Saratoga Investment Corp (GNV) SEC Quarterly Report (10-Q) for Q2 2018

Large Accelerated Filer

Accelerated Filer

Non-Accelerated Filer

Smaller Reporting Company

Emerging Growth Company

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

☒	Quarterly Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Quarterly Period Ended May 31, 2018

☐	Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File No. 001-33376

SARATOGA INVESTMENT CORP.

(Exact name of Registrant as specified in its charter)

Maryland

20-8700615

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification Number)

535 Madison Avenue

New York, New York

10022

(Address of principal executive offices)

(Zip Code)

(212) 906-7800

(Registrant's telephone number, including area code)

Not Applicable

(Former Name, Former Address and Former Fiscal Year, if changed Since Last Report)

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

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

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

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

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

The number of outstanding common shares of the registrant as of July 10, 2018 was 6,303,947.

Table of Contents

TABLE OF CONTENTS


		Page
PART I.	FINANCIAL INFORMATION		3

Item 1.	Consolidated Financial Statements		3

	Consolidated Statements of Assets and Liabilities as of May 31, 2018 (unaudited) and February 28, 2018		3

	Consolidated Statements of Operations for the three months ended May 31, 2018 (unaudited) and May 31, 2017 (unaudited)		4

	Consolidated Schedules of Investments as of May 31, 2018 (unaudited) and February 28, 2018		5

	Consolidated Statements of Changes in Net Assets for the three months ended May 31, 2018 (unaudited) and May 31, 2017 (unaudited)		7

	Consolidated Statements of Cash Flows for the three months ended May 31, 2018 (unaudited) and May 31, 2017 (unaudited)		8

	Notes to Consolidated Financial Statements as of May 31, 2018 (unaudited)		9

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations		35

Item 3.	Quantitative and Qualitative Disclosures About Market Risk		58

Item 4.	Controls and Procedures		59

PART II.	OTHER INFORMATION		60

Item 1.	Legal Proceedings		60

Item 1A.	Risk Factors		60

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		60

Item 3.	Defaults Upon Senior Securities		60

Item 4.	Mine Safety Disclosures		60

Item 5.	Other Information		60

Item 6.	Exhibits		61

Signatures			63

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

Saratoga Investment Corp.

Consolidated Statements of Assets and Liabilities


	As of
	May 31, 2018			February 28, 2018
	(unaudited)
ASSETS
Investments at fair value
Non-control/Non-affiliate investments (amortized cost of $280,991,102 and $281,534,277, respectively)	$	285,822,252		$	286,061,722
Affiliate investments (amortized cost of $18,395,802 and $18,358,611, respectively)		11,722,193			12,160,564
Control investments (amortized cost of $40,317,247 and $39,797,229, respectively)		45,806,847			44,471,767

Total investments at fair value (amortized cost of $339,704,151 and $339,690,117, respectively)		343,351,292			342,694,053
Cash and cash equivalents		3,313,448			3,927,579
Cash and cash equivalents, reserve accounts		10,417,363			9,849,912
Interest receivable (net of reserve of $235,419 and $1,768,021, respectively)		3,780,769			3,047,125
Management and incentive fee receivable		183,925			233,024
Other assets		544,337			584,668
Deferred tax asset		267,310			-
Receivable from unsettled trades		159,271			-

Total assets	$	362,017,715		$	360,336,361

LIABILITIES
Revolving credit facility	$	-		$	-
Deferred debt financing costs, revolving credit facility		(674,230	)		(697,497	)
SBA debentures payable		137,660,000			137,660,000
Deferred debt financing costs, SBA debentures payable		(2,479,788	)		(2,611,120	)
Notes payable		74,450,500			74,450,500
Deferred debt financing costs, notes payable		(2,216,368	)		(2,316,370	)
Base management and incentive fees payable		5,950,723			5,776,944
Deferred tax liability		940,546			-
Accounts payable and accrued expenses		1,059,495			924,312
Interest and debt fees payable		1,967,630			3,004,354
Directors fees payable		86,500			43,500
Due to manager		427,960			410,371

Total liabilities	$	217,172,968		$	216,644,994

Commitments and contingencies (See Note 7)
NET ASSETS
Common stock, par value $.001, 100,000,000 common shares authorized, 6,282,384 and 6,257,029 common shares issued and outstanding, respectively	$	6,282		$	6,257
Capital in excess of par value		189,480,443			188,975,590
Distribution in excess of net investment income		(27,128,708	)		(27,862,543	)
Accumulated net realized loss		(20,219,865	)		(20,431,873	)
Net unrealized appreciation on investments, net of deferred taxes		2,706,595			3,003,936

Total net assets		144,844,747			143,691,367

Total liabilities and net assets	$	362,017,715		$	360,336,361

NET ASSET VALUE PER SHARE	$	23.06		$	22.96

See accompanying notes to consolidated financial statements.

Table of Contents

Saratoga Investment Corp.

Consolidated Statements of Operations

(unaudited)


	For the three months ended
	May 31, 2018			May 31, 2017
INVESTMENT INCOME
Interest from investments
Interest income:
Non-control/Non-affiliate investments	$	7,405,909		$	5,700,878
Affiliate investments		239,350			219,555
Control investments		1,146,665			1,335,386
Payment-in-kind interest income:
Non-control/Non-affiliate investments		216,010			223,273
Affiliate investments		34,147			-
Control investments		564,857			262,109

Total interest from investments		9,606,938			7,741,201
Interest from cash and cash equivalents		16,293			7,081
Management fee income		385,194			375,681
Incentive fee income		199,183			105,295
Other income		280,410			478,190

Total investment income		10,488,018			8,707,448

OPERATING EXPENSES
Interest and debt financing expenses		2,722,792			2,523,606
Base management fees		1,532,468			1,391,027
Professional fees		542,797			384,331
Administrator expenses		437,500			375,000
Incentive management fees		1,072,612			176,096
Insurance		63,859			66,165
Directors fees and expenses		95,500			51,000
General & administrative		80,540			197,243
Excise tax credit		(270	)		-
Other expense		12,572			38,531

Total operating expenses		6,560,370			5,202,999

NET INVESTMENT INCOME		3,927,648			3,504,449

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
Net realized gain from investments:
Non-control/Non-affiliate investments		212,008			95,589

Net realized gain from investments		212,008			95,589
Net change in unrealized appreciation (depreciation) on investments:
Non-control/Non-affiliate investments		303,705			(4,104,566	)
Affiliate investments		(475,562	)		67,333
Control investments		815,062			1,451,282

Net change in unrealized appreciation (depreciation) on investments		643,205			(2,585,951	)
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		(940,546	)		-

Net realized and unrealized loss on investments		(85,333	)		(2,490,362	)

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS	$	3,842,315		$	1,014,087

WEIGHTED AVERAGE - BASIC AND DILUTED EARNINGS PER COMMON SHARE	$	0.61		$	0.17
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC AND DILUTED		6,275,494			5,861,654

See accompanying notes to consolidated financial statements.

Table of Contents

Saratoga Investment Corp.

Consolidated Schedule of Investments

May 31, 2018

(unaudited)


Company	Industry	Investment Interest Rate/ Maturity	Original Acquisition Date		Principal/ Number of Shares		Cost		Fair Value (c)		% of Net Assets
Non-control/Non-affiliate investments - 197.3% (b)
Tile Redi Holdings, LLC (d)	Building Products	First Lien Term Loan (3M USD LIBOR+10.00%), 12.32% Cash, 6/16/2022		6/16/2017	$	15,000,000	$	14,872,035	$	14,850,000		10.3	%

		Total Building Products						14,872,035		14,850,000		10.3	%

Apex Holdings Software Technologies, LLC	Business Services	First Lien Term Loan (3M USD LIBOR+8.00%), 10.32% Cash, 9/21/2021		9/21/2016	$	18,000,000		17,887,616		18,000,000		12.4	%
Avionte Holdings, LLC (h)	Business Services	Common Stock		1/8/2014		100,000		100,000		583,984		0.4	%
CLEO Communications Holding, LLC	Business Services	First Lien Term Loan (3M USD LIBOR+8.00%), 10.32% Cash/2.00% PIK, 3/31/2022		3/31/2017	$	13,288,184		13,184,977		13,288,184		9.2	%
CLEO Communications Holding, LLC	Business Services	Delayed Draw Term Loan (3M USD LIBOR+8.00%), 10.32% Cash/2.00% PIK, 3/31/2022		3/31/2017	$	5,037,221		4,991,562		5,037,221		3.5	%
Destiny Solutions Inc. (a), (d)	Business Services	First Lien Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 11/16/2023		5/16/2018	$	8,500,000		8,415,086		8,415,000		5.8	%
Destiny Solutions Inc. (a), (k)	Business Services	Delayed Draw First Lien Term Loan (3M USD LIBOR+7.00%), 9.50% Cash, 11/16/2023		5/16/2018	$	-		-		-		0.0	%
Destiny Solutions Inc. (a), (h), (i)	Business Services	Limited Partner Interests		5/16/2018		999,000		999,000		999,000		0.7	%
Emily Street Enterprises, L.L.C.	Business Services	Senior Secured Note (3M USD LIBOR+8.50%), 10.82% Cash, 1/23/2020		12/28/2012	$	3,300,000		3,298,617		3,313,860		2.3	%
Emily Street Enterprises, L.L.C. (h)	Business Services	Warrant Membership Interests Expires 12/28/2022		12/28/2012		49,318		400,000		416,243		0.3	%
Erwin, Inc.	Business Services	Second Lien Term Loan (3M USD LIBOR+11.50%), 13.82% Cash/1.00% PIK, 8/28/2021		2/29/2016	$	13,278,121		13,191,101		13,278,121		9.2	%
FMG Suite Holdings, LLC	Business Services	Second Lien Term Loan (1M USD LIBOR+8.00%), 10.00% Cash, 11/16/2023		5/16/2018	$	15,000,000		14,887,500		14,887,500		10.3	%
FranConnect LLC (d)	Business Services	First Lien Term Loan (3M USD LIBOR+7.00%), 9.32% Cash, 5/26/2022		5/26/2017	$	14,500,000		14,437,858		14,450,700		10.0	%
Identity Automation Systems (h)	Business Services	Common Stock Class A Units		8/25/2014		232,616		232,616		680,653		0.5	%
Identity Automation Systems	Business Services	First Lien Term Loan (3M USD LIBOR+9.50%), 11.82% Cash, 3/31/2021		8/25/2014	$	17,925,000		17,839,816		17,925,000		12.4	%
Knowland Technology Holdings, L.L.C.	Business Services	First Lien Term Loan (3M USD LIBOR+7.75%), 10.07% Cash, 7/20/2021		11/29/2012	$	22,288,730		22,217,338		22,342,223		15.4	%
Microsystems Company	Business Services	Second Lien Term Loan (3M USD LIBOR+8.25%), 10.57% Cash, 7/1/2022		7/1/2016	$	18,000,000		17,867,260		18,180,000		12.5	%
National Waste Partners (d)	Business Services	Second Lien Term Loan 10.00% Cash, 2/13/2022		2/13/2017	$	9,000,000		8,929,632		9,000,000		6.2	%
Omatic Software, LLC	Business Services	First Lien Term Loan (3M USD LIBOR+8.00%), 10.32% Cash, 5/29/2023		5/29/2018	$	5,500,000		5,445,066		5,445,000		3.7	%
Omatic Software, LLC (k)	Business Services	Delayed Draw Term Loan (3M USD LIBOR+8.00%), 10.32% Cash, 5/29/2023		5/29/2018	$	-		-		-		0.0	%
Vector Controls Holding Co., LLC (d)	Business Services	First Lien Term Loan 13.75% (12.00% Cash/1.75% PIK), 3/6/2022		3/6/2013	$	10,988,071		10,986,237		10,988,071		7.6	%
Vector Controls Holding Co., LLC (h)	Business Services	Warrants to Purchase Limited Liability Company Interests, Expires 11/30/2027		5/31/2015		343		-		1,070,979		0.7	%

		Total Business Services						175,311,282		178,301,739		123.1	%

Targus Holdings, Inc. (h)	Consumer Products	Common Stock		12/31/2009		210,456		1,791,242		531,409		0.4	%

		Total Consumer Products						1,791,242		531,409		0.4	%

My Alarm Center, LLC	Consumer Services	Preferred Equity Class A Units 8.00% PIK		7/14/2017		2,227		2,357,879		2,309,523		1.6	%
My Alarm Center, LLC (h)	Consumer Services	Preferred Equity Class B Units		7/14/2017		1,797		1,796,880		1,197,980		0.8	%
My Alarm Center, LLC (h)	Consumer Services	Common Stock		7/14/2017		96,224		-		-		0.0	%

		Total Consumer Services						4,154,759		3,507,503		2.4	%

C2 Educational Systems (d)	Education	First Lien Term Loan (3M USD LIBOR+8.50%), 10.82% Cash, 5/31/2020		5/31/2017	$	16,000,000		15,888,816		16,000,000		11.0	%
M/C Acquisition Corp., L.L.C. (h)	Education	Class A Common Stock		6/22/2009		544,761		30,241		-		0.0	%
M/C Acquisition Corp., L.L.C. (h), (l)	Education	First Lien Term Loan 1.00% Cash, 3/31/2018		8/10/2004	$	2,318,121		1,190,838		8,058		0.0	%
Texas Teachers of Tomorrow, LLC (h), (i)	Education	Common Stock		12/2/2015		750,000		750,000		772,403		0.5	%
Texas Teachers of Tomorrow, LLC	Education	Second Lien Term Loan (3M USD LIBOR+9.75%), 12.07% Cash, 6/2/2021		12/2/2015	$	10,000,000		9,938,797		10,000,000		6.9	%

		Total Education						27,798,692		26,780,461		18.4	%

TMAC Acquisition Co., LLC (h), (l)	Food and Beverage	Unsecured Term Loan 8.00% PIK, 9/01/2023		3/1/2018	$	2,216,427		2,216,427		2,149,934		1.5	%

		Total Food and Beverage						2,216,427		2,149,934		1.5	%

Censis Technologies, Inc.	Healthcare Services	First Lien Term Loan B (1M USD LIBOR+10.00%), 12.00% Cash, 7/24/2019		7/25/2014	$	10,125,000		10,067,923		10,125,000		7.0	%
Censis Technologies, Inc. (h), (i)	Healthcare Services	Limited Partner Interests		7/25/2014		999		999,000		1,744,474		1.2	%
ComForCare Health Care	Healthcare Services	First Lien Term Loan (3M USD LIBOR+8.50%), 10.82% Cash, 1/31/2022		1/31/2017	$	15,000,000		14,876,231		14,955,000		10.3	%
Ohio Medical, LLC (h)	Healthcare Services	Common Stock		1/15/2016		5,000		500,000		128,417		0.1	%
Ohio Medical, LLC	Healthcare Services	Senior Subordinated Note 12.00% Cash, 7/15/2021		1/15/2016	$	7,300,000		7,253,330		6,381,161		4.4	%
Pathway Partners Vet Management Company LLC	Healthcare Services	Second Lien Term Loan (1M USD LIBOR+8.00%), 10.00% Cash, 10/10/2025		10/20/2017	$	2,848,958		2,829,647		2,820,469		2.0	%
Pathway Partners Vet Management Company LLC (j)	Healthcare Services	Delayed Draw Term Loan (1M USD LIBOR+8.00%), 10.00% Cash, 10/10/2025		10/20/2017	$	-		-		-		0.0	%
Roscoe Medical, Inc. (h)	Healthcare Services	Common Stock		3/26/2014		5,081		508,077		347,220		0.2	%
Roscoe Medical, Inc.	Healthcare Services	Second Lien Term Loan 11.25% Cash, 9/26/2019		3/26/2014	$	4,200,000		4,175,777		3,938,340		2.7	%

		Total Healthcare Services						41,209,985		40,440,081		27.9	%

HMN Holdco, LLC	Media	First Lien Term Loan 12.00% Cash, 7/8/2021		5/16/2014	$	7,909,949		7,872,896		8,068,149		5.6	%
HMN Holdco, LLC	Media	Delayed Draw First Lien Term Loan 12.00% Cash, 7/8/2021		5/16/2014	$	5,300,000		5,263,784		5,406,000		3.7	%
HMN Holdco, LLC (h)	Media	Class A Series, Expires 1/16/2025		1/16/2015		4,264		61,647		309,609		0.2	%
HMN Holdco, LLC (h)	Media	Class A Warrant, Expires 1/16/2025		1/16/2015		30,320		438,353		1,810,407		1.3	%
HMN Holdco, LLC (h)	Media	Warrants to Purchase Limited Liability Company Interests (Common), Expires 5/16/2024		1/16/2015		57,872		-		3,165,598		2.2	%
HMN Holdco, LLC (h)	Media	Warrants to Purchase Limited Liability Company Interests (Preferred), Expires 5/16/2024		1/16/2015		8,139		-		501,362		0.3	%

		Total Media						13,636,680		19,261,125		13.3	%

Sub Total Non-control/Non-affiliate investments								280,991,102		285,822,252		197.3	%

Affiliate investments - 8.1% (b)
GreyHeller LLC (f)	Business Services	First Lien Term Loan (3M USD LIBOR+11.00%), 13.32% Cash, 11/16/2021		11/17/2016	$	7,000,000		6,947,372		7,150,500		4.9	%
GreyHeller LLC (f), (k)	Business Services	Delayed Draw Term Loan B (3M USD LIBOR+11.00%), 13.32% Cash, 11/16/2021		11/17/2016	$	-		-		-		0.0	%
GreyHeller LLC (f), (h)	Business Services	Series A Preferred Units		11/17/2016		850,000		850,000		985,870		0.7	%

		Total Business Services						7,797,372		8,136,370		5.6	%

Elyria Foundry Company, L.L.C. (f), (h)	Metals	Common Stock		7/30/2010		60,000		9,685,029		2,672,422		1.9	%
Elyria Foundry Company, L.L.C. (d), (f)	Metals	Second Lien Term Loan 15.00% PIK, 8/10/2022		7/30/2010	$	913,401		913,401		913,401		0.6	%

		Total Metals						10,598,430		3,585,823		2.5	%

Sub Total Affiliate investments								18,395,802		11,722,193		8.1	%

Control investments - 31.6% (b)
Easy Ice, LLC (g)	Business Services	Preferred Equity 10.00% PIK		2/3/2017		5,080,000		8,980,023		11,676,227		8.1	%
Easy Ice, LLC (d), (g)	Business Services	Second Lien Term Loan (3M USD LIBOR+11.00%), 5.44% Cash/7.56% PIK, 2/28/2023		3/29/2013	$	17,674,651		17,589,434		17,674,651		12.2	%

		Total Business Services						26,569,457		29,350,878		20.3	%

Saratoga Investment Corp. CLO 2013-1, Ltd. (a), (e), (g)	Structured Finance Securities	Other/Structured Finance Securities 36.02%, 10/20/2025		1/22/2008	$	30,000,000		9,247,790		11,956,869		8.2	%
Saratoga Investment Corp. Class F Note (a), (g)	Structured Finance Securities	Other/Structured Finance Securities (3M USD LIBOR+8.50%), 10.82%, 10/20/2025		10/17/2013	$	4,500,000		4,500,000		4,499,100		3.1	%

		Total Structured Finance Securities						13,747,790		16,455,969		11.3	%

Sub Total Control investments								40,317,247		45,806,847		31.6	%

TOTAL INVESTMENTS - 237.0% (b)							$	339,704,151	$	343,351,292		237.0	%


					Number of Shares		Cost		Fair Value		% of Net Assets
Cash and cash equivalents and cash and cash equivalents, reserve accounts - 9.5% (b)
U.S. Bank Money Market (m)						13,730,811	$	13,730,811	$	13,730,811		9.5	%

Total cash and cash equivalents and cash and cash equivalents, reserve accounts						13,730,811	$	13,730,811	$	13,730,811		9.5	%

(a)	Represents a non-qualifying investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. Non-qualifying assets represent 7.5% of the Company's portfolio at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.

(b)	Percentages are based on net assets of $144,844,747 as of May 31, 2018.

(c)

Because there is no readily available market value for these investments, the fair values of these investments were determined using significant unobservable inputs and approved in good faith by our board of directors. These investments have been included as Level 3 in the Fair Value Hierarchy (see Note 3 to the consolidated financial statements).

(d)	These securities are either fully or partially pledged as collateral under a senior secured revolving credit facility (see Note 6 to the consolidated financial statements).

(e)

This investment does not have a stated interest rate that is payable thereon. As a result, the 36.02% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.

(f)	As defined in the Investment Company Act, this portfolio company is an Affiliate as we own between 5.0% and 25.0% of the voting securities. Transactions during the quarter ended May 31, 2018 in which the issuer was an Affiliate are as follows:


Company	Purchases		Sales		Total Interest from Investments		Management and Incentive Fee Income		Net Realized Gain (Loss) from Investments		Net Change in Unrealized Appreciation (Depreciation)
GreyHeller LLC	$	-	$	-	$	239,350	$	-	$	-	$	285,817
Elyria Foundry Company, L.L.C.		-		-		34,147		-		-		(761,379	)

Total	$	-	$	-	$	273,497	$	-	$	-	$	(475,562	)

(g) As defined in the Investment Company Act, we "Control" this portfolio company because we own more than 25% of the portfolio company's outstanding voting securities. Transactions during the quarter ended May 31, 2018 in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:


Company	Purchases		Sales		Total Interest from Investments		Management and Incentive Fee Income		Net Realized Gain (Loss) from Investments		Net Change in Unrealized Appreciation
Easy Ice, LLC	$	-	$	-	$	818,546	$	-	$	-	$	684,815
Saratoga Investment Corp. CLO 2013-1, Ltd.		-		-		786,984		584,377		-		130,247
Saratoga Investment Corp. Class F Note		-		-		105,992		-		-		-

Total	$	-	$	-	$	1,711,522	$	584,377	$	-	$	815,062

(h)	Non-income producing at May 31, 2018.

(i)	Includes securities issued by an affiliate of the Company.

(j)	The investment has an unfunded commitment as of May 31, 2018 (see Note 7 to the consolidated financial statements).

(k)	The entire commitment was unfunded as of May 31, 2018. As such, no interest is being earned on this investment (see Note 7 to the consolidated financial statements).

(l)	As of May 31, 2018, the investment was on non-accrual status. The fair value of these investments was approximately $2.2 million, which represented 0.6% of the Company's portfolio (see Note 2 to the consolidated financial statements).

(m)	Included within cash and cash equivalents and cash and cash equivalents, reserve accounts in the Company's consolidated statements of assets and liabilities as of May 31, 2018.

LIBOR - London Interbank Offered Rate

1M USD LIBOR - The 1 month USD LIBOR rate as of May 31, 2018 was 2.00%.

3M USD LIBOR - The 3 month USD LIBOR rate as of May 31, 2018 was 2.32%.

PIK - Payment-in-Kind (see Note 2 to the consolidated financial statements).

See accompanying notes to consolidated financial statements.

Table of Contents

Saratoga Investment Corp.

Consolidated Schedule of Investments

February 28, 2018


Company	Industry	Investment Interest Rate/ Maturity	Original Acquisition Date		Principal/ Number of Shares		Cost		Fair Value (c)		% of Net Assets
Non-control/Non-affiliate investments - 199.1% (b)
Tile Redi Holdings, LLC (d)	Building Products	First Lien Term Loan (3M USD LIBOR+10.00%), 12.02% Cash, 6/16/2022		6/16/2017	$	15,000,000	$	14,865,903	$	14,850,000		10.3	%

		Total Building Products						14,865,903		14,850,000		10.3	%

Apex Holdings Software Technologies, LLC	Business Services	First Lien Term Loan (3M USD LIBOR+8.00%), 10.02% Cash, 9/21/2021		9/21/2016	$	18,000,000		17,886,188		18,000,000		12.5	%
Avionte Holdings, LLC (h)	Business Services	Common Stock		1/8/2014		100,000		100,000		449,685		0.3	%
CLEO Communications Holding, LLC	Business Services	First Lien Term Loan (3M USD LIBOR+8.00%), 10.02% Cash/2.00% PIK, 3/31/2022		3/31/2017	$	13,243,267		13,128,695		13,243,267		9.2	%
CLEO Communications Holding, LLC (j)	Business Services	Delayed Draw Term Loan (3M USD LIBOR+8.00%), 10.02% Cash/2.00% PIK, 3/31/2022		3/31/2017	$	3,026,732		2,999,896		3,026,732		2.1	%
Emily Street Enterprises, L.L.C.	Business Services	Senior Secured Note (3M USD LIBOR+8.50%), 10.52% Cash, 1/23/2020		12/28/2012	$	3,300,000		3,298,099		3,316,500		2.3	%
Emily Street Enterprises, L.L.C. (h)	Business Services	Warrant Membership Interests Expires 12/28/2022		12/28/2012		49,318		400,000		468,521		0.3	%
Erwin, Inc.	Business Services	Second Lien Term Loan (3M USD LIBOR+11.50%), 13.52% Cash/1.00% PIK, 8/28/2021		2/29/2016	$	13,245,008		13,153,253		13,245,008		9.2	%
FranConnect LLC (d)	Business Services	First Lien Term Loan (3M USD LIBOR+7.00%), 9.02% Cash, 5/26/2022		5/26/2017	$	14,500,000		14,435,057		14,574,035		10.1	%
Help/Systems Holdings, Inc.(Help/Systems, LLC)	Business Services	First Lien Term Loan (3M USD LIBOR+4.50%), 6.52% Cash, 10/8/2021		10/26/2015	$	5,376,934		5,294,119		5,376,934		3.8	%
Help/Systems Holdings, Inc.(Help/Systems, LLC)	Business Services	Second Lien Term Loan (3M USD LIBOR+9.50%), 11.52% Cash, 10/8/2022		10/26/2015	$	3,000,000		2,933,255		3,000,000		2.1	%
Identity Automation Systems (h)	Business Services	Common Stock Class A Units		8/25/2014		232,616		232,616		673,377		0.5	%
Identity Automation Systems	Business Services	First Lien Term Loan (3M USD LIBOR+9.50%), 11.52% Cash, 3/31/2021		8/25/2014	$	17,950,000		17,849,294		17,950,000		12.5	%
Knowland Technology Holdings, L.L.C.	Business Services	First Lien Term Loan (3M USD LIBOR+7.75%), 9.77% Cash, 7/20/2021		11/29/2012	$	22,288,730		22,214,703		22,288,731		15.5	%
Microsystems Company	Business Services	Second Lien Term Loan (3M USD LIBOR+8.25%), 10.27% Cash, 7/1/2022		7/1/2016	$	18,000,000		17,866,185		18,014,400		12.5	%
National Waste Partners (d)	Business Services	Second Lien Term Loan 10.00% Cash, 2/13/2022		2/13/2017	$	9,000,000		8,925,728		9,000,000		6.3	%
Vector Controls Holding Co., LLC (d)	Business Services	First Lien Term Loan 13.75% (12.00% Cash/1.75% PIK), 3/6/2022		3/6/2013	$	11,248,990		11,246,851		11,248,991		7.8	%
Vector Controls Holding Co., LLC (h)	Business Services	Warrants to Purchase Limited Liability Company Interests, Expires 11/30/2027		5/31/2015		343		-		1,064,145		0.8	%

		Total Business Services						151,963,939		154,940,326		107.8	%

Targus Holdings, Inc. (h)	Consumer Products	Common Stock		12/31/2009		210,456		1,791,242		433,927		0.3	%

		Total Consumer Products						1,791,242		433,927		0.3	%

My Alarm Center, LLC	Consumer Services	Preferred Equity Class A Units 8.00% PIK		7/14/2017		2,227		2,311,649		2,340,154		1.6	%
My Alarm Center, LLC (h)	Consumer Services	Preferred Equity Class B Units		7/14/2017		1,797		1,796,880		1,481,939		1.0	%
My Alarm Center, LLC (h)	Consumer Services	Common Stock		7/14/2017		96,224		-		-		0.0	%
PrePaid Legal Services, Inc. (d)	Consumer Services	First Lien Term Loan (1M USD LIBOR+5.25%), 6.92% Cash, 7/1/2019		7/10/2013	$	2,377,472		2,370,104		2,377,472		1.7	%
PrePaid Legal Services, Inc. (d)	Consumer Services	Second Lien Term Loan (1M USD LIBOR+9.00%), 10.67% Cash, 7/1/2020		7/14/2011	$	11,000,000		10,974,817		11,000,000		7.7	%

		Total Consumer Services						17,453,450		17,199,565		12.0	%

C2 Educational Systems (d)	Education	First Lien Term Loan (3M USD LIBOR+8.50%), 10.52% Cash, 5/31/2020		5/31/2017	$	16,000,000		15,875,823		15,977,118		11.1	%
M/C Acquisition Corp., L.L.C. (h)	Education	Class A Common Stock		6/22/2009		544,761		30,241		-		0.0	%
M/C Acquisition Corp., L.L.C. (h), (l)	Education	First Lien Term Loan 1.00% Cash, 3/31/2018		8/10/2004	$	2,318,121		1,190,838		8,058		0.0	%
Texas Teachers of Tomorrow, LLC (h), (i)	Education	Common Stock		12/2/2015		750,000		750,000		792,681		0.6	%
Texas Teachers of Tomorrow, LLC	Education	Second Lien Term Loan (3M USD LIBOR+9.75%), 11.77% Cash, 6/2/2021		12/2/2015	$	10,000,000		9,934,492		10,000,000		7.0	%

		Total Education						27,781,394		26,777,857		18.7	%

TM Restaurant Group L.L.C. (h), (l)	Food and Beverage	First Lien Term Loan 14.50% PIK, 7/17/2017		7/17/2012	$	9,358,694		9,358,694		9,133,149		6.3	%
TM Restaurant Group L.L.C. (h), (l)	Food and Beverage	Revolver 14.50% PIK, 7/17/2017		5/1/2017	$	398,645		398,644		389,037		0.3	%

		Total Food and Beverage						9,757,338		9,522,186		6.6	%

Censis Technologies, Inc.	Healthcare Services	First Lien Term Loan B (1M USD LIBOR+10.00%), 11.67% Cash, 7/24/2019		7/25/2014	$	10,350,000		10,279,781		10,350,000		7.2	%
Censis Technologies, Inc. (h), (i)	Healthcare Services	Limited Partner Interests		7/25/2014		999		999,000		1,578,840		1.1	%
ComForCare Health Care	Healthcare Services	First Lien Term Loan (3M USD LIBOR+8.50%), 10.52% Cash, 1/31/2022		1/31/2017	$	15,000,000		14,869,275		14,955,000		10.4	%
Ohio Medical, LLC (h)	Healthcare Services	Common Stock		1/15/2016		5,000		500,000		238,069		0.2	%
Ohio Medical, LLC	Healthcare Services	Senior Subordinated Note 12.00% Cash, 7/15/2021		1/15/2016	$	7,300,000		7,250,224		6,635,570		4.6	%
Pathway Partners Vet Management Company LLC	Healthcare Services	Second Lien Term Loan (1M USD LIBOR+8.00%), 9.67% Cash, 10/10/2025		10/20/2017	$	2,083,333		2,063,158		2,062,500		1.4	%
Pathway Partners Vet Management Company LLC (k)	Healthcare Services	Delayed Draw Term Loan (1M USD LIBOR+8.00%), 9.67% Cash, 10/10/2025		10/20/2017	$	-		-		-		0.0	%
Roscoe Medical, Inc. (h)	Healthcare Services	Common Stock		3/26/2014		5,081		508,077		352,097		0.3	%
Roscoe Medical, Inc.	Healthcare Services	Second Lien Term Loan 11.25% Cash, 9/26/2019		3/26/2014	$	4,200,000		4,171,558		3,900,960		2.7	%
Zest Holdings, LLC (d)	Healthcare Services	Syndicated Loan (1M USD LIBOR+4.25%), 5.92% Cash, 8/16/2023		9/10/2013	$	4,105,884		4,033,095		4,105,884		2.9	%

		Total Healthcare Services						44,674,168		44,178,920		30.8	%

HMN Holdco, LLC	Media	First Lien Term Loan 12.00% Cash, 7/8/2021		5/16/2014	$	8,028,824		7,981,971		8,249,617		5.7	%
HMN Holdco, LLC	Media	Delayed Draw First Lien Term Loan 12.00% Cash, 7/8/2021		5/16/2014	$	4,800,000		4,764,872		4,938,000		3.4	%
HMN Holdco, LLC (h)	Media	Class A Series, Expires 1/16/2025		1/16/2015		4,264		61,647		274,431		0.2	%
HMN Holdco, LLC (h)	Media	Class A Warrant, Expires 1/16/2025		1/16/2015		30,320		438,353		1,565,118		1.1	%
HMN Holdco, LLC (h)	Media	Warrants to Purchase Limited Liability Company Interests (Common), Expires 5/16/2024		1/16/2015		57,872		-		2,696,257		1.9	%
HMN Holdco, LLC (h)	Media	Warrants to Purchase Limited Liability Company Interests (Preferred), Expires 5/16/2024		1/16/2015		8,139		-		435,518		0.3	%

		Total Media						13,246,843		18,158,941		12.6	%

Sub Total Non-control/Non-affiliate investments								281,534,277		286,061,722		199.1	%

Affiliate investments - 8.5% (b)
GreyHeller LLC (f)	Business Services	First Lien Term Loan (3M USD LIBOR+11.00%), 13.02% Cash, 11/16/2021		11/17/2016	$	7,000,000		6,944,319		7,106,501		5.0	%
GreyHeller LLC (f), (k)	Business Services	Delayed Draw Term Loan B (3M USD LIBOR+11.00%), 13.02% Cash, 11/16/2021		11/17/2016	$	-		-		-		0.0	%
GreyHeller LLC (f), (h)	Business Services	Series A Preferred Units		11/17/2016		850,000		850,000		740,999		0.5	%

		Total Business Services						7,794,319		7,847,500		5.5	%

Elyria Foundry Company, L.L.C. (f), (h)	Metals	Common Stock		7/30/2010		60,000		9,685,028		3,433,800		2.4	%
Elyria Foundry Company, L.L.C. (d), (f)	Metals	Second Lien Term Loan 15.00% PIK, 8/10/2022		7/30/2010	$	879,264		879,264		879,264		0.6	%

		Total Metals						10,564,292		4,313,064		3.0	%

Sub Total Affiliate investments								18,358,611		12,160,564		8.5	%

Control investments - 30.9% (b)
Easy Ice, LLC (g)	Business Services	Preferred Equity 10.00% PIK		2/3/2017		5,080,000		8,761,000		10,760,435		7.5	%
Easy Ice, LLC (d), (g)	Business Services	Second Lien Term Loan (3M USD LIBOR+11.00%), 5.44% Cash/7.56% PIK, 2/28/2023		3/29/2013	$	17,337,528		17,240,357		17,337,528		12.0	%

		Total Business Services						26,001,357		28,097,963		19.5	%

Saratoga Investment Corp. CLO 2013-1, Ltd. (a), (e), (g)	Structured Finance Securities	Other/Structured Finance Securities 32.21%, 10/20/2025		1/22/2008	$	30,000,000		9,295,872		11,874,704		8.3	%
Saratoga Investment Corp. Class F Note (a), (g)	Structured Finance Securities	Other/Structured Finance Securities (3M USD LIBOR+8.50%), 10.52%, 10/20/2025		10/17/2013	$	4,500,000		4,500,000		4,499,100		3.1	%

		Total Structured Finance Securities						13,795,872		16,373,804		11.4	%

Sub Total Control investments								39,797,229		44,471,767		30.9	%

TOTAL INVESTMENTS - 238.5% (b)							$	339,690,117	$	342,694,053		238.5	%


					Number of Shares		Cost		Fair Value		% of Net Assets
Cash and cash equivalents and cash and cash equivalents, reserve accounts - 9.6% (b)
U.S. Bank Money Market (m)						13,777,491	$	13,777,491	$	13,777,491		9.6	%

Total cash and cash equivalents and cash and cash equivalents, reserve accounts						13,777,491	$	13,777,491	$	13,777,491		9.6	%

(a)	Represents a non-qualifying investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. Non-qualifying assets represent 4.8% of the Company's portfolio at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.

(b)	Percentages are based on net assets of $143,691,367 as of February 28, 2018.

(c)

(d)	These securities are either fully or partially pledged as collateral under a senior secured revolving credit facility (see Note 6 to the consolidated financial statements).

(e)

This investment does not have a stated interest rate that is payable thereon. As a result, the 32.21% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.

