06/09/2025 | Press release | Distributed by Public on 06/09/2025 12:45
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
----------------------------------------------------------------
FORM N-CSR
CERTIFIED SHAREHOLDER REPORT
OF REGISTERED MANAGEMENT
INVESTMENT COMPANIES
Investment Company Act File Number 811-23700
----------------------------------------------------------------
Cascade Private Capital Fund
(Exact name of registrant as specified in charter)
----------------------------------------------------------------
c/o UMB Fund Services, Inc.
235 West Galena Street
Milwaukee, WI 53212
Registrant's telephone number, including area code: (414) 299-2030
Lance J. Johnson
235 West Galena Street
Milwaukee, WI 53212
(Name and address of agent for service)
----------------------------------------------------------------
Date of fiscal year end: March 31
Date of reporting period: March 31, 2025
Item 1. Report to Shareholders
(a) The semi-annualreport of the registrant for the year ended March 31, 2025 transmitted to shareholders pursuant to Rule 30e-1promulgated under the Investment Company Act of 1940, as amended (the "1940 Act"), is as follows:
CASCADE PRIVATE CAPITAL FUND
Annual Report
For the Year Ended March 31, 2025
Cascade Private Capital Fund |
Table of Contents For the Year Ended March 31, 2025 |
Letter to Shareholders (Unaudited) |
2 |
|
Fund Performance (Unaudited) |
4 |
|
Report of Independent Registered Public Accounting Firm |
5 |
|
Consolidated Schedule of Investments |
6 |
|
Consolidated Statement of Assets and Liabilities |
13 |
|
Consolidated Statement of Operations |
14 |
|
Consolidated Statements of Changes in Net Assets |
15 |
|
Consolidated Statement of Cash Flows |
16 |
|
Consolidated Financial Highlights |
17 |
|
Notes to Consolidated Financial Statements |
19 |
|
Other Information (Unaudited) |
57 |
|
Fund Management (Unaudited) |
58 |
|
Privacy Notice (Unaudited) |
60 |
This report is submitted for the general information of the shareholders of the Fund. It is not authorized for distribution to prospective investors unless preceded or accompanied by an effective prospectus, which includes information regarding the Fund's risks, objectives, fees and expenses, experience of its management and other information.
www.cliffwaterfunds.com
1
Cascade Private Capital Fund |
Letter to Shareholders March 31, 2025 (Unaudited) |
To our valued clients and investors,
First, I would like to thank our initial investors for their early support of the Cascade Private Capital Fund (the "Fund") and Cliffwater as the new adviser to the Fund, effective last year.
Our management of the Fund coincided with the 20th anniversary of Cliffwater's founding. My partners and I started Cliffwater with the thesis that investors were unlikely to achieve their long-termobjectives relying just on public asset classes and that alternative asset classes - in particular, private markets - presented an opportunity to bolster return and reduce risk. We bookmarked our anniversary with an important study demonstrating the strong performance of private equity over more than two decades, one that confirmed our hypothesis that investors can reasonably expect private assets to outperform public assets by approximately three to five percentage points per year.
The Fund's performance has been consistent with these expectations, driven by the performance of its underlying secondaries, co-investments, structured transactions and fund investments. Since inception of the Fund on January 7, 2022, the Fund has earned a 19.96% annualized total return, compared to 7.31% for the S&P 500 Index. Risk, measured by standard deviation of return, equaled 9.22% for the Fund compared to 17.02% for the S&P 500 Index.
Thank you for your continued trust in Cliffwater.
Stephen L. Nesbitt
Chief Investment Officer
Cliffwater LLC
2
Cascade Private Capital Fund |
Letter to Shareholders March 31, 2025 (Unaudited) (Continued) |
Important Disclosures
The Fund's investment program is speculative and entails substantial risks. There can be no assurance that the Fund's investment objectives will be achieved or that its investment program will be successful. Investors should consider the Fund as a supplement to an overall investment program and should invest only if they are willing to undertake the risks involved. Investors could lose some or all of their investment.
Shares are an illiquid investment.
We do not intend to list the Fund's shares ("Shares") on any securities exchange and we do not expect a secondary market in the Shares to develop.
You should generally not expect to be able to sell your Shares (other than through the limited repurchase process), regardless of how we perform.
Although we are required to implement a Share repurchase program, only a limited number of Shares will be eligible for repurchase by us.
You should consider that you may not have access to the money you invest for an indefinite period of time.
An investment in the Shares is not suitable for you if you have foreseeable need to access the money you invest.
Because you will be unable to sell your Shares or have them repurchased immediately, you will find it difficult to reduce your exposure on a timely basis during a market downturn.
Cybersecurity risks have significantly increased in recent years and the Fund could suffer such losses in the future. One of the fundamental risks associated with the Fund's investments is the risk that an issuer will be unable to make principal and interest payments on its outstanding debt obligations when due. Other risk factors include interest rate risk (a rise in interest rates causes a decline in the value of debt securities) and prepayment risk (the debtor may pay its obligation early, reducing the amount of interest payments).
3
Cascade Private Capital Fund |
Fund Performance March 31, 2025 (Unaudited) |
Performance of a $25,000,000 Investment
The graph above illustrates a representative class of the Fund's historical performance since the Fund's inception in comparison to its benchmark index. The performance of other share classes may be greater than or less than the class depicted above.
Average Annual Total Returns as of March 31, 2025 |
1 Year |
Since |
||||
Cascade Private Capital Fund (Inception Date January 7, 2022) |
30.95 |
% |
19.96 |
% |
||
Russell 3000 Index |
7.22 |
% |
6.39 |
% |
The performance data quoted here represents past performance and past performance is not a guarantee of future results. Investment return and principal value will fluctuate so that an investor's shares, when redeemed, may be worth more or less than their original cost. Current performance may be lower or higher than the performance information quoted. The most recent quarter end performance may be obtained by calling 1 (888) 442-4420.
Investors should note that the Fund is a professionally managed closed-endfund, and the Russell 3000 Index is unmanaged, and does not incur fees, expenses, or taxes, and cannot be purchased directly by investors. Investors should read the Fund's prospectus with regard to the Fund's investment objective, risks, and charges and expenses in conjunction with these financial statements. The performance tables and charts do not reflect the deduction of taxes that a shareholder would pay on the Fund distributions or the redemption of the Fund shares.
