. Bank National Association, as collateral agent and as loan agent.

On the closing date of the 2024 Debt Securitization, PSSL retained 100% of the Preferred Shares of CLO II, 100% of the Class E Notes issued by CLO II, and a portion of the net cash proceeds received from the sale of the 2036 Asset-Backed Debt. The Preferred Shares do not bear interest and had a stated value of approximately $36.7 million at the closing of the 2024 Debt Securitization. As part of the 2024 Debt Securitization, there was debt modification resulting in debt issuance costs of $1.0 million included in the Consolidated Statements of Operations. There was also debt extinguishment resulting in realized loss on debt extinguishment in the amount of $0.7 million included in the Consolidated Statements of Operations. The remaining fees continue to be amortized and are included in amortization of deferred financing costs in the Consolidated Statements of Cash Flows.

As of September 30, 2024 and 2023, there was $246.0 million and $246.0 million (2032 Asset-Backed Debt), respectively, of 2036 Asset-Backed Debt and there was $1.6 million and $2.0 million (2032 Asset-Backed Debt) of un-amortized financing costs, respectively. As of September 30, 2024 and 2023, the weighted average interest rate was 7.6% and 8.0% (2032 Asset-Backed Debt), respectively.

The 2036 Asset-Backed Debt is included in the Consolidated Statement of Assets, Liabilities and Members' Equity as debt of the Company and the Class E Notes and the Preferred Shares have been eliminated in consolidation.

In April 2023, CLO VI completed a $297.8 million debt securitization in the form of a collateralized loan obligation (the "2023 Debt Securitization" or the "2035 Asset-Backed Debt”). The 2035 Asset-Backed Debt is secured by a diversified portfolio consisting primarily of middle market loans. The 2023 Debt Securitization was executed through a private placement of: (i) $171.0 million Class A-1 Senior Secured Floating Rate Loans maturing 2035, which bear interest at the three-month SOFR plus 2.68%, (ii) $28.0 million Class B-1 Senior Secured Floating Rate Notes due 2035, which bear interest at the three-month SOFR plus 3.75%, (iii) $5.0 million Class B-2 Senior Secured Fixed Rate Notes due 2035, which bear interest of 7.634%, (v) $24.0 million Class C Secured Deferrable Floating Rate Notes due 2035, which bear interest at the three-month SOFR plus 5.25%, and (vi) $18.0 million Class D Secured Deferrable Floating Rate Notes due 2035, which bear interest at the three-month SOFR plus 7.0%, under a credit agreement by and among the Securitization Issuers, as borrowers, various financial institutions, as lenders, and Wilmington Trust, as collateral agent and as loan agent. As of September 30, 2024 and 2023, there was $246.0 million and $246.0 million, of 2035 Asset-Backed Debt and there was $2.1 million and $2.5 million, respectively, of un-amortized financing costs. As of September 30, 2024 and 2023, the weighted average interest rate was 8.6% and 8.5%, respectively.

On the closing date of the 2023 Debt Securitization, in consideration of our transfer to CLO VI of the initial closing date loan portfolio, PSSL received 100% of the Preferred Shares of CLO VI from the sale of the 2035 Asset-Backed Debt. The Preferred Shares do not bear interest and had a stated value of approximately $51.8 million at the closing of the 2023 Debt Securitization.

The 2035 Asset-Backed Debt is included in the Consolidated Statement of Assets, Liabilities and Members' Equity as debt of the Company and the Preferred Shares have been eliminated in consolidation.

PennantPark Investment Adviser, LLC serves as collateral manager of the 2023 Debt Securitization and the 2024 Debt Securitization pursuant to a Collateral Management Agreement. For so long as PennantPark Investment Advisor, LLC serves as

20

PENNANTPARK SENIOR SECURED LOAN FUND I LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2024

collateral manager, it will elect to irrevocably waive any collateral management fee to which it may be entitled under the Collateral Management Agreements.

11. COMMITMENTS AND CONTINGENCY

As of September 30, 2024 and September 30, 2023, the Company had $0.6 million and $1.1 million, respectively, of unfunded commitments to fund existing investments.

The Company has provided general indemnifications to the Members, affiliates of the Members, and any person acting on behalf of the Members or that affiliate when they act, in good faith, in the best interest of the Company. The Company is unable to develop an estimate of the maximum potential amount of future payments that could potentially result from any hypothetical future claim but expects the risk of having to make any payments under these general business indemnifications to be remote.

12. SUBSEQUENT EVENTS

Subsequent events are evaluated and disclosed as appropriate for events occurring through the date the consolidated financial statements were available to be issued, November 25, 2024. There were no events that required disclosure.

21