(f)	As defined in the Investment Company Act, this portfolio company is an Affiliate as we own between 5.0% and 25.0% of the voting securities. Transactions during the year ended February 28, 2018 in which the issuer was an Affiliate are as follows:


Company	Purchases		Sales		Total Interest from Investments		Management and Incentive Fee Income		Net Realized Gain (Loss) from Investments		Net Change in Unrealized Appreciation
GreyHeller LLC	$	-	$	-	$	886,948	$	-	$	-	$	56,322
Elyria Foundry Company, L.L.C.		800,000		-		80,460		-		-		762,001

Total	$	800,000	$	-	$	967,408	$	-	$	-	$	818,323

(g)

As defined in the Investment Company Act, we "Control" this portfolio company because we own more than 25% of the portfolio company's outstanding voting securities. Transactions during the year ended February 28, 2018 in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:


Company	Purchases		Sales			Total Interest from Investments		Management and Incentive Fee Income		Net Realized Gain from Investments		Net Change in Unrealized Appreciation (Depreciation)
Easy Ice, LLC	$	-	$	(10,180,000	)	$	3,656,285	$	-	$	166	$	1,880,768
Saratoga Investment Corp. CLO 2013-1, Ltd.		-		-			2,429,680		2,100,685		-		1,947,957
Saratoga Investment Corp. Class F Note		-		-			423,903		-		-		(450	)

Total	$	-	$	(10,180,000	)	$	6,509,868	$	2,100,685	$	166	$	3,828,275

(h)	Non-income producing at February 28, 2018.

(i)	Includes securities issued by an affiliate of the company.

(j)	The investment has an unfunded commitment as of February 28, 2018 (see Note 7 to the consolidated financial statements).

(k)	The entire commitment was unfunded at February 28, 2018. As such, no interest is being earned on this investment (see Note 7 to the consolidated financial statements).

(l)	At February 28, 2018, the investment was on non-accrual status. The fair value of these investments was approximately $9.5 million, which represented 2.8% of the Company's portfolio (see Note 2 to the consolidated financial statements).

(m)	Included within cash and cash equivalents and cash and cash equivalents, reserve accounts in the Company's consolidated statements of assets and liabilities as of February 28, 2018.

LIBOR - London Interbank Offered Rate

1M USD LIBOR - The 1 month USD LIBOR rate as of February 28, 2018 was 1.67%.

3M USD LIBOR - The 3 month USD LIBOR rate as of February 28, 2018 was 2.02%.

PIK - Payment-in-Kind (see Note 2 to the consolidated financial statements).

See accompanying notes to consolidated financial statements.

Table of Contents

Saratoga Investment Corp.

Consolidated Statements of Changes in Net Assets

(unaudited)


	For the three months ended
	May 31, 2018			May 31, 2017
INCREASE FROM OPERATIONS:
Net investment income	$	3,927,648		$	3,504,449
Net realized gain from investments		212,008			95,589
Net change in unrealized appreciation (depreciation) on investments		643,205			(2,585,951	)
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		(940,546	)		-

Net increase in net assets resulting from operations		3,842,315			1,014,087

DECREASE FROM SHAREHOLDER DISTRIBUTIONS:
Distributions of investment income – net		(3,128,513	)		(2,665,516	)

Net decrease in net assets from shareholder distributions		(3,128,513	)		(2,665,516	)

CAPITAL SHARE TRANSACTIONS:
Proceeds from issuance of common stock		-			1,367,168
Stock dividend distribution		504,878			622,088
Offering costs		-			(23,951	)

Net increase in net assets from capital share transactions		504,878			1,965,305

Total increase in net assets		1,218,680			313,876
Net assets at beginning of period, as reported		143,691,367			127,294,777
Cumulative effect of the adoption of ASC 606 (See Note 2)		(65,300	)		-

Net assets at beginning of period, as adjusted		143,626,067			127,294,777

Net assets at end of period	$	144,844,747		$	127,608,653

Net asset value per common share	$	23.06		$	21.69

Common shares outstanding at end of period		6,282,384			5,884,475

Distribution in excess of net investment income	$	(27,128,708	)	$	(26,898,415	)

See accompanying notes to consolidated financial statements.

Table of Contents

Saratoga Investment Corp.

Consolidated Statements of Cash Flows

(unaudited)


	For the three months ended
	May 31, 2018			May 31, 2017
Operating activities
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS	$	3,842,315		$	1,014,087
ADJUSTMENTS TO RECONCILE NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS TO NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES:
Payment-in-kind interest income		(758,415	)		(261,677	)
Net accretion of discount on investments		(380,862	)		(168,970	)
Amortization of deferred debt financing costs		254,601			236,124
Net realized gain from investments		(212,008	)		(95,589	)
Net change in unrealized (appreciation) depreciation on investments		(643,205	)		2,585,951
Net change in provision for deferred taxes on unrealized appreciation (depreciation) on investments		940,546			-
Proceeds from sales and repayments of investments		36,540,803			5,876,640
Purchase of investments		(35,203,552	)		(44,964,990	)
(Increase) decrease in operating assets:
Interest receivable		(733,644	)		(358,485	)
Management and incentive fee receivable		49,099			(105,378	)
Other assets		40,331			1,938
Deferred tax asset		(267,310	)		-
Receivable from unsettled trades		(159,271	)		-
Increase (decrease) in operating liabilities:
Base management and incentive fees payable		173,779			(1,821,732	)
Accounts payable and accrued expenses		135,183			64,171
Interest and debt fees payable		(1,036,724	)		(958,745	)
Directors fees payable		43,000			-
Due to manager		17,589			(52,200	)

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES		2,642,255			(39,008,855	)

Financing activities
Borrowings on debt		-			46,500,000
Payments of deferred debt financing costs		-			(1,108,645	)
Proceeds from issuance of common stock		-			1,367,168
Payments of offering costs		-			(20,504	)
Payments of cash dividends		(2,623,635	)		(2,043,428	)

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES		(2,623,635	)		44,694,591

Cumulative effect of the adoption of ASC 606 (See Note 2)		(65,300	)		-
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND CASH AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS		(46,680	)		5,685,736
CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS, BEGINNING OF PERIOD		13,777,491			22,087,968

CASH AND CASH EQUIVALENTS AND CASH AND CASH EQUIVALENTS, RESERVE ACCOUNTS, END OF PERIOD	$	13,730,811		$	27,773,704

Supplemental information:
Interest paid during the period	$	3,504,914		$	3,246,228
Cash paid for taxes		14,070			54,084
Supplemental non-cash information:
Payment-in-kind interest income	$	758,415		$	261,677
Net accretion of discount on investments		380,862			168,970
Amortization of deferred debt financing costs		254,601			236,124
Stock dividend distribution		504,878			622,088

See accompanying notes to consolidated financial statements.

Table of Contents

SARATOGA INVESTMENT CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

May 31, 2018

(unaudited)

Note 1. Organization

Saratoga Investment Corp. (the "Company", "we", "our" and "us") is a non-diversified closed end management investment company incorporated in Maryland that has elected to be treated and is regulated as a business development company ("BDC") under the Investment Company Act of 1940 (the "1940 Act"). The Company commenced operations on March 23, 2007 as GSC Investment Corp. and completed the initial public offering ("IPO") on March 28, 2007. The Company has elected to be treated as a regulated investment company ("RIC") under subchapter M of the Internal Revenue Code (the "Code"). The Company expects to continue to qualify and to elect to be treated, for tax purposes, as a RIC. The Company's investment objective is to generate current income and, to a lesser extent, capital appreciation from its investments.

GSC Investment, LLC (the "LLC") was organized in May 2006 as a Maryland limited liability company. As of February 28, 2007, the LLC had not yet commenced its operations and investment activities.

On March 21, 2007, the Company was incorporated and concurrently therewith the LLC was merged with and into the Company, with the Company as the surviving entity, in accordance with the procedure for such merger in the LLC's limited liability company agreement and Maryland law. In connection with such merger, each outstanding limited liability company interest of the LLC was converted into a share of common stock of the Company.

On July 30, 2010, the Company changed its name from "GSC Investment Corp." to "Saratoga Investment Corp." in connection with the consummation of a recapitalization transaction.

The Company is externally managed and advised by the investment adviser, Saratoga Investment Advisors, LLC (the "Manager"), pursuant to a management agreement (the "Management Agreement"). Prior to July 30, 2010, the Company was managed and advised by GSCP (NJ), L.P.

The Company has established wholly-owned subsidiaries, SIA Avionte, Inc., SIA Bush Franklin, Inc., SIA Easy Ice, LLC, SIA GH, Inc., SIA MAC, Inc., SIA TT, Inc., and SIA Vector, Inc., which are structured as Delaware entities, or tax blockers, to hold equity or equity-like investments in portfolio companies organized as limited liability companies, or LLCs (or other forms of pass through entities). Tax blockers are consolidated for accounting purposes, but are not consolidated for income tax purposes and may incur income tax expense as a result of their ownership of portfolio companies.

On March 28, 2012, our wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP ("SBIC LP"), received a Small Business Investment Company ("SBIC") license from the Small Business Administration ("SBA").

On April 2, 2015, the SBA issued a "green light" letter inviting the Company to continue the application process to obtain a license to form and operate its second SBIC subsidiary. On September 27, 2016, the SBA informed us that as part of their continued review of our application for a second license, and in order to ensure that they were reviewing the most current information available, we would need to update all previously submitted materials and invited us to reapply. As a result of this request, with which we are in the process of complying, the existing "green light" letter that the SBA issued to us has expired. If approved in the future, a second SBIC license would provide us an incremental source of long-term capital by permitting us to issue up to $150.0 million of additional SBA-guaranteed debentures in addition to the $150.0 million already approved under the first license.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation

The accompanying consolidated financial statements have been prepared on the accrual basis of accounting in conformity with U.S. generally accepted accounting principles ("U.S. GAAP"), are stated in U.S. Dollars and include the accounts of the Company and its special purpose financing subsidiaries, Saratoga Investment Funding, LLC (previously known as GSC Investment Funding LLC), SBIC LP, SIA Avionte, Inc., SIA Bush Franklin, Inc., SIA Easy Ice, LLC, SIA GH, Inc., SIA MAC, Inc., SIA TT, Inc., and SIA Vector, Inc. All intercompany accounts and transactions have been eliminated in consolidation. All references made to the "Company," "we," and "us" herein include Saratoga Investment Corp. and its consolidated subsidiaries, except as stated otherwise.

The Company and SBIC LP are both considered to be investment companies for financial reporting purposes and have applied the guidance in the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 946, " Financial Services - Investment Companies " ("ASC 946"). There have been no changes to the Company or SBIC LP's status as investment companies during the three months ended May 31, 2018.

Table of Contents

Use of Estimates in the Preparation of Financial Statements

The preparation of the accompanying consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements, and income, gains (losses) and expenses during the period reported. Actual results could differ materially from those estimates.

Cash and Cash Equivalents

Cash and cash equivalents include short-term, liquid investments in a money market fund. Cash and cash equivalents are carried at cost which approximates fair value. Per section 12(d)(1)(A) of the 1940 Act, the Company may not invest in another registered investment company such as, a money market fund if such investment would cause the Company to exceed any of the following limitations:

•

we were to own more than 3.0% of the total outstanding voting stock of the money market fund;

•

we were to hold securities in the money market fund having an aggregate value in excess of 5.0% of the value of our total assets, except as allowed pursuant to Rule 12d1-1 of Section 12(d)(1) of the 1940 Act which is designed to permit "cash sweep" arrangements rather than investments directly in short-term instruments; or

•

we were to hold securities in money market funds and other registered investment companies and BDCs having an aggregate value in excess of 10.0% of the value of our total assets.

As of May 31, 2018, the Company did not exceed any of these limitations.

Cash and Cash Equivalents, Reserve Accounts

Cash and cash equivalents, reserve accounts include amounts held in designated bank accounts in the form of cash and short-term liquid investments in money market funds, representing payments received on secured investments or other reserved amounts associated with the Company's $45.0 million senior secured revolving credit facility with Madison Capital Funding LLC. The Company is required to use these amounts to pay interest expense, reduce borrowings, or pay other amounts in accordance with the terms of the senior secured revolving credit facility.

In addition, cash and cash equivalents, reserve accounts also include amounts held in designated bank accounts, in the form of cash and short-term liquid investments in money market funds, within our wholly-owned subsidiary, SBIC LP.

The statements of cash flows explain the change during the period in the total of cash, cash equivalents and amounts generally described as restricted cash and restricted cash equivalents when reconciling the beginning-of-period and end-of-period total amounts.

The following table provides a reconciliation of cash and cash equivalents and cash and cash equivalents, reserve accounts reported within the consolidated statements of assets and liabilities that sum to the total of the same such amounts shown in the consolidated statements of cash flows:


	May 31, 2018		May 31, 2017
Cash and cash equivalents	$	3,313,448	$	1,246,815
Cash and cash equivalents, reserve accounts		10,417,363		26,526,889

Total cash and cash equivalents and cash and cash equivalents, reserve accounts	$	13,730,811	$	27,773,704

Investment Classification

The Company classifies its investments in accordance with the requirements of the 1940 Act. Under the 1940 Act, "Control Investments" are defined as investments in companies in which we own more than 25.0% of the voting securities or maintain greater than 50.0% of the board representation. Under the 1940 Act, "Affiliated Investments" are defined as those non-control investments in companies in which we own between 5.0% and 25.0% of the voting securities. Under the 1940 Act, "Non-affiliated Investments" are defined as investments that are neither Control Investments nor Affiliated Investments.

Table of Contents

Investment Valuation

The Company accounts for its investments at fair value in accordance with the FASB ASC Topic 820, Fair Value Measurements and Disclosures ("ASC 820"). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that its investments are to be sold at the balance sheet date in the principal market to independent market participants, or in the absence of a principal market, in the most advantageous market, which may be a hypothetical market. Market participants are defined as buyers and sellers in the principal or most advantageous market that are independent, knowledgeable, and willing and able to transact.

Investments for which market quotations are readily available are fair valued at such market quotations obtained from independent third party pricing services and market makers subject to any decision by our board of directors to approve a fair value determination to reflect significant events affecting the value of these investments. We value investments for which market quotations are not readily available at fair value as approved, in good faith, by our board of directors based on input from our Manager, the audit committee of our board of directors and a third party independent valuation firm. Determinations of fair value may involve subjective judgments and estimates. The types of factors that may be considered in determining the fair value of our investments include the nature and realizable value of any collateral, the portfolio company's ability to make payments, market yield trend analysis, the markets in which the portfolio company does business, comparison to publicly traded companies, discounted cash flow and other relevant factors.

The Company undertakes a multi-step valuation process each quarter when valuing investments for which market quotations are not readily available, as described below:

•

Each investment is initially valued by the responsible investment professionals of Saratoga Investment Advisors and preliminary valuation conclusions are documented and discussed with our senior management; and

•

An independent valuation firm engaged by our board of directors independently reviews a selection of these preliminary valuations each quarter so that the valuation of each investment for which market quotes are not readily available is reviewed by the independent valuation firm at least once each fiscal year.

In addition, all our investments are subject to the following valuation process:

•

The audit committee of our board of directors reviews and approves each preliminary valuation and our Manager and independent valuation firm (if applicable) will supplement the preliminary valuation to reflect any comments provided by the audit committee; and

•

Our board of directors discusses the valuations and approves the fair value of each investment, in good faith, based on the input of our Manager, independent valuation firm (to the extent applicable) and the audit committee of our board of directors.

The Company's investment in Saratoga Investment Corp. CLO 2013-1, Ltd. ("Saratoga CLO") is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by our Manager and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rates and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. The Company uses the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flow analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO.

Because such valuations, and particularly valuations of private investments and private companies, are inherently uncertain, they may fluctuate over short periods of time and may be based on estimates. The determination of fair value may differ materially from the values that would have been used if a ready market for these investments existed. The Company's net asset value could be materially affected if the determinations regarding the fair value of our investments were materially higher or lower than the values that we ultimately realize upon the disposal of such investments.

Derivative Financial Instruments

The Company accounts for derivative financial instruments in accordance with ASC Topic 815, Derivatives and Hedging ("ASC

815"). ASC 815 requires recognizing all derivative instruments as either assets or liabilities on the consolidated statements of assets and liabilities at fair value. The Company values derivative contracts at the closing fair value provided by the counterparty. Changes in the values of derivative contracts are included in the consolidated statements of operations.

Table of Contents

Investment Transactions and Income Recognition

Purchases and sales of investments and the related realized gains or losses are recorded on a trade-date basis. Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that such amounts are expected to be collected. The Company stops accruing interest on its investments when it is determined that interest is no longer collectible. Discounts and premiums on investments purchased are accreted/amortized over the life of the respective investment using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion of discounts and amortization of premiums on investments.

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected. Accrued interest is generally reserved when a loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as a reduction in principal depending upon management's judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid and, in management's judgment, are likely to remain current, although we may make exceptions to this general rule if the loan has sufficient collateral value and is in the process of collection. At May 31, 2018, certain investments in two portfolio companies were on non-accrual status with a fair value of approximately $2.2 million, or 0.6% of the fair value of our portfolio. At February 28, 2018, certain investments in two portfolio companies were on non-accrual status with a fair value of approximately $9.5 million, or 2.8% of the fair value of our portfolio.

Interest income on our investment in Saratoga CLO is recorded using the effective interest method in accordance with the provisions of ASC Topic 325-40, Investments-Other, Beneficial Interests in Securitized Financial Assets , ("ASC 325-40"), based on the anticipated yield and the estimated cash flows over the projected life of the investment. Yields are revised when there are changes in actual or estimated cash flows due to changes in prepayments and/or re-investments, credit losses or asset pricing. Changes in estimated yield are recognized as an adjustment to the estimated yield over the remaining life of the investment from the date the estimated yield was changed.

Adoption of ASC 606

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers ("ASC 606"), which supersedes the revenue recognition requirements in Revenue Recognition (ASC 605). In May 2016, ASU 2016-12 amended ASU 2014-09 and deferred the effective period for annual periods beginning after December 15, 2017.

Under the new guidance, the Company recognizes revenue in a way that depicts the transfer of promised goods or services to customers in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services. Under this standard, revenue is based on a contract with a determinable transaction price and distinct performance obligations with probable collectability. Revenues cannot be recognized until the performance obligation(s) are satisfied and control is transferred to the customer. The Company's adoption of ASC 606 impacted the timing and recognition of incentive fee income in the Company's consolidated statements of operations. The adoption of ASC 606 did not have an impact on the Company's management fee income.

The Company adopted ASC 606 to all applicable contracts under the modified retrospective approach using the practical expedient provided for within paragraph 606-10-65-1(f)(3); therefore, the presentation of prior year periods has not been adjusted. The Company recognized the cumulative effect of initially adopting ASC 606 as an adjustment to the opening balance of components of equity as of March 1, 2018.

Incentive Fee Income

Incentive fee income is recognized based on the performance of Saratoga CLO during the period, subject to the achievement of minimum return levels in accordance with the terms set out in the investment management agreement between the Company and Saratoga CLO. Incentive fee income is realized in cash on a quarterly basis. Once realized, such fees are no longer subject to reversal.

Upon the adoption of ASC 606, the Company will recognize incentive fee income only when the amount is realized and no longer subject to reversal. Therefore, the Company will no longer recognize unrealized incentive fee income in the consolidated financial statements. The adoption of ASC 606 results in the delayed recognition of unrealized incentive fee income in the consolidated financial statements until they become realized at the end of the measurement period and all uncertainties are eliminated, which is typically quarterly.

The Company adopted ASC 606 for incentive fee income using the modified retrospective approach with an effective date of March 1, 2018. The cumulative effect of the adoption resulted in the reversal of $0.07 million of unrealized incentive fee income and is presented as a reduction to the opening balances of components of equity as of March 1, 2018.

Table of Contents

The following table presents the impact of incentive fees on the consolidated statement of assets and liabilities upon the adoption of ASC 606 effective March 1, 2018:

Consolidated Statement of Assets and Liabilities


	As of February 28, 2018
	As Reported		Adjustments (1)			As Adjusted for Adoption of ASC 606
Management and incentive fee receivable	$	233,024	$	(65,300	)	$	167,724
Total assets		360,336,361		(65,300	)		360,271,061
Cumulative effect adjustment for Adoption of ASC 606		-		(65,300	)		(65,300	)
Total net assets		143,691,367		(65,300	)		143,626,067
NET ASSET VALUE PER SHARE	$	22.96	$	(0.01	)	$	22.95

(1)	Unrealized incentive fees receivable balance as of February 28, 2018.

In accordance with the ASC 606 disclosure requirements, the following tables present the adjustments made by the Company to remove the effects of adopting ASC 606 on the consolidated financial statements as of and for the three months ended May 31, 2018:

Consolidated Statement of Assets and Liabilities


	As of May 31, 2018
	As Reported		Adjustments (1)		Without Adoption of ASC 606
Management and incentive fee receivable	$	183,925	$	92,952	$	276,877
Total assets		362,017,715		92,952		362,110,667
Total net assets		144,844,747		92,952		144,937,699
NET ASSET VALUE PER SHARE	$	23.06	$	0.01	$	23.07

(1)	Unrealized incentive fees receivable balance as of May 31, 2018.

Consolidated Statement of Operations


	For the Three Months Ended May 31, 2018
	As Reported		Adjustments		Without Adoption of ASC 606
Incentive fee income	$	199,183	$	27,652	$	226,835
Total investment income		10,488,018		27,652		10,515,670
NET INVESTMENT INCOME		3,927,648		27,652		3,955,300
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS		3,842,315		27,652		3,869,967
WEIGHTED AVERAGE - BASIC AND DILUTED EARNINGS PER COMMON SHARE	$	0.61	$	0.01	$	0.62

Other Income

Other income includes dividends received, origination fees, structuring fees and advisory fees, and is recorded in the consolidated statements of operations when earned.

Payment-in-Kind Interest

The Company holds debt and preferred equity investments in its portfolio that contain a payment-in-kind ("PIK") interest provision. The PIK interest, which represents contractually deferred interest added to the investment balance that is generally due at maturity, is generally recorded on the accrual basis to the extent such amounts are expected to be collected. We stop accruing PIK interest if we do not expect the issuer to be able to pay all principal and interest when due.

Table of Contents

Deferred Debt Financing Costs

Financing costs incurred in connection with our credit facility and notes are deferred and amortized using the straight line method over the life of the respective facility and debt securities. Financing costs incurred in connection with our SBA debentures are deferred and amortized using the effective yield method over the life of the debentures.

The Company presents deferred debt financing costs on the balance sheet as a contra- liability as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts.

Contingencies

In the ordinary course of business, the Company may enter into contracts or agreements that contain indemnifications or warranties. Future events could occur that lead to the execution of these provisions against the Company. Based on its history and experience, management feels that the likelihood of such an event is remote. Therefore, the Company has not accrued any liabilities in connection with such indemnifications.

In the ordinary course of business, the Company may directly or indirectly be a defendant or plaintiff in legal actions with respect to bankruptcy, insolvency or other types of proceedings. Such lawsuits may involve claims that could adversely affect the value of certain financial instruments owned by the Company.

Income Taxes

The Company has elected to be treated for tax purposes as a RIC under the Code and, among other things, intends to make the requisite distributions to its stockholders which will relieve the Company from federal income taxes. Therefore, no provision has been recorded for federal income taxes.

In order to qualify as a RIC, among other requirements, the Company is required to timely distribute to its stockholders at least 90.0% of its investment company taxable income, as defined by the Code, for each fiscal tax year. The Company will be subject to a nondeductible U.S. federal excise tax of 4.0% on undistributed income if it does not distribute at least 98.0% of its ordinary income in any calendar year and 98.2% of its capital gain net income for each one-year period ending on October 31.

Depending on the level of taxable income earned in a tax year, the Company may choose to carry forward taxable income in excess of current year dividend distributions into the next tax year and pay a 4.0% excise tax on such income, as required. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions for excise tax purposes, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned.

In accordance with certain applicable U.S. Treasury regulations and private letter rulings issued by the Internal Revenue Service ("IRS"), a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20.0% of the aggregate declared distribution. If too many stockholders elect to receive cash, each stockholder electing to receive cash will receive a pro rata amount of cash (with the balance of the distribution paid in stock). In no event will any stockholder, electing to receive cash, receive less than 20.0% of his or her entire distribution in cash. If these and certain other requirements are met, for U.S federal income tax purposes, the amount of the dividend paid in stock will be equal to the amount of cash that could have been received instead of stock.

The Company may utilize wholly owned holding companies taxed under Subchapter C of the Code ("Taxable Blockers") when making equity investments in portfolio companies taxed as pass-through entities to meet its source-of-income requirements as a RIC. Taxable Blockers are consolidated in the Company's GAAP financial statements and may result in current and deferred federal and state income tax expense with respect to income derived from those investments. Such income, net of applicable income taxes, is not included in the Company's tax-basis net investment income until distributed by the Taxable Blocker, which may result in timing and character differences between the Company's GAAP and tax-basis net investment income and realized gains and losses. Income tax expense or benefit from Taxable Blockers related to net investment income are included in general and administrative expenses, while any expense or benefit related to federal or state income tax originated for capital gains and losses are included together with the applicable net realized or unrealized gain or loss line item. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more-likely than-not that some portion or all of the deferred tax assets will not be realized.

ASC 740, Income Taxes , ("ASC 740"), provides guidance for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company's tax returns to determine whether the tax positions are "more-likely-than-not" of being sustained by the applicable tax authority. Tax positions deemed to meet a "more-likely-than-not" threshold would be recorded as a tax benefit or expense in the current period. The Company recognizes interest and penalties, if any, related to unrecognized tax benefits as income tax expense on the consolidated statements of operations. During the fiscal year ended February 28, 2018, the Company did not incur any interest or penalties. Although we file federal and state tax returns, our major tax jurisdiction is federal. The 2015, 2016 and 2017 federal

Table of Contents

tax years for the Company remain subject to examination by the IRS. As of May 31, 2018 and February 28, 2018, there were no uncertain tax positions. The Company is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change significantly in the next 12 months.

Dividends

Dividends to common stockholders are recorded on the ex-dividend date. The amount to be paid out as a dividend is determined by the board of directors. Net realized capital gains, if any, are generally distributed at least annually, although we may decide to retain such capital gains for reinvestment.

We have adopted a dividend reinvestment plan ("DRIP") that provides for reinvestment of our dividend distributions on behalf of our stockholders unless a stockholder elects to receive cash. As a result, if our board of directors authorizes, and we declare, a cash dividend, then our stockholders who have not "opted out" of the DRIP by the dividend record date will have their cash dividends automatically reinvested into additional shares of our common stock, rather than receiving the cash dividends. We have the option to satisfy the share requirements of the DRIP through the issuance of new shares of common stock or through open market purchases of common stock by the DRIP plan administrator.

Capital Gains Incentive Fee

The Company records an expense accrual on the consolidated statements of operations, relating to the capital gains incentive fee payable on the consolidated statements of assets and liabilities, by the Company to its Investment Adviser when the net realized and unrealized gain on its investments exceed all net realized and unrealized capital losses on its investments given the fact that a capital gains incentive fee would be owed to the Investment Adviser if the Company were to liquidate its investment portfolio at such time. The actual incentive fee payable to the Company's Investment Adviser related to capital gains will be determined and payable in arrears at the end of each fiscal year and will include only realized capital gains net of realized and unrealized losses for the period.

Regulatory Matters

In October 2016, the SEC adopted new rules and amended existing rules (together, "final rules") intended to modernize the reporting and disclosure of information by registered investment companies. In part, the final rules amend Regulation S-X and require standardized, enhanced disclosures about derivatives in investment company financial statements, as well as other amendments. The compliance date for the amendments to Regulation S-X was August 1, 2017. Management has adopted the amendments to Regulation S-X and included required disclosures in the Company's consolidated financial statements and related disclosures.

New Accounting Pronouncements

In March 2017, the FASB issued ASU 2017-08, Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities ("ASU 2017-08") which amends the amortization period for certain purchased callable debt securities held at a premium, shortening such period to the earliest call date. ASU 2017-08 does not require any accounting change for debt securities held at a discount; the discount continues to be amortized to maturity. ASU 2017-08 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Management has assessed these changes and does not believe they would have a material impact on the Company's consolidated financial statements and disclosures.

In February 2016, the FASB issued ASU 2016-02, Amendments to the Leases ("ASU Topic 842"), which will require for all operating leases the recognition of a right-of-use asset and a lease liability, in the statement of financial position. The lease cost will be allocated over the lease term on a straight-line basis. This guidance is effective for annual and interim periods beginning after December 15, 2018. Management is currently evaluating the impact these changes will have on the Company's consolidated financial statements and disclosures.

Risk Management

In the ordinary course of its business, the Company manages a variety of risks, including market risk and credit risk. Market risk is the risk of potential adverse changes to the value of investments because of changes in market conditions such as interest rate movements and volatility in investment prices.

Credit risk is the risk of default or non-performance by portfolio companies, equivalent to the investment's carrying amount.

The Company is also exposed to credit risk related to maintaining all of its cash and cash equivalents, including those in reserve accounts, at a major financial institution and credit risk related to any of its derivative counterparties.

The Company has investments in lower rated and comparable quality unrated high yield bonds and bank loans. Investments in high yield investments are accompanied by a greater degree of credit risk. The risk of loss due to default by the issuer is significantly greater for holders of high yield securities, because such investments are generally unsecured and are often subordinated to other creditors of the issuer.

Table of Contents

Note 3. Investments

As noted above, the Company values all investments in accordance with ASC 820. ASC 820 requires enhanced disclosures about assets and liabilities that are measured and reported at fair value. As defined in ASC 820, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

ASC 820 establishes a hierarchal disclosure framework which prioritizes and ranks the level of market price observability of inputs used in measuring investments at fair value. Market price observability is affected by a number of factors, including the type of investment and the characteristics specific to the investment. Investments with readily available active quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.

Based on the observability of the inputs used in the valuation techniques, the Company is required to provide disclosures on fair value measurements according to the fair value hierarchy. The fair value hierarchy ranks the observability of the inputs used to determine fair values. Investments carried at fair value are classified and disclosed in one of the following three categories:

•

Level 1-Valuations based on quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

•

Level 2-Valuations based on inputs other than quoted prices in active markets, which are either directly or indirectly observable.

•

Level 3-Valuations based on inputs that are unobservable and significant to the overall fair value measurement. The inputs used in the determination of fair value may require significant management judgment or estimation. Such information may be the result of consensus pricing information or broker quotes which include a disclaimer that the broker would not be held to such a price in an actual transaction. The non-binding nature of consensus pricing and/or quotes accompanied by a disclaimer would result in classification as a Level 3 asset, assuming no additional corroborating evidence.

In addition to using the above inputs in investment valuations, the Company continues to employ the valuation policy approved by the board of directors that is consistent with ASC 820 and the 1940 Act (see Note 2). Consistent with our valuation policy, we evaluate the source of inputs, including any markets in which our investments are trading, in determining fair value.

The following table presents fair value measurements of investments, by major class, as of May 31, 2018 (dollars in thousands), according to the fair value hierarchy:


	Fair Value Measurements
	Level 1		Level 2		Level 3		Total
First lien term loans	$	-	$	-	$	195,768	$	195,768
Second lien term loans		-		-		97,073		97,073
Unsecured term loans		-		-		2,150		2,150
Structured finance securities		-		-		16,456		16,456
Equity interests		-		-		31,904		31,904

Total	$	-	$	-	$	343,351	$	343,351

Table of Contents

The following table presents fair value measurements of investments, by major class, as of February 28, 2018 (dollars in thousands), according to the fair value hierarchy:


	Fair Value Measurements
	Level 1		Level 2		Level 3		Total
Syndicated loans	$	-	$	-	$	4,106	$	4,106
First lien term loans		-		-		197,359		197,359
Second lien term loans		-		-		95,075		95,075
Structured finance securities		-		-		16,374		16,374
Equity interests		-		-		29,780		29,780

Total	$	-	$	-	$	342,694	$	342,694

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the three months ended May 31, 2018 (dollars in thousands)


	Syndicated loans			First lien term loans			Second lien term loans			Unsecured term loans			Structured finance securities			Equity interests		Total
Balance as of February 28, 2018	$	4,106		$	197,359		$	95,075		$	-		$	16,374		$	29,780	$	342,694
Net change in unrealized appreciation (depreciation) on investments		(73	)		(22	)		(186	)		(66	)		130			860		643
Purchases and other adjustments to cost		73			16,606			16,184			2,216			-			1,264		36,343
Sales and repayments		(4,106	)		(18,387	)		(14,000	)		-			(48	)		-		(36,541	)
Net realized gain from investments		-			212			-			-			-			-		212
Restructures in		-			-			-			-			-			-		-
Restructures out		-			-			-			-			-			-		-

Balance as of May 31, 2018	$	-		$	195,768		$	97,073		$	2,150		$	16,456		$	31,904	$	343,351

Net change in unrealized appreciation (depreciation) for the period relating to those Level 3 assets that were still held by the Company at the end of the period	$	-		$	(167	)	$	(93	)	$	(66	)	$	130		$	860	$	664

Purchases and other adjustments to cost include purchases of new investments at cost, effects of refinancing/restructuring, accretion/amortization of income from discount/premium on debt securities, and PIK.

Sales and repayments represent net proceeds received from investments sold, and principal paydowns received during the period.

Transfers and restructurings, if any, are recognized at the beginning of the period in which they occur. There were no restructures in or out for the three months ended May 31, 2018.

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the three months ended May 31, 2017 (dollars in thousands):


	Syndicated loans			First lien term loans			Second lien term loans			Structured finance securities			Equity interests			Total
Balance as of February 28, 2017	$	9,823		$	159,097		$	87,750		$	15,450		$	20,541		$	292,661
Net change in unrealized appreciation (depreciation) on investments		21			387			(5,855	)		1,460			1,401			(2,586	)
Purchases and other adjustments to cost		6			43,738			1,073			-			579			45,396
Sales and repayments		(728	)		(1,440	)		(2,786	)		(799	)		(124	)		(5,877	)
Net realized gain (loss) from investments		(54	)		7			19			-			124			96
Restructures in		-			-			15,774			-			-			15,774
Restructures out		-			(15,774	)		-			-			-			(15,774	)

Balance as of May 31, 2017	$	9,068		$	186,015		$	95,975		$	16,111		$	22,521		$	329,690

Net change in unrealized appreciation (depreciation) for the period relating to those Level 3 assets that were still held by the Company at the end of the period	$	21		$	387		$	(5,855	)	$	1,460		$	1,401		$	(2,586	)

Transfers and restructurings, if any, are recognized at the beginning of the period in which they occur. Restructures in and out for the three months ended May 31, 2017 included a restructure of Mercury Funding, LLC of approximately $15.8 million from a first lien term loan to a second lien term loan.

Sales and repayments represent net proceeds received from investments sold, and principal paydowns received, during the period.

Transfers and restructurings, if any, are recognized at the beginning of the period in which they occur.

Table of Contents

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets as of May 31, 2018 were as follows (dollars in thousands)


	Fair Value		Valuation Technique	Unobservable Input	Range
First lien term loans	$	195,768	Market Comparables	Market Yield (%)	9.4% - 13.4%
				EBITDA Multiples (x)	3.0x
Second lien term loans		97,073	Market Comparables	Market Yield (%)	10.0% - 17.3%
				EBITDA Multiples (x)	5.0x
Unsecured term loans		2,150	Market Comparables	Market Yield (%)	9.7%
				EBITDA Multiples (x)	4.8x
Structured finance securities		16,456	Discounted Cash Flow	Discount Rate (%)	8.5% - 15.0%
Equity interests		31,904	Market Comparables	EBITDA Multiples (x)	4.0x - 14.0x

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets as of February 28, 2018 were as follows (dollars in thousands):


	Fair Value		Valuation Technique	Unobservable Input	Range
Syndicated loans	$	4,106	Market Comparables	Third-Party Bid (%)	100.0%
First lien term loans		197,359	Market Comparables	Market Yield (%)	7.3% - 13.4%
				EBITDA Multiples (x)	3.0x
				Third-Party Bid (%)	97.6% - 100.1%
Second lien term loans		95,075	Market Comparables	Market Yield (%)	10.0% - 16.5%
				Third-Party Bid (%)	100.0% - 100.0%
				EBITDA Multiples (x)	5.0x
Structured finance securities		16,374	Discounted Cash Flow	Discount Rate (%)	8.5% - 15.0%
Equity interests		29,780	Market Comparables	EBITDA Multiples (x)	4.0x - 14.0x

For investments utilizing a market comparables valuation technique, a significant increase (decrease) in the market yield, in isolation, would result in a significantly lower (higher) fair value measurement, and a significant increase (decrease) in any of the earnings before interest, tax, depreciation and amortization ("EBITDA") or revenue valuation multiples, in isolation, would result in a significantly higher (lower) fair value measurement. For investments utilizing a discounted cash flow valuation technique, a significant increase (decrease) in the discount rate, in isolation, would result in a significantly lower (higher) fair value measurement. For investments utilizing a market quote in deriving a value, a significant increase (decrease) in the market quote, in isolation, would result in a significantly higher (lower) fair value measurement.