4
Cascade Private Capital Fund |
Report of Independent Registered Public Accounting Firm |
To the Shareholders and Board of Trustees of
Cascade Private Capital Fund
Opinion on the Financial Statements
We have audited the accompanying consolidated statement of assets and liabilities, including the consolidated schedule of investments, of Cascade Private Capital Fund (the "Fund") as of March 31, 2025, the related consolidated statements of operations, cash flows, and changes in net assets, the related notes, and the consolidated financial highlights for each of the periods indicated below (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Fund as of March 31, 2025, the results of its operations, its cash flows, the changes in net assets, and the financial highlights for each of the periods indicated below, in conformity with accounting principles generally accepted in the United States of America.
Fund Name |
Consolidated Statements of |
Consolidated Statements of Changes |
Cascade Private Capital Fund |
For the year ended March 31, 2025 |
For the years ended March 31, 2025, and 2024 |
The Fund's consolidated financial highlights for the years or periods ended March 31, 2023, and prior, were audited by other auditors whose report dated May 26, 2023, expressed an unqualified opinion on those consolidated financial highlights.
Basis for Opinion
These financial statements are the responsibility of the Fund's management. Our responsibility is to express an opinion on the Fund's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Fund in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement whether due to error or fraud.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our procedures included confirmation of securities owned as of March 31, 2025, by correspondence with the custodian, brokers, agent banks, issuers, and underlying fund administrators or managers; when replies were not received, we performed other auditing procedures. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
We have served as the auditor of one or more investment companies advised by Cliffwater LLC since 2019.
COHEN & COMPANY, LTD.
Cleveland, Ohio
June 3, 2025
5
Cascade Private Capital Fund |
Consolidated Schedule of Investments As of March 31, 2025 |
Portfolio Company |
Initial |
Geographic |
Shares/ |
Fair Value |
|||||||
Primary Fund Investments - 26.7% |
|||||||||||
Bertram Growth Capital IV-A, L.P. |
1/7/2022 |
North America |
- |
$ |
6,755,664 |
1,2,3 |
|||||
BlackRock Secondaries & Liquidity Solutions II |
12/27/2024 |
North America |
- |
29,359,994 |
1,2,3 |
||||||
Dawson Portfolio Finance Evergreen LP |
5/28/2024 |
North America |
68,333 |
79,330,277 |
1,2,3 |
||||||
DFJ Growth V, L.P. |
11/27/2024 |
North America |
- |
1,085,368 |
1,2,3 |
||||||
Glouston Private Equity Opportunities VII FTE, L.P. |
4/15/2024 |
North America |
- |
20,790,000 |
1,2,3 |
||||||
Gryphon Partners VI-A, L.P. |
1/7/2022 |
North America |
- |
6,080,803 |
1,2,3 |
||||||
Headlands Capital Offshore IV, LP |
4/18/2024 |
North America |
- |
36,314,037 |
1,2,3 |
||||||
ICG LP Secondaries Fund I (Feeder) SCSp |
4/12/2024 |
North America |
- |
3,712,525 |
1,2,3 |
||||||
JFL Equity Investors VI, L.P. |
11/13/2024 |
North America |
- |
6,246,465 |
1,2,3 |
||||||
Juxtapose Ventures III, L.P. |
12/3/2024 |
North America |
- |
385,779 |
1,2,3 |
||||||
Kohlberg Investors X, LP |
9/27/2024 |
North America |
- |
1,135,475 |
1,2,3 |
||||||
Levine Leichtman Capital Partners VII, L.P. |
12/11/2024 |
North America |
- |
216,360 |
1,2,3 |
||||||
Liquid 2 Winners Fund I, L.P. |
2/3/2025 |
North America |
- |
1,839,089 |
1,2,3 |
||||||
NewView Capital Special Opportunities Fund III, L.P. |
6/12/2024 |
North America |
- |
26,676,234 |
1,2,3 |
||||||
OceanSound Partners Fund, LP |
1/7/2022 |
North America |
- |
9,197,809 |
1,2,3 |
||||||
Overbay Capital Partners 2024 Fund US LP |
12/30/2024 |
North America |
- |
8,164,809 |
1,2,3 |
||||||
Pathway Select Fund, LP - Series A |
3/28/2024 |
North America |
- |
434,037,881 |
1,2,3 |
||||||
Pathway Select Fund, LP - 2025 |
3/26/2025 |
North America |
- |
9,121,044 |
1,2,3 |
||||||
SAS Vehicle, L.P. |
12/30/2024 |
North America |
- |
17,623,017 |
1,2,3 |
||||||
SPDW Partners LP |
2/5/2025 |
North America |
- |
7,484,225 |
1,2,3 |
||||||
TA XV-B, L.P. |
2/10/2025 |
North America |
- |
210,220 |
1,2,3 |
||||||
TPG GP Solutions (B), L.P. |
10/28/2024 |
North America |
- |
4,944,532 |
1,2,3 |
||||||
Total Primary Fund Investments |
710,711,607 |
||||||||||
Secondary Fund Investments - 43.6% |
|||||||||||
A&M Capital Partners, LP |
9/30/2024 |
North America |
- |
1,616,295 |
1,2,3 |
||||||
ABRY Senior Equity IV, L.P. |
9/30/2024 |
North America |
- |
435,115 |
1,2,3 |
||||||
ACON Equity Partners 3.5, L.P. |
10/1/2024 |
North America |
- |
2,909,976 |
1,2,3 |
||||||
AE Industrial Partners Extended Value Fund, LP |
1/7/2022 |
North America |
- |
398,012 |
1,2,3 |
||||||
APH Extended Value Fund H, L.P. |
1/30/2025 |
North America |
- |
38,585,018 |
1,2,3 |
||||||
Apse Capital II, L.P. |
10/28/2024 |
Europe |
- |
53,351,946 |
1,2,3,4 |
||||||
Atlas Capital Resources II LP |
9/30/2024 |
North America |
- |
7,830,391 |
1,2,3 |
||||||
Banneker CV, L.P. |
1/21/2025 |
North America |
- |
12,892,971 |
1,2,3 |
||||||
BC Partners Galileo (1) L.P. - Class 1 |
1/7/2022 |
Europe |
- |
6,103,882 |
1,2,3,4 |
||||||
BC Partners Galileo (1) L.P. - Class 2 |
1/7/2022 |
Europe |
- |
329,756 |
1,2,3,4 |
||||||
Beecken Petty O'Keefe Fund IV, L.P. |
9/30/2024 |
North America |
- |
175,639 |
1,2,3 |
||||||
Blue Sea Capital Fund I LP |
9/30/2024 |
Europe |
- |
422,948 |
1,2,3 |
||||||
Blue Wolf Capital Fund III, L.P. |
9/30/2024 |
North America |
- |
11,117,505 |
1,2,3 |
||||||
CapStreet IV, L.P. |
9/30/2024 |
North America |
- |
3,804,217 |
1,2,3 |
||||||
Carousel Capital Apex Rollover Partners, L.P. |
9/30/2024 |
North America |
- |
1,575,894 |
1,2,3 |
||||||
Carousel Capital Partners IV, L.P. |
9/30/2024 |
North America |
- |
2,125,764 |
1,2,3 |
||||||
Carrick Capital Partners, L.P. |
9/30/2024 |
North America |
- |
2,220,032 |
1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
6
Cascade Private Capital Fund |
Consolidated Schedule of Investments As of March 31, 2025 (Continued) |
Portfolio Company |
Initial |
Geographic |
Shares/ |
Fair Value |
|||||||
Secondary Fund Investments (Continued) |
|||||||||||
Catterton Growth Partners II, L.P. |
9/30/2024 |
North America |
- |
$ |
14,816,376 |
1,2,3 |
|||||
Centre Capital Investors VI, L.P. |
9/30/2024 |
North America |
- |
5,980,898 |
1,2,3 |
||||||
Centre Lane Partners III, L.P. |
9/30/2024 |
North America |
- |
19,234,822 |
1,2,3 |
||||||
CPF Midway Fund-A, L.P. |
3/19/2025 |
North America |
- |
17,147,369 |
1,2,3 |
||||||
DFJ Growth 2006 Continuation, L.P. |
11/1/2024 |
North America |
- |
38,242,116 |
1,2,3 |
||||||
EDG Partners Fund II, L.P. |
9/30/2024 |
North America |
- |
804,858 |
1,2,3 |
||||||
Edgewater Capital Partners III LP |
9/30/2024 |
North America |
- |
455,818 |
1,2,3 |
||||||
FB HA Holdings LP |
1/7/2022 |
North America |
- |
8,971,852 |
1,2,3 |
||||||
Founders Circle Capital Co-Invest Series, L.P. - Series 8 |
5/24/2024 |
North America |
- |
14,796,434 |
1,2,3 |
||||||
GA Continuity Fund II, L.P. |
3/14/2025 |
North America |
- |
31,683,755 |
1,2,3 |
||||||
Glouston Private Equity Opportunities VII(a), L.P. |
5/29/2024 |
North America |
- |
17,119,076 |
1,2,3 |
||||||
Gores Small Capitalization Partners, L.P. |
9/30/2024 |
North America |
- |
21,355 |
1,2,3 |
||||||
Gridiron Capital Fund II, L.P. |
9/30/2024 |
North America |
- |
1,523,129 |
1,2,3 |
||||||
Gryphon Partners 3.5, L.P. |
9/30/2024 |
North America |
- |
104,930 |
1,2,3 |
||||||
Harvest Partners VI, L.P. |
9/30/2024 |
North America |
- |
1,382,187 |
1,2,3 |
||||||
HCI Equity Partners IV, L.P. |
9/30/2024 |
North America |
- |
11,369,613 |
1,2,3 |
||||||
Hellman & Friedman Capital Partners X, L.P. |
3/31/2025 |
North America |
- |
43,072,094 |
1,2,3 |
||||||
Housatonic Equity Investors V, L.P. |
9/30/2024 |
North America |
- |
4,606,506 |
1,2,3 |
||||||
HPS KP Mezz 2019 Co-Invest, L.P. |
4/1/2024 |
North America |
- |
58,137,739 |
1,2,3 |
||||||
HPS KP SIP V Co-Investment Fund, L.P. |
4/1/2024 |
North America |
- |
19,760,073 |
1,2,3 |
||||||
HPS Offshore Mezzanine Partners 2019, LP |
4/1/2024 |
North America |
- |
27,095,177 |
1,2,3 |
||||||
HPS Offshore Strategic Investment Partners V, L.P. |
4/1/2024 |
North America |
- |
23,544,827 |
1,2,3 |
||||||
ICG Ludgate Hill (Feeder) V-A Charger SCSp |
3/22/2024 |
North America |
- |
13,674,627 |
1,2,3 |
||||||
Icon Partners V, L.P. |
1/7/2022 |
North America |
- |
9,654,214 |
1,2,3 |
||||||
Incline Equity Partners III, L.P. |
10/1/2024 |
North America |
- |
23,116 |
1,2,3 |
||||||
JFL-NG Continuation Fund, L.P. |
1/7/2022 |
North America |
- |
14,612,908 |
1,2,3 |
||||||
JLL Partners Fund VIII Secondary (SV), L.P. |
2/26/2025 |
Europe |
- |
17,112,416 |
1,2,3 |
||||||
KarpReilly Capital Partners II, L.P. |
9/30/2024 |
North America |
- |
9,298,296 |
1,2,3 |
||||||
LGP Sage PC Coinvest LP |
11/20/2024 |
North America |
- |
18,941,168 |
1,2,3 |
||||||
Lightspeed Ascent Fund, L.P. |
11/18/2024 |
North America |
- |
8,900,942 |
1,2,3 |
||||||
Liquid 2 Ventures Fund II, L.P. |
12/31/2024 |
North America |
- |
13,444,886 |
1,2,3 |
||||||
LLCP LMM Acquisition Fund L.P. |
11/20/2024 |
North America |
- |
8,300,472 |
1,2,3 |
||||||
LLR Equity Partners IV, L.P. |
9/30/2024 |
North America |
- |
2,147,646 |
1,2,3 |
||||||
Mainsail Partners III, L.P. |
9/30/2024 |
North America |
- |
4,124,627 |
1,2,3 |
||||||
Marilyn Co-Invest, L.P. |
4/1/2024 |
North America |