Table of Contents

The composition of our investments as of May 31, 2018, at amortized cost and fair value was as follows (dollars in thousands):


	Investments at Amortized Cost		Amortized Cost Percentage of Total Portfolio			Investments at Fair Value		Fair Value Percentage of Total Portfolio
First lien term loans	$	195,684		57.6	%	$	195,768		57.0	%
Second lien term loans		97,576		28.7			97,073		28.3
Unsecured term loans		2,216		0.7			2,150		0.6
Structured finance securities		13,748		4.0			16,456		4.8
Equity interests		30,480		9.0			31,904		9.3

Total	$	339,704		100.0	%	$	343,351		100.0	%

The composition of our investments as of February 28, 2018, at amortized cost and fair value was as follows (dollars in thousands):


	Investments at Amortized Cost		Amortized Cost Percentage of Total Portfolio			Investments at Fair Value		Fair Value Percentage of Total Portfolio
Syndicated loans	$	4,033		1.2	%	$	4,106		1.2	%
First lien term loans		197,253		58.1			197,359		57.6
Second lien term loans		95,392		28.1			95,075		27.7
Structured finance securities		13,796		4.0			16,374		4.8
Equity interests		29,216		8.6			29,780		8.7

Total	$	339,690		100.0	%	$	342,694		100.0	%

For loans and debt securities for which market quotations are not available, we determine their fair value based on third party indicative broker quotes, where available, or the assumptions that a hypothetical market participant would use to value the security in a current hypothetical sale using a market yield valuation methodology. In applying the market yield valuation methodology, we determine the fair value based on such factors as market participant assumptions including synthetic credit ratings, estimated remaining life, current market yield and interest rate spreads of similar securities as of the measurement date. If, in our judgment, the market yield methodology is not sufficient or appropriate, we may use additional methodologies such as an asset liquidation or expected recovery model.

For equity securities of portfolio companies and partnership interests, we determine the fair value based on the market approach with value then attributed to equity or equity like securities using the enterprise value waterfall valuation methodology. Under the enterprise value waterfall valuation methodology, we determine the enterprise fair value of the portfolio company and then waterfall the enterprise value over the portfolio company's securities in order of their preference relative to one another. To estimate the enterprise value of the portfolio company, we weigh some or all of the traditional market valuation methods and factors based on the individual circumstances of the portfolio company in order to estimate the enterprise value. The methodologies for performing investments may be based on, among other things: valuations of comparable public companies, recent sales of private and public comparable companies, discounting the forecasted cash flows of the portfolio company, third party valuations of the portfolio company, considering offers from third parties to buy the company, estimating the value to potential strategic buyers and considering the value of recent investments in the equity securities of the portfolio company. For non-performing investments, we may estimate the liquidation or collateral value of the portfolio company's assets and liabilities. We also take into account historical and anticipated financial results.

Our investment in Saratoga CLO is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by our Manager and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rates and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. In connection with the refinancing of the Saratoga CLO liabilities, we ran Intex models based on assumptions about the refinanced Saratoga CLO's structure, including capital structure, cost of liabilities and reinvestment period. We use the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flow analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO at May 31, 2018. The significant inputs at May 31, 2018 for the valuation model include:

•

Default rate: 2.0%

•

Recovery rate: 35-70%

•

Discount rate: 15.0%

•

Prepayment rate: 20.0%

•

Reinvestment rate / price: L+330bps / $99.875

Table of Contents

Note 4. Investment in Saratoga Investment Corp. CLO 2013-1, Ltd. ("Saratoga CLO")

On January 22, 2008, the Company invested $30.0 million in all of the outstanding subordinated notes of GSC Investment Corp. CLO 2007, Ltd., a collateralized loan obligation fund managed by the Company that invests primarily in senior secured loans. Additionally, the Company entered into a collateral management agreement with GSC Investment Corp. CLO 2007, Ltd. pursuant to which we act as collateral manager to it. The Saratoga CLO was initially refinanced in October 2013 and its reinvestment period ended in October 2016. On November 15, 2016, the Company completed the second refinancing of the Saratoga CLO. The Saratoga CLO refinancing, among other things, extended its reinvestment period to October 2018, and extended its legal maturity date to October 2025. Following the refinancing, the Saratoga CLO portfolio remained at the same size and with a similar capital structure of approximately $300.0 million in aggregate principal amount of predominantly senior secured first lien term loans. In addition to refinancing its liabilities, we also purchased $4.5 million in aggregate principal amount of the Class F notes tranche of the Saratoga CLO at par, with a coupon of LIBOR plus 8.5%.

The Saratoga CLO remains 100.0% owned and managed by Saratoga Investment Corp. Following the refinancing, the Company receives a base management fee of 0.10% and a subordinated management fee of 0.40% of the fee basis amount at the beginning of the collection period, paid quarterly to the extent of available proceeds. The Company is also entitled to an incentive management fee equal to 20.0% of excess cash flow to the extent the Saratoga CLO subordinated notes receive an internal rate of return paid in cash equal to or greater than 12.0%. For the three months ended May 31, 2018 and May 31, 2017, we accrued $0.4 million and $0.4 million in management fee income, respectively, and $0.8 million and $0.5 million in interest income, respectively, from Saratoga CLO. For the three months ended May 31, 2018 and May 31, 2017, we accrued $0.2 million and $0.1 million, respectively, related to the incentive management fee from Saratoga CLO.

As of May 31, 2018, the Company determined that the fair value of its investment in the subordinated notes of Saratoga CLO was $12.0 million. The Company determines the fair value of its investment in the subordinated notes of Saratoga CLO based on the present value of the projected future cash flows of the subordinated notes over the life of Saratoga CLO. As of May 31, 2018, Saratoga CLO had investments with a principal balance of $309.7 million and a weighted average spread over LIBOR of 3.9%, and had debt with a principal balance outstanding of $282.4 million with a weighted average spread over LIBOR of 2.4%. As a result, Saratoga CLO earns a "spread" between the interest income it receives on its investments and the interest expense it pays on its debt and other operating expenses, which is distributed quarterly to the Company as the holder of its subordinated notes. At May 31, 2018, the present value of the projected future cash flows of the subordinated notes was approximately $12.3 million, using a 15.0% discount rate. Saratoga Investment Corp. invested $32.8 million into the CLO since January 2008, and to date has since received distributions of $54.7 million, management fees of $18.4 million and incentive fees of $0.7 million.

As of February 28, 2018, the Company determined that the fair value of its investment in the subordinated notes of Saratoga CLO was $11.9 million. The Company determines the fair value of its investment in the subordinated notes of Saratoga CLO based on the present value of the projected future cash flows of the subordinated notes over the life of Saratoga CLO. At February 28, 2018, Saratoga CLO had investments with a principal balance of $310.4 million and a weighted average spread over LIBOR of 3.9%, and had debt with a principal balance outstanding of $282.4 million with a weighted average spread over LIBOR of 2.4%. As a result, Saratoga CLO earns a "spread" between the interest income it receives on its investments and the interest expense it pays on its debt and other operating expenses, which is distributed quarterly to the Company as the holder of its subordinated notes. At February 28, 2018, the present value of the projected future cash flows of the subordinated notes, was approximately $12.2 million, using a 15.0% discount rate.

Below is certain financial information from the separate financial statements of Saratoga CLO as of May 31, 2018 (unaudited) and February 28, 2018 and for the three months ended May 31, 2018 (unaudited) and May 31, 2017 (unaudited).

Table of Contents

Saratoga Investment Corp. CLO 2013-1, Ltd.

Statements of Assets and Liabilities


	As of
	May 31, 2018			February 28, 2018
	(unaudited)
ASSETS
Investments
Loans at fair value (amortized cost of $307,443,676 and $307,926,355, respectively)	$	305,230,848		$	305,823,704
Equities at fair value (amortized cost of $3,531,218 and $3,531,218, respectively)		6,599			6,599

Total investments at fair value (amortized cost of $310,974,894 and $311,457,573, respectively)		305,237,447			305,830,303
Cash and cash equivalents		8,913,646			5,769,820
Receivable from open trades		4,874,864			12,395,571
Interest receivable		1,431,653			1,653,928

Total assets	$	320,457,610		$	325,649,622

LIABILITIES
Interest payable	$	1,515,076		$	1,190,428
Payable from open trades		19,660,146			24,471,358
Accrued base management fee		36,785			33,545
Accrued subordinated management fee		147,140			134,179
Accrued incentive fee		92,952			65,300
Class A-1 Notes - SIC CLO 2013-1, Ltd.		170,000,000			170,000,000
Class A-2 Notes - SIC CLO 2013-1, Ltd.		20,000,000			20,000,000
Class B Notes - SIC CLO 2013-1, Ltd.		44,800,000			44,800,000
Class C Notes - SIC CLO 2013-1, Ltd.		16,000,000			16,000,000
Discount on Class C Notes - SIC CLO 2013-1, Ltd.		(66,099	)		(68,370	)
Class D Notes - SIC CLO 2013-1, Ltd.		14,000,000			14,000,000
Discount on Class D Notes - SIC CLO 2013-1, Ltd.		(306,863	)		(317,409	)
Class E Notes - SIC CLO 2013-1, Ltd.		13,100,000			13,100,000
Class F Notes - SIC CLO 2013-1, Ltd.		4,500,000			4,500,000
Deferred debt financing costs, SIC CLO 2013-1, Ltd. Notes		(982,551	)		(1,014,090	)
Subordinated Notes		30,000,000			30,000,000

Total liabilities	$	332,496,586		$	336,894,941

Commitments and contingencies
NET ASSETS
Ordinary equity, par value $1.00, 250 ordinary shares authorized, 250 and 250 issued and outstanding, respectively	$	250		$	250
Accumulated loss		(11,245,569	)		(12,974,026	)
Net gain (loss)		(793,657	)		1,728,457

Total net assets		(12,038,976	)		(11,245,319	)

Total liabilities and net assets	$	320,457,610		$	325,649,622

Table of Contents

Saratoga Investment Corp. CLO 2013-1, Ltd.

Statements of Operations

(unaudited)


	For the three months ended
	May 31, 2018			May 31, 2017
INVESTMENT INCOME
Interest from investments	$	5,032,427		$	3,977,871
Interest from cash and cash equivalents		4,015			5,083
Other income		142,957			160,614

Total investment income		5,179,399			4,143,568

EXPENSES
Interest expense		3,949,820			3,623,558
Professional fees		25,888			34,551
Miscellaneous fee expense		27,389			10,126
Base management fee		77,039			75,136
Subordinated management fee		308,155			300,545
Incentive fees		226,835			105,295
Trustee expenses		45,468			36,168
Amortization expense		44,356			44,357

Total expenses		4,704,950			4,229,736

NET INVESTMENT INCOME (LOSS)		474,449			(86,168	)

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
Net realized gain (loss) from investments		(1,157,929	)		293,858
Net change in unrealized depreciation on investments		(110,177	)		(47,767	)

Net realized and unrealized gain (loss) on investments		(1,268,106	)		246,091

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS	$	(793,657	)	$	159,923

Table of Contents

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments

May 31, 2018

(unaudited)


Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread	LIBOR Floor			Current Rate (All In)			Maturity Date		Principal/ Number of Shares		Cost		Fair Value
Education Management II LLC	Leisure Goods/Activities/Movies	A-1 Preferred Shares	Equity	-		-			-			-		6,692	$	669,214	$	1,539
Education Management II LLC	Leisure Goods/Activities/Movies	A-2 Preferred Shares	Equity	-		-			-			-		18,975		1,897,538		4,364
New Millennium Holdco, Inc.	Healthcare	Common Stock	Equity	-		-			-			-		14,813		964,466		696
24 Hour Fitness Worldwide, Inc.	Leisure Goods/Activities/Movies	Term Loan (5/18)	Loan	3M USD LIBOR + 3.50%		0.00	%		5.86	%		5/30/2025	$	2,000,000		1,990,000		1,997,500
ABB Con-Cise Optical Group LLC	Healthcare	Term Loan B	Loan	3M USD LIBOR + 5.00%		1.00	%		6.94	%		6/15/2023		1,963,941		1,944,777		1,973,761
Acosta, Inc.	Business Equipment & Services	Term Loan B (1st Lien)	Loan	1M USD LIBOR + 3.25%		1.00	%		5.23	%		9/26/2021		1,930,300		1,922,347		1,527,562
ADMI Corp.	Healthcare	Term Loan B	Loan	1M USD LIBOR + 3.25%		0.00	%		5.23	%		4/30/2025		2,000,000		1,990,068		2,003,120
Advantage Sales & Marketing Inc.	Business Equipment & Services	First Lien Term Loan	Loan	1M USD LIBOR + 3.25%		1.00	%		5.23	%		7/23/2021		2,414,925		2,413,133		2,295,386
Advantage Sales & Marketing Inc.	Business Equipment & Services	Term Loan B Incremental	Loan	1M USD LIBOR + 3.25%		1.00	%		5.23	%		7/23/2021		498,744		489,210		474,804
Aegis Toxicology Sciences Corporation	Healthcare	Term Loan	Loan	3M USD LIBOR + 5.50%		1.00	%		7.87	%		5/9/2025		4,000,000		3,940,000		3,960,000
Agrofresh, Inc.	Ecological Services & Equipment	Term Loan	Loan	3M USD LIBOR + 4.75%		1.00	%		7.11	%		7/30/2021		2,942,436		2,937,033		2,921,603
AI Mistral (Luxembourg) Subco Sarl	Surface Transport	Term Loan	Loan	1M USD LIBOR + 3.00%		1.00	%		4.98	%		3/11/2024		495,000		495,000		492,525
Akorn, Inc.	Drugs	Term Loan B	Loan	1M USD LIBOR + 4.25%		1.00	%		6.25	%		4/16/2021		398,056		397,285		387,110
Albertsons Companies, LLC	Food Products	FILO Term Loan	Loan	3M USD LIBOR + 3.00%		0.00	%		5.36	%		5/3/2023		250,000		248,750		250,188
Albertson's LLC	Food Products	Term Loan B4 (5/17)	Loan	1M USD LIBOR + 2.75%		0.75	%		4.73	%		8/25/2021		2,647,646		2,635,181		2,618,151
Alion Science and Technology Corporation	Conglomerates	Term Loan B (1st Lien)	Loan	1M USD LIBOR + 4.50%		1.00	%		6.48	%		8/19/2021		2,826,521		2,818,464		2,837,121
Alpha 3 B.V.	Chemicals & Plastics	Term Loan B1	Loan	3M USD LIBOR + 3.00%		1.00	%		5.30	%		1/31/2024		248,125		247,598		247,428
Altisource S.a r.l.	Financial Intermediaries	Term Loan B (03/18)	Loan	3M USD LIBOR + 4.00%		1.00	%		6.31	%		4/3/2024		2,000,000		1,981,642		1,983,340
American Greetings Corporation	Publishing	Term Loan	Loan	1M USD LIBOR + 4.50%		1.00	%		6.48	%		4/5/2024		1,000,000		980,351		1,007,500
Anchor Glass Container Corporation	Containers & Glass Products	Term Loan (07/17)	Loan	1M USD LIBOR + 2.75%		1.00	%		4.69	%		12/7/2023		493,769		491,665		458,282
APCO Holdings, Inc.	Automotive	Term Loan	Loan	1M USD LIBOR + 6.00%		1.00	%		7.98	%		1/31/2022		1,820,865		1,786,386		1,761,687
Aramark Services, Inc.	Food Products	Term Loan B-2	Loan	1M USD LIBOR + 1.75%		0.00	%		3.72	%		3/28/2024		1,612,143		1,612,143		1,617,189
Arctic Glacier U.S.A., Inc.	Food Products	Term Loan (3/18)	Loan	1M USD LIBOR + 3.50%		1.00	%		5.48	%		3/20/2024		524,934		524,866		528,436
ASG Technologies Group, Inc.	Electronics/Electrical	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.48	%		7/31/2024		497,503		495,240		497,817
Astoria Energy LLC	Utilities	Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.99	%		12/24/2021		1,436,736		1,425,778		1,445,270
Asurion, LLC	Property & Casualty Insurance	Term Loan B-4 (Replacement)	Loan	1M USD LIBOR + 2.75%		0.00	%		4.73	%		8/4/2022		2,298,766		2,289,094		2,306,237
Asurion, LLC	Property & Casualty Insurance	Term Loan B6	Loan	1M USD LIBOR + 2.75%		0.00	%		4.73	%		11/3/2023		501,842		497,574		503,724
ATS Consolidated, Inc.	Building & Development	Term Loan	Loan	1M USD LIBOR + 3.75%		0.00	%		5.66	%		3/3/2025		500,000		497,521		503,750
Avaya, Inc.	Telecommunications	Exit Term Loan	Loan	1M USD LIBOR + 4.75%		1.00	%		6.68	%		12/16/2024		997,500		988,247		1,002,627
Avolon TLB Borrower 1 US LLC	Equipment Leasing	Term Loan B3	Loan	1M USD LIBOR + 2.00%		0.75	%		3.95	%		1/15/2025		992,500		987,573		983,131
Blackboard Inc.	Conglomerates	Term Loan B4	Loan	3M USD LIBOR + 5.00%		1.00	%		7.36	%		6/30/2021		2,955,000		2,938,192		2,677,969
Blount International, Inc.	Forest Products	Term Loan B (10/17)	Loan	1M USD LIBOR + 4.25%		1.00	%		6.16	%		4/12/2023		498,750		497,677		504,361
Blucora, Inc.	Electronics/Electrical	Term Loan (11/17)	Loan	2M USD LIBOR + 3.00%		1.00	%		5.06	%		5/22/2024		706,667		703,489		708,433
BMC Software Finance, Inc.	Business Equipment & Services	Term Loan B (11/17)	Loan	1M USD LIBOR + 3.25%		0.00	%		5.23	%		9/12/2022		582,567		573,335		583,074
Brightview Landscapes, LLC	Building & Development	Term Loan	Loan	1M USD LIBOR + 3.00%		1.00	%		4.96	%		12/18/2020		1,416,677		1,409,199		1,423,406
Broadstreet Partners, Inc.	Financial Intermediaries	Term Loan B2	Loan	1M USD LIBOR + 3.25%		1.00	%		5.23	%		11/8/2023		1,043,099		1,040,612		1,043,099
Cable & Wireless Communications Limited	Telecommunications	Term Loan B4	Loan	1M USD LIBOR + 3.25%		0.00	%		5.23	%		1/30/2026		2,500,000		2,496,875		2,512,500
Cable One, Inc.	Telecommunications	Term Loan B	Loan	3M USD LIBOR + 1.75%		0.00	%		4.06	%		5/1/2024		496,250		495,732		498,523
Canyon Valor Companies, Inc.	Business Equipment & Services	Term Loan B	Loan	2M USD LIBOR + 3.25%		0.00	%		5.31	%		6/16/2023		966,014		963,599		971,569
Capital Automotive L.P.	Building & Development	First Lien Term Loan	Loan	1M USD LIBOR + 2.50%		1.00	%		4.49	%		3/25/2024		481,693		479,630		481,240
Caraustar Industries Inc.	Forest Products	Term Loan B (02/17)	Loan	3M USD LIBOR + 5.50%		1.00	%		7.80	%		3/14/2022		495,000		493,936		499,341
CareerBuilder, LLC	Business Equipment & Services	Term Loan	Loan	3M USD LIBOR + 6.75%		1.00	%		9.05	%		7/31/2023		1,925,590		1,876,449		1,922,374
Casa Systems, Inc.	Telecommunications	Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.98	%		12/20/2023		1,481,250		1,469,057		1,490,508
Catalent Pharma Solutions Inc	Drugs	Term Loan B (new)	Loan	1M USD LIBOR + 2.25%		1.00	%		4.23	%		5/20/2024		418,513		417,541		419,936
Cengage Learning, Inc.	Publishing	Term Loan	Loan	1M USD LIBOR + 4.25%		1.00	%		6.18	%		6/7/2023		1,464,371		1,450,353		1,310,978
CenturyLink, Inc.	Telecommunications	Term Loan B	Loan	1M USD LIBOR + 2.75%		0.00	%		4.73	%		1/31/2025		2,992,500		2,985,901		2,953,598
CEOC, LLC	Lodging & Casinos	Term Loan	Loan	1M USD LIBOR + 2.00%		0.00	%		3.98	%		10/4/2024		997,500		997,500		996,882
CH Hold Corp.	Automotive	Term Loan	Loan	1M USD LIBOR + 3.00%		1.00	%		4.98	%		2/1/2024		246,053		245,620		246,668
Charter Communications Operating, LLC.	Cable & Satellite Television	Term Loan (12/17)	Loan	1M USD LIBOR + 2.00%		0.00	%		3.99	%		4/30/2025		1,596,000		1,594,219		1,597,995
CHS/Community Health Systems, Inc.	Healthcare	Term Loan G	Loan	3M USD LIBOR + 3.00%		1.00	%		5.31	%		12/31/2019		612,172		604,984		608,652
CHS/Community Health Systems, Inc.	Healthcare	Term Loan H	Loan	3M USD LIBOR + 3.25%		1.00	%		5.56	%		1/27/2021		1,133,925		1,107,546		1,103,173
Concordia Healthcare Corp.	Drugs	Term Loan B	Loan	1M USD LIBOR + 4.25%		1.00	%		6.23	%		10/21/2021		1,917,500		1,852,480		1,725,213
Consolidated Aerospace Manufacturing, LLC	Aerospace & Defense	Term Loan (1st Lien)	Loan	1M USD LIBOR + 3.75%		1.00	%		5.73	%		8/11/2022		1,418,750		1,414,082		1,420,523
Consolidated Communications, Inc.	Telecommunications	Term Loan B	Loan	1M USD LIBOR + 3.00%		1.00	%		4.99	%		10/5/2023		496,875		494,667		493,770
Covia Holdings Corporation	Nonferrous Metals/Minerals	Term Loan	Loan	3M USD LIBOR + 3.75%		1.00	%		6.11	%		6/1/2025		1,000,000		1,000,000		1,000,000
CPI Acquisition Inc	Financial Intermediaries	Term Loan B (1st Lien)	Loan	6M USD LIBOR + 4.50%		1.00	%		6.36	%		8/17/2022		1,436,782		1,422,424		894,914
CT Technologies Intermediate Hldgs, Inc	Healthcare	New Term Loan	Loan	1M USD LIBOR + 4.25%		1.00	%		6.23	%		12/1/2021		1,451,456		1,443,051		1,407,913
Cumulus Media Holdings Inc.	Radio & Television	Term Loan	Loan	Prime 2.25%		1.00	%		7.00	%		12/23/2020		448,889		444,403		388,850
Daseke Companies, Inc.	Surface Transport	Replacement Term Loan	Loan	1M USD LIBOR + 5.00%		1.00	%		6.98	%		2/27/2024		1,990,618		1,979,125		2,003,059
Dell International L.L.C.	Electronics/Electrical	Term Loan B	Loan	1M USD LIBOR + 2.00%		0.75	%		3.99	%		9/7/2023		1,492,500		1,491,539		1,490,485
Delta 2 (Lux) SARL	Leisure Goods/Activities/Movies	Term Loan B	Loan	1M USD LIBOR + 2.50%		1.00	%		4.48	%		2/1/2024		1,318,289		1,314,444		1,308,956
Dex Media, Inc.	Publishing	Term Loan (07/16)	Loan	1M USD LIBOR + 10.00%		1.00	%		11.99	%		7/29/2021		27,601		27,601		28,199
DHX Media Ltd.	Leisure Goods/Activities/Movies	Term Loan	Loan	1M USD LIBOR + 3.75%		1.00	%		5.73	%		12/29/2023		496,250		494,073		495,009
Digital Room Holdings, Inc.	Publishing	Term Loan	Loan	1M USD LIBOR + 5.00%		1.00	%		6.99	%		12/29/2023		2,493,750		2,469,995		2,475,047
Dole Food Company, Inc.	Food Products	Term Loan B	Loan	Prime 1.75%		1.00	%		4.71	%		4/8/2024		490,625		488,532		490,713
Drew Marine Group Inc.	Chemicals & Plastics	First Lien Term Loan	Loan	1M USD LIBOR + 3.25%		1.00	%		5.23	%		11/19/2020		2,863,470		2,846,294		2,856,311
DTZ U.S. Borrower, LLC	Building & Development	Term Loan B	Loan	3M USD LIBOR + 3.25%		1.00	%		5.57	%		11/4/2021		2,935,087		2,921,470		2,932,886
Eagletree-Carbide Acquisition Corp.	Electronics/Electrical	Term Loan	Loan	3M USD LIBOR + 4.75%		1.00	%		7.05	%		8/28/2024		2,490,000		2,469,560		2,514,900
Education Management II LLC	Leisure Goods/Activities/Movies	Term Loan A	Loan	Prime 5.50%		1.00	%		10.25	%		7/2/2020		423,861		416,668		84,772
Education Management II LLC	Leisure Goods/Activities/Movies	Term Loan B	Loan	Prime 8.50%		1.00	%		13.25	%		7/2/2020		954,307		941,303		4,772
EIG Investors Corp.	Electronics/Electrical	Term Loan	Loan	3M USD LIBOR + 4.00%		1.00	%		6.32	%		2/9/2023		465,548		464,432		467,294
Emerald 2 Ltd. (Eagle US / Emerald Newco / ERM Canada / ERM US)	Ecological Services & Equipment	Term Loan	Loan	3M USD LIBOR + 4.00%		1.00	%		6.45	%		5/14/2021		991,629		986,902		989,775
Emerald Performance Materials, LLC	Chemicals & Plastics	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.48	%		7/30/2021		479,988		478,808		481,586
Endo Luxembourg Finance Company I S.a.r.l.	Drugs	Term Loan B (4/17)	Loan	1M USD LIBOR + 4.25%		0.75	%		6.25	%		4/29/2024		992,500		988,246		980,977
Engility Corporation	Aerospace & Defense	Term Loan B1	Loan	1M USD LIBOR + 2.25%		0.00	%		4.23	%		8/12/2020		145,655		145,252		145,837
Equian, LLC	Healthcare	Term Loan B	Loan	1M USD LIBOR + 3.25%		1.00	%		5.20	%		5/20/2024		1,985,000		1,975,865		1,994,925
Evergreen AcqCo 1 LP	Retailers (Except Food & Drug)	Term Loan C	Loan	3M USD LIBOR + 3.75%		1.25	%		6.11	%		7/9/2019		942,637		940,769		906,110
EWT Holdings III Corp.	Ecological Services & Equipment	Term Loan	Loan	3M USD LIBOR + 3.00%		1.00	%		5.30	%		12/20/2024		2,830,980		2,817,931		2,846,919
Extreme Reach, Inc.	Electronics/Electrical	Term Loan	Loan	1M USD LIBOR + 6.25%		1.00	%		8.24	%		2/7/2020		2,469,731		2,456,273		2,467,682
Fastener Acquisition, Inc.	Industrial Equipment	Term Loan B	Loan	3M USD LIBOR + 4.25%		1.00	%		6.42	%		3/28/2025		500,000		497,543		501,250
FinCo I LLC	Financial Intermediaries	Term Loan B	Loan	1M USD LIBOR + 2.50%		0.00	%		4.40	%		12/27/2022		497,796		496,785		498,572
First Data Corporation	Financial Intermediaries	2024A New Dollar Term Loan	Loan	1M USD LIBOR + 2.00%		0.00	%		3.97	%		4/26/2024		1,741,492		1,665,132		1,740,255
First Eagle Holdings, Inc.	Financial Intermediaries	Term Loan B (10/17)	Loan	3M USD LIBOR + 3.00%		0.75	%		5.30	%		12/1/2022		1,467,653		1,459,377		1,476,826
Fitness International, LLC	Leisure Goods/Activities/Movies	Term Loan B (4/18)	Loan	6M USD LIBOR + 3.25%		0.00	%		5.53	%		4/18/2025		1,290,165		1,268,618		1,296,344
Fusion Connect, Inc.	Telecommunications	Term Loan B	Loan	3M USD LIBOR + 7.50%		1.00	%		8.50	%		5/4/2023		2,000,000		1,920,000		1,920,000
General Nutrition Centers, Inc.	Retailers (Except Food & Drug)	FILO Term Loan	Loan	1M USD LIBOR + 7.00%		0.00	%		8.99	%		1/3/2023		585,849		585,139		603,131
General Nutrition Centers, Inc.	Retailers (Except Food & Drug)	Term Loan B2	Loan	1M USD LIBOR + 8.75%		0.00	%		10.74	%		3/4/2021		1,439,121		1,435,218		1,360,688
GI Revelation Acquisition LLC	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 5.00%		0.00	%		6.93	%		4/16/2025		1,000,000		995,000		1,010,630
Gigamon Inc.	Business Equipment & Services	Term Loan B	Loan	3M USD LIBOR + 4.50%		1.00	%		6.80	%		12/27/2024		1,995,000		1,976,052		2,004,975
Global Tel*Link Corporation	Telecommunications	Term Loan	Loan	3M USD LIBOR + 4.00%		1.25	%		6.30	%		5/26/2020		3,088,419		3,083,412		3,105,406
GlobalLogic Holdings Inc.	Business Equipment & Services	(2/17) Term Loan B	Loan	3M USD LIBOR + 3.75%		1.00	%		6.05	%		6/20/2022		496,250		492,654		497,491
Go Wireless, Inc.	Telecommunications	Term Loan	Loan	1M USD LIBOR + 6.50%		1.00	%		8.48	%		12/22/2024		1,975,000		1,956,403		1,960,188
Goodyear Tire & Rubber Company, The	Chemicals & Plastics	Second Lien Term Loan	Loan	1M USD LIBOR + 2.00%		0.00	%		3.93	%		3/7/2025		2,000,000		2,000,000		2,003,760
Grosvenor Capital Management Holdings, LLLP	Property & Casualty Insurance	Term Loan B	Loan	1M USD LIBOR + 2.75%		1.00	%		4.73	%		3/28/2025		992,443		987,496		996,165
Guidehouse LLP	Business Equipment & Services	Term Loan	Loan	3M USD LIBOR + 3.25%		0.00	%		5.16	%		5/1/2025		2,000,000		1,995,000		2,010,000
Hampton Rubber Company	Industrial Equipment	First Lien Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.98	%		3/26/2021		960,000		957,846		916,800
Hargray Communications Group, Inc.	Cable & Satellite Television	Term Loan B	Loan	1M USD LIBOR + 3.00%		1.00	%		4.98	%		5/16/2024		992,500		990,329		994,981
Harland Clarke Holdings Corp.	Publishing	Term Loan	Loan	3M USD LIBOR + 4.75%		1.00	%		7.05	%		11/3/2023		1,915,875		1,904,627		1,886,102
HD Supply Waterworks, Ltd.	Industrial Equipment	Term Loan	Loan	6M USD LIBOR + 3.00%		1.00	%		5.12	%		8/1/2024		497,500		496,327		499,779
Heartland Dental, LLC	Healthcare	Term Loan (04/18)	Loan	1M USD LIBOR + 3.75%		0.00	%		5.73	%		4/30/2025		1,739,130		1,730,536		1,740,765
Helix Gen Funding, LLC	Utilities	Term Loan B (02/17)	Loan	1M USD LIBOR + 3.75%		1.00	%		5.73	%		6/3/2024		460,746		459,199		461,769
Hemisphere Media Holdings, LLC	Cable & Satellite Television	Term Loan (2/17)	Loan	1M USD LIBOR + 3.50%		0.00	%		5.48	%		2/14/2024		2,450,006		2,460,643		2,431,630
HLF Financing US, LLC	Food/Drug Retailers	Term Loan B (HLF Financing)	Loan	1M USD LIBOR + 5.50%		0.75	%		7.48	%		2/15/2023		1,850,000		1,840,316		1,865,263
Hoffmaster Group, Inc.	Containers & Glass Products	Initial Term Loan	Loan	3M USD LIBOR + 4.50%		1.00	%		6.80	%		11/21/2023		987,500		990,746		990,788
Hostess Brands, LLC	Food Products	Cov-Lite Term Loan B	Loan	1M USD LIBOR + 2.25%		0.75	%		4.23	%		8/3/2022		1,478,853		1,475,643		1,482,550
Hudson River Trading LLC	Financial Intermediaries	Term Loan B	Loan	1M USD LIBOR + 4.25%		0.00	%		6.23	%		4/3/2025		2,000,000		1,980,297		2,005,000
Hyland Software, Inc.	Business Equipment & Services	First Lien Term Loan (New)	Loan	1M USD LIBOR + 3.25%		0.75	%		5.23	%		7/1/2022		1,095,732		1,093,539		1,103,172
Hyperion Refinance S.a.r.l.	Insurance	Tem Loan (12/17)	Loan	1M USD LIBOR + 3.50%		1.00	%		5.50	%		12/20/2024		1,995,000		1,985,862		1,998,990
Idera, Inc.	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 4.50%		1.00	%		6.49	%		6/28/2024		1,678,227		1,662,232		1,699,205
IG Investments Holdings, LLC	Business Equipment & Services	Term Loan	Loan	2M USD LIBOR + 3.50%		1.00	%		5.61	%		5/23/2025		3,415,333		3,395,832		3,423,871
Inmar, Inc.	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 3.50%		1.00	%		5.48	%		5/1/2024		496,250		491,901		498,424
IRB Holding Corp.	Food Service	Term Loan B	Loan	2M USD LIBOR + 3.25%		1.00	%		5.21	%		2/5/2025		500,000		498,918		501,770
Isagenix International LLC	Food/Drug Retailers	Term Loan	Loan	3M USD LIBOR + 5.75%		1.00	%		8.06	%		4/25/2025		2,000,000		1,980,000		1,997,500
J. Crew Group, Inc.	Retailers (Except Food & Drug)	Term Loan (7/17)	Loan	3M USD LIBOR + 3.22%		1.00	%		5.39	%		3/5/2021		827,941		827,941		696,157
Jill Holdings LLC	Retailers (Except Food & Drug)	Term Loan (1st Lien)	Loan	3M USD LIBOR + 5.00%		1.00	%		7.36	%		5/9/2022		869,606		866,893		852,214
Kinetic Concepts, Inc.	Healthcare	1/17 USD Term Loan	Loan	3M USD LIBOR + 3.25%		1.00	%		5.55	%		2/2/2024		2,382,000		2,372,663		2,394,506
Lakeland Tours, LLC	Business Equipment & Services	Term Loan B	Loan	3M USD LIBOR + 4.00%		1.00	%		6.12	%		12/16/2024		1,847,826		1,843,697		1,853,610
Lannett Company, Inc.	Drugs	Term Loan B	Loan	1M USD LIBOR + 5.38%		1.00	%		7.36	%		11/25/2022		2,661,922		2,620,976		2,650,237
Learfield Communications LLC	Telecommunications	Initial Term Loan (A-L Parent)	Loan	1M USD LIBOR + 3.25%		1.00	%		5.24	%		12/1/2023		493,750		491,851		496,530
Legalzoom.com, Inc.	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 4.50%		1.00	%		6.45	%		11/21/2024		997,500		988,354		1,004,981
Lighthouse Network, LLC	Financial Intermediaries	Term Loan B	Loan	1M USD LIBOR + 4.50%		1.00	%		6.48	%		12/2/2024		997,500		992,800		1,003,734
Lightstone Holdco LLC	Utilities	Term Loan B	Loan	1M USD LIBOR + 3.75%		1.00	%		5.73	%		1/30/2024		905,435		905,435		908,405
Lightstone Holdco LLC	Utilities	Term Loan C	Loan	1M USD LIBOR + 3.75%		1.00	%		5.73	%		1/30/2024		57,971		57,971		58,161
Lindblad Expeditions, Inc.	Leisure Goods/Activities/Movies	Cayman Term Loan	Loan	3M USD LIBOR + 3.50%		0.00	%		5.95	%		3/27/2025		100,000		99,752		101,000
Lindblad Expeditions, Inc.	Leisure Goods/Activities/Movies	US 2018 Term Loan	Loan	3M USD LIBOR + 3.50%		0.00	%		5.95	%		3/27/2025		400,000		399,008		404,000
Liquidnet Holdings, Inc.	Financial Intermediaries	Term Loan B	Loan	1M USD LIBOR + 3.75%		1.00	%		5.73	%		7/15/2024		481,250		476,946		482,453
LPL Holdings, Inc.	Financial Intermediaries	Incremental Term Loan B	Loan	6M USD LIBOR + 2.25%		0.00	%		4.56	%		9/23/2024		1,736,897		1,733,099		1,736,897
Mayfield Agency Borrower Inc.	Financial Intermediaries	Term Loan	Loan	1M USD LIBOR + 4.50%		0.00	%		6.48	%		2/28/2025		500,000		497,560		500,625
McAfee, LLC	Electronics/Electrical	Term Loan B	Loan	1M USD LIBOR + 4.50%		1.00	%		6.47	%		9/30/2024		2,239,373		2,220,495		2,253,997
McDermott International, Inc.	Building & Development	Term Loan B	Loan	1M USD LIBOR + 5.00%		1.00	%		6.91	%		5/12/2025		2,000,000		1,960,098		2,015,460
McGraw-Hill Global Education Holdings, LLC	Publishing	Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.98	%		5/4/2022		982,420		979,210		955,404
Meredith Corporation	Publishing	Term Loan B	Loan	1M USD LIBOR + 3.00%		0.00	%		4.98	%		1/31/2025		1,000,000		997,750		1,003,380
Michaels Stores, Inc.	Retailers (Except Food & Drug)	Term Loan B	Loan	1M USD LIBOR + 2.50%		1.00	%		4.46	%		1/30/2023		2,651,055		2,637,744		2,647,264
Micro Holding Corp.	Electronics/Electrical	First Lien Term Loan	Loan	1M USD LIBOR + 3.75%		0.00	%		5.68	%		9/13/2024		1,667,804		1,662,003		1,667,804
Midas Intermediate Holdco II, LLC	Automotive	Term Loan	Loan	3M USD LIBOR + 2.75%		1.00	%		5.05	%		8/18/2021		241,320		240,683		237,700
Midwest Physician Administrative Services LLC	Healthcare	Term Loan (2/18)	Loan	1M USD LIBOR + 2.75%		0.75	%		4.71	%		8/15/2024		977,985		973,504		970,631
Milk Specialties Company	Food Products	Term Loan (2/17)	Loan	3M USD LIBOR + 4.00%		1.00	%		6.30	%		8/16/2023		985,000		977,047		985,621
Mister Car Wash Holdings, Inc.	Automotive	Term Loan	Loan	6M USD LIBOR + 3.25%		1.00	%		5.70	%		8/20/2021		1,579,428		1,575,137		1,584,371
MRC Global (US) Inc.	Nonferrous Metals/Minerals	Term Loan B2	Loan	1M USD LIBOR + 3.00%		0.00	%		4.98	%		9/20/2024		498,750		497,510		499,997
NAI Entertainment Holdings LLC	Leisure Goods/Activities/Movies	Term Loan B	Loan	1M USD LIBOR + 2.50%		1.00	%		4.43	%		5/8/2025		1,000,000		997,500		997,500
Navistar, Inc.	Automotive	Term Loan B (10/17)	Loan	1M USD LIBOR + 3.50%		0.00	%		5.43	%		11/6/2024		1,995,000		1,986,126		2,003,319
NCI Building Systems, Inc.	Building & Development	Term Loan	Loan	1M USD LIBOR + 2.00%		0.00	%		3.98	%		2/7/2025		500,000		498,853		499,845
New Media Holdings II LLC	Radio & Television	Term Loan	Loan	1M USD LIBOR + 6.25%		1.00	%		8.23	%		7/14/2022		5,617,044		5,594,624		5,655,689
NMI Holdings, Inc.	Insurance	Term Loan	Loan	1M USD LIBOR + 5.00%		1.00	%		6.92	%		5/23/2023		500,000		497,500		501,250
Novetta Solutions, LLC	Aerospace & Defense	Second Lien Term Loan	Loan	1M USD LIBOR + 8.50%		1.00	%		10.41	%		10/16/2023		1,000,000		992,510		890,000
Novetta Solutions, LLC	Aerospace & Defense	Term Loan	Loan	1M USD LIBOR + 5.00%		1.00	%		6.99	%		10/17/2022		1,954,870		1,941,654		1,891,337
NPC International, Inc.	Food Service	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.48	%		4/19/2024		496,250		495,745		500,905
NXT Capital, LLC	Financial Intermediaries	Term Loan (New)	Loan	1M USD LIBOR + 3.50%		1.00	%		5.49	%		11/23/2022		1,234,994		1,230,982		1,241,169
Office Depot, Inc.	Retailers (Except Food & Drug)	Term Loan B	Loan	3M USD LIBOR + 7.00%		1.00	%		8.94	%		11/8/2022		2,437,500		2,374,681		2,504,531
Onex Carestream Finance LP	Healthcare	Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.98	%		6/7/2019		3,037,274		3,034,442		3,038,519
Openlink International Holdings, Inc.	Financial Intermediaries	Term Loan B (02/18)	Loan	3M USD LIBOR + 5.00%		1.00	%		7.22	%		3/21/2025		500,000		497,540		502,500
Owens & Minor Distribution, Inc.	Healthcare	Term Loan B	Loan	1M USD LIBOR + 4.50%		0.00	%		6.48	%		4/30/2025		500,000		490,000		488,335
P.F. Chang's China Bistro, Inc.	Food Service	Term Loan B	Loan	6M USD LIBOR + 5.00%		1.00	%		6.52	%		9/1/2022		1,990,000		1,974,829		1,976,727
P2 Upstream Acquisition Co.	Electronics/Electrical	Term Loan	Loan	3M USD LIBOR + 4.00%		1.00	%		6.37	%		10/30/2020		953,058		950,975		945,910
Peraton Corp.	Aerospace & Defense	Term Loan	Loan	3M USD LIBOR + 5.25%		1.00	%		7.56	%		4/29/2024		1,985,000		1,976,440		1,992,444
PetSmart, Inc.	Retailers (Except Food & Drug)	Term Loan B-2	Loan	1M USD LIBOR + 3.00%		1.00	%		4.92	%		3/11/2022		970,000		966,567		755,611
PGX Holdings, Inc.	Financial Intermediaries	Term Loan	Loan	1M USD LIBOR + 5.25%		1.00	%		7.24	%		9/29/2020		2,734,264		2,724,677		2,665,907
PI UK Holdco II Limited	Financial Intermediaries	Term Loan (PI UK Holdco II)	Loan	1M USD LIBOR + 3.50%		1.00	%		5.48	%		1/3/2025		1,500,000		1,491,476		1,485,000
Ping Identity Corporation	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 3.75%		1.00	%		5.72	%		1/24/2025		500,000		497,730		501,250
Planet Fitness Holdings, LLC	Leisure Goods/Activities/Movies	Term Loan B	Loan	3M USD LIBOR + 2.75%		0.75	%		4.79	%		3/31/2021		2,362,362		2,357,602		2,375,166
Plastipak Packaging, Inc	Containers & Glass Products	Term Loan B (04/18)	Loan	1M USD LIBOR + 2.50%		0.00	%		4.49	%		10/15/2024		995,000		990,097		996,552
Polycom, Inc.	Telecommunications	Term Loan	Loan	1M USD LIBOR + 5.25%		1.00	%		7.21	%		9/27/2023		1,495,667		1,480,858		1,499,406
Presidio, Inc.	Electronics/Electrical	Term Loan B 2017	Loan	3M USD LIBOR + 2.75%		1.00	%		5.05	%		2/2/2024		1,817,288		1,775,570		1,820,014
Prestige Brands, Inc.	Drugs	Term Loan B4	Loan	1M USD LIBOR + 2.00%		0.00	%		3.98	%		1/26/2024		345,001		344,342		346,208
Prime Security Services Borrower, LLC	Electronics/Electrical	Refi Term Loan B-1	Loan	1M USD LIBOR + 2.75%		1.00	%		4.73	%		5/2/2022		1,965,212		1,957,200		1,958,727
Project Accelerate Parent, LLC	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 4.25%		1.00	%		6.16	%		1/2/2025		2,000,000		1,990,695		1,999,960
Project Leopard Holdings, Inc.	Business Equipment & Services	2018 Repricing Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.98	%		7/7/2023		497,503		496,330		503,722
Prometric Holdings Inc.	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 3.00%		1.00	%		4.99	%		1/29/2025		500,000		497,652		502,500
Rackspace Hosting, Inc.	Telecommunications	Term Loan B	Loan	3M USD LIBOR + 3.00%		1.00	%		5.36	%		11/3/2023		497,494		496,353		493,608
Radio Systems Corporation	Leisure Goods/Activities/Movies	Term Loan	Loan	1M USD LIBOR + 2.75%		1.00	%		4.73	%		5/2/2024		1,488,750		1,488,750		1,493,708
Ranpak Corp.	Business Equipment & Services	Term Loan B-1	Loan	1M USD LIBOR + 3.25%		1.00	%		5.23	%		10/1/2021		904,393		902,132		906,654
Red Ventures, LLC	Electronics/Electrical	Term Loan	Loan	1M USD LIBOR + 4.00%		0.00	%		5.98	%		11/8/2024		995,000		985,871		1,006,731
Research Now Group, Inc.	Electronics/Electrical	Term Loan	Loan	6M USD LIBOR + 5.50%		1.00	%		7.86	%		12/20/2024		2,992,500		2,850,458		2,907,722
Resolute Investment Managers, Inc.	Financial Intermediaries	Term Loan (10/17)	Loan	3M USD LIBOR + 3.25%		1.00	%		5.55	%		4/29/2022		720,812		720,812		722,614
Reynolds Group Holdings Inc.	Industrial Equipment	Term Loan (01/17)	Loan	1M USD LIBOR + 2.75%		0.00	%		4.72	%		2/6/2023		1,739,120		1,739,120		1,741,955
RGIS Services, LLC	Business Equipment & Services	Term Loan	Loan	6M USD LIBOR + 7.50%		1.00	%		9.47	%		3/31/2023		486,033		479,545		447,456
Robertshaw US Holding Corp.	Industrial Equipment	Term Loan B	Loan	1M USD LIBOR + 3.50%		1.00	%		5.50	%		2/28/2025		1,000,000		997,514		1,001,880
Rovi Solutions Corporation	Electronics/Electrical	Term Loan B	Loan	1M USD LIBOR + 2.50%		0.75	%		4.49	%		7/2/2021		1,443,750		1,440,347		1,445,555
Russell Investments US Institutional Holdco, Inc.	Financial Intermediaries	Term Loan B	Loan	3M USD LIBOR + 3.25%		1.00	%		5.55	%		6/1/2023		2,211,859		2,119,436		2,220,707
Sahara Parent, Inc.	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 5.00%		1.00	%		6.98	%		8/16/2024		1,990,000		1,972,221		1,985,503
Sally Holdings, LLC	Retailers (Except Food & Drug)	Term Loan	Loan	Fixed		0.00	%		4.50	%		7/5/2024		1,000,000		995,599		951,250
Sally Holdings, LLC	Retailers (Except Food & Drug)	Term Loan B	Loan	1M USD LIBOR + 2.25%		0.00	%		4.24	%		7/5/2024		995,000		990,162		976,344
SCS Holdings I Inc.	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 4.25%		1.00	%		6.23	%		10/31/2022		2,223,146		2,195,580		2,234,261
Seadrill Operating LP	Oil & Gas	Term Loan B	Loan	3M USD LIBOR + 6.00%		1.00	%		8.30	%		2/21/2021		964,736		926,502		839,619
SG Acquisition, Inc.	Insurance	Term Loan (Safe-Guard)	Loan	3M USD LIBOR + 5.00%		1.00	%		7.30	%		3/29/2024		1,830,000		1,814,320		1,830,000
Shearer's Foods, LLC	Food Products	Term Loan	Loan	3M USD LIBOR + 4.25%		1.00	%		6.55	%		6/30/2021		2,965,000		2,953,864		2,935,350
Sitel Worldwide Corporation	Telecommunications	Term Loan B1	Loan	3M USD LIBOR + 5.50%		1.00	%		7.88	%		9/20/2021		1,950,000		1,938,604		1,960,979
SMB Shipping Logistics, LLC	Surface Transport	Term Loan B	Loan	6M USD LIBOR + 4.00%		1.00	%		6.25	%		2/2/2024		1,984,975		1,983,632		1,987,456
Sonneborn, LLC	Chemicals & Plastics	Initial Term Loan	Loan	1M USD LIBOR + 3.75%		1.00	%		5.73	%		12/10/2020		1,127,032		1,125,756		1,139,711
Sonneborn, LLC	Chemicals & Plastics	Term Loan BV	Loan	1M USD LIBOR + 3.75%		1.00	%		5.73	%		12/10/2020		198,889		198,663		201,126
Sophia, L.P.	Conglomerates	Term Loan B	Loan	3M USD LIBOR + 3.25%		1.00	%		5.55	%		9/30/2022		1,900,652		1,893,460		1,902,001
SRAM, LLC	Industrial Equipment	Term Loan	Loan	Prime 1.75%		1.00	%		4.84	%		3/15/2024		2,346,854		2,327,566		2,352,720
SS&C Technologies, Inc.	Business Equipment & Services	Term Loan B3	Loan	1M USD LIBOR + 2.50%		0.00	%		4.48	%		4/16/2025		698,137		696,394		701,627
SS&C Technologies, Inc.	Business Equipment & Services	Term Loan B4	Loan	1M USD LIBOR + 2.50%		0.00	%		4.48	%		4/16/2025		261,382		260,730		262,689
Staples, Inc.	Retailers (Except Food & Drug)	Term Loan B (07/17)	Loan	3M USD LIBOR + 4.00%		1.00	%		6.36	%		9/12/2024		1,990,000		1,985,867		1,947,713
Steak N Shake Operations, Inc.	Food Service	Term Loan	Loan	1M USD LIBOR + 3.75%		1.00	%		5.74	%		3/19/2021		842,491		838,771		724,542
Sybil Software LLC	Electronics/Electrical	Term Loan B (4/18)	Loan	1M USD LIBOR + 2.50%		1.00	%		4.49	%		9/29/2023		703,741		700,245		706,479
Ten-X, LLC	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.98	%		9/30/2024		1,995,000		1,992,947		1,973,812
Townsquare Media, Inc.	Radio & Television	Term Loan B (02/17)	Loan	1M USD LIBOR + 3.00%		1.00	%		4.98	%		4/1/2022		881,975		878,668		881,975
Transdigm, Inc.	Aerospace & Defense	Term Loan G	Loan	3M USD LIBOR + 2.50%		0.00	%		4.73	%		8/22/2024		4,179,620		4,187,143		4,167,666
Travel Leaders Group, LLC	Leisure Goods/Activities/Movies	Term Loan B (08/17)	Loan	6M USD LIBOR + 4.50%		0.00	%		7.00	%		1/25/2024		1,980,038		1,972,175		1,996,531
TRC Companies, Inc.	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.48	%		6/21/2024		2,985,000		2,971,652		3,007,388
Trico Group LLC	Containers & Glass Products	Term Loan	Loan	3M USD LIBOR + 6.50%		1.00	%		8.81	%		2/2/2024		3,000,000		2,941,062		3,015,000
Truck Hero, Inc.	Surface Transport	First Lien Term Loan	Loan	3M USD LIBOR + 3.75%		1.00	%		5.97	%		4/22/2024		2,979,987		2,958,104		2,983,711
Trugreen Limited Partnership	Chemicals & Plastics	Term Loan B (07/17)	Loan	1M USD LIBOR + 4.00%		1.00	%		5.93	%		4/13/2023		492,525		486,056		497,450
Twin River Management Group, Inc.	Lodging & Casinos	Term Loan	Loan	3M USD LIBOR + 3.50%		1.00	%		5.80	%		7/10/2020		720,915		721,697		722,717
Uniti Group Inc.	Telecommunications	Term Loan (10/16)	Loan	1M USD LIBOR + 3.00%		1.00	%		4.98	%		10/24/2022		1,945,437		1,936,402		1,889,505
Univar USA Inc.	Chemicals & Plastics	Term Loan B3 (11/17)	Loan	1M USD LIBOR + 2.50%		0.00	%		4.48	%		7/1/2024		2,327,749		2,317,100		2,337,944
Univision Communications Inc.	Radio & Television	Term Loan	Loan	1M USD LIBOR + 2.75%		1.00	%		4.73	%		3/15/2024		2,846,973		2,831,834		2,743,770
UOS, LLC	Equipment Leasing	Term Loan B	Loan	1M USD LIBOR + 5.50%		1.00	%		7.48	%		4/18/2023		595,749		593,881		606,173
UPC Broadband Holding B.V.	Cable & Satellite Television	Term Loan (10/17)	Loan	1M USD LIBOR + 2.50%		0.00	%		4.42	%		1/15/2026		1,000,000		998,926		996,530
Valeant Pharmaceuticals International, Inc.	Drugs	Term Loan B (05/18)	Loan	3M USD LIBOR + 3.00%		0.00	%		5.36	%		6/2/2025		1,000,000		995,000		1,001,630
Valeant Pharmaceuticals International, Inc.	Drugs	Term Loan F1	Loan	1M USD LIBOR + 3.50%		0.75	%		5.42	%		4/1/2022		847,139		847,139		848,097
Virtus Investment Partners, Inc.	Financial Intermediaries	Term Loan B	Loan	1M USD LIBOR + 2.50%		0.75	%		4.43	%		6/3/2024		496,250		494,134		497,281
Vistra Operations Company LLC	Utilities	2018 Incremental Term Loan	Loan	3M USD LIBOR + 2.00%		0.00	%		4.36	%		12/15/2025		1,000,000		998,750		997,360
Vizient Inc.	Healthcare	Term Loan B	Loan	1M USD LIBOR + 2.75%		1.00	%		4.73	%		2/13/2023		296,814		290,499		298,669
WEI Sales, LLC	Food Products	Term Loan B	Loan	1M USD LIBOR + 2.75%		0.00	%		4.73	%		3/21/2025		500,000		498,770		505,000
Weight Watchers International, Inc.	Food Service	Term Loan B	Loan	3M USD LIBOR + 4.75%		0.75	%		6.99	%		11/29/2024		1,975,000		1,937,800		1,996,231
West Corporation	Telecommunications	Term Loan B	Loan	1M USD LIBOR + 3.50%		1.00	%		5.48	%		10/10/2024		500,000		499,387		495,445
Western Dental Services, Inc.	Retailers (Except Food & Drug)	Term Loan B (6/17)	Loan	1M USD LIBOR + 4.50%		1.00	%		6.48	%		6/30/2023		2,482,494		2,466,305		2,491,803
Western Digital Corporation	Electronics/Electrical	Term Loan B-4	Loan	1M USD LIBOR + 1.75%		0.00	%		3.71	%		4/29/2023		1,309,443		1,270,511		1,311,630
Windstream Services, LLC	Telecommunications	Term Loan B6 (09/16)	Loan	1M USD LIBOR + 4.00%		0.75	%		5.94	%		3/29/2021		884,073		877,773		847,791
Wirepath LLC	Home Furnishings	Term Loan	Loan	3M USD LIBOR + 4.50%		1.00	%		6.80	%		8/5/2024		995,006		995,006		999,981
Xerox Business Services, LLC	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 3.00%		0.00	%		4.98	%		12/7/2023		740,625		730,601		744,943
Zep, Inc.	Chemicals & Plastics	Term Loan	Loan	2M USD LIBOR + 4.00%		1.00	%		6.06	%		8/12/2024		2,487,500		2,476,515		2,423,248
Zest Acquisition Corp.	Healthcare	Term Loan	Loan	3M USD LIBOR + 3.50%		0.00	%		5.61	%		3/7/2025		1,000,000		995,058		997,500