- |
39,548,259 |
1,2,3 |
||||||
Marlin Equity III, L.P. |
10/1/2024 |
North America |
- |
68,861 |
1,2,3 |
||||||
Meridian Private Equity Select Co-Invest I SCSp |
3/28/2025 |
North America |
- |
2,391,019 |
1,2,3 |
||||||
Meridian Private Equity Select Partnerships I SCSp |
3/28/2025 |
North America |
- |
6,781,489 |
1,2,3 |
||||||
MetLife Investment Private Equity Partners II (Feeder), L.P. |
6/28/2024 |
North America |
- |
36,696,139 |
1,2,3 |
||||||
Mezzanine Partners III, L.P. |
9/30/2024 |
North America |
- |
5,709,242 |
1,2,3 |
||||||
Milano Co-Invest, L.P. |
4/1/2024 |
North America |
- |
4,013,577 |
1,2,3 |
||||||
Minerva Co-Invest, L.P. |
4/1/2024 |
North America |
- |
11,222,425 |
1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
7
Cascade Private Capital Fund |
Consolidated Schedule of Investments As of March 31, 2025 (Continued) |
Portfolio Company |
Initial |
Geographic |
Shares/ |
Fair Value |
|||||||
Secondary Fund Investments (Continued) |
|||||||||||
Montagu+ SCSp |
1/7/2022 |
Europe |
- |
$ |
10,987,064 |
1,2,3,4 |
|||||
NEA Secondary Opportunity Fund, L.P. |
7/10/2024 |
North America |
- |
30,876,560 |
1,2,3 |
||||||
Novacap International TMT IV, L.P. |
9/30/2024 |
North America |
- |
2,699,886 |
1,2,3,4 |
||||||
NSH Verisma Holdco, L.P. |
1/7/2022 |
North America |
- |
10,157,260 |
1,2,3 |
||||||
Odyssey Investment Partners Fund V, LP |
9/30/2024 |
North America |
- |
3,567,379 |
1,2,3 |
||||||
OFS Energy Fund III (Q), L.P. |
9/30/2024 |
North America |
- |
416,259 |
1,2,3 |
||||||
Outlander I Archimedes, LP |
12/31/2024 |
North America |
- |
1,074,189 |
1,2,3 |
||||||
Overbay Capital Partners 2023 Fund Aggregator (AIV V) LP |
12/23/2024 |
Europe |
- |
6,052,239 |
1,2,3,4 |
||||||
Overbay Capital Partners 2024 Fund Aggregator (AIV IV) LP |
12/30/2024 |
North America |
- |
3,137,374 |
1,2,3 |
||||||
Palladium Equity Partners IV, L.P. |
10/1/2024 |
North America |
- |
2,055,608 |
1,2,3 |
||||||
Patria Acropolis LP |
12/18/2024 |
Europe |
- |
7,436,150 |
1,2,3,4 |
||||||
ParkerGale Capital II, LP |
3/31/2025 |
North America |
- |
26,197,118 |
1,2,3 |
||||||
PG Source Investment LLC |
3/31/2025 |
North America |
5,007 |
11,571,502 |
1,2,3 |
||||||
Platte River Equity III, L.P. |
9/30/2024 |
North America |
- |
5,615,920 |
1,2,3 |
||||||
PMH II SPV Bellflower LP |
2/28/2025 |
North America |
- |
9,333,730 |
1,2,3 |
||||||
Pontifax Global Food and Agriculture Technology Fund L.P. |
12/31/2024 |
North America |
- |
3,321,825 |
1,2,3 |
||||||
Quad Partners IV, L.P. |
9/30/2024 |
North America |
- |
1,119,907 |
1,2,3 |
||||||
Riverside Fund V SQ-A, L.P. |
9/30/2024 |
North America |
- |
5,215,283 |
1,2,3 |
||||||
RoundTable Healthcare Partners III, L.P. |
9/30/2024 |
North America |
- |
18,376,946 |
1,2,3 |
||||||
RSK Topco, LP |
3/17/2025 |
North America |
17,046,765 |
20,881,026 |
1,3,5 |
||||||
Shamrock Capital Growth Fund III, L.P. |
9/30/2024 |
North America |
- |
3,260,440 |
1,2,3 |
||||||
ShoreView Capital Partners III, LP. |
9/30/2024 |
North America |
- |
14,111,212 |
1,2,3 |
||||||
Siris Partners II, L.P. |
9/30/2024 |
North America |
- |
91,033 |
1,2,3 |
||||||
SK Capital Partners III, L.P. |
9/30/2024 |
North America |
- |
5,121,272 |
1,2,3 |
||||||
SkyKnight Capital II CV B, L.P. |
10/30/2024 |
North America |
- |
14,164,173 |
1,2,3 |
||||||
SPC Partners V, L.P. |
9/30/2024 |
North America |
- |
2,802,713 |
1,2,3 |
||||||
Stork SPV, LP |
1/7/2022 |
North America |
- |
6,159,628 |
1,2,3 |
||||||
TA XIV-A, L.P. |
3/31/2025 |
North America |
- |
53,610,221 |
1,2,3 |
||||||
The Veritas Capital Fund VIII, L.P. |
3/31/2025 |
North America |
- |
74,564,972 |
1,2,3 |
||||||
Trinity Hunt Partners IV, L.P. |
9/30/2024 |
North America |
- |
4,641,524 |
1,2,3 |
||||||
Trinity Ventures 2024, L.P. |
12/20/2024 |
North America |
- |
23,674,850 |
1,2,3 |
||||||
Trive Capital Fund I LP |
9/30/2024 |
North America |
- |
1,246,248 |
1,2,3 |
||||||
TriWest Capital Partners IV (US) LP |
9/30/2024 |
North America |
- |
2,792,701 |
1,2,3,4 |
||||||
TSCP CV I, L.P. |
1/7/2022 |
North America |
- |
5,342,466 |
1,2,3 |
||||||
TSCP CV II, L.P. |
9/6/2024 |
North America |
- |
18,095,118 |
1,2,3 |
||||||
Vida Ventures II, LLC |
12/31/2024 |
North America |
10 |
3,981,062 |
1,2,3 |
||||||
Vida Ventures LLC |
12/31/2024 |
North America |
10 |
3,008,375 |
1,2,3 |
||||||
VMG Partners II, L.P. |
9/30/2024 |
North America |
- |
5,933 |
1,2,3 |
||||||
VV Atreus Special Fund LLC |
12/31/2024 |
North America |
245 |
1,144,714 |
1,2,3 |
||||||
Water Street Healthcare Partners III, L.P. |
9/30/2024 |
North America |
- |
5,708,808 |
1,2,3 |
||||||
Windjammer Senior Equity Fund IV, L.P. |
9/30/2024 |
North America |
- |
2,662,054 |
1,2,3 |
||||||
Total Secondary Fund Investments |
1,158,715,436 |
See accompanying Notes to Consolidated Financial Statements.