															$	310,974,894	$	305,237,447


													Number of Shares		Cost		Fair Value
Cash and cash equivalents
U.S. Bank Money Market (a)														8,913,646	$	8,913,646	$	8,913,646

Total cash and cash equivalents														8,913,646	$	8,913,646	$	8,913,646

(a) Included within cash and cash equivalents in Saratoga CLO's Statements of Assets and Liabilities as of May 31, 2018.

LIBOR-London Interbank Offered Rate

1M USD LIBOR-The 1 month USD LIBOR rate as of May 31, 2018 was 2.00%.

2M USD LIBOR-The 2 month USD LIBOR rate as of May 31, 2018 was 2.11%.

3M USD LIBOR-The 3 month USD LIBOR rate as of May 31, 2018 was 2.32%.

6M USD LIBOR-The 6 month USD LIBOR rate as of May 31, 2018 was 2.47%.

Prime-The Prime Rate as of May 31, 2018 was 4.75%.

Table of Contents

Saratoga Investment Corp. CLO 2013-1, Ltd.

Schedule of Investments

February 28, 2018


Issuer Name	Industry	Asset Name	Asset Type	Reference Rate/Spread	LIBOR Floor			Current Rate (All In)			Maturity Date		Principal/ Number of Shares		Cost		Fair Value
Education Management II, LLC	Leisure Goods/Activities/Movies	A-1 Preferred Shares	Equity	-		-			-			-		6,692	$	669,214	$	1,539
Education Management II, LLC	Leisure Goods/Activities/Movies	A-2 Preferred Shares	Equity	-		-			-			-		18,975		1,897,538		4,364
New Millennium Holdco, Inc.	Healthcare	Common Stock	Equity	-		-			-			-		14,813		964,466		696
24 Hour Holdings III, LLC	Leisure Goods/Activities/Movies	Term Loan	Loan	3M USD LIBOR + 3.75%		1.00	%		5.44	%		5/28/2021	$	1,974,768		1,973,979		1,992,047
ABB Con-Cise Optical Group, LLC	Healthcare	Term Loan B	Loan	3M USD LIBOR + 5.00%		1.00	%		6.59	%		6/15/2023		1,975,000		1,955,672		1,979,938
Acosta Holdco, Inc.	Business Equipment & Services	Term Loan B1	Loan	1M USD LIBOR + 3.25%		1.00	%		4.90	%		9/26/2021		1,935,275		1,926,742		1,703,042
Advantage Sales & Marketing, Inc.	Business Equipment & Services	Term Loan B2	Loan	3M USD LIBOR + 3.25%		1.00	%		5.02	%		7/23/2021		500,000		490,000		492,190
Advantage Sales & Marketing, Inc.	Business Equipment & Services	Delayed Draw Term Loan	Loan	3M USD LIBOR + 3.25%		1.00	%		5.02	%		7/23/2021		2,421,181		2,419,247		2,383,362
Aegis Toxicology Science Corporation	Healthcare	Term B Loan	Loan	3M USD LIBOR + 4.50%		1.00	%		6.17	%		2/24/2021		2,438,282		2,339,957		2,412,387
Agrofresh, Inc.	Ecological Services & Equipment	Term Loan	Loan	3M USD LIBOR + 4.75%		1.00	%		6.44	%		7/30/2021		1,950,000		1,943,994		1,936,194
AI MISTRAL T/L (V. GROUP)	Surface Transport	Term Loan	Loan	3M USD LIBOR + 3.00%		1.00	%		4.65	%		3/11/2024		496,250		496,250		493,148
AI Aqua Merger Inc	Conglomerates	Incremental Term Loan B	Loan	1M USD LIBOR + 3.50%		1.00	%		5.15	%		12/13/2023		498,750		498,189		499,787
AI Aqua Merger Inc	Conglomerates	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.15	%		12/13/2023		2,029,500		2,031,000		2,033,316
Akorn, Inc.	Drugs	Term Loan B	Loan	3M USD LIBOR + 4.25%		1.00	%		5.94	%		4/16/2021		398,056		397,217		394,573
Albertson's LLC	Food Products	Term Loan B-4	Loan	1M USD LIBOR + 2.75%		0.75	%		4.40	%		8/25/2021		2,654,315		2,640,406		2,617,447
Alion Science and Technology Corporation	Conglomerates	Term Loan B (First Lien)	Loan	3M USD LIBOR + 4.50%		1.00	%		6.15	%		8/19/2021		2,826,521		2,817,880		2,826,521
ALPHA 3 T/L B1 (ATOTECH)	Chemicals & Plastics	Term Loan B 1	Loan	1M USD LIBOR + 3.00%		1.00	%		4.69	%		1/31/2024		248,750		248,218		250,367
Anchor Glass T/L (11/16)	Containers & Glass Products	Term Loan	Loan	1M USD LIBOR + 2.75%		1.00	%		4.40	%		12/7/2023		495,013		492,821		495,785
APCO Holdings, Inc.	Automotive	Term Loan	Loan	1M USD LIBOR + 6.00%		1.00	%		7.65	%		1/31/2022		1,833,243		1,796,705		1,778,246
Aramark Corporation	Food Products	U.S. Term F Loan	Loan	1M USD LIBOR + 2.00%		0.00	%		3.65	%		3/28/2024		1,612,143		1,612,143		1,621,219
Arctic Glacier U.S.A., Inc.	Food Products	Term Loan B	Loan	1M USD LIBOR + 4.25%		1.00	%		5.90	%		3/20/2024		496,250		494,091		497,079
Argon Medical Devices, Inc.	Healthcare	Term Loan	Loan	3M USD LIBOR + 3.75%		1.00	%		5.40	%		1/23/2025		1,000,000		997,625		1,003,750
ASG Technologies Group, Inc.	Electronics/Electrical	Term Loan	Loan	1M USD LIBOR + 4.75%		1.00	%		6.40	%		7/31/2024		498,750		496,441		499,373
Aspen Dental Management, Inc.	Healthcare	Term Loan Initial	Loan	3M USD LIBOR + 3.75%		1.00	%		5.52	%		4/29/2022		1,964,792		1,961,139		1,986,896
Astoria Energy T/L B	Utilities	Term Loan	Loan	3M USD LIBOR + 4.00%		1.00	%		5.65	%		12/24/2021		1,436,736		1,425,004		1,439,135
Asurion, LLC (fka Asurion Corporation)	Property & Casualty Insurance	Term Loan B4 (First Lien)	Loan	1M USD LIBOR + 2.75%		0.00	%		4.40	%		8/4/2022		2,373,759		2,363,315		2,384,156
Asurion, LLC (fka Asurion Corporation)	Property & Casualty Insurance	Term Loan B6	Loan	1M USD LIBOR + 2.75%		1.00	%		4.40	%		11/3/2023		518,207		513,568		520,798
ATS Consolidated, Inc.	Building & Development	Term Loan	Loan	1M USD LIBOR + 3.75%		0.00	%		5.40	%		2/21/2025		500,000		497,500		502,500
Avantor, Inc.	Chemicals & Plastics	Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.65	%		11/21/2024		1,500,000		1,478,028		1,514,370
Avaya, Inc.	Telecommunications	Exit Term Loan	Loan	1M USD LIBOR + 4.75%		1.00	%		6.34	%		12/16/2024		1,000,000		990,313		1,004,220
AVOLON TLB BORROWER 1 LUXEMBOURG S.A.R.L.	Equipment Leasing	Term Loan B-2	Loan	3M USD LIBOR + 2.25%		0.75	%		3.84	%		3/21/2022		995,000		990,660		993,468
Blackboard	Conglomerates	Term Loan B4	Loan	3M USD LIBOR + 5.00%		1.00	%		6.73	%		6/30/2021		2,962,500		2,944,423		2,868,085
Blount International, Inc.	Forest products	Term Loan B	Loan	1M USD LIBOR + 4.25%		1.00	%		5.83	%		4/12/2023		500,000		498,863		506,875
Blucora, Inc.	Electronics/Electrical	Term Loan B	Loan	1M USD LIBOR + 3.00%		1.00	%		4.69	%		5/22/2024		920,000		915,553		924,600
BMC Software	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 3.25%		0.00	%		4.90	%		9/12/2022		584,031		574,236		585,491
Brickman Group Holdings, Inc.	Building & Development	Initial Term Loan (First Lien)	Loan	1M USD LIBOR + 3.00%		1.00	%		4.65	%		12/18/2020		1,420,433		1,412,065		1,427,975
Broadstreet Partners, Inc.	Financial Intermediaries	Term Loan B-1	Loan	1M USD LIBOR + 3.75%		1.00	%		5.40	%		11/8/2023		997,481		995,151		1,006,628
Cable & Wireless Communications Ltd.	Telecommunications	Term Loan B4	Loan	1M USD LIBOR + 3.25%		0.00	%		4.89	%		1/30/2026		2,500,000		2,496,875		2,494,800
Cable One, Inc.	Telecommunications	Term Loan B	Loan	3M USD LIBOR + 2.25%		0.00	%		3.95	%		5/1/2024		497,500		496,959		498,744
Caesars Entertainment Corporation	Lodging & Casinos	Term Loan	Loan	1M USD LIBOR + 2.50%		0.00	%		4.15	%		10/7/2024		1,000,000		1,000,000		1,006,250
Canyon Valor Companies, Inc.	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 3.25%		0.00	%		4.94	%		6/16/2023		997,500		995,006		1,003,116
Capital Automotive L.P.	Building & Development	Tranche B-1 Term Loan Facility	Loan	1M USD LIBOR + 2.50%		1.00	%		4.15	%		3/25/2024		482,931		480,703		485,143
Caraustar Industries Inc.	Forest products	Term Loan B	Loan	1M USD LIBOR + 5.50%		1.00	%		7.19	%		3/14/2022		496,250		495,182		496,950
CareerBuilder, LLC	Business Equipment & Services	Term Loan	Loan	3M USD LIBOR + 6.75%		1.00	%		8.44	%		7/31/2023		2,468,750		2,402,343		2,440,977
CASA SYSTEMS T/L	Telecommunications	Term Loan	Loan	2M USD LIBOR + 4.00%		1.00	%		5.69	%		12/20/2023		1,485,000		1,472,299		1,490,569
Catalent Pharma Solutions, Inc	Drugs	Initial Term B Loan	Loan	1M USD LIBOR + 2.25%		1.00	%		3.90	%		5/20/2024		419,775		418,723		421,219
Cengage Learning Acquisitions, Inc.	Publishing	Term Loan	Loan	2M USD LIBOR + 4.25%		1.00	%		5.84	%		6/7/2023		1,464,371		1,449,727		1,343,970
CenturyLink, Inc.	Telecommunications	Term Loan B	Loan	1M USD LIBOR + 2.75%		0.00	%		4.40	%		1/31/2025		3,000,000		2,993,287		2,946,750
CH HOLD (CALIBER COLLISION) T/L	Automotive	Term Loan	Loan	1M USD LIBOR + 3.00%		0.00	%		4.65	%		2/1/2024		246,674		246,237		247,907
Charter Communications Operating, LLC	Cable & Satellite Television	Term Loan	Loan	1M USD LIBOR + 2.00%		0.00	%		3.65	%		4/30/2025		1,600,000		1,598,246		1,603,200
CHS/Community Health Systems, Inc.	Healthcare	Term G Loan	Loan	3M USD LIBOR + 2.75%		1.00	%		4.73	%		12/31/2019		612,172		603,886		606,705
CHS/Community Health Systems, Inc.	Healthcare	Term H Loan	Loan	3M USD LIBOR + 3.00%		1.00	%		4.98	%		1/27/2021		1,133,925		1,104,984		1,106,870
Concordia Healthcare Corporation	Drugs	Term Loan B	Loan	1M USD LIBOR + 4.25%		1.00	%		5.90	%		10/21/2021		1,930,000		1,860,229		1,723,895
Consolidated Aerospace Manufacturing, LLC	Aerospace & Defense	Term Loan (First Lien)	Loan	1M USD LIBOR + 3.75%		1.00	%		5.40	%		8/11/2022		1,418,750		1,413,829		1,417,870
Consolidated Communications, Inc.	Telecommunications	Term Loan B-2	Loan	1M USD LIBOR + 3.00%		1.00	%		4.65	%		10/5/2023		498,130		495,839		489,502
CPI Acquisition Inc.	Financial Intermediaries	Term Loan B (First Lien)	Loan	6M USD LIBOR + 4.50%		1.00	%		6.36	%		8/17/2022		1,436,782		1,421,670		1,109,196
CT Technologies Intermediate Hldgs, Inc	Healthcare	Term Loan	Loan	1M USD LIBOR + 4.25%		1.00	%		5.90	%		12/1/2021		1,455,188		1,446,213		1,448,829
Cumulus Media Holdings Inc.	Radio & Television	Term Loan	Loan	3M USD LIBOR + 3.25%		1.00	%		4.90	%		12/23/2020		448,889		446,919		385,820
Daseke Companies, Inc.	Surface Transport	Term Loan	Loan	1M USD LIBOR + 5.00%		1.00	%		6.65	%		2/27/2024		1,995,607		1,983,119		2,010,574
Dell International L.L.C.	Electronics/Electrical	Term Loan (01/17)	Loan	1M USD LIBOR + 2.00%		0.75	%		3.65	%		9/7/2023		1,496,250		1,495,193		1,496,130
Delta 2 (Lux) S.a.r.l.	Leisure Goods/Activities/Movies	Term Loan B	Loan	1M USD LIBOR + 2.50%		1.00	%		4.15	%		2/1/2024		1,318,289		1,314,108		1,315,323
DEX MEDIA, INC.	Publishing	Term Loan (07/16)	Loan	1M USD LIBOR + 10.00%		1.00	%		11.65	%		7/29/2021		29,843		29,843		30,664
DHX Media Ltd.	Leisure Goods/Activities/Movies	Term Loan	Loan	1M USD LIBOR + 3.75%		1.00	%		5.40	%		12/29/2023		497,500		495,234		498,122
Digital Room, Inc.	Publishing	Term Loan	Loan	1M USD LIBOR + 5.00%		1.00	%		6.65	%		12/29/2023		2,500,000		2,475,000		2,481,250
Dole Food Company, Inc.	Food Products	Term Loan B	Loan	2M USD LIBOR + 2.75%		1.00	%		4.40	%		4/8/2024		493,750		491,561		495,513
Drew Marine Group, Inc.	Chemicals & Plastics	Term Loan (First Lien)	Loan	3M USD LIBOR + 3.25%		1.00	%		4.90	%		11/19/2020		2,863,470		2,844,335		2,856,311
DTZ U.S. Borrower, LLC	Building & Development	Term Loan B Add-on	Loan	3M USD LIBOR + 3.25%		1.00	%		5.23	%		11/4/2021		1,942,632		1,935,162		1,938,591
DUKE FINANCE (OM GROUP/VECTRA) T/L	Financial Intermediaries	Term Loan	Loan	1M USD LIBOR + 4.25%		1.00	%		5.94	%		2/21/2024		1,477,584		1,381,067		1,478,515
Eaglepicher Technologies, LLC	Financial Intermediaries	Term Loan B	Loan	1M USD LIBOR + 4.00%		1.00	%		5.69	%		2/21/2025		500,000		498,750		500,315
Eagletree-Carbide Acquisition Corp.	Electronics/Electrical	Term Loan	Loan	3M USD LIBOR + 4.75%		1.00	%		6.44	%		8/28/2024		1,995,000		1,976,445		2,007,469
Education Management II, LLC	Leisure Goods/Activities/Movies	Term Loan A	Loan	Prime 5.50%		1.00	%		10.00	%		7/2/2020		423,861		415,813		103,846
Education Management II, LLC	Leisure Goods/Activities/Movies	Term Loan B (2.00% Cash/6.50% PIK)	Loan	Prime 2.00%		1.00	%		13.00	%		7/2/2020		954,307		939,748		7,759
EIG Investors Corp.	Electronics/Electrical	Term Loan	Loan	3M USD LIBOR + 4.00%		1.00	%		5.96	%		2/9/2023		473,057		471,875		475,593
Emerald 2 Limited	Ecological Services & Equipment	Term Loan B1A	Loan	3M USD LIBOR + 4.00%		1.00	%		5.69	%		5/14/2021		991,629		986,286		988,852
Emerald Performance Materials, LLC	Chemicals & Plastics	Term Loan (First Lien)	Loan	1M USD LIBOR + 3.50%		1.00	%		5.15	%		8/1/2021		480,141		478,874		484,141
Endo International plc	Drugs	Term Loan B	Loan	1M USD LIBOR + 4.25%		0.75	%		5.94	%		4/29/2024		995,000		990,482		992,513
Engility Corporation	Aerospace & Defense	Term Loan B-1	Loan	3M USD LIBOR + 2.75%		0.00	%		4.40	%		8/12/2020		218,750		218,055		220,117
Equian, LLC	Healthcare	Term Loan B	Loan	3M USD LIBOR + 3.25%		1.00	%		5.15	%		5/20/2024		1,990,000		1,980,110		1,998,716
Evergreen Acqco 1 LP	Retailers (Except Food & Drug)	New Term Loan	Loan	3M USD LIBOR + 3.75%		1.25	%		5.49	%		7/9/2019		945,131		942,746		902,940
EWT Holdings III Corp. (fka WTG Holdings III Corp.)	Ecological Services & Equipment	Term Loan (First Lien)	Loan	1M USD LIBOR + 3.00%		1.00	%		4.69	%		12/20/2024		2,838,093		2,824,632		2,864,714
Extreme Reach, Inc.	Electronics/Electrical	Term Loan B	Loan	3M USD LIBOR + 6.25%		1.00	%		7.95	%		2/7/2020		2,662,500		2,645,825		2,672,484
Federal-Mogul Corporation	Automotive	Tranche C Term Loan	Loan	1M USD LIBOR + 3.75%		1.00	%		5.40	%		4/15/2021		2,296,974		2,290,825		2,309,424
FinCo I LLC	Financial Intermediaries	Term Loan B	Loan	1M USD LIBOR + 2.75%		0.00	%		4.40	%		6/14/2022		498,580		497,495		503,192
First Data Corporation	Financial Intermediaries	First Data T/L Ext (2021)	Loan	1M USD LIBOR + 2.25%		0.00	%		3.87	%		4/26/2024		1,741,492		1,661,950		1,744,400
First Eagle Holdings, Inc.	Financial Intermediaries	Term Loan	Loan	3M USD LIBOR + 3.00%		0.75	%		4.69	%		12/1/2022		1,471,350		1,462,612		1,483,856
Fitness International, LLC	Leisure Goods/Activities/Movies	Term Loan B	Loan	1M USD LIBOR + 3.50%		1.00	%		5.19	%		7/1/2020		1,409,751		1,394,961		1,423,144
General Nutrition Centers, Inc.	Retailers (Except Food & Drug)	FILO Term Loan	Loan	1M USD LIBOR + 7.00%		0.00	%		8.65	%		12/30/2022		585,849		583,668		597,935
General Nutrition Centers, Inc.	Retailers (Except Food & Drug)	Term Loan B2	Loan	Prime 10.51%		0.00	%		12.25	%		3/4/2019		1,461,320		1,455,880		1,431,641
Gigamon	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 4.50%		1.00	%		6.15	%		12/27/2024		2,000,000		1,980,289		1,992,500
Global Tel*Link Corporation	Telecommunications	Term Loan (First Lien)	Loan	3M USD LIBOR + 4.00%		1.25	%		5.69	%		5/26/2020		3,116,081		3,110,498		3,128,732
GlobalLogic Holdings, Inc.	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 3.75%		1.00	%		5.44	%		6/20/2022		496,250		491,702		498,731
Goodyear Tire & Rubber Company, The	Chemicals & Plastics	Loan (Second Lien)	Loan	1M USD LIBOR + 2.00%		0.00	%		3.59	%		4/30/2019		1,833,333		1,826,354		1,832,765
GoWireless, Inc.	Telecommunications	Term Loan	Loan	3M USD LIBOR + 6.50%		1.00	%		8.16	%		12/22/2024		2,000,000		1,980,568		2,005,000
Grosvenor Capital Management Holdings, LP	Property & Casualty Insurance	Initial Term Loan	Loan	1M USD LIBOR + 3.00%		1.00	%		4.65	%		8/18/2023		992,443		988,008		996,472
Hargray Communications Group, Inc.	Cable & Satellite Television	Term Loan B	Loan	1M USD LIBOR + 3.00%		1.00	%		4.65	%		2/9/2022		995,000		992,659		996,990
Harland Clarke Holdings Corp. (fka Clarke American Corp.)	Publishing	Tranche B-4 Term Loan	Loan	3M USD LIBOR + 4.75%		1.00	%		6.44	%		11/3/2023		1,943,418		1,931,468		1,961,123
HD Supply Waterworks, Ltd.	Industrial Equipment	Term Loan	Loan	6M USD LIBOR + 3.00%		1.00	%		4.57	%		8/1/2024		498,750		497,642		499,583
Heartland Dental, LLC	Healthcare	Term Loan	Loan	3M USD LIBOR + 4.75%		1.00	%		6.45	%		7/31/2023		2,992,500		2,978,722		3,044,869
Helix Acquisition Holdings, Inc.	Industrial Equipment	Term Loan B	Loan	3M USD LIBOR + 4.00%		1.00	%		5.69	%		9/30/2024		997,500		992,861		1,002,488
Helix Gen Funding, LLC	Utilities	Term Loan B	Loan	3M USD LIBOR + 3.75%		1.00	%		5.44	%		6/3/2024		462,388		460,553		466,263
Help/Systems Holdings, Inc.	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 4.50%		1.00	%		6.19	%		10/8/2021		1,342,543		1,296,984		1,346,463
Hemisphere Media Holdings, LLC	Cable & Satellite Television	Term Loan B	Loan	3M USD LIBOR + 3.50%		0.00	%		5.15	%		2/14/2024		2,475,000		2,485,950		2,422,406
Herbalife T/L B (HLF Financing)	Food/Drug Retailers	Term Loan B	Loan	1M USD LIBOR + 5.50%		0.75	%		7.15	%		2/15/2023		1,887,500		1,876,579		1,898,127
Highline Aftermarket Acquisition, LLC	Automotive	Term Loan B	Loan	1M USD LIBOR + 4.25%		1.00	%		6.00	%		3/15/2024		954,698		949,925		957,085
Hoffmaster Group, Inc.	Containers & Glass Products	Term Loan	Loan	3M USD LIBOR + 4.50%		1.00	%		6.19	%		11/21/2023		990,000		993,228		998,663
Hostess Brands, LLC	Food Products	Term Loan B (First Lien)	Loan	1M USD LIBOR + 2.25%		0.75	%		3.90	%		8/3/2022		1,482,559		1,479,227		1,486,532
HUB International Limited	Insurance	Term Loan B	Loan	3M USD LIBOR + 3.00%		1.00	%		4.84	%		10/2/2022		215		215		216
Husky Injection Molding Systems Ltd.	Industrial Equipment	Term Loan B	Loan	1M USD LIBOR + 3.25%		1.00	%		4.90	%		6/30/2021		402,099		400,605		402,855
Hyland Software, Inc.	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 3.25%		0.75	%		4.90	%		7/1/2022		994,987		992,624		1,001,624
Hyperion Refinance T/L	Insurance	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.19	%		12/20/2024		2,000,000		1,990,289		2,017,000
Idera, Inc.	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 4.50%		1.00	%		6.15	%		6/28/2024		1,682,535		1,665,834		1,693,051
IG Investments Holdings, LLC	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.19	%		10/29/2021		3,423,936		3,405,707		3,459,613
Inmar, Inc.	Business Equipment & Services	Term Loan B	Loan	3M USD LIBOR + 3.50%		1.00	%		5.15	%		5/1/2024		497,500		492,933		499,520
IRB Holding Corp.	Food Service	Term Loan B	Loan	2M USD LIBOR + 3.25%		1.00	%		4.94	%		2/5/2025		500,000		498,913		504,645
J. Crew Group, Inc.	Retailers (Except Food & Drug)	Term B-1 Loan Retired 03/05/2014	Loan	3M USD LIBOR + 3.22%		1.00	%		4.91	%		3/5/2021		830,284		830,284		573,676
J.Jill Group, Inc.	Retailers (Except Food & Drug)	Term Loan (First Lien)	Loan	3M USD LIBOR + 5.00%		1.00	%		6.77	%		5/9/2022		872,065		869,192		863,344
Kinetic Concepts, Inc.	Healthcare	Term Loan F-1	Loan	3M USD LIBOR + 3.25%		1.00	%		4.94	%		2/2/2024		2,388,000		2,377,873		2,393,373
Koosharem, LLC	Business Equipment & Services	Term Loan	Loan	3M USD LIBOR + 6.50%		1.00	%		8.19	%		5/15/2020		2,905,150		2,893,037		2,865,204
Lakeland Tours, LLC	Business Equipment & Services	Term Loan B	Loan	3M USD LIBOR + 4.00%		1.00	%		5.59	%		12/16/2024		1,847,826		1,843,674		1,868,041
Lannett Company, Inc.	Drugs	Term Loan B	Loan	1M USD LIBOR + 5.38%		1.00	%		7.03	%		11/25/2022		2,700,436		2,656,597		2,693,685
LEARFIELD COMMUNICATIONS INITIAL T/L (A-L PARENT)	Telecommunications	Initial Term Loan (A-L Parent)	Loan	1M USD LIBOR + 3.25%		1.00	%		4.90	%		12/1/2023		495,000		493,040		499,950
Legalzoom.com, Inc.	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 4.50%		1.00	%		6.09	%		11/21/2024		1,000,000		990,210		1,005,000
Lighthouse Network	Financial Intermediaries	Term Loan B	Loan	1M USD LIBOR + 4.50%		1.00	%		6.15	%		11/29/2024		1,000,000		995,138		1,009,380
Lightstone Generation	Utilities	Term Loan B	Loan	1M USD LIBOR + 3.75%		1.00	%		5.40	%		1/30/2024		912,971		912,971		918,047
Lightstone Generation	Utilities	Term Loan C	Loan	1M USD LIBOR + 3.75%		1.00	%		5.40	%		1/30/2024		57,971		57,971		58,293
Liquidnet Holdings, Inc.	Financial Intermediaries	Term Loan B	Loan	1M USD LIBOR + 3.75%		1.00	%		5.40	%		7/15/2024		487,500		482,947		488,719
LPL Holdings, Inc.	Financial Intermediaries	Term Loan B (2022)	Loan	3M USD LIBOR + 2.25%		0.00	%		3.89	%		9/23/2024		1,741,261		1,737,339		1,743,977
Mayfield Holdings T/L (FeeCo)	Financial Intermediaries	Term Loan	Loan	1M USD LIBOR + 4.50%		0.00	%		6.15	%		1/31/2025		500,000		497,500		501,250
McAfee, LLC	Electronics/Electrical	Term Loan B	Loan	1M USD LIBOR + 4.50%		1.00	%		6.15	%		9/30/2024		2,245,000		2,225,301		2,255,821
McGraw-Hill Global Education Holdings, LLC	Publishing	Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.65	%		5/4/2022		985,000		981,596		969,693
Meredith Corporation	Publishing	Term Loan B	Loan	3M USD LIBOR + 3.00%		0.00	%		4.66	%		1/31/2025		1,000,000		997,611		1,005,470
Michaels Stores, Inc.	Retailers (Except Food & Drug)	Term Loan B1	Loan	3M USD LIBOR + 2.75%		1.00	%		4.40	%		1/30/2023		2,658,469		2,646,849		2,669,927
Micro Holding Corporation	Electronics/Electrical	Term Loan	Loan	3M USD LIBOR + 3.75%		1.00	%		5.34	%		9/13/2024		1,471,995		1,466,585		1,471,627
Midas Intermediate Holdco II, LLC	Automotive	Term Loan (Initial)	Loan	1M USD LIBOR + 2.75%		1.00	%		4.44	%		8/18/2021		241,931		241,246		242,838
Midwest Physician Administrative Services LLC	Healthcare	Term Loan	Loan	1M USD LIBOR + 2.75%		0.75	%		4.35	%		8/15/2024		997,500		992,551		995,635
Milk Specialties Company	Food Products	Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.69	%		8/16/2023		987,500		979,118		988,734
Mister Car Wash T/L	Automotive	Term Loan	Loan	1M USD LIBOR + 3.25%		1.00	%		4.90	%		8/20/2021		1,583,528		1,578,798		1,592,443
MRC Global (US) Inc.	Nonferrous Metals/Minerals	Term Loan B	Loan	1M USD LIBOR + 3.50%		1.00	%		5.15	%		9/20/2024		500,000		498,823		503,440
Navistar, Inc.	Automotive	Term Loan B	Loan	1M USD LIBOR + 3.50%		1.00	%		5.08	%		11/6/2024		2,000,000		1,990,461		2,005,620
NCI Building Systems, Inc.	Building & Development	Term Loan	Loan	1M USD LIBOR + 2.00%		0.00	%		3.65	%		2/7/2025		500,000		498,814		500,625
New Media Holdings II T/L (NEW)	Radio & Television	Term Loan	Loan	2M USD LIBOR + 6.25%		1.00	%		7.90	%		6/4/2020		5,631,193		5,606,694		5,655,858
New Millennium Holdco, Inc.	Drugs	Term Loan	Loan	1M USD LIBOR + 6.50%		1.00	%		8.15	%		12/21/2020		1,910,035		1,806,090		649,412
Novetta Solutions	Aerospace & Defense	Term Loan (200MM)	Loan	3M USD LIBOR + 5.00%		1.00	%		6.70	%		10/16/2022		1,960,000		1,946,082		1,890,792
Novetta Solutions	Aerospace & Defense	Term Loan (2nd Lien)	Loan	3M USD LIBOR + 8.50%		1.00	%		10.20	%		10/16/2023		1,000,000		992,243		890,000
NPC International, Inc.	Food Service	Term Loan (2013)	Loan	1M USD LIBOR + 3.50%		1.00	%		5.15	%		4/19/2024		497,500		496,902		501,644
NXT Capital T/L (11/16)	Financial Intermediaries	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.15	%		11/23/2022		1,238,120		1,233,635		1,256,692
Office Depot, Inc.	Retailers (Except Food & Drug)	Term Loan B	Loan	1M USD LIBOR + 7.00%		1.00	%		8.58	%		11/8/2022		2,500,000		2,430,480		2,527,500
Onex Carestream Finance LP	Healthcare	Term Loan (First Lien 2013)	Loan	3M USD LIBOR + 4.00%		1.00	%		5.69	%		6/7/2019		3,037,274		3,033,839		3,049,939
OpenLink International, LLC	Financial Intermediaries	Term B Loan	Loan	3M USD LIBOR + 6.50%		1.25	%		8.27	%		7/29/2019		2,883,152		2,881,467		2,886,756
P.F. Chang's China Bistro, Inc.	Food Service	Term B Loan	Loan	6M USD LIBOR + 5.00%		1.00	%		6.51	%		9/1/2022		1,995,000		1,978,916		1,962,581
P2 Upstream Acquisition Co. (P2 Upstream Canada BC ULC)	Business Equipment & Services	Term Loan (First Lien)	Loan	6M USD LIBOR + 4.00%		1.00	%		5.80	%		10/30/2020		955,558		953,277		943,614
Peraton	Aerospace & Defense	Term Loan	Loan	1M USD LIBOR + 5.25%		1.00	%		6.95	%		4/29/2024		1,990,000		1,980,795		2,007,413
Petsmart, Inc. (Argos Merger Sub, Inc.)	Retailers (Except Food & Drug)	Term Loan B1	Loan	2M USD LIBOR + 3.00%		1.00	%		4.57	%		3/11/2022		972,500		968,851		792,344
PGX Holdings, Inc.	Financial Intermediaries	Term Loan	Loan	3M USD LIBOR + 5.25%		1.00	%		6.90	%		9/29/2020		2,754,229		2,743,573		2,664,717
PI US HOLDCO II T/L (PAYSAFE)	Financial Intermediaries	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.17	%		12/20/2024		1,000,000		995,000		1,002,080
Pike Corporation	Conglomerates	Term Loan B	Loan	1M USD LIBOR + 3.50%		1.00	%		5.15	%		9/20/2024		497,503		495,186		501,443
Ping Identity Corporation	Business Equipment & Services	Term Loan B	Loan	1M USD LIBOR + 3.75%		1.00	%		5.37	%		1/24/2025		500,000		497,525		501,875
Planet Fitness Holdings LLC	Leisure Goods/Activities/Movies	Term Loan	Loan	1M USD LIBOR + 3.00%		0.75	%		4.65	%		3/31/2021		2,368,358		2,363,020		2,392,042
Plastipak Packaging, Inc	Containers & Glass Products	Term Loan B	Loan	1M USD LIBOR + 2.75%		1.00	%		4.45	%		10/14/2024		997,500		992,752		1,002,986
Polycom Term Loan (9/16)	Telecommunications	Term Loan	Loan	2M USD LIBOR + 5.25%		1.00	%		6.90	%		9/27/2023		1,508,167		1,490,507		1,513,506
PrePaid Legal Services, Inc.	Conglomerates	Term Loan B	Loan	3M USD LIBOR + 5.25%		1.25	%		6.90	%		7/1/2019		2,944,950		2,947,124		2,948,631
Presidio, Inc.	Electronics/Electrical	Term Loan B 2017	Loan	3M USD LIBOR + 2.75%		1.00	%		4.45	%		2/2/2024		1,882,977		1,837,433		1,887,289
Prestige Brands T/L B4	Drugs	Term Loan B4	Loan	1M USD LIBOR + 2.75%		0.75	%		4.40	%		1/26/2024		428,171		427,260		430,543
Prime Security Services (Protection One)	Electronics/Electrical	Term Loan	Loan	1M USD LIBOR + 2.75%		1.00	%		4.40	%		5/2/2022		1,970,162		1,961,794		1,985,825
Project Accelerate	Business Equipment & Services	Term Loan	Loan	3M USD LIBOR + 4.25%		1.00	%		5.94	%		1/2/2025		2,000,000		1,990,187		2,020,000
Project Leopard Holdings, Inc.	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.78	%		7/7/2023		498,750		497,506		500,466
Prometric	Business Equipment & Services	Term Loan	Loan	3M USD LIBOR + 3.00%		1.00	%		4.77	%		1/29/2025		500,000		497,522		503,750
Rackspace Hosting, Inc.	Telecommunications	Term Loan B	Loan	3M USD LIBOR + 3.00%		1.00	%		4.79	%		11/3/2023		498,747		497,557		500,059
Radio Systems Corporation	Leisure Goods/Activities/Movies	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.15	%		5/2/2024		1,492,500		1,492,500		1,498,097
Ranpak Holdings, Inc.	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 3.25%		1.00	%		4.90	%		10/1/2021		906,723		904,457		910,694
Red Ventures, LLC	Electronics/Electrical	Term Loan	Loan	1M USD LIBOR + 4.00%		0.00	%		5.65	%		11/8/2024		997,500		987,986		1,003,525
Research Now Group, Inc	Electronics/Electrical	Term Loan	Loan	3M USD LIBOR + 5.50%		1.00	%		7.13	%		12/20/2024		3,000,000		2,853,582		2,966,250
Resolute Investment Managers, Inc.	Financial Intermediaries	Term Loan	Loan	3M USD LIBOR + 3.25%		1.00	%		4.94	%		4/29/2022		722,738		722,738		732,676
Reynolds Group Holdings Inc.	Industrial Equipment	Incremental U.S. Term Loan	Loan	1M USD LIBOR + 2.75%		0.00	%		4.40	%		2/3/2023		1,743,523		1,743,523		1,750,968
RGIS Services, LLC	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 7.50%		1.00	%		9.15	%		3/31/2023		496,250		489,372		468,956
Robertshaw US Holding Corp.	Industrial Equipment	Term Loan B	Loan	1M USD LIBOR + 3.50%		1.00	%		5.19	%		2/14/2025		1,000,000		997,500		1,008,750
Rovi Solutions Corporation / Rovi Guides, Inc.	Electronics/Electrical	Tranche B-3 Term Loan	Loan	1M USD LIBOR + 2.50%		0.75	%		4.15	%		7/2/2021		1,447,500		1,443,827		1,455,418
Russell Investment Management T/L B	Financial Intermediaries	Term Loan B	Loan	3M USD LIBOR + 4.25%		1.00	%		5.94	%		6/1/2023		2,217,487		2,120,560		2,229,129
Sally Holdings, LLC	Retailers (Except Food & Drug)	Term Loan B1	Loan	1M USD LIBOR + 2.50%		0.00	%		4.19	%		7/5/2024		1,000,000		995,387		996,670
Sally Holdings, LLC	Retailers (Except Food & Drug)	Term Loan (Fixed)	Loan	Fixed 4.50%		0.00	%		4.50	%		7/5/2024		997,500		992,929		1,002,069
SBP Holdings LP	Industrial Equipment	Term Loan (First Lien)	Loan	3M USD LIBOR + 4.00%		1.00	%		5.65	%		3/27/2021		962,500		960,161		943,250
SCS Holdings (Sirius Computer)	Business Equipment & Services	Term Loan (First Lien)	Loan	1M USD LIBOR + 4.25%		1.00	%		5.90	%		10/31/2022		2,266,208		2,236,571		2,282,253
Seadrill Operating LP	Oil & Gas	Term Loan B	Loan	3M USD LIBOR + 3.00%		1.00	%		4.69	%		2/21/2021		967,254		925,524		835,224
SG Acquisition, Inc. (Safe Guard)	Insurance	Term Loan	Loan	3M USD LIBOR + 5.00%		1.00	%		6.69	%		3/29/2024		1,892,500		1,875,697		1,892,500
Shearers Foods LLC	Food Products	Term Loan (First Lien)	Loan	3M USD LIBOR + 3.94%		1.00	%		5.63	%		6/30/2021		967,500		966,193		972,947
Sitel Worldwide	Telecommunications	Term Loan	Loan	6M USD LIBOR + 5.50%		1.00	%		7.25	%		9/18/2021		1,955,000		1,942,489		1,955,978
SMB Shipping Logistics T/L B (REP WWEX Acquisition)	Surface Transport	Term Loan B	Loan	6M USD LIBOR + 4.00%		1.00	%		5.48	%		2/2/2024		1,989,987		1,988,148		1,990,823
Sonneborn, LLC	Chemicals & Plastics	Term Loan (First Lien)	Loan	3M USD LIBOR + 3.75%		1.00	%		5.40	%		12/10/2020		205,858		205,602		206,887
Sonneborn, LLC	Chemicals & Plastics	Initial US Term Loan	Loan	3M USD LIBOR + 3.75%		1.00	%		5.40	%		12/10/2020		1,166,529		1,165,079		1,172,362
Sophia, L.P.	Conglomerates	Term Loan (Closing Date)	Loan	3M USD LIBOR + 3.25%		1.00	%		4.94	%		9/30/2022		1,905,528		1,897,798		1,907,376
SRAM, LLC	Industrial Equipment	Term Loan (First Lien)	Loan	2M USD LIBOR + 3.25%		1.00	%		4.88	%		3/15/2024		2,417,405		2,398,260		2,432,514
SS&C Technologies	Business Equipment & Services	Term Loan B3	Loan	N/A 2.50%		0.00	%		4.27	%		2/28/2025		737,000		735,158		740,228
SS&C Technologies	Business Equipment & Services	Term Loan B4	Loan	N/A 2.50%		0.00	%		4.27	%		2/28/2025		263,000		262,343		264,152
Staples, Inc.	Retailers (Except Food & Drug)	Term Loan B	Loan	3M USD LIBOR + 4.00%		1.00	%		5.79	%		8/15/2024		1,995,000		1,990,091		1,981,294
Steak ‘n Shake Operations, Inc.	Food Service	Term Loan	Loan	1M USD LIBOR + 3.75%		1.00	%		5.40	%		3/19/2021		844,991		840,948		737,255
Sybil Software LLC	Electronics/Electrical	Term Loan B	Loan	3M USD LIBOR + 2.75%		1.00	%		4.44	%		9/29/2023		950,777		946,662		956,177
Syncsort, Inc.	Business Equipment & Services	Term Loan	Loan	3M USD LIBOR + 5.00%		1.00	%		6.69	%		8/16/2024		1,995,000		1,975,954		1,995,618
Ten-X, LLC	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 4.00%		1.00	%		5.65	%		9/30/2024		2,000,000		1,997,922		1,991,260
Townsquare Media, Inc.	Radio & Television	Term Loan B	Loan	3M USD LIBOR + 3.00%		1.00	%		4.65	%		4/1/2022		911,712		908,025		913,991
TransDigm, Inc.	Aerospace & Defense	Term Loan G	Loan	1M USD LIBOR + 2.50%		0.00	%		4.10	%		8/22/2024		4,190,095		4,197,662		4,205,808
Travel Leaders Group, LLC	Leisure Goods/Activities/Movies	Term Loan B	Loan	3M USD LIBOR + 4.50%		0.00	%		6.35	%		1/25/2024		1,985,025		1,976,475		2,007,357
TRC Companies, Inc.	Business Equipment & Services	Term Loan	Loan	1M USD LIBOR + 3.50%		1.00	%		5.15	%		6/21/2024		2,992,500		2,978,644		2,999,981
TRICO Group	Containers & Glass Products	Term Loan	Loan	3M USD LIBOR + 6.50%		1.00	%		8.48	%		2/2/2024		3,000,000		2,940,000		2,996,250
Truck Hero, Inc. (Tectum Holdings)	Surface Transport	Term Loan B	Loan	3M USD LIBOR + 4.00%		1.00	%		5.64	%		4/22/2024		2,987,494		2,964,391		3,001,505
Trugreen Limited Partnership	Chemicals & Plastics	Term Loan B	Loan	1M USD LIBOR + 4.00%		1.00	%		5.54	%		4/13/2023		493,763		486,986		498,701
Twin River Management Group, Inc.	Lodging & Casinos	Term Loan B	Loan	3M USD LIBOR + 3.50%		1.00	%		4.83	%		7/10/2020		785,346		786,226		792,218
Univar Inc.	Chemicals & Plastics	Term B Loan	Loan	1M USD LIBOR + 2.50%		0.00	%		4.15	%		7/1/2024		2,546,644		2,534,633		2,558,919
Uniti Group, Inc.	Telecommunications	Term Loan B (First Lien)	Loan	1M USD LIBOR + 3.00%		1.00	%		4.65	%		10/24/2022		1,950,362		1,940,540		1,881,280
Univision Communications Inc.	Radio & Television	Replacement First-Lien Term Loan	Loan	1M USD LIBOR + 2.75%		1.00	%		4.40	%		3/15/2024		2,854,711		2,838,791		2,818,627
UOS, LLC (Utility One Source)	Equipment Leasing	Term Loan B	Loan	1M USD LIBOR + 5.50%		1.00	%		7.15	%		4/18/2023		597,249		595,209		613,673
UPC Broadband Holding B.V.	Cable & Satellite Television	Term Loan	Loan	1M USD LIBOR + 2.50%		0.00	%		4.09	%		1/15/2026		1,000,000		998,817		998,750
Valeant Pharmaceuticals International, Inc.	Drugs	Series D2 Term Loan B	Loan	1M USD LIBOR + 3.50%		0.75	%		5.08	%		4/1/2022		848,566		848,566		858,019
Virtus Investment Partners, Inc.	Financial Intermediaries	Term Loan B	Loan	3M USD LIBOR + 2.50%		0.75	%		4.09	%		6/3/2024		497,500		495,337		499,366
Vizient Inc.	Healthcare	Term Loan	Loan	1M USD LIBOR + 2.75%		1.00	%		4.40	%		2/13/2023		313,725		306,705		315,686
Washington Inventory Service	Business Equipment & Services	U.S. Term Loan (First Lien)	Loan	3M USD LIBOR + 6.00%		0.00	%		7.52	%		6/8/2020		1,111,056		1,122,315		833,292
Weight Watchers International, Inc.	Food Service	Term Loan B	Loan	1M USD LIBOR + 4.75%		0.75	%		6.33	%		11/29/2024		2,000,000		1,960,950		2,022,500
Western Dental Services, Inc.	Retailers (Except Food & Drug)	Term Loan B	Loan	1M USD LIBOR + 4.50%		1.00	%		6.15	%		6/30/2023		2,488,747		2,472,078		2,505,870
Western Digital Corporation	Electronics/Electrical	Term Loan B (USD)	Loan	1M USD LIBOR + 2.00%		0.75	%		3.60	%		4/28/2023		1,309,443		1,272,149		1,315,335
Windstream Services, LLC	Telecommunications	Term Loan B6	Loan	1M USD LIBOR + 4.00%		0.75	%		5.59	%		3/29/2021		886,317		879,389		835,354
Wirepath LLC	Home Furnishings	Term Loan	Loan	3M USD LIBOR + 4.50%		1.00	%		6.17	%		8/5/2024		997,500		997,055		997,500
Xerox Business Services T/L B (Conduent)	Business Equipment & Services	Term Loan	Loan	2M USD LIBOR + 3.00%		0.00	%		4.65	%		12/7/2023		742,500		731,992		748,069
ZEP, Inc.	Chemicals & Plastics	Term Loan B	Loan	1M USD LIBOR + 4.00%		1.00	%		5.77	%		8/12/2024		2,493,750		2,482,111		2,508,289
Zest Holdings 1st Lien T/L (2014 Replacement)	Healthcare	Term Loan	Loan	2M USD LIBOR + 4.25%		1.00	%		5.90	%		8/16/2023		992,500		988,063		991,885

															$	311,457,573	$	305,830,303


													Number of Shares		Cost		Fair Value
Cash and cash equivalents
U.S. Bank Money Market (a)														5,769,820	$	5,769,820	$	5,769,820

Total cash and cash equivalents														5,769,820	$	5,769,820	$	5,769,820

(a) Included within cash and cash equivalents in Saratoga CLO's Statements of Assets and Liabilities as of February 28, 2018.

LIBOR-London Interbank Offered Rate

1M USD LIBOR-The 1 month USD LIBOR rate as of February 28, 2018 was 1.67%.

2M USD LIBOR-The 2 month USD LIBOR rate as of February 28, 2018 was 1.81%.

3M USD LIBOR-The 3 month USD LIBOR rate as of February 28, 2018 was 2.02%.

6M USD LIBOR-The 6 month USD LIBOR rate as of February 28, 2018 was 2.22%.

Prime-The Prime Rate as of February 28, 2018 was 4.50%.

PIK-Payment-in-Kind

See accompanying notes to consolidated financial statements.

Table of Contents

Note 5. Agreements and Related Party Transactions

On July 30, 2010, the Company entered into the Management Agreement with our Manager. The initial term of the Management Agreement was two years, with automatic, one-year renewals at the end of each year, subject to certain approvals by our board of directors and/or the Company's stockholders. On July 9, 2018, our board of directors approved the renewal of the Management Agreement for an additional one-year term. Pursuant to the Management Agreement, our Manager implements our business strategy on a day-to-day basis and performs certain services for us, subject to oversight by our board of directors. Our Manager is responsible for, among other duties, determining investment criteria, sourcing, analyzing and executing investments transactions, asset sales, financings and performing asset management duties. Under the Management Agreement, we have agreed to pay our Manager a management fee for investment advisory and management services consisting of a base management fee and an incentive fee.

The base management fee of 1.75% is calculated based on the average value of our gross assets (other than cash or cash equivalents, but including assets purchased with borrowed funds) at the end of the two most recently completed fiscal quarters.

The incentive fee consists of the following two parts:

The first, payable quarterly in arrears, equals 20.0% of our pre-incentive fee net investment income, expressed as a rate of return on the value of our net assets at the end of the immediately preceding quarter, that exceeds a 1.875% quarterly hurdle rate measured as of the end of each fiscal quarter, subject to a "catch-up" provision. Under this provision, in any fiscal quarter, our Manager receives no incentive fee unless our pre-incentive fee net investment income exceeds the hurdle rate of 1.875%. Our Manager will receive 100.0% of pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than or equal to 2.344% in any fiscal quarter; and 20.0% of the amount of the our pre-incentive fee net investment income, if any, that exceeds 2.344% in any fiscal quarter. There is no accumulation of amounts on the hurdle rate from quarter to quarter, and accordingly there is no claw back of amounts previously paid if subsequent quarters are below the quarterly hurdle rate, and there is no delay of payment if prior quarters are below the quarterly hurdle rate.

The second part of the incentive fee is determined and payable in arrears as of the end of each fiscal year (or upon termination of the Management Agreement) and equals 20.0% of our "incentive fee capital gains," which equals our realized capital gains on a cumulative basis from May 31, 2010 through the end of the fiscal year, if any, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gain incentive fee. Importantly, the capital gains portion of the incentive fee is based on realized gains and realized and unrealized losses from May 31, 2010. Therefore, realized and unrealized losses incurred prior to such time will not be taken into account when calculating the capital gains portion of the incentive fee, and our Manager will be entitled to 20.0% of incentive fee capital gains that arise after May 31, 2010. In addition, for the purpose of the "incentive fee capital gains" calculations, the cost basis for computing realized gains and losses on investments held by us as of May 31, 2010 will equal the fair value of such investments as of such date.

For the three months ended May 31, 2018 and May 31, 2017, the Company incurred $1.5 million and $1.4 million in base management fees, respectively. For the three months ended May 31, 2018 and May 31, 2017, the Company incurred $1.0 million and $0.7 million in incentive fees related to pre-incentive fee net investment income, respectively. For the three months ended May 31, 2018, the Company accrued $0.1 million in incentive fees related to capital gains. For the three months ended May 31, 2017, there was a reduction of $0.5 million in incentive fees related to capital gains. The accrual is calculated using both realized and unrealized capital gains for the period. The actual incentive fee related to capital gains will be determined and payable in arrears at the end of the fiscal year and will include only realized capital gains for the period. As of May 31, 2018, the base management fees accrual was $1.5 million and the incentive fees accrual was $4.5 million and is included in base management and incentive fees payable in the accompanying consolidated statements of assets and liabilities. As of February 28, 2018, the base management fees accrual was $1.5 million and the incentive fees accrual was $4.3 million and is included in base management and incentive fees payable in the accompanying consolidated statements of assets and liabilities.

On July 30, 2010, the Company entered into a separate administration agreement (the "Administration Agreement") with our Manager, pursuant to which our Manager, as our administrator, has agreed to furnish us with the facilities and administrative services necessary to conduct our day-to-day operations and provide managerial assistance on our behalf to those portfolio companies to which we are required to provide such assistance. The initial term of the Administration Agreement was two years, with automatic, one-year renewals at the end of each year subject to certain approvals by our board of directors and/or our stockholders. The amount of expenses payable or reimbursable thereunder by the Company was capped at $1.0 million for the initial two-year term of the Administration Agreement and subsequent renewals. On July 8, 2015, our board of directors approved the renewal of the Administration Agreement for an additional one-year term and determined to increase the cap on the payment or reimbursement of expenses by the Company thereunder, which had not been increased since the inception of the agreement, to $1.3 million. On July 7, 2016, our board of directors approved the renewal of the Administration Agreement for an additional one-year term. On October 5, 2016, our board of directors determined to increase the cap on the payment or reimbursement of expenses by the Company under the Administration Agreement, from $1.3 million to $1.5 million, effective November 1, 2016. On July 11, 2017, our board of directors approved the renewal of the Administration Agreement for an additional one-year term, and determined to increase the cap on the payment or reimbursement of expenses by the Company from

Table of Contents

$1.5 million to $1.75 million, effective August 1, 2017. On July 9, 2018, our board of directors approved the renewal of the Administration Agreement for an additional one-year term, and determined to increase the cap on the payment or reimbursement of expenses by the Company from $1.75 million to $2.0 million, effective August 1, 2018.

For the three months ended May 31, 2018 and May 31, 2017, we recognized $0.4 million and $0.4 million, in administrator expenses, respectively, pertaining to bookkeeping, record keeping and other administrative services provided to us in addition to our allocable portion of rent and other overhead related expenses. As of May 31, 2018, $0.4 million of administrator expenses were accrued and included in due to manager in the accompanying consolidated statements of assets and liabilities. As of February 28, 2018, $0.4 million of administrator expenses were accrued and included in due to manager in the accompanying consolidated statements of assets and liabilities. For the three months ended May 31, 2018 and May 31, 2017, the Company neither bought nor sold any investments from the Saratoga CLO.

Note 6. Borrowings

Credit Facility

As a BDC, we are only allowed to employ leverage to the extent that our asset coverage, as defined in the 1940 Act, equals at least 200.0% after giving effect to such leverage, or, if we obtain the required approvals from our independent directors and/or stockholders, 150.0%. The amount of leverage that we employ at any time depends on our assessment of the market and other factors at the time of any proposed borrowing. Our asset coverage ratio, as defined in the 1940 Act, was 294.6% as of May 31, 2018 and 293.0% as of February 28, 2018. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our non-interested Board of Directors approved of our becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio will become effective on April 16, 2019.

On April 11, 2007, we entered into a $100.0 million revolving securitized credit facility (the "Revolving Facility"). On May 1, 2007, we entered into a $25.7 million term securitized credit facility (the "Term Facility" and, together with the Revolving Facility, the "Facilities"), which was fully drawn at closing. In December 2007, we consolidated the Facilities by using a draw under the Revolving Facility to repay the Term Facility. In response to the market wide decline in financial asset prices, which negatively affected the value of our portfolio, we terminated the revolving period of the Revolving Facility effective January 14, 2009 and commenced a two-year amortization period during which all principal proceeds from the collateral were used to repay outstanding borrowings. A significant percentage of our total assets had been pledged under the Revolving Facility to secure our obligations thereunder. Under the Revolving Facility, funds were borrowed from or through certain lenders and interest was payable monthly at the greater of the commercial paper rate and our lender's prime rate plus 4.00% plus a default rate of 2.00% or, if the commercial paper market was unavailable, the greater of the prevailing LIBOR rates and our lender's prime rate plus 6.00% plus a default rate of 3.00%.

On July 30, 2010, we used the net proceeds from (i) the stock purchase transaction and (ii) a portion of the funds available to us under the $45.0 million senior secured revolving credit facility (the "Credit Facility") with Madison Capital Funding LLC, in each case, to pay the full amount of principal and accrued interest, including default interest, outstanding under the Revolving Facility. As a result, the Revolving Facility was terminated in connection therewith. Substantially all of our total assets, other than those held by SBIC LP, have been pledged under the Credit Facility to secure our obligations thereunder.

On February 24, 2012, we amended our senior secured revolving credit facility with Madison Capital Funding LLC to, among other things:

•

expand the borrowing capacity under the Credit Facility from $40.0 million to $45.0 million;

•

extend the period during which we may make and repay borrowings under the Credit Facility from July 30, 2013 to February 24, 2015 (the "Revolving Period"). The Revolving Period may, upon the occurrence of an event of default, by action of the lenders or automatically, be terminated. All borrowings and other amounts payable under the Credit Facility are due and payable five years after the end of the Revolving Period; and

•

remove the condition that we may not acquire additional loan assets without the prior written consent of Madison Capital Funding LLC.

On September 17, 2014, we entered into a second amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

•

extend the commitment termination date from February 24, 2015 to September 17, 2017;

•

extend the maturity date of the Credit Facility from February 24, 2020 to September 17, 2022 (unless terminated sooner upon certain events);

•

reduce the applicable margin rate on base rate borrowings from 4.50% to 3.75%, and on LIBOR borrowings from 5.50% to 4.75%; and

Table of Contents

•

reduce the floor on base rate borrowings from 3.00% to 2.25%, and on LIBOR borrowings from 2.00% to 1.25%.