8
Cascade Private Capital Fund |
Consolidated Schedule of Investments As of March 31, 2025 (Continued) |
Portfolio Company |
Initial |
Geographic |
Shares/ |
Fair Value |
|||||||
Equity Co-Investments - 17.5% |
|||||||||||
26N Onelife Co-Investment Partners-A LP |
10/10/2024 |
North America |
- |
$ |
9,913,535 |
1,2,3 |
|||||
A2 Biotherapeutics - Series C Preferred |
12/30/2024 |
North America |
6,756,757 |
5,000,000 |
1,3,5 |
||||||
AH Parent Inc (Alliant Inc) - Class A Preferred |
9/26/2024 |
North America |
15,000 |
14,623,500 |
1,3,5 |
||||||
Alliant, Inc. - Class A-1 Common |
12/12/2024 |
North America |
2,000,000 |
9,671,271 |
1,3,5 |
||||||
BayHawk Fund I Aeroplane SPV, LLC |
12/20/2024 |
North America |
- |
6,989,322 |
1,2,3 |
||||||
BPCP NSA Holdings, Inc. - Common |
5/15/2024 |
North America |
3,000 |
4,176,152 |
1,3,5 |
||||||
BPCP NSA Holdings, Inc. - Preferred |
5/15/2024 |
North America |
6,000 |
9,000,000 |
1,3,5 |
||||||
BSP-TS, Co-Invest I, LLC |
1/7/2022 |
North America |
- |
511,252 |
1,2,3 |
||||||
Circle Pharma, Inc. - Series D |
8/29/2024 |
North America |
15,931,176 |
10,000,000 |
1,3,5 |
||||||
Earned Growth Investors I LP |
12/3/2024 |
North America |
- |
12,245,000 |
1,2,3 |
||||||
EPP Holdings, LLC |
1/7/2022 |
North America |
260,000 |
4,743,867 |
1,3,5 |
||||||
Founders Circle Capital Co-Invest Series, L.P. - Series 10 |
3/14/2025 |
North America |
- |
30,092,136 |
1,2,3 |
||||||
Gallant Screening Holdco, Inc. |
1/7/2022 |
North America |
- |
6,305,043 |
1,2,3 |
||||||
Health Velocity Capital IVX Special Situation Fund, L.P. |
5/22/2024 |
North America |
- |
15,575,779 |
1,2,3 |
||||||
HH-Dayco Parent, LP |
9/20/2022 |
North America |
- |
12,747,031 |
1,3,5 |
||||||
HiBid Aggregator, LP |
9/25/2024 |
North America |
10,000 |
9,818,185 |
1,3,5 |
||||||
Insight Hideaway Aggregator, L.P. |
4/3/2024 |
North America |
- |
13,385,767 |
1,2,3 |
||||||
JFL-Tiger Co-Invest Partners, L.P. |
7/31/2024 |
North America |
- |
13,796,674 |
1,2,3 |
||||||
Khosla Ventures OAI, LLC |
10/1/2024 |
North America |
- |
14,826,844 |
1,3,5 |
||||||
NEA CH SPV, L.P. |
5/9/2024 |
North America |
- |
9,820,088 |
1,2,3 |
||||||
NEA TS 2024 SPV, L.P. |
7/22/2024 |
North America |
- |
4,597,254 |
1,2,3 |
||||||
Nefco Acquisitions, Inc. - Series A1 |
8/5/2022 |
North America |
2,658 |
2,658,293 |
1,3,5 |
||||||
Nefco Acquisitions, Inc. - Series B1 |
3/31/2023 |
North America |
80 |
89,776 |
1,3,5 |
||||||
Nefco Acquisitions, Inc. - Series C1 |
10/12/2023 |
North America |
177 |
233,761 |
1,3,5 |
||||||
Nefco Acquisitions, Inc. - Series D1 |
10/31/2024 |
North America |
289 |
410,317 |
1,3,5 |
||||||
Nefco Acquisitions, Inc. - Series E1 |
12/19/2024 |
North America |
75 |
107,853 |
1,3,5 |
||||||
NGM Bio Holdings, Inc. - Series A |
7/5/2024 |
North America |
5,000,000 |
15,000,000 |
1,3,5 |
||||||
NoHo Holdings III LLC |
12/3/2024 |
North America |
- |
418,431 |
1,2,3 |
||||||
North American Essential Services Aggregator, LP |
1/7/2022 |
North America |
2,684 |
4,693,593 |
1,3,5 |
||||||
Novacap DI Co-Investment (All West), L.P. |
10/3/2024 |
North America |
- |
5,150,627 |
1,2,3 |
||||||
OceanSound Partners Co-Invest II, LP - Series D |
1/7/2022 |
North America |
- |
4,843,138 |
1,2,3 |
||||||
OEP VIII Project Laser Co-Investment Partners, L.P. |
3/17/2023 |
North America |
- |
4,228,172 |
1,2,3 |
||||||
PSC Tiger LP |
9/4/2024 |
Europe |
- |
11,373,008 |
1,2,3,4 |
||||||
RCAF DAWGS, L.P. |
3/26/2025 |
North America |
- |
14,821,599 |
1,2,3 |
||||||
RCR Equity, LP - Class A Common |
4/30/2024 |
North America |
56,000 |
521,073 |
1,3,5 |
||||||
RCR Equity, LP - Class A Preferred, 8.00% PIK |
4/30/2024 |
North America |
5,544,000 |
5,544,000 |
1,3,5,8 |
||||||
Retym, Inc. - Series D |
1/29/2025 |
North America |
472,277 |
4,999,997 |
1,3,5 |
||||||
SAS Vehicle I, L.P. |
12/30/2024 |
North America |
- |
17,620,256 |
1,2,3 |
||||||
Smash Capital Trend Holdco SPV LP |
8/12/2024 |
North America |
- |
27,945,016 |
1,2,3 |
||||||
Sprinkler 2024 Co-Investment I (Feeder) SCSp |
3/10/2025 |
Europe |
- |
32,659,039 |
1,2,3,4 |
||||||
TCV Beat Co, L.P. |
9/27/2024 |
Europe |
- |
4,518,361 |
1,2,3 |
||||||
Tinicum Space Coast Co-Invest, LLC |
10/29/2024 |
North America |
- |
29,647,020 |
1,2,3 |
||||||
TSS Co-Invest Holdings, LP |
9/9/2022 |
North America |
- |
8,246,229 |
1,2,3 |
See accompanying Notes to Consolidated Financial Statements.
9
Cascade Private Capital Fund |
Consolidated Schedule of Investments As of March 31, 2025 (Continued) |
Portfolio Company |
Initial |
Geographic |
Shares/ |
Fair Value |
||||||||
Equity Co-Investments (Continued) |
||||||||||||
VCF Compass Co-Investor Holdings L.P. |
4/25/2024 |
North America |
- |
$ |
11,956,841 |
1,2,3 |
||||||
VCF Compass Co-Investor Holdings II L.P. |
3/19/2025 |
North America |
- |
1,323,196 |
1,2,3 |
|||||||
Violet Investors LP |
9/12/2024 |
North America |
- |
33,192,183 |
1,2,3 |
|||||||
Vitu Co-Invest LP |
1/8/2025 |
North America |
- |
5,142,522 |
1,2,3 |
|||||||
Total Equity Co-Investments |
465,183,001 |
|||||||||||
Principal |
||||||||||||
Credit Co-Investments - 3.0% |
||||||||||||
CCOF III Nexus Co-Invest Aggregator, L.P. |
3/22/2024 |
Europe |
5,753,978 |
1,2,3 |
||||||||
Chrome Investors, LP |
2/10/2025 |
North America |
23,289,970 |
1,2,3 |
||||||||
Cheval Blanc Co-Invest, L.P. |
2/25/2025 |
North America |
15,212,157 |
1,2,3 |
||||||||
CP ACP, LLC |
6/12/2024 |
North America |
$ |
3,336 |
3,336,000 |
1,3,5 |
||||||
Gramercy PG Holdings II LP |
8/20/2024 |
Europe |
10,014,674 |
1,2,3 |
||||||||
Evergreen Services Group PIK Holdco, LLC |
||||||||||||
Term Loan, USD 13.75%, 4/7/2031 |
4/5/2024 |
North America |
7,311,112 |
7,221,800 |
1,3,5,8 |
|||||||
Delayed Draw, USD 13.75%, 4/7/2031 |
4/5/2024 |
North America |
4,014,709 |
4,005,127 |
1,3,5,8 |
|||||||
Nader Upside 2 Sarl, EUR PIK Term Loan, 3 mo. EURIBOR+10.25%, 12.61% EUR, 3/13/28 |
3/14/2024 |
Europe |
5,208,796 |
5,451,884 |
1,3,4,5,7,8 |
|||||||
Symbiotic Capital EB Fund, L.P. |
3/7/2024 |
North America |
5,881,607 |
1,2,3 |
||||||||
Total Credit Co-Investments |
80,167,197 |
|||||||||||
Shares/ |
||||||||||||
Common Stocks - 0.1% |
||||||||||||
Centessa Pharmaceuticals PLC |
3/13/2025 |
Europe |
62,888 |
904,329 |
1 |
|||||||
Tectonic Therapeutic Inc |
2/14/2025 |
North America |
15,369 |
272,185 |
1 |
|||||||
Tempus AI Inc |
2/13/2025 |
North America |
13,824 |
666,870 |
1 |
|||||||
Total Common Stocks |
1,843,384 |
|||||||||||
Registered Funds - 3.8% |
||||||||||||
Cliffwater Corporate Lending Fund - Class I |
9,416,196 |
102,165,725 |
1,6 |
|||||||||
Total Registered Funds |
102,165,725 |
|||||||||||
Short-Term Investments - 18.3% |
||||||||||||
State Street Institutional U.S. Government Money Market Fund, 4.29% |
485,382,958 |
485,382,958 |
1,9 |
|||||||||
Total Short-Term Investments |
485,382,958 |
|||||||||||
Total Investments - 113.0% |
3,004,169,308 |
|||||||||||
Liabilities Less Other Assets - (13.0)% |
(346,331,375 |
) |
||||||||||
Net Assets - 100.0% |
$ |
2,657,837,933 |
See accompanying Notes to Consolidated Financial Statements.
10
Cascade Private Capital Fund |
Consolidated Schedule of Investments As of March 31, 2025 (Continued) |
EUR - Euro
EURIBOR - Euro Interbank Offered Rate
USD - United States Dollar
LLC - Limited Liability Company
LP - Limited Partnership
PLC - Public Limited Company
1 As of March 31, 2025, all or a portion of the security has been pledged as collateral for a secured revolving facility. The market value of the securities in the pledged account totaled $3,004,169,308 as of March 31, 2025. See Note 2, subsection Borrowing, Use of Leverage of the Notes to Consolidated Financial Statements for additional information.
2 Investment valued using net asset value per share as practical expedient. See Note 11 of the Notes to Consolidated Financial Statements for respective investment strategies, unfunded commitments, and redemptive restrictions.
3 Private Investments are generally issued in private placement transactions and as such are generally restricted as to resale. There are no circumstance that could cause a lapse in the restriction to resale. Each investment may have been purchased on various dates and for different amounts. The date of the first purchase is reflected under acquisition date as shown in the Consolidated Schedule of Investments. At March 31, 2025, the aggregate market value of restricted securities amounted to $2,414,777,241, or 90.9% of net assets. As of March 31, 2025 the aggregate cost of each investment restricted to sales was $4,443,432, $25,000,000, $70,000,000, $1,085,000, $16,500,000, $5,869,707, $22,408,650, $2,639,055, $6,707,441, $398,230, $1,093,464, $270,424, $1,875,000, $21,182,732, $6,247,764, $6,500,000, $405,008,866, $9,276,234, $15,388,559, $6,784,956, $240,000, $4,571,361, $1,351,961, $363,401, $2,683,411, $811,551, $34,829,223, $42,822,646, $3,564,073, $13,255,249, $3,746,626, $181,195, $103,835, $210,718, $8,322,403, $4,467,318, $1,483,187, $1,734,942, $1,960,094, $13,952,005, $4,446,791, $17,107,412, $14,450,950, $22,418,653, $632,105, $2,488,995, $5,098,158, $15,000,000, $22,717,259, $15,867,953, $0, $1,581,243, $90,199, $1,957,331, $11,898,918, $47,283,176, $3,388,385, $42,079,318, $14,503,288, $22,782,677, $20,665,883, $11,265,844, $7,543,813, $12,165, $7,996,116, $17,516,526, $7,486,099, $14,774,897, $9,100,000, $7,451,672, $7,391,354, $1,022,909, $5,735,386, $32,439,003, $67,226, $2,216,981, $6,283,019, $32,230,132, $4,241,749, $3,990,705, $8,455,430, $6,073,333, $23,171,758, $11,871,979, $5,482,834, $2,828,816, $783,492, $775,354, $4,510,847, $3,200,000, $1,680,847, $21,498,599, $6,161,132, $9,274,616, $4,473,486, $7,465,166, $1,929,735, $1,542,109, $4,135,976, $14,167,561, $18,000,000, $2,689,014, $12,727,721, $396,854, $6,358,155, $14,333,606, $2,588,770, $3,506,234, $49,234,604, $73,538,029, $5,106,938, $18,324,526, $1,234,135, $2,525,915, $4,806,486, $15,211,769, $767,291, $1,748,636, $9,771, $557,697, $5,448,661, $2,981,376, $10,000,000, $5,000,000, $14,775,000, $10,000,000, $7,113,235, $3,000,000, $9,000,000, $5,138,466, $9,999,999, $12,625,000, $2,605,817, $20,000,000, $4,645,007, $13,575,000, $5,006,861, $10,000,000, $10,400,000, $8,122,426, $15,000,000, $10,005,985, $4,013,290, $2,663,520, $90,065, $233,761, $410,317, $107,853, $15,000,000, $431,416, $4,219,307, $4,832,727, $4,097,670, $2,558,110, $10,500,712, $15,000,000, $56,000, $5,544,000, $4,999,997, $15,000,000, $20,215,333, $32,513,566, $5,045,751, $30,000,000, $5,010,222, $10,000,000, $1,317,088, $20,042,621, $5,250,000, $4,901,836, $24,006,787, $15,000,000, $3,244,260, $9,300,000, $7,245,978, $3,978,071, $5,596,717 and $5,061,912 respectively, totaling $2,099,639,944.