On May 18, 2017, we entered into a third amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

•

extend the commitment termination date from September 17, 2017 to September 17, 2020;

•

extend the final maturity date of the Credit Facility from September 17, 2022 to September 17, 2025 (unless terminated sooner upon certain events);

•

reduce the floor on base rate borrowings from 2.25% to 2.00%;

•

reduce the floor on LIBOR borrowings from 1.25% to 1.00%; and

•

reduce the commitment fee rate from 0.75% to 0.50% for any period during which the ratio of advances outstanding to aggregate commitments, expressed as a percentage, is greater than or equal to 50%.

In addition to any fees or other amounts payable under the terms of the Credit Facility agreement with Madison Capital Funding LLC, an administrative agent fee per annum equal to $0.1 million is payable in equal monthly installments in arrears.

As of May 31, 2018 and February 28, 2018, there were no outstanding borrowings under the Credit Facility and the Company was in compliance with all of the limitations and requirements of the Credit Facility. Financing costs of $3.1 million related to the Credit Facility have been capitalized and are being amortized over the term of the facility. For the three months ended May 31, 2018 and May 31, 2017, we recorded $0.1 million and $0.1 million of interest expense related to the Credit Facility, respectively, which includes commitment and administrative agent fees.

For the three months ended May 31, 2018 and May 31, 2017, we recorded $0.02 million and $0.02 million of amortization of deferred financing costs related to the Credit Facility and Revolving Facility, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. There were no outstanding borrowings under the Credit Facility during the three months ended May 31, 2018. For the three months ended May 31, 2017, the average borrowings outstanding and the weighted average interest rate on outstanding borrowings under the Credit Facility was $0.5 million and 5.83%, respectively.

The Credit Facility contains limitations as to how borrowed funds may be used, such as restrictions on industry concentrations, asset size, weighted average life, currency denomination and collateral interests. The Credit Facility also includes certain requirements relating to portfolio performance, the violation of which could result in the limit of further advances and, in some cases, result in an event of default, allowing the lenders to accelerate repayment of amounts owed thereunder. The Credit Facility has an eight year term, consisting of a three year period (the "Revolving Period"), under which the Company may make and repay borrowings, and a final maturity five years from the end of the Revolving Period. Availability on the Credit Facility will be subject to a borrowing base calculation, based on, among other things, applicable advance rates (which vary from 50.0% to 75.0% of par or fair value depending on the type of loan asset) and the value of certain "eligible" loan assets included as part of the Borrowing Base. Funds may be borrowed at the greater of the prevailing one-month LIBOR rate and 1.00%, plus an applicable margin of 4.75%. At the Company's option, funds may be borrowed based on an alternative base rate, which in no event will be less than 2.00%, and the applicable margin over such alternative base rate is 3.75%. In addition, the Company will pay the lenders a commitment fee of 0.75% per year (or 0.50% if the ratio of advances outstanding to aggregate commitments is greater than or equal to 50%) on the unused amount of the Credit Facility for the duration of the Revolving Period.

Our borrowing base under the Credit Facility was $28.1 million subject to the Credit Facility cap of $45.0 million at May 31, 2018. For purposes of determining the borrowing base, most assets are assigned the values set forth in our most recent Annual Report on Form 10-K or Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission ("SEC"). Accordingly, the May 31, 2018 borrowing base relies upon the valuations set forth in the Annual Report on Form 10-K for the year ended February 28, 2018. The valuations presented in this Quarterly Report on Form 10-Q will not be incorporated into the borrowing base until after this Quarterly Report on Form 10-Q is filed with the SEC.

SBA Debentures

SBIC LP is able to borrow funds from the SBA against regulatory capital (which approximates equity capital) that is paid in and is subject to customary regulatory requirements including but not limited to an examination by the SBA. As of May 31, 2018, we have funded SBIC LP with $75.0 million of equity capital, and have $137.7 million of SBA-guaranteed debentures outstanding. SBA debentures are non-recourse to us, have a 10-year maturity, and may be prepaid at any time without penalty. The interest rate of SBA debentures is fixed at the time of issuance, often referred to as pooling, at a market-driven spread over 10-year U.S. Treasury Notes. SBA current regulations limit the amount that SBIC LP may borrow to a maximum of $150.0 million, which is up to twice its potential regulatory capital.

Table of Contents

SBICs are designed to stimulate the flow of private equity capital to eligible small businesses. Under SBA regulations, SBICs may make loans to eligible small businesses and invest in the equity securities of small businesses. Under present SBA regulations, eligible small businesses include businesses that have a tangible net worth not exceeding $19.5 million and have average annual fully taxed net income not exceeding $6.5 million for the two most recent fiscal years. In addition, an SBIC must devote 25.0% of its investment activity to ‘‘smaller'' concerns as defined by the SBA. A smaller concern is one that has a tangible net worth not exceeding $6.0 million and has average annual fully taxed net income not exceeding $2.0 million for the two most recent fiscal years. SBA regulations also provide alternative size standard criteria to determine eligibility, which depend on the industry in which the business is engaged and are based on such factors as the number of employees and gross sales. According to SBA regulations, SBICs may make long-term loans to small businesses, invest in the equity securities of such businesses and provide them with consulting and advisory services.

SBIC LP is subject to regulation and oversight by the SBA, including requirements with respect to maintaining certain minimum financial ratios and other covenants. Receipt of an SBIC license does not assure that SBIC LP will receive SBA-guaranteed debenture funding, which is dependent upon SBIC LP continuing to be in compliance with SBA regulations and policies. The SBA, as a creditor, will have a superior claim to SBIC LP's assets over our stockholders and debtholders in the event we liquidate SBIC LP or the SBA exercises its remedies under the SBA-guaranteed debentures issued by SBIC LP upon an event of default.

The Company received exemptive relief from the SEC to permit it to exclude the debt of SBIC LP guaranteed by the SBA from the definition of senior securities in the 200.0% asset coverage test under the 1940 Act. This allows the Company increased flexibility under the 200.0% asset coverage test by permitting it to borrow up to $150.0 million more than it would otherwise be able to absent the receipt of this exemptive relief. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, the non-interested Board of Directors of the Company approved of the Company becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio will become effective on April 16, 2019.

As of May 31, 2018 and February 28, 2018, there was $137.7 million and $137.7 million outstanding of SBA debentures, respectively. The carrying amount of the amount outstanding of SBA debentures approximates its fair value, which is based on a waterfall analysis showing adequate collateral coverage, $4.7 million, of financing costs related to the SBA debentures, have been capitalized and are being amortized over the term of the commitment and drawdown.

For the three months ended May 31, 2018 and May 31, 2017, we recorded $1.1 million and $0.9 million of interest expense related to the SBA debentures, respectively. For the three months ended May 31, 2018 and May 31, 2017, we recorded $0.1 million and $0.1 million of amortization of deferred financing costs related to the SBA debentures, respectively. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. The weighted average interest rate during the three months ended May 31, 2018 and May 31, 2017 on the outstanding borrowings of the SBA debentures was 3.17% and 3.18%, respectively. During the three months ended May 31, 2018 and May 31, 2017, the average dollar amount of SBA debentures outstanding was $137.7 million and $114.2 million, respectively.

In December 2015, the 2016 omnibus spending bill approved by Congress and signed into law by the President increased the amount of SBA-guaranteed debentures that affiliated SBIC funds can have outstanding from $225.0 million to $350.0 million, subject to SBA approval. SBA regulations currently limit the amount of SBA-guaranteed debentures that an SBIC may issue to $150.0 million when it has at least $75.0 million in regulatory capital. Affiliated SBICs are permitted to issue up to a combined maximum amount of $350.0 million in SBA-guaranteed debentures when they have at least $175.0 million in combined regulatory capital.

Notes

On May 10, 2013, the Company issued $42.0 million in aggregate principal amount of 7.50% fixed-rate notes due 2020 (the "2020 Notes"). The 2020 Notes will mature on May 31, 2020, and since May 31, 2016, may be redeemed in whole or in part at any time or from time to time at the Company's option. Interest will be payable quarterly beginning August 15, 2013.

On May 17, 2013, the Company closed an additional $6.3 million in aggregate principal amount of the 2020 Notes, pursuant to the full exercise of the underwriters' option to purchase additional 2020 Notes. On May 29, 2015, the Company entered into a Debt Distribution Agreement with Ladenburg Thalmann & Co. through which the Company may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the 2020 Notes through an At-the-Market ("ATM") offering. As of May 31, 2018, the Company sold 539,725 bonds with a principal of $13.5 million at an average price of $25.31 for aggregate net proceeds of $13.4 million (net of transaction costs).

Table of Contents

On December 21, 2016, the Company issued $74.5 million in aggregate principal amount of our 6.75% fixed-rate notes due 2023 (the "2023 Notes") for net proceeds of $71.7 million after deducting underwriting commissions of approximately $2.3 million and offering costs of approximately $0.5 million. The issuance included the exercise of substantially all of the underwriters' option to purchase an additional $9.8 million aggregate principal amount of 2023 Notes within 30 days. Interest on the 2023 Notes is paid quarterly in arrears on March 15, June 15, September 15 and December 15, at a rate of 6.75% per year, beginning March 30, 2017. The 2023 Notes mature on December 30, 2023, and commencing December 21, 2019, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used to repay all of the outstanding indebtedness under the 2020 Notes, which amounted to $61.8 million, and for general corporate purposes in accordance with our investment objective and strategies. The 2023 Notes are listed on the NYSE under the trading symbol "SAB" with a par value of $25.00 per share. The remaining unamortized deferred debt financing costs of $1.5 million (including underwriting commissions and net of issuance premiums), was recorded within loss on debt extinguishment in the consolidated statements of operations in the fourth quarter of the fiscal year ended February 28, 2017, when the related 2020 Notes were extinguished. As of May 31, 2018, $2.8 million of financing costs related to the 2023 Notes have been capitalized and are being amortized over the term of the 2023 Notes.

As of May 31, 2018, the carrying amount and fair value of the 2023 Notes was $74.5 million and $77.0 million, respectively. As of February 28, 2018, the carrying amount and fair value of the 2023 Notes was $74.5 million and $76.5 million, respectively. The fair value of the 2023 Notes, which are publicly traded, is based upon closing market quotes as of the measurement date and would be classified as a Level 1 liability within the fair value hierarchy. For the three months ended May 31, 2018, we recorded $1.3 million of interest expense and $0.1 million of amortization of deferred financing costs related to the 2023 Notes. For the three months ended May 31, 2017, we recorded $1.3 million of interest expense and $0.1 million of amortization of deferred financing costs related to the 2023 Notes. Interest expense and amortization of deferred financing costs are reported as interest and debt financing expense on the consolidated statements of operations. During the three months ended May 31, 2018 and May 31, 2017, the average dollar amount of 2023 Notes outstanding were $74.5 million and $74.5 million, respectively.

Note 7. Commitments and contingencies

Contractual obligations

The following table shows our payment obligations for repayment of debt and other contractual obligations at May 31, 2018:


			Payment Due by Period
	Total		Less Than 1 Year		1 - 3 Years		3 - 5 Years		More Than 5 Years
	($ in thousands)
Long-Term Debt Obligations	$	212,111	$	-	$	-	$	40,000	$	172,111

Off-balance sheet arrangements

As of May 31, 2018 and February 28, 2018, the Company's off-balance sheet arrangements consisted of $4.7 million and $4.9 million, respectively, of unfunded commitments to provide debt financing to its portfolio companies or to fund limited partnership interests. Such commitments are generally up to the Company's discretion to approve, or the satisfaction of certain financial and nonfinancial covenants and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Company's consolidated statements of assets and liabilities and are not reflected in the Company's consolidated statements of assets and liabilities.

A summary of the composition of the unfunded commitments as of May 31, 2018 and February 28, 2018 is shown in the table below (dollars in thousands):


	As of
	May 31, 2018		February 28, 2018
GreyHeller LLC	$	2,000	$	2,000
Destiny Solutions, Inc.		1,500		-
Omatic Software, LLC		1,000		-
Pathway Partners Vet Management Company LLC		151		917
CLEO Communications Holding, LLC		-		2,000

Total	$	4,651	$	4,917

Table of Contents

Note 8. Directors Fees

The independent directors receive an annual fee of $60,000. They also receive $2,500 plus reimbursement of reasonable out-of- pocket expenses incurred in connection with attending each board meeting and receive $1,000 plus reimbursement of reasonable out-of- pocket expenses incurred in connection with attending each committee meeting. In addition, the chairman of the Audit Committee receives an annual fee of $10,000 and the chairman of each other committee receives an annual fee of $5,000 for their additional services in these capacities. In addition, we have purchased directors' and officers' liability insurance on behalf of our directors and officers. Independent directors have the option to receive their directors' fees in the form of our common stock issued at a price per share equal to the greater of net asset value or the market price at the time of payment. No compensation is paid to directors who are "interested persons" of the Company (as such term is defined in the 1940 Act). For the three months ended May 31, 2018 and May 31, 2017, we incurred $0.1 million and $0.05 million for directors' fees and expenses, respectively. As of May 31, 2018 and February 28, 2018, $0.09 million and $0.04 million in directors' fees and expenses were accrued and unpaid, respectively. As of May 31, 2018, we had not issued any common stock to our directors as compensation for their services.

Note 9. Stockholders' Equity

On May 16, 2006, GSC Group, Inc. capitalized the LLC, by contributing $1,000 in exchange for 67 shares, constituting all of the issued and outstanding shares of the LLC.

On March 20, 2007, the Company issued 95,995.5 and 8,136.2 shares of common stock, priced at $150.00 per share, to GSC Group and certain individual employees of GSC Group, respectively, in exchange for the general partnership interest and a limited partnership interest in GSC Partners CDO III GP, LP, collectively valued at $15.6 million. At this time, the 6.7 shares owned by GSC Group in the LLC were exchanged for 6.7 shares of the Company.

On March 28, 2007, the Company completed its IPO of 725,000 shares of common stock, priced at $150.00 per share, before underwriting discounts and commissions. Total proceeds received from the IPO, net of $7.1 million in underwriter's discount and commissions, and $1.0 million in offering costs, were $100.7 million.

On November 13, 2009, we declared a dividend of $18.25 per share payable on December 31, 2009. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.1 million or $2.50 per share. Based on shareholder elections, the dividend consisted of $2.1 million in cash and 864,872.5 of newly issued shares of common stock.

On July 30, 2010, our Manager and its affiliates purchased 986,842 shares of common stock at $15.20 per share. Total proceeds received from this sale were $15.0 million.

On August 12, 2010, we effected a one-for-ten reverse stock split of our outstanding common stock. As a result of the reverse stock split, every ten shares of our common stock were converted into one share of our common stock. Any fractional shares received as a result of the reverse stock split were redeemed for cash. The total cash payment in lieu of shares was $230. Immediately after the reverse stock split, we had 2,680,842 shares of our common stock outstanding.

On November 12, 2010, we declared a dividend of $4.40 per share payable on December 29, 2010. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $1.2 million or $0.44 per share. Based on shareholder elections, the dividend consisted of approximately $1.2 million in cash and 596,235 shares of common stock.

On November 15, 2011, we declared a dividend of $3.00 per share payable on December 30, 2011. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $2.0 million or $0.60 per share. Based on shareholder elections, the dividend consisted of approximately $2.0 million in cash and 599,584 shares of common stock.

On November 9, 2012, the Company declared a dividend of $4.25 per share payable on December 31, 2012. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $3.3 million or $0.85 per share. Based on shareholder elections, the dividend consisted of approximately $3.3 million in cash and 853,455 shares of common stock.

On October 30, 2013, the Company declared a dividend of $2.65 per share payable on December 27, 2013. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $2.5 million or $0.53 per share. Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 649,500 shares of common stock.

Table of Contents

On September 24, 2014, the Company declared a dividend of $0.18 per share payable on November 28, 2014. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock pursuant to the Company's DRIP. Based on shareholder elections, the dividend consisted of approximately $0.6 million in cash and 22,283 newly issued shares of common stock.

On September 24, 2014, the Company declared a dividend of $0.22 per share payable on February 27, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.8 million in cash and 26,858 newly issued shares of common stock.

On April 9, 2015, the Company declared a dividend of $0.27 per share payable on May 29, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.9 million in cash and 33,766 newly issued shares of common stock.

On May 14, 2015, the Company declared a special dividend of $1.00 per share payable on June 5, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 126,230 newly issued shares of common stock.

On July 8, 2015, the Company declared a dividend of $0.33 per share payable on August 31, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 47,861 newly issued shares of common stock.

On October 7, 2015, the Company declared a dividend of $0.36 per share payable on November 30, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 61,029 newly issued shares of common stock.

On January 12, 2016, the Company declared a dividend of $0.40 per share payable on February 29, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.4 million in cash and 66,765 newly issued shares of common stock.

On March 31, 2016, the Company declared a dividend of $0.41 per share payable on April 27, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 56,728 newly issued shares of common stock.

On July 7, 2016, the Company declared a dividend of $0.43 per share payable on August 9, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 58,167 newly issued shares of common stock.

On August 8, 2016, the Company declared a special dividend of $0.20 per share payable on September 5, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.7 million in cash and 24,786 newly issued shares of common stock.

On October 5, 2016, the Company declared a dividend of $0.44 per share payable on November 9, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 58,548 newly issued shares of common stock.

On January 12, 2017, the Company declared a dividend of $0.45 per share payable on February 9, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.6 million in cash and 50,453 newly issued shares of common stock.

On February 28, 2017, the Company declared a dividend of $0.46 per share payable on March 28, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.0 million in cash and 29,096 newly issued shares of common stock.

On May 30, 2017, the Company declared a dividend of $0.47 per share payable on June 27, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.3 million in cash and 26,222 newly issued shares of common stock.

On August 28, 2017, the Company declared a dividend of $0.48 per share payable on September 26, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.2 million in cash and 33,551 newly issued shares of common stock.

Table of Contents

On November 29, 2017, the Company declared a dividend of $0.49 per share payable on December 27, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 25,435 newly issued shares of common stock.

On February 26, 2018, the Company declared a dividend of $0.50 per share payable on March 26, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.6 million in cash and 25,354 newly issued shares of common stock.

On September 24, 2014, the Company announced the approval of an open market share repurchase plan that allowed it to repurchase up to 200,000 shares of its common stock at prices below its NAV as reported in its then most recently published consolidated financial statements. On October 7, 2015, the Company's board of directors extended the open market share repurchase plan for another year and increased the number of shares the Company is permitted to repurchase at prices below its NAV, as reported in its then most recently published consolidated financial statements, to 400,000 shares of its common stock. On October 5, 2016, the Company's board of directors extended the open market share repurchase plan for another year to October 15, 2017 and increased the number of shares the Company is permitted to repurchase at prices below its NAV, as reported in its then most recently published consolidated financial statements, to 600,000 shares of its common stock. On October 10, 2017, the Company's board of directors extended the open market share repurchase plan for another year to October 15, 2018, leaving the number of shares unchanged at 600,000 shares of its common stock. As of May 31, 2018, the Company purchased 218,491 shares of common stock, at the average price of $16.87 for approximately $3.7 million pursuant to this repurchase plan.

On March 16, 2017, we entered into an equity distribution agreement with Ladenburg Thalmann & Co. Inc., through which we may offer for sale, from time to time, up to $30.0 million of our common stock through an ATM offering. As of May 31, 2018, the Company sold 348,123 shares for gross proceeds of $7.8 million at an average price of $22.52 for aggregate net proceeds of $7.8 million (net of transaction costs).

Note 10. Earnings Per Share

In accordance with the provisions of FASB ASC 260, " Earnings per Share " ("ASC 260"), basic earnings per share is computed by dividing earnings available to common shareholders by the weighted average number of shares outstanding during the period. Other potentially dilutive common shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis.

The following information sets forth the computation of the weighted average basic and diluted net increase in net assets resulting from operations per share for the three months ended May 31, 2018 and May 31, 2017 (dollars in thousands except share and per share amounts):


	For the three months ended
Basic and Diluted	May 31, 2018		May 31, 2017
Net increase in net assets resulting from operations	$	3,842	$	1,014
Weighted average common shares outstanding		6,275,494		5,861,654
Weighted average earnings per common share	$	0.61	$	0.17

Note 11. Dividend

On February 26, 2018, the Company declared a dividend of $0.50 per share, which was paid on March 26, 2018, to common stockholders of record as of March 14, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP.

Based on shareholder elections, the dividend consisted of approximately $2.6 million in cash and 25,354 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $19.91 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on March 13, 14, 15, 16, 19, 20, 21, 22, 23 and 26, 2018.

Table of Contents

The following table summarizes dividends declared for the three months ended May 31, 2018 (dollars in thousands except per share amounts):


Date Declared	Record Date		Payment Date		Amount Per Share*		Total Amount
February 26, 2018		March 14, 2018		March 26, 2018	$	0.50	$	3,129

Total dividends declared					$	0.50	$	3,129

*	Amount per share is calculated based on the number of shares outstanding at the date of declaration.

The following table summarizes dividends declared for the three months ended May 31, 2017 (dollars in thousands except per share amounts):


Date Declared	Record Date		Payment Date		Amount Per Share*		Total Amount
February 28, 2017		March 15, 2017		March 28, 2017	$	0.46	$	2,666

Total dividends declared					$	0.46	$	2,666

*	Amount per share is calculated based on the number of shares outstanding at the date of declaration.

Note 12. Financial Highlights

The following is a schedule of financial highlights for the three months ended May 31, 2018 and May 31, 2017:


	May 31, 2018			May 31, 2017
Per share data
Net asset value at beginning of period	$	22.96		$	21.97
Adoption of ASC 606		(0.01	)		-

Net asset value at beginning of period, as adjusted		22.95			21.97
Net investment income(1)		0.63			0.60
Net realized and unrealized gain and losses on investments(1)		(0.02	)		(0.43	)

Net increase in net assets resulting from operations		0.61			0.17
Distributions declared from net investment income		(0.50	)		(0.46	)

Total distributions to stockholders		(0.50	)		(0.46	)
Dilution(2)		-			0.01

Net asset value at end of period	$	23.06		$	21.69

Net assets at end of period	$	144,844,747		$	127,608,653
Shares outstanding at end of period		6,282,384			5,884,475
Per share market value at end of period	$	22.79		$	22.13
Total return based on market value(3)(4)		12.51	%		(0.59	)%
Total return based on net asset value(4)(5)		2.96	%		0.85	%
Ratio/Supplemental data:
Ratio of net investment income to average net assets(6)		12.60	%		11.29	%
Expenses:
Ratio of operating expenses to average net assets(7)		7.60	%		7.77	%
Ratio of incentive management fees to average net assets(4)		0.74	%		0.14	%
Ratio of interest and debt financing expenses to average net assets(7)		7.49	%		7.84	%

Ratio of total expenses to average net assets(6)		15.83	%		15.75	%

Table of Contents


Portfolio turnover rate(4)(8)		10.26	%		2.00	%
Asset coverage ratio per unit(9)		2,946			2,290
Average market value per unit
Credit Facility(10)		N/A			N/A
SBA Debentures(10)		N/A			N/A
2023 Notes	$	25.71		$	26.04

(1)	Per share amounts are calculated using the weighted average shares outstanding during the period.

(2)	Represents the dilutive effect of issuing common stock below net asset value per share during the period in connection with the satisfaction of the Company's annual RIC distribution requirement. See Note 11, Dividend.

(3)

Total investment return is calculated assuming a purchase of common shares at the current market value on the first day and a sale at the current market value on the last day of the periods reported. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company's DRIP. Total investment return does not reflect brokerage commissions.

(4)	Ratios are not annualized.

(5)

Total investment return is calculated assuming a purchase of common shares at the current net asset value on the first day and a sale at the current net asset value on the last day of the periods reported. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company's DRIP. Total investment return does not reflect brokerage commissions.

(6)	Ratios are annualized. Incentive management fees included within the ratio are not annualized.

(7)	Ratios are annualized.

(8)	Portfolio turnover rate is calculated using the lesser of year-to-date sales or year-to-date purchases over the average of the invested assets at fair value.

(9)

Asset coverage ratio per unit is the ratio of the carrying value of our total consolidated assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness. Asset coverage ratio per unit is expressed in terms of dollar amounts per $1,000 of indebtedness. Asset coverage ratio per unit does not include unfunded commitments. The inclusion of unfunded commitments in the calculation of the asset coverage ratio per unit would not cause us to be below the required amount of regulatory coverage.

(10)	The Credit Facility and SBA Debentures are not registered for public trading.

Note 13. Subsequent Events

The Company has evaluated subsequent events through the filing of this Form 10-Q and determined that there have been no events that have occurred that would require adjustments to the Company's consolidated financial statements and disclosures in the consolidated financial statements except for the following:

On May 30, 2018, the Company declared a dividend of $0.51 per share payable on June 27, 2018, to common stockholders of record on June 15, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant the Company's DRIP. Based on shareholder elections, the dividend consisted of approximately $2.7 million in cash and 21,562 newly issued shares of common stock, or 0.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $23.72 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on June 14, 15, 18, 19, 20, 21, 22, 25, 26 and 27, 2018.

Table of Contents

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with our consolidated financial statements and related notes and other financial information appearing elsewhere in this Quarterly Report on Form 10-Q. In addition to historical information, the following discussion and other parts of this Quarterly Report contain forward-looking information that involves risks and uncertainties. Our actual results could differ materially from those anticipated by such forward-looking information due to the factors discussed under Part I. Item 1A in our Annual Report on Form 10-K for the fiscal year ended February 28, 2018.

The forward-looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account all information currently available to us. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to us or are within our control. If a change occurs, our business, financial condition, liquidity and results of operations may vary materially from those expressed in our forward-looking statements.

The forward-looking statements contained in this Quarterly Report on Form 10-Q involve risks and uncertainties, including statements as to:

•

our future operating results;

•

the introduction, withdrawal, success and timing of business initiatives and strategies;

•

changes in political, economic or industry conditions, the interest rate environment or financial and capital markets, which could result in changes in the value of our assets;

•

the relative and absolute investment performance and operations of our Investment Adviser;

•

the impact of increased competition;

•

our ability to turn potential investment opportunities into transactions and thereafter into completed and successful investments;

•

the unfavorable resolution of any future legal proceedings;

•

our business prospects and the prospects of our portfolio companies;

•

the impact of investments that we expect to make and future acquisitions and divestitures;

•

our contractual arrangements and relationships with third parties;

•

the dependence of our future success on the general economy and its impact on the industries in which we invest;

•

the ability of our portfolio companies to achieve their objectives;

•

our expected financings and investments;

•

our regulatory structure and tax status, including our ability to operate as a business development company ("BDC"), or to operate our small business investment company ("SBIC") subsidiary, and to continue to qualify to be taxed as a regulated investment company ("RIC");

•

the adequacy of our cash resources and working capital;

•

the timing of cash flows, if any, from the operations of our portfolio companies;

•

the impact of interest rate volatility on our results, particularly because we use leverage as part of our investment strategy;

•

the impact of legislative and regulatory actions and reforms and regulatory, supervisory or enforcement actions of government agencies relating to us or our investment adviser;

•

the impact of changes to tax legislation and, generally, our tax position;

•

our ability to access capital and any future financings by us;

•

the ability of our Investment Adviser to attract and retain highly talented professionals; and

•

the ability of our Investment Adviser to locate suitable investments for us and to monitor and effectively administer our investments.

Such forward-looking statements may include statements preceded by, followed by or that otherwise include terms such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "potential," "project," "should," ‘will" and ‘would" or the negative of these tells or other comparable terminology.

We have based the forward-looking statements included in this quarterly report on Form 10-Q on information available to us on the

Table of Contents

date of this quarterly report on Form 10-Q, and we assume no obligation to update any such forward-looking statements. Actual results could differ materially from those anticipated in our forward-looking statements, and future results could differ materially from historical performance. We undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, unless required by law or SEC rule or regulation. You are advised to consult any additional disclosures that we may make directly to you or through reports that we in the future may file with the SEC, including annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

The following analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the related notes thereto contained elsewhere in this quarterly report on Form 10-Q.

OVERVIEW

We are a Maryland corporation that has elected to be treated as a BDC under the Investment Company Act of 1940 (the"1940 Act"). Our investment objective is to generate current income and, to a lesser extent, capital appreciation from our investments. We invest primarily in leveraged loans and mezzanine debt issued by private U.S. middle market companies, which we define as companies having earnings before interest, tax, depreciation and amortization ("EBITDA") of between $2 million and $50 million, both through direct lending and through participation in loan syndicates. We may also invest up to 30.0% of the portfolio in opportunistic investments in order to seek to enhance returns to stockholders. Such investments may include investments in distressed debt, which may include securities of companies in bankruptcy, foreign debt, private equity, securities of public companies that are not thinly traded and structured finance vehicles such as collateralized loan obligation funds. Although we have no current intention to do so, to the extent we invest in private equity funds, we will limit our investments in entities that are excluded from the definition of "investment company" under Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, which includes private equity funds, to no more than 15.0% of its net assets. We have elected and qualified to be treated as a RIC under Subchapter M of the Internal Revenue Code of 1986, as amended (the "Code").

Corporate History and Recent Developments

We commenced operations, at the time known as GSC Investment Corp., on March 23, 2007 and completed an initial public offering of shares of common stock on March 28, 2007. Prior to July 30, 2010, we were externally managed and advised by GSCP (NJ), L.P., an entity affiliated with GSC Group, Inc. In connection with the consummation of a recapitalization transaction on July 30, 2010, as described below we engaged Saratoga Investment Advisors ("SIA") to replace GSCP (NJ), L.P. as our investment adviser and changed our name to Saratoga Investment Corp.

As a result of the event of default under a revolving securitized credit facility with Deutsche Bank we previously had in place, in December 2008 we engaged the investment banking firm of Stifel, Nicolaus & Company to evaluate strategic transaction opportunities and consider alternatives for us. On April 14, 2010, GSC Investment Corp. entered into a stock purchase agreement with Saratoga Investment Advisors and certain of its affiliates and an assignment, assumption and novation agreement with Saratoga Investment Advisors, pursuant to which GSC Investment Corp. assumed certain rights and obligations of Saratoga Investment Advisors under a debt commitment letter Saratoga Investment Advisors received from Madison Capital Funding LLC, which indicated Madison Capital Funding's willingness to provide GSC Investment Corp. with a $40.0 million senior secured revolving credit facility, subject to the satisfaction of certain terms and conditions. In addition, GSC Investment Corp. and GSCP (NJ), L.P. entered into a termination and release agreement, to be effective as of the closing of the transaction contemplated by the stock purchase agreement, pursuant to which GSCP (NJ), L.P., among other things, agreed to waive any and all accrued and unpaid deferred incentive management fees up to and as of the closing of the transaction contemplated by the stock purchase agreement but continued to be entitled to receive the base management fees earned through the date of the closing of the transaction contemplated by the stock purchase agreement.

On July 30, 2010, the transactions contemplated by the stock purchase agreement with Saratoga Investment Advisors and certain of its affiliates were completed, the private sale of 986,842 shares of our common stock for $15.0 million in aggregate purchase price to Saratoga Investment Advisors and certain of its affiliates closed, the Company entered into the Credit Facility, and the Company began doing business as Saratoga Investment Corp.

We used the net proceeds from the private sale transaction and a portion of the funds available to us under the Credit Facility to pay the full amount of principal and accrued interest, including default interest, outstanding under our revolving securitized credit facility with Deutsche Bank. The revolving securitized credit facility with Deutsche Bank was terminated in connection with our payment of all amounts outstanding thereunder on July 30, 2010.

In January 2011, we registered for public resale of the 986,842 shares of our common stock issued to Saratoga Investment Advisors and certain of its affiliates.

Table of Contents

On March 28, 2012, our wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP ("SBIC LP"), received an SBIC license from the Small Business Administration ("SBA").

In May 2013, we issued $48.3 million in aggregate principal amount of our 7.50% fixed-rate unsecured notes due 2020 (the "2020 Notes") for net proceeds of $46.1 million after deducting underwriting commissions of $1.9 million and offering costs of $0.3 million. The proceeds included the underwriters' full exercise of their overallotment option. The 2020 Notes were listed on the NYSE under the trading symbol "SAQ" with a par value of $25.00 per share. The 2020 Notes were redeemed in full on January 13, 2017.

On May 29, 2015, we entered into a Debt Distribution Agreement with Ladenburg Thalmann & Co. through which we may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the 2020 Notes through an At-the-Market ("ATM") offering. As of May 31, 2018, the Company sold 539,725 bonds with a principal of $13.5 million at an average price of $25.31 for aggregate net proceeds of $13.4 million (net of transaction costs).

On December 21, 2016, we issued $74.5 million in aggregate principal amount of our 6.75% fixed-rate unsecured notes due 2023 (the "2023 Notes") for net proceeds of $71.7 million after deducting underwriting commissions of approximately $2.3 million and offering costs of approximately $0.5 million. The issuance included the exercise of substantially all of the underwriters' option to purchase an additional $9.8 million aggregate principal amount of 2023 Notes within 30 days. Interest on the 2023 Notes is paid quarterly in arrears on March 15, June 15, September 15 and December 15, at a rate of 6.75% per year, beginning March 30, 2017. The 2023 Notes mature on December 20, 2023, and commencing December 21, 2019, may be redeemed in whole or in part at any time or from time to time at our option. The 2023 Notes are listed on the NYSE under the trading symbol "SAB" with a par value of $25.00 per share.

Critical Accounting Policies

Basis of Presentation

The preparation of financial statements in accordance with U.S. generally accepted accounting principles ("U.S. GAAP") requires management to make certain estimates and assumptions affecting amounts reported in the Company's consolidated financial statements. We have identified investment valuation, revenue recognition and the recognition of capital gains incentive fee expense as our most critical accounting estimates. We continuously evaluate our estimates, including those related to the matters described below. These estimates are based on the information that is currently available to us and on various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ materially from those estimates under different assumptions or conditions. A discussion of our critical accounting policies follows.

Investment Valuation

The Company accounts for its investments at fair value in accordance with the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 820, Fair Value Measurements and Disclosures ("ASC 820"). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that its investments are to be sold at the balance sheet date in the principal market to independent market participants, or in the absence of a principal market, in the most advantageous market, which may be a hypothetical market. Market participants are defined as buyers and sellers in the principal or most advantageous market that are independent, knowledgeable, and willing and able to transact.

Investments for which market quotations are readily available are fair valued at such market quotations obtained from independent third party pricing services and market makers subject to any decision by our board of directors to approve a fair value determinat reflect significant events affecting the value of these investments. We value investments for which market quotations are not readily available at fair value as approved, in good faith, by our board of directors based on input from Saratoga Investment Advisors, the audit committee of our board of directors and a third party independent valuation firm. Determinations of fair value may involve subjective judgments and estimates. The types of factors that may be considered in determining the fair value of our investments include the nature and realizable value of any collateral, the portfolio company's ability to make payments, market yield trend analysis, the markets in which the portfolio company does business, comparison to publicly traded companies, discounted cash flow and other relevant factors.

We undertake a multi-step valuation process each quarter when valuing investments for which market quotations are not readily available, as described below:

•

Table of Contents

•

In addition, all our investments are subject to the following valuation process:

•

The audit committee of our board of directors reviews and approves each preliminary valuation and Saratoga Investment Advisors and an independent valuation firm (if applicable) will supplement the preliminary valuation to reflect any comments provided by the audit committee; and

•

Our board of directors discusses the valuations and approves the fair value of each investment, in good faith, based on the input of Saratoga Investment Advisors, independent valuation firm (to the extent applicable) and the audit committee of our board of directors.

Our investment in Saratoga Investment Corp. CLO 2013-1, Ltd. ("Saratoga CLO") is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by SIA and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rate and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. We use the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flow analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO.

Revenue Recognition

Income Recognition

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that such amounts are expected to be collected. The Company stops accruing interest on its investments when it is determined that interest is no longer collectible. Discounts and premiums on investments purchased are accreted/amortized over the life of the respective investment using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion of discounts and amortization of premiums on investments.

Interest income on our investment in Saratoga CLO is recorded using the effective interest method in accordance with the provisions of ASC Topic 325-40, Investments-Other, Beneficial Interests in Securitized Financial Assets , based on the anticipated yield and the estimated cash flows over the projected life of the investment. Yields are revised when there are changes in actual or estimated cash flows due to changes in prepayments and/or re-investments, credit losses or asset pricing. Changes in estimated yield are recognized as an adjustment to the estimated yield over the remaining life of the investment from the date the estimated yield was changed.

Payment-in-Kind Interest

Capital Gains Incentive Fee

The Company records an expense accrual relating to the capital gains incentive fee payable by the Company to its Investment Adviser when the unrealized gains on its investments exceed all realized capital losses on its investments given the fact that a capital gains incentive fee would be owed to the Investment Adviser if the Company were to liquidate its investment portfolio at such time. The actual incentive fee payable to the Company's Investment Adviser related to capital gains will be determined and payable in arrears at the end of each fiscal year and will include only realized capital gains for the period.

Table of Contents

Revenues

We generate revenue in the form of interest income and capital gains on the debt investments that we hold and capital gains, if any, on equity interests that we may acquire. We expect our debt investments, whether in the form of leveraged loans or mezzanine debt, to have terms of up to ten years, and to bear interest at either a fixed or floating rate. Interest on debt will be payable generally either quarterly or semi-annually. In some cases, our debt or preferred equity investments may provide for a portion or all of the interest to be PIK. To the extent interest is PIK, it will be payable through the increase of the principal amount of the obligation by the amount of interest due on the then-outstanding aggregate principal amount of such obligation. The principal amount of the debt and any accrued but unpaid interest will generally become due at the maturity date. In addition, we may generate revenue in the form of commitment, origination, structuring or diligence fees, fees for providing managerial assistance or investment management services and possibly consulting fees. Any such fees will be generated in connection with our investments and recognized as earned. We may also invest in preferred equity or common equity securities that pay dividends on a current basis.

On January 22, 2008, we entered into a collateral management agreement with Saratoga CLO, pursuant to which we act as its collateral manager. The Saratoga CLO was initially refinanced in October 2013 and its reinvestment period ended in October 2016. On November 15, 2016, we completed the second refinancing of the Saratoga CLO. The Saratoga CLO refinancing, among other things, extended its reinvestment period to October 2018, and extended its legal maturity date to October 2025. Following the refinancing, the Saratoga CLO portfolio remained at the same size and with a similar capital structure of approximately $300.0 million in aggregate principal amount of predominantly senior secured first lien term loans. In addition to refinancing its liabilities, we also purchased $4.5 million in aggregate principal amount of the Class F notes tranche of the Saratoga CLO at par, with a coupon of LIBOR plus 8.5%.

The Saratoga CLO remains effectively 100% owned and managed by Saratoga Investment Corp. Following the refinancing, we receive a base management fee of 0.10% and a subordinated management fee of 0.40% of the fee basis amount at the beginning of the collection period, paid quarterly to the extent of available proceeds. We are also entitled to an incentive management fee equal to 20.0% of excess cash flow to the extent the Saratoga CLO subordinated notes receive an internal rate of return paid in cash equal to or greater than 12.0%.

We recognize interest income on our investment in the subordinated notes of Saratoga CLO using the effective interest method, based on the anticipated yield and the estimated cash flows over the projected life of the investment. Yields are revised when there are changes in actual or estimated cash flows due to changes in prepayments and/or re-investments, credit losses or asset pricing. Changes in estimated yield are recognized as an adjustment to the estimated yield over the remaining life of the investment from the date the estimated yield was changed.

ASC 606

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers ("ASC 606"), which supersedes the revenue recognition requirements in Revenue Recognition (Topic 605). Under the new guidance, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In May 2016, ASU 2016-12 amended ASU 2014-09 and deferred the effective period for annual periods beginning after December 15, 2017. Management has concluded that the majority of its revenues associated with financial instruments are scoped out of ASC 606, and has concluded that the only significant impact relates to the timing of the recognition of the CLO incentive fee income. We adopted ASC 606 under the modified retrospective approach using the practical expedient provided for, therefore the presentation of prior periods has not been adjusted.

Expenses

Our primary operating expenses include the payment of investment advisory and management fees, professional fees, directors and officers insurance, fees paid to independent directors and administrator expenses, including our allocable portion of our administrator's overhead. Our investment advisory and management fees compensate our Investment Adviser for its work in identifying, evaluating, negotiating, closing and monitoring our investments. We bear all other costs and expenses of our operations and transactions, including those relating to:

•

organization;

•

calculating our net asset value (including the cost and expenses of any independent valuation firm);

•

expenses incurred by our Investment Adviser payable to third parties, including agents, consultants or other advisers, in monitoring our financial and legal affairs and in monitoring our investments and perfmming due diligence on our prospective portfolio companies;

•

expenses incurred by our Investment Adviser payable for travel and due diligence on our prospective portfolio companies;

•

interest payable on debt, if any, incurred to finance our investments;

•

offerings of our common stock and other securities;

•

investment advisory and management fees;

•

fees payable to third parties, including agents, consultants or other advisers, relating to, or associated with, evaluating and making investments;

Table of Contents

•

transfer agent and custodial fees;

•

federal and state registration fees;

•

all costs of registration and listing our common stock on any securities exchange;

•

federal, state and local taxes;

•

independent directors' fees and expenses;

•

costs of preparing and filing reports or other documents required by governmental bodies (including the U.S. Securities and Exchange Commission ("SEC") and the SBA);

•

costs of any reports, proxy statements or other notices to common stockholders including printing costs;

•

our fidelity bond, directors and officers errors and omissions liability insurance, and any other insurance premiums;

•

direct costs and expenses of administration, including printing, mailing, long distance telephone, copying, secretarial and other staff, independent auditors and outside legal costs; and

•

administration fees and all other expenses incurred by us or, if applicable, the administrator in connection with administering our business (including payments under the Administration Agreement based upon our allocable portion of the administrator's overhead in performing its obligations under an Administration Agreement, including rent and the allocable portion of the cost of our officers and their respective staffs (including travel expenses)).

Pursuant to the investment advisory and management agreement that we had with GSCP (NJ), L.P., our former investment adviser and administrator, we had agreed to pay GSCP (NJ), L.P. as investment adviser a quarterly base management fee of 1.75% of the average value of our total assets (other than cash or cash equivalents but including assets purchased with borrowed funds) at the end of the two most recently completed fiscal quarters and an incentive fee.

The incentive fee had two parts:

•

A fee, payable quarterly in arrears, equal to 20.0% of our pre-incentive fee net investment income, expressed as a rate of return on the value of the net assets at the end of the immediately preceding quarter, that exceeded a 1.875% quarterly hurdle rate measured as of the end of each fiscal quarter. Under this provision, in any fiscal quarter, our investment adviser received no incentive fee unless our pre-incentive fee net investment income exceeded the hurdle rate of 1.875%. Amounts received as a return of capital were not included in calculating this portion of the incentive fee. Since the hurdle rate was based on net assets, a return of less than the hurdle rate on total assets could still have resulted in an incentive fee.

•

A fee, payable at the end of each fiscal year, equal to 20.0% of our net realized capital gains, if any, computed net of all realized capital losses and unrealized capital depreciation, in each case on a cumulative basis, less the aggregate amount of capital gains incentive fees paid to the investment adviser through such date.

We deferred cash payment of any incentive fee otherwise earned by our former investment adviser if, during the then most recent four full fiscal quarters ending on or prior to the date such payment was to be made, the sum of (a) our aggregate distributions to our stockholders and (b) our change in net assets (defined as total assets less liabilities) (before taking into account any incentive fees payable during that period) was less than 7.5% of our net assets at the beginning of such period. These calculations were appropriately pro-rated for the first three fiscal quarters of operation and adjusted for any share issuances or repurchases during the applicable period. Such incentive fee would become payable on the next date on which such test had been satisfied for the most recent four full fiscal quarters or upon certain terminations of the investment advisory and management agreement. We commenced deferring cash payment of incentive fees during the quarterly period ended August 31, 2007, and continued to defer such payments through the quarterly period ended May 31, 2010. As of July 30, 2010, the date on which GSCP (NJ), L.P. ceased to be our investment adviser and administrator, we owed GSCP (NJ), L.P. $2.9 million in fees for services previously provided to us; of which $0.3 million has been paid by us. GSCP (NJ), L.P. agreed to waive payment by us of the remaining $2.6 million in connection with the consummation of the stock purchase transaction with Saratoga Investment Advisors and certain of its affiliates described elsewhere in this Quarterly Report.

The terms of the investment advisory and management agreement with Saratoga Investment Advisors, our current investment adviser, are substantially similar to the terms of the investment advisory and management agreement we had entered into with GSCP (NJ), L.P., our former investment adviser, except for the following material distinctions in the fee terms:

•

The capital gains portion of the incentive fee was reset with respect to gains and losses from May 31, 2010, and therefore losses and gains incurred prior to such time will not be taken into account when calculating the capital gains fee payable to Saratoga Investment Advisors and, as a result, Saratoga Investment Advisors will be entitled to 20.0% of net gains that arise after May 31, 2010. In addition, the cost basis for computing realized gains and losses on investments held by us as of May 31, 2010

Table of Contents

equal the fair value of such investment as of such date. Under the investment advisory and management agreement with our former investment adviser, GSCP (NJ), L.P., the capital gains fee was calculated from March 21, 2007, and the gains were substantially outweighed by losses.

•

Under the "catch up" provision, 100.0% of our pre-incentive fee net investment income with respect to that portion of such pre-incentive fee net investment income that exceeds 1.875% but is less than or equal to 2.344% in any fiscal quarter is payable to Saratoga Investment Advisors. This will enable Saratoga Investment Advisors to receive 20.0% of all net investment income as such amount approaches 2.344% in any quarter, and Saratoga Investment Advisors will receive 20.0% of any additional net investment income. Under the investment advisory and management agreement with our former investment adviser, GSCP (NJ), L.P. only received 20.0% of the excess net investment income over 1.875%.

•

We will no longer have deferral rights regarding incentive fees in the event that the distributions to stockholders and change in net assets is less than 7.5% for the preceding four fiscal quarters.

To the extent that any of our leveraged loans are denominated in a currency other than U.S. Dollars, we may enter into currency hedging contracts to reduce our exposure to fluctuations in currency exchange rates. We may also enter into interest rate hedging agreements. Such hedging activities, which will be subject to compliance with applicable legal requirements, may include the use of interest rate caps, futures, options and forward contracts. Costs incurred in entering into or settling such contracts will be borne by us.

Regulatory Matters

New Accounting Pronouncements

In March 2017, the FASB issued Accounting Standards Update ("ASU") 2017-08, Receivables- Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities ("ASU 2017-08") which amends the amortization period for certain purchased callable debt securities held at a premium, shortening such period to the earliest call date. ASU 2017-08 does not require any accounting change for debt securities held at a discount; the discount continues to be amortized to maturity. ASU 2017-08 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Management has assessed these changes and does not believe they would have a material impact on the Company's consolidated financial statements and disclosures.

Portfolio and investment activity

Investment Portfolio Overview


	At May 31, 2018		At February 28, 2018
	($ in millions)		($ in millions)
Number of investments(1)		55		55
Number of portfolio companies(3)		32		30
Average investment size(1)	$	6.0	$	6.0
Weighted average maturity(2)		3.6yrs		3.5yrs
Number of industries(3)		9		9
Average investment per portfolio company(1)	$	10.0	$	10.7
Non-performing or delinquent investments	$	2.2	$	9.5
Fixed rate debt (% of interest earning portfolio)(2)	$	60.8(19.4%)	$	67.5(21.5%)
Fixed rate debt (weighted average current coupon)(2)		11.1%		11.7%
Floating rate debt (% of interest earning portfolio)(2)	$	252.6(80.6%)	$	246.7(78.5%)
Floating rate debt (weighted average current spread over LIBOR)(2)(4)		9.2%		9.1%

(1)	Excludes our investment in the subordinated notes of Saratoga CLO.

(2)	Excludes our investment in the subordinated notes of Saratoga CLO and equity interests.

(3)	Excludes our investment in the subordinated notes of Saratoga CLO and Class F notes tranche of Saratoga CLO.

(4)	Calculation uses either 1-month or 3-month LIBOR, depending on the contractual terms, and after factoring in any existing LIBOR floors.

Table of Contents

During the three months ended May 31, 2018, we invested $35.2 million in new or existing portfolio companies and had $36.5 million in aggregate amount of exits and repayments resulting in net exits and repayments of $1.3 million for the period. During the three months ended May 31, 2017, we invested $45.0 million in new or existing portfolio companies and had $5.9 million in aggregate amount of exits and repayments resulting in net investments of $39.1 million for the period.

Portfolio Composition

Our portfolio composition at May 31, 2018 and February 28, 2018 at fair value was as follows:


	At May 31, 2018						At February 28, 2018
	Percentage of Total Portfolio			Weighted Average Current Yield			Percentage of Total Portfolio			Weighted Average Current Yield
Syndicated loans		-	%		-	%		1.2	%		5.9	%
First lien term loans		57.0			11.3			57.6			11.1
Second lien term loans		28.3			11.9			27.7			11.9
Unsecured term loans		0.6			8.2			-			-
Structured finance securities		4.8			23.2			4.8			21.2
Equity interests		9.3			3.4			8.7			3.6

Total		100.0	%		11.3	%		100.0	%		11.1	%

Our investment in the subordinated notes of Saratoga CLO represents a first loss position in a portfolio that, at May 31, 2018 and February 28, 2018 was composed of $309.7 million and $310.4 million, respectively, in aggregate principal amount of predominantly senior secured first lien term loans. This investment is subject to unique risks. (See "Risk Factors-Our investment in Saratoga CLO constitutes a leveraged investment in a portfolio of predominantly senior secured first lien term loans and is subject to additional risks and volatility" in our Annual Report on Form 10-K for the fiscal year ended February 28, 2018). We do not consolidate the Saratoga CLO portfolio in our consolidated financial statements. Accordingly, the metrics below do not include the underlying Saratoga CLO portfolio investments. However, at May 31, 2018, $300.9 million or 98.6% of the Saratoga CLO portfolio investments in terms of market value had a CMR (as defined below) color rating of green or yellow and two Saratoga CLO portfolio investments were in default with a fair value of $0.1 million. At February 28, 2018, $299.6 million or 98.0% of the Saratoga CLO portfolio investments in terms of market value had a CMR (as defined below) color rating of green or yellow and three Saratoga CLO portfolio investments were in default with a fair value of $1.8 million. For more information relating to the Saratoga CLO, see the audited financial statements for Saratoga in our Annual Report on Form 10-K for the fiscal year ended February 28, 2018.

Saratoga Investment Advisors normally grades all of our investments using a credit and monitoring rating system ("CMR"). The CMR consists of a single component: a color rating. The color rating is based on several criteria, including financial and operating strength, probability of default, and restructuring risk. The color ratings are characterized as follows: (Green)-performing credit; (Yellow)-underperforming credit; (Red)-in principal payment default and/or expected loss of principal.

Table of Contents

Portfolio CMR distribution

The CMR distribution for our investments at May 31, 2018 and February 28, 2018 was as follows:

Saratoga Investment Corp.


	At May 31, 2018					At February 28, 2018
Color Score	Investments at Fair Value		Percentage of Total Portfolio			Investments at Fair Value		Percentage of Total Portfolio
	($ in thousands)
Green	$	297,332		86.6	%	$	291,509		85.0	%
Yellow		2,150		0.6			9,522		2.8
Red		8		0.0			8		0.0
N/A(1)		43,861		12.8			41,655		12.2

Total	$	343,351		100.0	%	$	342,694		100.0	%

(1)	Comprised of our investment in the subordinated notes of Saratoga CLO and equity interests.

The change in reserve from $1.8 million as of February 28, 2018 to $0.2 million as of May 31, 2018 was primarily related to the sale and restructuring of TM Restaurant Group L.L.C.

The CMR distribution of Saratoga CLO investments at May 31, 2018 and February 28, 2018 was as follows:

Saratoga CLO


	At May 31, 2018					At February 28, 2018
Color Score	Investments at Fair Value		Percentage of Total Portfolio			Investments at Fair Value		Percentage of Total Portfolio
	($ in thousands)
Green	$	273,868		89.8	%	$	275,412		90.1	%
Yellow		27,010		8.8			24,230		7.9
Red		4,352		1.4			6,181		2.0
N/A(1)		7		0.0			7		0.0

Total	$	305,237		100.0	%	$	305,830		100.0	%

(1)	Comprised of Saratoga CLO's equity interests.

Table of Contents

Portfolio composition by industry grouping at fair value

The following table shows our portfolio composition by industry grouping at fair value at May 31, 2018 and February 28, 2018:

Saratoga Investment Corp.


	At May 31, 2018					At February 28, 2018
	Investments at Fair Value		Percentage of Total Portfolio			Investments at Fair Value		Percentage of Total Portfolio
	($ in thousands)
Business Services	$	215,789		62.9	%	$	190,886		55.7	%
Healthcare Services		40,440		11.8			44,179		12.9
Education		26,780		7.8			26,778		7.8
Media		19,261		5.6			18,159		5.3
Structured Finance Securities(1)		16,456		4.8			16,374		4.8
Building Products		14,850		4.3			14,850		4.3
Metals		3,586		1.0			4,313		1.3
Consumer Services		3,508		1.0			17,199		5.0
Food and Beverage		2,150		0.6			9,522		2.8
Consumer Products		531		0.2			434		0.1

Total	$	343,351		100.0	%	$	342,694		100.0	%

(1)	Comprised of our investment in the subordinated notes and Class F Note of Saratoga CLO.

The following table shows Saratoga CLO's portfolio composition by industry grouping at fair value at May 31, 2018 and February 28, 2018:

Saratoga CLO


	At May 31, 2018					At February 28, 2018*
	Investments at Fair Value		Percentage of Total Portfolio			Investments at Fair Value		Percentage of Total Portfolio
	($ in thousands)
Business Equipment & Services	$	38,653		12.7	%	$	42,542		13.9	%
Electronics/Electrical		24,171		7.9			23,373		7.7
Telecommunications		23,620		7.7			21,244		7.0
Healthcare		22,981		7.5			23,336		7.6
Financial Intermediaries		22,701		7.4			22,841		7.5
Retailers (Except Food and Drug)		16,693		5.5			16,845		5.5
Leisure Goods/Activities/Movies		12,561		4.1			11,244		3.7
Chemicals and Plastics		12,188		4.1			13,883		4.5
Food Products		11,413		3.7			8,680		2.8
Aerospace & Defense		10,508		3.4			10,632		3.5
Radio & Television		9,670		3.2			9,774		3.2
Publishing		8,667		2.8			7,792		2.5
Drugs		8,359		2.7			8,164		2.7
Building & Development		7,857		2.6			4,855		1.6
Surface Transport		7,467		2.5			7,496		2.5
Conglomerates		7,417		2.4			13,585		4.5
Industrial Equipment		7,014		2.3			8,040		2.6
Ecological Services & Equipment		6,758		2.2			5,790		1.9
Cable & Satellite Television		6,021		2.0			6,021		1.9
Automotive		5,834		1.9			9,134		3.0
Food Service		5,700		1.9			5,729		1.9
Containers & Glass Products		5,461		1.8			5,494		1.8
Insurance		4,330		1.4			3,910		1.3

Table of Contents


	At May 31, 2018					At February 28, 2018*
	Investments at Fair Value		Percentage of Total Portfolio			Investments at Fair Value		Percentage of Total Portfolio
	($ in thousands)
Utilities		3,871		1.3			2,882		0.9
Food/Drug Retailers		3,863		1.3			1,898		0.6
Property & Casualty Insurance		3,806		1.2			3,901		1.3
Lodging & Casinos		1,720		0.6			1,798		0.5
Equipment Leasing		1,589		0.5			1,607		0.5
Nonferrous Metals/Minerals		1,500		0.5			503		0.2
Forest Products		1,004		0.3			1,004		0.3
Home Furnishings		1,000		0.3			998		0.3
Oil & Gas		840		0.3			835		0.3

Total	$	305,237		100.0	%	$	305,830		100.0	%

*	Certain reclassifications have been made to previously reported industry groupings to show results on a consistent basis across periods.

Portfolio composition by geographic location at fair value

The following table shows our portfolio composition by geographic location at fair value at May 31, 2018 and February 28, 2018. The geographic composition is determined by the location of the corporate headquarters of the portfolio company.


	At May 31, 2018					At February 28, 2018
	Investments at Fair Value		Percentage of Total Portfolio			Investments at Fair Value		Percentage of Total Portfolio
	($ in thousands)
Southeast	$	139,502		40.6	%	$	155,240		45.3	%
Midwest		95,776		27.9			101,604		29.6
Southwest		37,480		10.9			21,855		6.4
Northeast		36,055		10.5			35,234		10.3
Northwest		8,136		2.4			7,847		2.3
West		532		0.2			4,540		1.3
Other (1)		25,870		7.5			16,374		4.8

Total	$	343,351		100.0	%	$	342,694		100.0	%

(1)	Comprised of our investment in the subordinated notes, Class F Note of Saratoga CLO and foreign investments.

Results of operations

Operating results for the three months ended May 31, 2018 and May 31, 2017 was as follows:


	For the three months ended
	May 31, 2018			May 31, 2017
	($ in thousands)
Total investment income	$	10,488		$	8,707
Total operating expenses		6,561			5,203

Net investment income		3,927			3,504
Net realized gains from investments		212			96
Net change in unrealized appreciation (depreciation) on investments		643			(2,586	)
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments		(940	)		-

Net increase in net assets resulting from operations	$	3,842		$	1,014

Table of Contents

Investment income

The composition of our investment income for the three months ended May 31, 2018 and May 31, 2017 was as follows:


	For the three months ended
	May 31, 2018		May 31, 2017
	($ in thousands)
Interest from investments	$	9,607	$	7,741
Management fee income		385		376
Incentive fee income		199		105
Interest from cash and cash equivalents and other income		297		485

Total investment income	$	10,488	$	8,707

Total investment income increased $1.8 million, or 20.4% to $10.5 million for the three months ended May 31, 2018 from $8.7 million for the three months ended May 31, 2017. Interest from investments increased $1.9 million, or 24.1%, to $9.6 million for the three months ended May 31, 2018 from $7.7 million for the three months ended May 31, 2017. The increase is primarily attributable to (i) a 4.1% increase in total investments to $343.4 million at May 31, 2018, from $329.7 million at May 31, 2017, (ii) an acceleration of the amortization of market discount related to repayments for the quarter ended May 31, 2018 and (iii) an increase in interest income on the Saratoga CLO from $0.45 million for the three months ended May 31, 2017 to $0.8 million for the three months ended May 31, 2018.

For the three months ended May 31, 2018 and May 31, 2017, total PIK income was $0.8 million and $0.5 million, respectively. The increase was primarily attributable to Easy Ice, LLC which increased PIK during the period. For the three months ended May 31, 2018 and May 31, 2017, incentive fee income of $0.2 million and $0.1 million, respectively, was recognized related to Saratoga CLO, reflecting the 12.0% hurdle rate that has been achieved.

Operating expenses

The composition of our operating expenses for the three months ended May 31, 2018 and May 31, 2017, was as follows:


	For the three months ended
	May 31, 2018		May 31, 2017
	($ in thousands)
Interest and debt financing expenses	$	2,723	$	2,524
Base management fees		1,532		1,391
Professional fees		543		384
Administrator expenses		437		375
Incentive management fees		1,073		176
Insurance		64		66
Directors fees and expenses		96		51
General and administrative and other expenses		93		236

Total operating expenses	$	6,561	$	5,203

For the three months ended May 31, 2018, total operating expenses increased $1.4 million, or 26.1% compared to the three months ended May 31, 2017.

For the three months ended May 31, 2018, interest and debt financing expenses increased $0.2 million, or 7.9% compared to the three months ended May 31, 2017. The increase in interest and debt financing expenses was primarily attributable to an overall increase in the average debt outstanding for the three months ended May 31, 2018 compared to the three months ended May 31, 2017. Our SBA debentures increased from $134.7 million as of May 31, 2017 to $137.7 million as of May 31, 2018.

Table of Contents

For the three months ended May 31, 2018, base management fees increased $0.1 million, or 10.2% compared to the three months ended May 31, 2017. The increase in base management fees results from the 10.2% increase in the average value of our total assets, less cash and cash equivalents, from $315.4 million for the three months ended May 31, 2017 to $347.4 million for the three months ended May 31, 2018.

For the three months ended May 31, 2018, professional fees increased $0.2 million, or 41.2%, compared to the three months ended May 31, 2017. This increase was primarily attributable to legal and valuation fees, as well as accounting fees from the Sarbanes-Oxley implementation.

For the three months ended May 31, 2018, administrator expenses increased $0.1 million, or 16.7% compared to the three months ended May 31, 2017, which was attributable to an increase to the cap on the payment or reimbursement of expenses by the Company from $1.5 million to $1.75 million, effective August 1, 2017.

For the three months ended May 31, 2018, incentive management fees increased $0.9 million compared to the three months ended May 31, 2017. The first part of the incentive management fee increased during the period from $0.7 million to $1.0 million, due to increased net investment income above the hurdle rate pursuant to the investment advisory and management agreement. The second part of the incentive management fee related to capital gains increased from a reduction in incentive fees of $0.5 million for the three months ended May 31, 2017 to an increase of $0.1 million for the three months ended May 31, 2018, reflecting the net realized gains and net unrealized depreciation during the applicable periods.

As discussed above, the increase in interest and debt financing expenses was primarily attributable to an overall increase in the average SBA debentures outstanding for the three months ended May 31, 2018 compared to the three months ended May 31, 2017. For the three months ended May 31, 2018, the average dollar amount and the weighted average interest rate on the outstanding borrowings of the SBA debentures was $137.7 million and 3.17%, respectively. For the three months ended May 31, 2017, the average dollar amount and the weighted average interest rate on the outstanding borrowings of the SBA debentures was $114.2 million and 3.18%, respectively.

Net realized gains (losses) on sales of investments

For the three months ended May 31, 2018, the Company had $36.5 million of sales, repayments, exits or restructurings resulting in $0.2 million of net realized gains. The most significant realized gains and losses during the three months ended May 31, 2018 was as follows (dollars in thousands):

Three Months ended May 31, 2018


Issuer	Asset Type	Gross Proceeds		Cost		Net Realized Gain (Loss)
Take 5 Oil Change, L.L.C.	Common Stock	$	319	$	-	$	319
TM Restaurant Group L.L.C.	First Lien Term Loan		9,256		9,359		(103	)

For the three months ended May 31, 2017, the Company had $5.9 million of sales, repayments, exits or restructurings resulting in $0.1 million of net realized gains. The most significant realized gains during the three months ended May 31, 2017 was as follows (dollars in thousands):

Three Months ended May 31, 2017


Issuer	Asset Type	Gross Proceeds		Cost		Net Realized Gain
Take 5 Oil Change, L.L.C.	Common Stock	$	124	$	-	$	124
Mercury Funding	Second Lien Term Loan		2,786		2,767		19

Table of Contents

Net change in unrealized appreciation (depreciation) on investments

For the three months ended May 31, 2018, our investments had a net change in unrealized appreciation of $0.6 million versus a net change in unrealized depreciation of $2.6 million for the three months ended May 31, 2017. The most significant cumulative changes in unrealized appreciation and depreciation for the three months ended May 31, 2018 was the following (dollars in thousands):

Three Months ended May 31, 2018


Issuer	Asset	Cost		Fair Value		Total Unrealized Appreciation (Depreciation)			YTD Change in Unrealized Appreciation (Depreciation)
Elyria Foundry, L.L.C.	Common Stock	$	9,685	$	2,672	$	(7,013	)	$	(761	)
Easy Ice, LLC	Preferred Equity		8,980		11,676		2,696			697
HMN Holdco, LLC	Warrant		-		3,166		3,166			469

The $0.8 million of change in unrealized depreciation in our investment in Elyria Foundry, L.L.C. was driven by a decline in oil and gas end markets since year-end, negatively impacting the Company's performance.

The $0.7 million of change in unrealized appreciation in our investment in Easy Ice, LLC was driven by a continued increase in the scale and earnings of the business.

The $0.5 million of change in unrealized appreciation in our investment in HMN Holdco, LLC was driven by a continued increase in the earnings of the business.

The most significant cumulative changes in unrealized appreciation and depreciation for the three months ended May 31, 2017 was the following (dollars in thousands):

Three Months ended May 31, 2017


Issuer	Asset Type	Cost		Fair Value		Total Unrealized Appreciation (Depreciation)			YTD Change in Unrealized Appreciation (Depreciation)
Saratoga Investment Corp. CLO 2013-1, Ltd.	Structured Finance Securities	$	9,520	$	11,563	$	2,043		$	1,412
Mercury Network, LLC	Common Stock		858		2,631		1,773			1,120
Elyria Foundry Company, L.L.C.	Common Stock		9,218		1,458		(7,760	)		1,044
Ohio Medical, LLC	Second Lien Term Loan		7,241		6,396		(846	)		(597	)
My Alarm Center, LLC	Second Lien Term Loan		10,330		2,696		(7,634	)		(5,336	)

The $1.1 million of change in unrealized appreciation in our investment in Mercury Network, LLC was driven by the completion of a sales transaction with a strategic acquirer.

The $1.0 million of change in unrealized appreciation in our investment in Elyria Foundry Company, L.L.C. was driven by an increase in oil and gas end markets since year-end, positively impacting the Company's performance.

The $5.3 million of change in unrealized depreciation in our investment in My Alarm Center, LLC was driven by increasing leverage levels combined with declining market conditions in the sector.

Table of Contents

Provision for Deferred Taxes on Unrealized Appreciation on Investments

Taxable Blockers are consolidated in the Company's GAAP financial statements and may result in current and deferred federal and state income tax expense with respect to income derived from those investments. Such income, net of applicable income taxes, is not included in the Company's tax-basis net investment income until distributed by the Taxable Blocker, which may result in timing and character differences between the Company's GAAP and tax-basis net investment income and realized gains and losses. Income tax expense or benefit from Taxable Blockers related to net investment income are included in general and administrative expenses, while any expense or benefit related to federal or state income tax originated for capital gains and losses are included together with the applicable net realized or unrealized gain or loss line item. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more-likely than-not that some portion or all of the deferred tax assets will not be realized.

Changes in net assets resulting from operations

For the three months ended May 31, 2018 and May 31, 2017, we recorded a net increase in net assets resulting from operations of $3.8 million and $1.0 million, respectively. Based on 6,275,494 weighted average common shares outstanding as of May 31, 2018, our per share net increase in net assets resulting from operations was $0.61 for the three months ended May 31, 2018. This compares to a per share net increase in net assets resulting from operations of $0.17 for the three months ended May 31, 2017 based on 5,861,654 weighted average common shares outstanding as of May 31, 2017.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

We intend to continue to generate cash primarily from cash flows from operations, including interest earned from our investments in debt in middle market companies, interest earned from the temporary investment of cash in U.S. government securities and other high-quality debt investments that mature in one year or less, future borrowings and future offerings of securities.

Although we expect to fund the growth of our investment portfolio through the net proceeds from SBA debenture drawdowns and future equity offerings, including our dividend reinvestment plan ("DRIP"), and issuances of senior securities or future borrowings, to the extent permitted by the 1940 Act, we cannot assure you that our plans to raise capital will be successful. In this regard, because our common stock has historically traded at a price below our current net asset value per share and we are limited in our ability to sell our common stock at a price below net asset value per share, we have been and may continue to be limited in our ability to raise equity capital.

In addition, we intend to distribute to our stockholders substantially all of our taxable income in order to satisfy the distribution requirement applicable to RICs under the Code. In satisfying this distribution requirement, we have in the past relied on Internal Revenue Service ("IRS") issued private letter rulings concluding that a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20.0% of the aggregate declared distribution. We may rely on these IRS private letter rulings in future periods to satisfy our RIC distribution requirement.

Also, as a BDC, we generally are required to meet a coverage ratio of total assets, less liabilities and indebtedness not represented by senior securities, to total senior securities, which include all of our borrowings and any outstanding preferred stock, of at least 200.0%, or, if we obtain the required approvals from our independent directors and/or stockholders, 150.0%. This requirement limits the amount that we may borrow. Our asset coverage ratio, as defined in the 1940 Act, was 294.6% as of May 31, 2018, 293.0% as of February 28, 2018 and 229.0% as of May 31, 2017. To fund growth in our investment portfolio in the future, we anticipate needing to raise additional capital from various sources, including the equity markets and other debt-related markets, which may or may not be available on favorable terms, if at all.

On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our non-interested Board of Directors approved of our becoming subject to a minimum asset coverage ratio of 150% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150% asset coverage ratio will become effective on April 16, 2019.

Consequently, we may not have the funds or the ability to fund new investments, to make additional investments in our portfolio companies, to fund our unfunded commitments to portfolio companies or to repay borrowings. Also, the illiquidity of our portfolio investments may make it difficult for us to sell these investments when desired and, if we are required to sell these investments, we may realize significantly less than their recorded value.

Madison revolving credit facility

Below is a summary of the terms of the senior secured revolving credit facility we entered into with Madison Capital Funding LLC (the "Credit Facility") on June 30, 2010, which was most recently amended on May 18, 2017.

Table of Contents

Availability. The Company can draw up to the lesser of (i) $40.0 million (the "Facility Amount") and (ii) the product of the applicable advance rate (which varies from 50.0% to 75.0% depending on the type of loan asset) and the value, determined in accordance with the Credit Facility (the "Adjusted Borrowing Value"), of certain "eligible" loan assets pledged as security for the loan (the "Borrowing Base"), in each case less (a) the amount of any undrawn funding commitments the Company has under any loan asset and which are not covered by amounts in the Unfunded Exposure Account referred to below (the "Unfunded Exposure Amount") and outstanding borrowings. Each loan asset held by the Company as of the date on which the Credit Facility was closed was valued as of that date and each loan asset that the Company acquires after such date will be valued at the lowest of its fair value, its face value (excluding accrued interest) and the purchase price paid for such loan asset. Adjustments to the value of a loan asset will be made to reflect, among other things, changes in its fair value, a default by the obligor on the loan asset, insolvency of the obligor, acceleration of the loan asset, and certain modifications to the terms of the loan asset.

The Credit Facility contains limitations on the type of loan assets that are "eligible" to be included in the Borrowing Base and as to the concentration level of certain categories of loan assets in the Borrowing Base such as restrictions on geographic and industry concentrations, asset size and quality, payment frequency, status and terms, average life, and collateral interests. In addition, if an asset is to remain an "eligible" loan asset, the Company may not make changes to the payment, amortization, collateral and certain other terms of the loan assets without the consent of the administrative agent that will either result in subordination of the loan asset or be materially adverse to the lenders.

Collateral. The Credit Facility is secured by substantially all of the assets of the Company (other than assets held by our SBIC subsidiary) and includes the subordinated notes ("CLO Notes") issued by Saratoga CLO and the Company's rights under the CLO Management Agreement (as defined below).

Interest Rate and Fees. Under the Credit Facility, funds are borrowed from or through certain lenders at the greater of the prevailing LIBOR rate and 1.00%, plus an applicable margin of 4.75%. At the Company's option, funds may be borrowed based on an alternative base rate, which in no event will be less than 2.00%, and the applicable margin over such alternative base rate is 3.75%. In addition, the Company pays the lenders a commitment fee of 0.75% per year on the unused amount of the Credit Facility for the duration of the Revolving Period (defined below). Accrued interest and commitment fees are payable monthly. The Company was also obligated to pay certain other fees to the lenders in connection with the closing of the Credit Facility.

Revolving Period and Maturity Date. The Company may make and repay borrowings under the Credit Facility for a period of three years following the closing of the Credit Facility (the "Revolving Period"). The Revolving Period may be terminated at an earlier time by the Company or, upon the occurrence of an event of default, by action of the lenders or automatically. All borrowings and other amounts payable under the Credit Facility are due and payable in full five years after the end of the Revolving Period.

Collateral Tests. It is a condition precedent to any borrowing under the Credit Facility that the principal amount outstanding under the Credit Facility, after giving effect to the proposed borrowings, not exceed the lesser of the Borrowing Base or the Facility Amount (the "Borrowing Base Test"). In addition to satisfying the Borrowing Base Test, the following tests must also be satisfied (together with Borrowing Base Test, the "Collateral Tests"):

•

Interest Coverage Ratio. The ratio (expressed as a percentage) of interest collections with respect to pledged loan assets, less certain fees and expenses relating to the Credit Facility, to accrued interest and commitment fees and any breakage costs payable to the lenders under the Credit Facility for the last 6 payment periods must equal at least 175.0%.

•

Overcollateralization Ratio. The ratio (expressed as a percentage) of the aggregate Adjusted Borrowing Value of "eligible" pledged loan assets plus the fair value of certain ineligible pledged loan assets and the CLO Notes (in each case, subject to certain adjustments) to outstanding borrowings under the Credit Facility plus the Unfunded Exposure Amount must equal at least 200.0%.

•

Weighted Average FMV Test. The aggregate adjusted or weighted value of "eligible" pledged loan assets as a percentage of the aggregate outstanding principal balance of "eligible" pledged loan assets must be equal to or greater than 72.0% and 80.0% during the one-year periods prior to the first and second anniversary of the closing date, respectively, and 85.0% at all times thereafter.

The Credit Facility also requires payment of outstanding borrowings or replacement of pledged loan assets upon the Company's breach of its representation and warranty that pledged loan assets included in the Borrowing Base are "eligible" loan assets. Such payments or replacements must equal the lower of the amount by which the Borrowing Base is overstated as a result of such breach or any deficiency under the Collateral Tests at the time of repayment or replacement. Compliance with the Collateral Tests is also a condition to the discretionary sale of pledged loan assets by the Company.