4 Foreign securities entered into in foreign currencies are converted to U.S. Dollars using period end spot rates.
5 Value was determined using significant unobservable inputs.
6 Affiliated security. See Note 10.
7 Floating rate security. Rate shown is the rate effective as of period end.
8 Principal includes accumulated payment in kind ("PIK") interest and is net of repayments, if any.
9 The rate is the annualized seven-dayyield at period end.
See accompanying Notes to Consolidated Financial Statements.
11
Cascade Private Capital Fund |
Consolidated Summary of Investments As of March 31, 2025 (Unaudited) |
Security Type/Sector |
Percent of Total |
||
Primary Fund Investments |
26.7 |
% |
|
Secondary Fund Investments |
43.6 |
% |
|
Equity Co-Investments |
17.5 |
% |
|
Credit Co-Investments |
3.0 |
% |
|
Common Stocks |
0.1 |
% |
|
Registered Funds |
3.8 |
% |
|
Short-Term Investments |
18.3 |
% |
|
Total Investments |
113.0 |
% |
|
Liabilites Less Other Assets |
(13.0 |
)% |
|
Total Net Assets |
100.0 |
% |
See accompanying Notes to Consolidated Financial Statements.
12
Cascade Private Capital Fund |
Consolidated Statement of Assets and Liabilities As of March 31, 2025 |
Assets: |
|||
Investments in unaffiliated securities, at value (cost $2,587,754,926) |
$ |
2,902,003,583 |
|
Investments in affiliated securities, at value (cost $100,000,000) |
102,165,725 |
||
Cash |
8,368,416 |
||
Receivables: |
|||
Fund shares sold |
7,833,853 |
||
Dividends and interest |
5,520,184 |
||
Due from Investment Manager for affiliated fund waiver |
139,065 |
||
Prepaid expenses |
293,034 |
||
Prepaid commitment fees on secured revolving credit facility |
4,645,087 |
||
Total assets |
3,030,968,947 |
||
Liabilities: |
|||
Payables: |
|||
Secured revolving credit facility (Note 2) |
165,000,000 |
||
Investment securities purchased |
200,829,024 |
||
Deferred tax liability |
5,349,044 |
||
Interest on secured revolving credit facility |
43,691 |
||
Fund accounting and administration fees |
1,043,858 |
||
Legal fees |
192,914 |
||
Audit fees |
131,350 |
||
Custody fees |
102,290 |
||
Transfer agency fees and expenses |
89,870 |
||
Trustees' fees and expenses |
36,912 |
||
Chief compliance officer fees |
5,897 |
||
Other accrued expenses |
306,164 |
||
Total liabilities |
373,131,014 |
||
Net Assets |
$ |
2,657,837,933 |
|
Commitments and Contingencies (see Note 2) |
|||
Components of Net Assets: |
|||
Paid-in capital (par value of $0.001 per share with an unlimited number of shares authorized) |
$ |
2,334,009,765 |
|
Total distributable earnings |
323,828,168 |
||
Net Assets |
$ |
2,657,837,933 |
|
Class I Shares: |
|||
Net assets applicable to shares outstanding |
$ |
2,657,837,933 |
|
Shares of beneficial interest issued and outstanding |
150,562,434 |
||
Net asset value, offering, and redemption price per share |
$ |
17.65 |
See accompanying Notes to Consolidated Financial Statements.
13
Cascade Private Capital Fund |
Consolidated Statement of Operations For the Year Ended March 31, 2025 |
Investment Income: |
||||
Distributions from private funds |
$ |
58,931,946 |
||
Dividends from affiliated investments |
5,496,686 |
|||
Dividend income |
3,836,143 |
|||
Interest |
17,265,017 |
|||
Total investment income |
85,529,792 |
|||
Expenses: |
||||
Investment management fees |
20,132,291 |
|||
Interest on secured revolving credit facility |
6,761,264 |
|||
Equalization interest on private investment vehicles (Note 2) |
3,659,291 |
|||
Legal fees |
2,115,503 |
|||
Transfer agent fees and expenses |
1,495,183 |
|||
Fund accounting and administration fees |
997,863 |
|||
Commitment fees on secured revolving credit facility |
513,564 |
|||
Registration fees |
401,657 |
|||
Miscellaneous expenses |
236,303 |
|||
Offering costs |
216,719 |
|||
Audit fees |
153,435 |
|||
Trustees' fees and expenses |
120,480 |
|||
Shareholder reporting fees |
79,147 |
|||
Chief Compliance Officer fees |
78,371 |
|||
Custody fees |
71,901 |
|||
Insurance fees |
19,019 |
|||
Total fees and expenses |
37,051,991 |
|||
Investment management fees waived |
(20,132,291 |
) |
||
Affiliated fund fee waiver (Note 4) |
(571,485 |
) |
||
Net expenses |
16,348,215 |
|||
Net investment income |
69,181,577 |
|||
Realized and Unrealized Gain (Loss): |
||||
Net realized gain (loss) on: |
||||
Investments - unaffiliated |
6,834,853 |
|||
Investments - affiliated |
(2,338,707 |
) |
||
Foreign currency transactions |
(301,580 |
) |
||
Net realized gain |
4,194,566 |
|||
Net change in unrealized appreciation/depreciation on: |
||||
Investments in unaffiliated issuers |
264,111,115 |
|||
Investments in affiliated issuers |
2,165,725 |
|||
Foreign currency translations |
5,056 |
|||
Deferred tax expense |
(4,532,907 |
) |
||
Net change in unrealized appreciation/depreciation, net of deferred taxes |
261,748,989 |
|||
Net realized and unrealized gain |
265,943,555 |
|||
Net Increase in Net Assets from Operations |
$ |
335,125,132 |
See accompanying Notes to Consolidated Financial Statements.