Priority of Payments. During the Revolving Period, the priority of payments provisions of the Credit Facility require, after payment of specified fees and expenses and any necessary funding of the Unfunded Exposure Account, that collections of principal from the loan assets and, to the extent that these are insufficient, collections of interest from the loan assets, be applied on each payment date to payment

Table of Contents

of outstanding borrowings if the Borrowing Base Test, the Overcollateralization Ratio and the Interest Coverage Ratio would not otherwise be met. Similarly, following termination of the Revolving Period, collections of interest are required to be applied, after payment of certain fees and expenses, to cure any deficiencies in the Borrowing Base Test, the Interest Coverage Ratio and the Overcollateralization Ratio as of the relevant payment date.

Reserve Account. The Credit Facility requires the Company to set aside an amount equal to the sum of accrued interest, commitment fees and administrative agent fees due and payable on the next succeeding three payment dates (or corresponding to three payment periods). If for any monthly period during which fees and other payments accrue, the aggregate Adjusted Borrowing Value of "eligible" pledged loan assets which do not pay cash interest at least quarterly exceeds 15.0% of the aggregate Adjusted Borrowing Value of "eligible" pledged loan assets, the Company is required to set aside such interest and fees due and payable on the next succeeding six payment dates. Amounts in the reserve account can be applied solely to the payment of administrative agent fees, commitment fees, accrued and unpaid interest and any breakage costs payable to the lenders.

Unfunded Exposure Account. With respect to revolver or delayed draw loan assets, the Company is required to set aside in a designated account (the "Unfunded Exposure Account") 100.0% of its outstanding and undrawn funding commitments with respect to such loan assets. The Unfunded Exposure Account is funded at the time the Company acquires a revolver or delayed draw loan asset and requests a related borrowing under the Credit Facility. The Unfunded Exposure Account is funded through a combination of proceeds of the requested borrowing and other Company funds, and if for any reason such amounts are insufficient, through application of the priority of payment provisions described above.

Operating Expenses. The priority of payments provision of the Credit Facility provides for the payment of certain operating expenses of the Company out of collections on principal and interest during the Revolving Period and out of collections on interest following the termination of the Revolving Period in accordance with the priority established in such provision. The operating expenses payable pursuant to the priority of payment provisions is limited to $350,000 for each monthly payment date or $2.5 million for the immediately preceding period of twelve consecutive monthly payment dates. This ceiling can be increased by the lesser of 5.0% or the percentage increase in the fair market value of all the Company's assets only on the first monthly payment date to occur after each one-year anniversary following the closing of the Credit Facility. Upon the occurrence of a Manager Event (described below), the consent of the administrative agent is required in order to pay operating expenses through the priority of payments provision.

Events of Default. The Credit Facility contains certain negative covenants, customary representations and warranties and affirmative covenants and events of default. The Credit Facility does not contain grace periods for breach by the Company of certain covenants, including, without limitation, preservation of existence, negative pledge, change of name or jurisdiction and separate legal entity status of the Company covenants and certain other customary covenants. Other events of default under the Credit Facility include, among other things, the following:

•

an Interest Coverage Ratio of less than 150.0%;

•

an Overcollateralization Ratio of less than 175.0%;

•

the filing of certain ERISA or tax liens;

•

the occurrence of certain "Manager Events" such as:

•

failure by Saratoga Investment Advisors and its affiliates to maintain collectively, directly or indirectly, a cash equity investment in the Company in an amount equal to at least $5.0 million at any time prior to the third anniversary of the closing date;

•

failure of the Management Agreement between Saratoga Investment Advisors and the Company to be in full force and effect;

•

indictment or conviction of Saratoga Investment Advisors or any "key person" for a felony offense, or any fraud, embezzlement or misappropriation of funds by Saratoga Investment Advisors or any "key person" and, in the case of "key persons," without a reputable, experienced individual reasonably satisfactory to Madison Capital Funding appointed to replace such key person within 30 days;

•

resignation, termination, disability or death of a "key person" or failure of any "key person" to provide active participation in Saratoga Investment Advisors' daily activities, all without a reputable, experienced individual reasonably satisfactory to Madison Capital Funding appointed within 30 days; or

•

occurrence of any event constituting "cause" under the Collateral Management Agreement between the Company and Saratoga CLO (the "CLO Management Agreement"), delivery of a notice under Section 12(c) of the CLO Management Agreement with respect to the removal of the Company as collateral manager or the Company ceases to act as collateral manager under the CLO Management Agreement.

Table of Contents

Conditions to Acquisitions and Pledges of Loan Assets. The Credit Facility imposes certain additional conditions to the acquisition and pledge of additional loan assets. Among other things, the Company may not acquire additional loan assets without the prior written consent of the administrative agent until such time that the administrative agent indicates in writing its satisfaction with Saratoga Investment Advisors' policies, personnel and processes relating to the loan assets.

Fees and Expenses. The Company paid certain fees and reimbursed Madison Capital Funding LLC for the aggregate amount of all documented, out-of-pocket costs and expenses, including the reasonable fees and expenses of lawyers, incurred by Madison Capital Funding LLC in connection with the Credit Facility and the carrying out of any and all acts contemplated thereunder up to and as of the date of closing of the stock purchase transaction with Saratoga Investment Advisors and certain of its affiliates. These amounts totaled $2.0 million.

On February 24, 2012, we amended our senior secured revolving credit facility with Madison Capital Funding LLC to, among other things:

•

expand the borrowing capacity under the Credit Facility from $40.0 million to $45.0 million;

•

extend the period during which we may make and repay borrowings under the Credit Facility from July 30, 2013 to February24, 2015 (the "Revolving Period"). The Revolving Period may, upon the occurrence of an event of default, by action of the lenders or automatically, be terminated. All borrowings and other amounts payable under the Credit Facility are due and payable five years after the end of the Revolving Period; and

•

remove the condition that we may not acquire additional loan assets without the prior written consent of the administrative agent.

On September 17, 2014, we entered into a second amendment to the Revolving Facility with Madison Capital Funding LLC to, among other things:

•

extend the commitment termination date from February 24, 2015 to September 17, 2017;

•

extend the maturity date of the Revolving Facility from February 24, 2020 to September 17, 2022 (unless terminated sooner upon certain events);

•

reduce the applicable margin rate on base rate borrowings from 4.50% to 3.75%, and on LIBOR borrowings from 5.50% to 4.75%; and

•

reduce the floor on base rate borrowings from 3.00% to 2.25%; and on LIBOR borrowings from 2.00% to 1.25%.

On May 18, 2017, we entered into a third amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

•

extend the commitment termination date from September 17, 2017 to September 17, 2020;

•

extend the final maturity date of the Credit Facility from September 17, 2022 to September 17, 2025;

•

reduce the floor on base rate borrowings from 2.25% to 2.00%;

•

reduce the floor on LIBOR borrowings from 1.25% to 1.00%; and

•

reduce the commitment fee rate from 0.75% to 0.50% for any period during which the ratio of advances outstanding to aggregate commitments, expressed as a percentage, is greater than or equal to 50%.

At May 31, 2018 and February 28, 2018, we had no outstanding borrowings under the Credit Facility. Our borrowing base under the Credit Facility was $28.1 million at May 31, 2018 and $27.4 million at February 28, 2018. We had $137.7 million of SBA-guaranteed debentures (which are discussed below) outstanding at May 31, 2018 and February 28, 2018. In addition, we had $74.5 million of unsecured notes (see discussion below) outstanding at May 31, 2018 and February 28, 2018.

Our asset coverage ratio, as defined in the 1940 Act, was 294.6% as of May 31, 2018 and 293.0% as of February 28, 2018.

Table of Contents

SBA-guaranteed debentures

In addition, we, through a wholly-owned subsidiary, sought and obtained a license from the SBA to operate an SBIC. In this regard, on March 28, 2012, our wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP, received a license from the SBA to operate as an SBIC under Section 301(c) of the Small Business Investment Act of 1958. SBICs are designated to stimulate the flow of private equity capital to eligible small businesses. Under SBA regulations, SBICs may make loans to eligible small businesses and invest in the equity securities of small businesses.

The SBIC license allows our SBIC subsidiary to obtain leverage by issuing SBA-guaranteed debentures. SBA-guaranteed debentures are non-recourse, interest only debentures with interest payable semi-annually and have a ten year maturity. The principal amount of SBA-guaranteed debentures is not required to be paid prior to maturity but may be prepaid at any time without penalty. The interest rate of SBA-guaranteed debentures is fixed on a semi-annual basis at a market-driven spread over U.S. Treasury Notes with 10-year maturities.

SBA regulations currently limit the amount that our SBIC subsidiary may borrow to a maximum of $150.0 million when it has at least $75.0 million in regulatory capital, receives a capital commitment from the SBA and has been through an examination by the SBA subsequent to licensing. As of May 31, 2018, our SBIC subsidiary had $75.0 million in regulatory capital and $137.7 million SBA-guaranteed debentures outstanding.

We received exemptive relief from the SEC to permit us to exclude the debt of our SBIC subsidiary guaranteed by the SBA from the definition of senior securities in the 200.0% asset coverage test under the 1940 Act. This allows us increased flexibility under the 200.0% asset coverage test by permitting us to borrow up to $150.0 million more than we would otherwise be able to absent the receipt of this exemptive relief. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our non-interested Board of Directors approved of our becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio will become effective on April 16, 2019.

On April 2, 2015, the SBA issued a "green light" letter inviting the Company to continue our application process to obtain a license to form and operate its second SBIC subsidiary. On September 27, 2016, the SBA informed us that as part of their continued review of our application for a second license, and in order to ensure that they were reviewing the most current information available, we would need to update all previously submitted materials and invited us to reapply. As a result of this request, with which we are in the process of complying, the existing "green light" letter that the SBA issued to us has expired. If approved in the future, a second SBIC license would provide us an incremental source of long-term capital by permitting us to issue up to $150.0 million of additional SBA-guaranteed debentures in addition to the $150.0 million already approved under the first license.

Unsecured notes

In May 2013, we issued $48.3 million in aggregate principal amount of our 2020 Notes for net proceeds of $46.1 million after deducting underwriting commissions of $1.9 million and offering costs of $0.3 million. The proceeds included the underwriters' full exercise of their overallotment option. Interest on these 2020 Notes is paid quarterly in arrears on February 15, May 15, August 15 and November 15, at a rate of 7.50% per year, beginning August 15, 2013. The 2020 Notes mature on May 31, 2020 and since May 31, 2016, may be redeemed in whole or in part at any time or from time to time at our option. In connection with the issuance of the 2020 Notes, we agreed to the following covenants for the period of time during which the 2020 Notes are outstanding:

•

we will not violate (whether or not we are subject to) Section 18(a)(1)(A) as modified by Section 61(a)(1) of the 1940 Act or any successor provisions, but giving effect to any exemptive relief granted to us by the SEC. Currently, these provisions generally prohibit us from making additional borrowings, including through the issuance of additional debt or the sale of additional debt securities, unless our asset coverage, as defined in the 1940 Act, equals at least 200.0% after such borrowings, or, if we obtain the required approvals from our independent directors and/or stockholders, 150.0%. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our non-interested Board of Directors approved of our becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio will become effective on April 16, 2019.

•

we will not violate (regardless of whether we are subject to) Section 18(a)(1)(B) as modified by Section 61(a)(1) of the 1940 Act or any successor provisions, but giving effect to (i) any exemptive relief granted to us by the SEC and (ii) no-action relief granted by the SEC to another BDC (or to the Company if it determines to seek such similar no-action or other relief) permitting the BDC to declare any cash dividend or distribution notwithstanding the prohibition contained in Section 18(a) (1)(B) as modified by Section 61(a)(1) of the 1940 Act in order to maintain the BDC's status as a regulated investment company under the Code. Currently these provisions generally prohibit us from declaring any cash dividend or distribution upon any class of our capital stock, or purchasing any such capital stock if our asset coverage, as defined in the 1940 Act, is below 200.0% at the time of the declaration of the dividend or distribution or the purchase and after deducting the amount of such dividend, distribution or purchase, or, if we obtain the required approvals from our independent directors and/or

Table of Contents

stockholders, 150.0%. On April 16, 2018, as permitted by the Small Business Credit Availability Act, which was signed into law on March 23, 2018, our non-interested Board of Directors approved of our becoming subject to a minimum asset coverage ratio of 150.0% under Sections 18(a)(1) and 18(a)(2) of the Investment Company Act, as amended. The 150.0% asset coverage ratio will become effective on April 16, 2019.

The 2020 Notes were redeemed in full on January 13, 2017 and are no longer listed on the NYSE.

On May 29, 2015, we entered into a Debt Distribution Agreement with Ladenburg Thalmann & Co. through which we may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the 2020 Notes through an ATM offering. As of May 31, 2018, the Company sold 539,725 bonds with a principal of $13.5 million at an average price of $25.31 for aggregate net proceeds of $13.4 million (net of transaction costs).

On December 21, 2016, we issued $74.5 million in aggregate principal amount of our 2023 Notes for net proceeds of $71.7 million after deducting underwriting commissions of approximately $2.3 million and offering costs of approximately $0.5 million. The issuance included the exercise of substantially all of the underwriters' option to purchase an additional $9.8 million aggregate principal amount of 2023 Notes within 30 days. Interest on the 2023 Notes is paid quarterly in arrears on March 15, June 15, September 15 and December 15, at a rate of 6.75% per year, beginning March 30, 2017. The 2023 Notes mature on December 30, 2023, and commencing December 21, 2019, may be redeemed in whole or in part at any time or from time to time at our option. The net proceeds from the offering were used to repay all of the outstanding indebtedness under the 2020 Notes on January 13, 2017, which amounted to $61.8 million, and for general corporate purposes in accordance with our investment objective and strategies. The 2020 Notes were redeemed in full on January 13, 2017. The 2023 Notes are listed on the NYSE under the trading symbol "SAB" with a par value of $25.00 per share. In connection with the issuance of the 2023 Notes, we agreed to the following covenants for the period of time during which the notes are outstanding:

•

if, at any time, we are not subject to the reporting requirements of Sections 13 or 15(d) of the Securities Exchange Act of 1934, or the Exchange Act, to file any periodic reports with the SEC, we agree to furnish to holders of the 2023 Notes and the Trustee, for the period of time during which the 2023 Notes are outstanding, our audited annual consolidated financial statements, within 90 days of our fiscal year end, and unaudited interim consolidated financial statements, within 45 days of our fiscal quarter end (other than our fourth fiscal quarter). All such financial statements will be prepared, in all material respects, in accordance with applicable United States generally accepted accounting principles.

At May 31, 2018 and February 28, 2018, the fair value of investments, cash and cash equivalents and cash and cash equivalents, reserve accounts were as follows:


	At May 31, 2018					At February 28, 2018
	Fair Value		Percentage of Total			Fair Value		Percentage of Total
	($ in thousands)
Cash and cash equivalents	$	3,314		0.9	%	$	3,928		1.1	%
Cash and cash equivalents, reserve accounts		10,417		2.9			9,850		2.8
Syndicated loans		-		-			4,106		1.1
First lien term loans		195,768		54.8			197,359		55.4
Second lien term loans		97,073		27.2			95,075		26.7
Unsecured term loans		2,150		0.6			-		-
Structured finance securities		16,456		4.6			16,374		4.6
Equity interests		31,904		9.0			29,780		8.3

Total	$	357,082		100.0	%	$	356,472		100.0	%

Table of Contents

On September 24, 2014, we announced the approval of an open market share repurchase plan that allows it to repurchase up to 200,000 shares of our common stock at prices below our NAV as reported in its then most recently published consolidated financial statements, which was subsequently increased to 400,000 shares of our common stock. On October 5, 2016, our board of directors extended the open market share repurchase plan for another year to October 15, 2017 and increased the number of shares we are permitted to repurchase at prices below our NAV, as reported in its then most recently published consolidated financial statements, to 600,000 shares of our common stock. On October 10, 2017, the Company's board of directors extended the open market share repurchase plan for another year to October 15, 2018, leaving the number of shares unchanged at 600,000 shares of its common stock. As of May 31, 2018, we purchased 218,491 shares of common stock, at the average price of $16.84 for approximately $3.7 million pursuant to this repurchase plan.

On May 30, 2018, our board of directors declared a dividend of $0.51 per share, which will be paid on June 27, 2018, to common stockholders of record as of June 15, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.7 million in cash and 21,562 newly issued shares of common stock, or 0.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $23.72 per share, which equaled 95.0% of the volume weighted average trading price per share of the common stock on June 14, 15, 18, 19, 20, 21, 22, 25, 26 and 27, 2018.

On February 26, 2018, our board of directors declared a dividend of $0.50 per share, which was paid on March 26, 2018, to common stockholders of record as of March 14, 2018. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.6 million in cash and 25,354 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $19.91 per share, which equaled the volume weighted average trading price per share of the common stock on March 13, 14, 15, 16, 19, 20, 21, 22, 23 and 26, 2018.

On November 29, 2017, our board of directors declared a dividend of $0.49 per share payable on December 27, 2017, to common stockholders of record on December 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 25,435 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $21.14 per share, which equaled the volume weighted average trading price per share of the common stock on December 13, 14, 15, 18, 19, 20, 21, 22, 26 and 27, 2017.

On August 28, 2017, our board of directors declared a dividend of $0.48 per share payable on September 26, 2017, to common stockholders of record on September 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.2 million in cash and 33,551 newly issued shares of common stock, or 0.6% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $20.19 per share, which equaled the volume weighted average trading price per share of the common stock on September 13, 14, 15, 18, 19, 20, 21, 22, 25 and 26, 2017.

On May 30, 2017, our board of directors declared a dividend of $0.47 per share which was paid on June 27, 2017, to common stockholders of record on June 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.3 million in cash and 26,222 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $20.04 per share, which equaled the volume weighted average trading price per share of the common stock on June 14, 15, 16, 19, 20, 21, 22, 23, 26 and 27, 2017.

On February 28, 2017, our board of directors declared a dividend of $0.46 per share, which was paid on March 28, 2017, to common stockholders of record as of March 15, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $2.0 million in cash and 29,096 newly issued shares of common stock, or 0.5% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $21.38 per share, which equaled the volume weighted average trading price per share of the common stock on March 15, 16, 17, 20, 21, 22, 23, 24, 27 and 28, 2017.

On January 12, 2017, our board of directors declared a dividend of $0.45 per share, which was paid on February 9, 2017, to common stockholders of record as of January 31, 2017. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.6 million in cash and 50,453 newly issued shares of common stock, or 0.9% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $20.25 per share, which equaled the volume weighted average trading price per share of the common stock on January 27, 30, 31 and February 1, 2, 3, 6, 7, 8 and 9, 2017.

Table of Contents

On October 5, 2016, our board of directors declared a dividend of $0.44 per share, which was paid on November 9, 2016, to common stockholders of record as of October 31, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 58,548 newly issued shares of common stock, or 1.0% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $17.12 per share, which equaled the volume weighted average trading price per share of the common stock on October 27, 28, 31 and November 1, 2, 3, 4, 7, 8 and 9, 2016.

On August 8, 2016, our board of directors declared a special dividend of $0.20 per share, which was paid on September 5, 2016, to common stockholders of record as of August 24, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.7 million in cash and 24,786 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $17.06 per share, which equaled the volume weighted average trading price per share of the common stock on August 22, 23, 24, 25, 26, 29, 30, 31 and September 1 and 2, 2016.

On July 7, 2016, our board of directors declared a dividend of $0.43 per share, which was paid on August 9, 2016, to common stockholders of record as of July 29, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 58,167 newly issued shares of common stock, or 1.0% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $16.32 per share, which equaled the volume weighted average trading price per share of the common stock on July 27, 28, 29 and August 1, 2, 3, 4, 5, 8 and 9, 2016.

On March 31, 2016, our board of directors declared a dividend of $0.41 per share, which was paid on April 27, 2016, to common stockholders of record as of April 15, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.5 million in cash and 56,728 newly issued shares of common stock, or 1.0% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.43 per share, which equaled the volume weighted average trading price per share of the common stock on April 14, 15, 18, 19, 20, 21, 22, 25, 26 and 27, 2016.

On January 12, 2016, our board of directors declared a dividend of $0.40 per share, which was paid on February 29, 2016, to common stockholders of record as of February 1, 2016. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.4 million in cash and 66,765 newly issued shares of common stock, or 1.2% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $13.11 per share, which equaled the volume weighted average trading price per share of the common stock on February 16, 17, 18, 19, 22, 23, 24, 25, 26 and 29, 2016.

On October 7, 2015, our board of directors declared a dividend of $0.36 per share, which was paid on November 30, 2015, to common stockholders of record as of November 2, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 61,029 newly issued shares of common stock, or 1.1% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.53 per share, which equaled the volume weighted average trading price per share of the common stock on November 16, 17, 18, 19, 20, 23, 24, 25, 27 and 30, 2015.

On July 8, 2015, our board of directors declared a dividend of $0.33 per share, which was paid on August 31, 2015, to common stockholders of record as of August 3, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 47,861 newly issued shares of common stock, or 0.9% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.28 per share, which equaled the volume weighted average trading price per share of the common stock on August 18, 19, 20, 21, 24, 25, 26, 27, 28 and 31, 2015.

On May 14, 2015, our board of directors declared a special dividend of $1.00 per share, which was paid on June 5, 2015, to common stockholders of record on as of May 26, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 126,230 newly issued shares of common stock, or 2.3% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $16.47 per share, which equaled the volume weighted average trading price per share of the common stock on May 22, 26, 27, 28, 29 and June 1, 2, 3, 4, and 5, 2015.

On April 9, 2015, our board of directors declared a dividend of $0.27 per share, which was paid on May 29, 2015, to common stockholders of record as of May 4, 2015. Shareholders had the option to receive payment of the dividend in cash, or receive shares of

Table of Contents

common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.9 million in cash and 33,766 newly issued shares of common stock, or 0.6% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $16.78 per share, which equaled the volume weighted average trading price per share of the common stock on May 15, 18, 19, 20, 21, 22, 26, 27, 28 and 29, 2015.

On September 24, 2014, our board of directors declared a dividend of $0.22 per share, which was paid on February 27, 2015, to common stockholders of record on February 2, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.8 million in cash and 26,858 newly issued shares of common stock, or 0.5% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.97 per share, which equaled the volume weighted average trading price per share of the common stock on February 13, 17, 18, 19, 20, 23, 24, 25, 26 and 27, 2015.

Also on September 24, 2014, our board of directors declared a dividend of $0.18 per share, which was paid on November 28, 2014, to common stockholders of record on November 3, 2014. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.6 million in cash and 22,283 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.37 per share, which equaled the volume weighted average trading price per share of the common stock on November 14, 17, 18, 19, 20, 21, 24, 25, 26 and 28, 2014.

On October 30, 2013, our board of directors declared a dividend of $2.65 per share, which was paid on December 27, 2013, to common stockholders of record as of November 13, 2013. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $2.5 million or $0.53 per share. This dividend was declared in reliance on certain private letter rulings issued by the IRS concluding that a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20.0% of the aggregate declared distribution.

Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 649,500 shares of common stock, or 13.7% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.439 per share, which equaled the volume weighted average trading price per share of the common stock on December 11, 13, and 16, 2013.

On November 9, 2012, our board of directors declared a dividend of $4.25 per share, which was paid on December 31, 2012, to common stockholders of record as of November 20, 2012. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $3.3 million or $0.85 per share.

Based on shareholder elections, the dividend consisted of $3.3 million in cash and 853,455 shares of common stock, or 22.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.444 per share, which equaled the volume weighted average trading price per share of the common stock on December 14, 17 and 19, 2012.

On November 15, 2011, our board of directors declared a dividend of $3.00 per share, which was paid on December 30, 2011, to common stockholders of record as of November 25, 2011. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.0 million or $0.60 per share.

Based on shareholder elections, the dividend consisted of $2.0 million in cash and 599,584 shares of common stock, or 18.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $13.117067 per share, which equaled the volume weighted average trading price per share of the common stock on December 20, 21 and 22, 2011.

On November 12, 2010, our board of directors declared a dividend of $4.40 per share to shareholders payable in cash or shares of our common stock, in accordance with the provisions of the IRS Revenue Procedure 2010-12, which allows a publicly-traded regulated investment company to satisfy its distribution requirements with a distribution paid partly in common stock provided that at least 10.0% of the distribution is payable in cash. The dividend was paid on December 29, 2010 to common shareholders of record on November 19, 2010.

Table of Contents

Based on shareholder elections, the dividend consisted of $1.2 million in cash and 596,235 shares of common stock, or 22.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 10.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $17.8049 per share, which equaled the volume weighted average trading price per share of the common stock on December 20, 21 and 22, 2010.

On November 13, 2009, our board of directors declared a dividend of $18.25 per share, which was paid on December 31, 2009, to common stockholders of record as of November 25, 2009. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.1 million or $0.25 per share.

Based on shareholder elections, the dividend consisted of $2.1 million in cash and 864,872.5 shares of common stock, or 104.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 13.7% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $1.5099 per share, which equaled the volume weighted average trading price per share of the common stock on December 24 and 28, 2009.

We cannot provide any assurance that these measures will provide sufficient sources of liquidity to support our operations and growth.

Contractual obligations

The following table shows our payment obligations for repayment of debt and other contractual obligations at May 31, 2018:


			Payment Due by Period
	Total		Less Than 1 Year		1 - 3 Years		3 - 5 Years		More Than 5 Years
	($ in thousands)
Long-Term Debt Obligations	$	212,111	$	-	$	-	$	40,000	$	172,111

Off-balance sheet arrangements

As of May 31, 2018 and February 28, 2018 the Company's off-balance sheet arrangements consisted of $4.7 million and $4.9 million, respectively, of unfunded commitments to provide debt financing to its portfolio companies or to fund limited partnership interests. Such commitments are generally up to the Company's discretion to approve, or the satisfaction of certain financial and nonfinancial covenants and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Company's consolidated statements of assets and liabilities and are not reflected in the Company's consolidated statements of assets and liabilities.

A summary of the composition of the unfunded commitments as of May 31, 2018 and February 28, 2018 is shown in the table below (dollars in thousands):


	As of
	May 31, 2018		February 28, 2018
GreyHeller LLC	$	2,000	$	2,000
Destiny Solutions, Inc.		1,500		-
Omatic Software, LLC		1,000		-
Pathway Partners Vet Management Company LLC		151		917
CLEO Communications Holding, LLC		-		2,000

Total	$	4,651	$	4,917

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our business activities contain elements of market risk. We consider our principal market risk to be the fluctuation in interest rates. Managing this risk is essential to our business. Accordingly, we have systems and procedures designed to identify and analyze our risks, to establish appropriate policies and thresholds and to continually monitor this risk and thresholds by means of administrative and information technology systems and other policies and processes.

Table of Contents

Interest rate risk is defined as the sensitivity of our current and future earnings to interest rate volatility, including relative changes in different interest rates, variability of spread relationships, the difference in re-pricing intervals between our assets and liabilities and the effect that interest rates may have on our cash flows. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on interest earning assets and our interest expense incurred in connection with our interest bearing debt and liabilities. Changes in interest rates can also affect, among other things, our ability to acquire leveraged loans, high yield bonds and other debt investments and the value of our investment portfolio.

Our investment income is affected by fluctuations in various interest rates, including LIBOR and the prime rate. A large portion of our portfolio is, and we expect will continue to be, comprised of floating rate investments that utilize LIBOR. Our interest expense is affected by fluctuations in LIBOR only on our revolving credit facility. At May 31, 2018, we had $212.1 million of borrowings outstanding. There were no borrowings outstanding on the revolving credit facility as of May 31, 2018.

We have analyzed the potential impact of changes in interest rates on interest income from investments. Assuming that our investments as of May 31, 2018 were to remain constant for a full fiscal year and no actions were taken to alter the existing interest rate terms, a hypothetical change of 1.0% in interest rates would cause a corresponding increase of approximately $2.5 million to our interest income.

Although management believes that this measure is indicative of our sensitivity to interest rate changes, it does not adjust for potential changes in credit quality, size and composition of the assets on the statements of assets and liabilities and other business developments that could magnify or diminish our sensitivity to interest rate changes, nor does it account for divergences in LIBOR and the commercial paper rate, which have historically moved in tandem but, in times of unusual credit dislocations, have experienced periods of divergence. Accordingly no assurances can be given that actual results would not materially differ from the potential outcome simulated by this estimate.

ITEM 4. CONTROLS AND PROCEDURES

(a)

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and our chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934). Based on that evaluation, our chief executive officer and our chief financial officer have concluded that our current disclosure controls and procedures are effective in facilitating timely decisions regarding required disclosure of any material information relating to us that is required to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

(b)	There have been no changes in our internal control over financial reporting that occurred during the quarter ended May 31, 2018 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Neither we nor our wholly-owned subsidiaries, Saratoga Investment Funding LLC and Saratoga Investment Corp. SBIC LP, are currently subject to any material legal proceedings.

Item 1A. Risk Factors

In addition to information set forth in this report, you should carefully consider the "Risk Factors" discussed in our most recent Annual Report on Form 10-K filed with the SEC, which could materially affect our business, financial condition and/or operating results. Other than as set forth below, there have been no material changes during the three months ended May 31, 2018 to the risk factors discussed in "Item 1A. Risk Factors" of our Annual Report on Form 10-K. Additional risks or uncertainties not currently known to us or that we currently deem to be immaterial also may materially affect our business, financial condition and/or operating results.

The Tax Cuts and Jobs Act of 2017 (the "Tax Bill") was enacted on December 22, 2017. Effective January 1, 2018, the Tax Bill lowered the federal tax rate from 35% to 21%. The Tax Bill and future regulatory actions pertaining to it could adversely impact the industry and our own results of operations by increasing taxation of certain activities and structures in our industry. We are unable to predict all of the ultimate impacts of the Tax Bill and other proposed tax reform regulations and legislation on our business and results of operations. While we currently estimate that the near term economic impact of the Tax Bill to us will be minimal, uncertainty regarding the impact of the Tax Bill remains, as a result of factors including future regulatory and rulemaking processes, the prospects of additional corrective or supplemental legislation, potential trade or other litigation and other factors. Further, it is possible that other legislation could be introduced and enacted in the future that would have an adverse impact on us.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Not applicable.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

Table of Contents

ITEM 6. EXHIBITS

Listed below are the exhibits which are filed as part of this report (according to the number assigned to them in Item 601 of Regulation S-K):

EXHIBIT INDEX


Exhibit Number		Description

3.1(a)		Articles of Incorporation of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.'s Form 10-Q for the quarterly period ended May 31, 2007).

3.1(b)		Articles of Amendment of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed August 3, 2010).

3.1(c)		Articles of Amendment of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed August 13, 2010).

3.2		Amended and Restated Bylaws of Saratoga Investment Corp. (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed on March 5, 2008).

4.1		Specimen certificate of Saratoga Investment Corp.'s common stock, par value $0.001 per share. (incorporated by reference to Saratoga Investment Corp.'s Registration Statement on Form N-2, File No. 333-169135, filed on September 1, 2010).

4.2		Registration Rights Agreement dated July 30, 2010 between GSC Investment Corp., GSC CDO III L.L.C., and the investors party thereto (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed on August 3, 2010).

4.3		Dividend Reinvestment Plan (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed on September 24, 2014).

4.4		Form of Indenture by and between the Company and U.S. Bank National Association, as trustee (incorporated by reference to Saratoga Investment Corp.'s Pre-Effective Amendment No. 2 to the Registration Statement on Form N-2, File No. 333-186323 filed April 30, 2013).

4.5		Form of Second Supplemental Indenture between the Company and U.S. Bank National Association (incorporated by reference to Amendment No. 2 to Saratoga Investment Corp.'s Registration Statement on Form N-2, File No. 333-214182, filed on December 12, 2016).

4.6		Form of Global Note (incorporated by reference to Exhibit 4.5 hereto, and Exhibit A therein).

4.7		Form of Articles Supplementary Establishing and Fixing the Rights and Preferences of Preferred Stock (incorporated by reference to Saratoga Investment Corp.'s registration statement on Form N-2 Pre-Effective Amendment No. 1, File No. 333-196526, filed on December 5, 2014).

10.1		Investment Advisory and Management Agreement dated July 30, 2010 between GSC Investment Corp. and Saratoga Investment Advisors, LLC (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed on August 3, 2010).

10.2		Custodian Agreement dated March 21, 2007 between GSC Investment LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.'s Form 10-Q for the quarterly period ended May 31, 2007).

10.3		Administration Agreement dated July 30, 2010 between GSC Investment Corp. and Saratoga Investment Advisors, LLC (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed on August 3, 2010).

10.4		Trademark License Agreement dated July 30, 2010 between Saratoga Investment Advisors, LLC and GSC Investment Corp. (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed on August 3, 2010).

10.5		Credit, Security and Management Agreement dated July 30, 2010 by and among GSC Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed on August 3, 2010).

10.6		Form of Indemnification Agreement between Saratoga Investment Corp. and each officer and director of Saratoga Investment Corp. (incorporated by reference to Amendment No. 2 to Saratoga Investment Corp.'s Registration Statement on Form N-2 filed on January 12, 2007).

Table of Contents


Exhibit Number		Description

10.7		Amendment No. 1 to Credit, Security and Management Agreement dated February 24, 2012 by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed on February 29, 2012).

10.8		Amended and Restated Indenture, dated as of November 15, 2016, among Saratoga Investment Corp. CLO 2013-1, Ltd., Saratoga Investment Corp. CLO 2013-1, Inc. and U.S. Bank National Association. (incorporated by reference to Saratoga Investment Corp.'s Registration Statement on Form N-2, File No. 333-216344, filed on February 28, 2017).

10.9		Amended and Restated Collateral Management Agreement, dated October 17, 2013, by and between Saratoga Investment Corp. and Saratoga Investment Corp. CLO 2013-1, Ltd. (incorporated by reference to Saratoga Investment Corp.'s Registration Statement on Form N-2, File No. 333-196526, filed on December 5, 2014).

10.10		Investment Advisory and Management Agreement dated July 30, 2010 between Saratoga Investment Corp. and Saratoga Investment Advisors, LLC (incorporated by reference to Saratoga Investment Corp.'s Registration Statement on Form N-2, File No. 333-196526, filed on December 5, 2014).

10.11		Amendment No. 2 to Credit, Security and Management Agreement dated September 17, 2014 by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed on September 18, 2014).

10.12		Amendment No. 3 to Credit, Security and Management Agreement, dated May 18, 2017, by and among Saratoga Investment Funding LLC, Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Madison Capital Funding LLC and U.S. Bank National Association (incorporated by reference to Saratoga Investment Corp.'s Current Report on Form 8-K filed on May 18, 2017).

10.13		Equity Distribution Agreement dated March 16, 2017, by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc. and BB&T Capital Markets, a division of BB&T Securities, LLC (incorporated by reference to Saratoga Investment Corp.'s Post-Effective Amendment No. 1 to the Registration Statement on Form N-2, File No. 333-216344, filed on March 16, 2017).

10.14		Amendment No. 1 to the Equity Distribution Agreement dated October 12, 2017 by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc., BB&T Capital Markets, a division of BB&T Securities, LLC, and FBR Capital Markets & Co. (incorporated by reference to Saratoga Investment Corp.'s Post-Effective Amendment No. 2 to the Registration Statement on Form N-2, File No. 333-216344, filed on October 12, 2017).

10.15		Amendment No. 2 to the Equity Distribution Agreement dated January 11, 2018 by and among Saratoga Investment Corp., Saratoga Investment Advisors, LLC, Ladenburg Thalmann and Co. Inc., BB&T Capital Markets, a division of BB&T Securities, LLC, and B. Riley FBR, Inc. (incorporated by reference to Post-Effective Amendment No. 3 to Saratoga Investment Corp.'s Registration Statement on Form N-2, File No. 333-216344, filed on January 11, 2018).

11		Computation of Per Share Earnings (included in Note 10 to the consolidated financial statements contained in this report).

14		Code of Ethics of the Company adopted under Rule 17j-1 (incorporated by reference to Amendment No.7 to Saratoga Investment Corp.'s Registration Statement on Form N-2, File No. 333-138051, filed on March 22, 2007).

21.1		List of Subsidiaries and jurisdiction of incorporation/organization: Saratoga Investment Funding LLC-Delaware; Saratoga Investment Corp. SBIC, LP-Delaware; and Saratoga Investment Corp. GP, LLC-Delaware.

31.1*		Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934

31.2*		Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934

32.1*		Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

32.2*		Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

*	Filed herewith

Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


	SARATOGA INVESTMENT CORP.

Date: July 10, 2018	By:	/s/ CHRISTIAN L. OBERBECK
		Christian L. Oberbeck
		Chief Executive Officer

	By:	/s/ HENRI J. STEENKAMP
		Henri J. Steenkamp
		Chief Financial Officer and Chief Compliance Officer