14
Cascade Private Capital Fund |
Consolidated Statements of Changes in Net Assets |
For the |
For the |
|||||||
Net Increase in Net Assets from: |
||||||||
Operations: |
||||||||
Net investment income |
$ |
69,181,577 |
$ |
(373,409 |
) |
|||
Net realized gain on investments and foreign currency transactions |
4,194,566 |
36,838 |
||||||
Net change in unrealized appreciation/depreciation on investments |
261,748,989 |
25,220,261 |
||||||
Net increase in net assets resulting from operations |
335,125,132 |
24,883,690 |
||||||
Distributions to shareholders: |
||||||||
From distributable earnings: |
||||||||
Class I |
(60,007,577 |
) |
- |
|||||
Total |
(60,007,577 |
) |
- |
|||||
Capital Transactions: |
||||||||
Proceeds from shares sold: |
||||||||
Class I |
1,917,651,343 |
327,486,256 |
||||||
Reinvestment of distributions: |
||||||||
Class I |
3,688,369 |
- |
||||||
Cost of shares repurchased: |
||||||||
Class I |
(15,920,414 |
) |
- |
|||||
Net increase in net assets from capital transactions |
1,905,419,298 |
327,486,256 |
||||||
Net increase in net assets |
2,180,536,853 |
352,369,946 |
||||||
Net Assets: |
||||||||
Beginning of period |
477,301,080 |
124,931,134 |
||||||
End of period |
$ |
2,657,837,933 |
$ |
477,301,080 |
||||
Capital Share Transactions: |
||||||||
Shares sold: |
||||||||
Class I |
116,800,241 |
24,129,400 |
||||||
Shares issued in reinvestment of distributions: |
||||||||
Class I |
220,860 |
- |
||||||
Shares redeemed: |
||||||||
Class I |
(938,875 |
) |
- |
|||||
Net increase in capital shares outstanding |
116,082,226 |
24,129,400 |
See accompanying Notes to Consolidated Financial Statements.
15
Cascade Private Capital Fund |
Consolidated Statement of Cash Flows For the Year Ended March 31, 2025 |
Cash flows provided by (used in) operating activities: |
||||
Net increase in net assets from operations |
$ |
335,125,132 |
||
Adjustments to reconcile net increase in net assets from operations to net cash provided by (used in) operating activities: |
||||
Purchases of investments, net of unfunded commitments |
(2,806,785,681 |
) |
||
Sales of investments |
668,951,443 |
|||
Net accretion on investments |
(303,540 |
) |
||
Net realized gain on investments |
(4,496,146 |
) |
||
Net change in unrealized (appreciation)/depreciation |
(266,276,840 |
) |
||
Return of capital distributions received |
94,977,140 |
|||
PIK interest |
(1,645,483 |
) |
||
Change in deferred tax liability, net |
4,532,907 |
|||
Change in short-term investments, net |
(218,673,184 |
) |
||
(Increase)/Decrease in assets: |
||||
Dividends and interest |
(5,237,920 |
) |
||
Due from Investment Manager |
(139,065 |
) |
||
Prepaid expenses |
(95,326 |
) |
||
Prepaid commitment fees on secured revolving credit facility |
(4,645,087 |
) |
||
Increase/(Decrease) in liabilities: |
||||
Due to Counterparty |
(26,397,754 |
) |
||
Investment securities purchased |
200,829,025 |
|||
Investment Management fees |
(310,415 |
) |
||
Interest payable on secured revolving credit facility |
43,691 |
|||
Audit fees |
36,412 |
|||
Legal fees |
5,572 |
|||
Fund accounting and administration fees |
552,996 |
|||
Trustees' fees and expenses |
36,912 |
|||
Custody fees |
71,901 |
|||
Transfer agency fees and expenses |
70,320 |
|||
Chief compliance officer fees |
(8,458 |
) |
||
Other accrued expenses |
75,763 |
|||
Net cash used in operating activities |
(2,029,705,685 |
) |
||
Cash flows provided by (used in) financing activities: |
||||
Proceeds from shares sold, net of receivable for Fund shares sold |
1,916,304,236 |
|||
Cost of shares repurchased |
(15,920,414 |
) |
||
Distributions paid to shareholders, net of reinvestments |
(56,319,208 |
) |
||
Proceeds from secured revolving credit facility |
200,000,000 |
|||
Payments on secured revolving credit facility |
(35,000,000 |
) |
||
Net cash provided by financing activities |
2,009,064,614 |
|||
Net decrease in cash |
(20,641,071 |
) |
||
Cash |
||||
Cash, beginning of year |
29,009,487 |
|||
Cash, end of year |
$ |
8,368,416 |
Non cash financing activities not included herein consist of $3,688,369 of reinvested dividends and $1,645,483 of PIK interest.
Cash paid for interest on credit facility during the period was $6,717,573.
See accompanying Notes to Consolidated Financial Statements.
16
Cascade Private Capital Fund |
Consolidated Financial Highlights Class I |
Per share operating performance.
For a capital share outstanding throughout the period.
For the |
For the |
For the |
For the Period |
|||||||||||||
Net asset value, beginning of period |
$ |
13.84 |
$ |
12.07 |
$ |
10.77 |
$ |
10.00 |
||||||||
Income from Investment Operations: |
||||||||||||||||
Net investment income (loss)1 |
0.80 |
(0.03 |
) |
(0.21 |
) |
(0.05 |
) |
|||||||||
Net realized and unrealized gain on |
3.55 |
1.80 |
1.51 |
0.82 |
||||||||||||
Total income from investment operations |
4.35 |
1.77 |
1.30 |
0.77 |
||||||||||||
Less Distributions to shareholders: |
||||||||||||||||
From net investment income |
(0.54 |
) |
- |
- |
- |
|||||||||||
Total Distributions to shareholders |
(0.54 |
) |
- |
- |
- |
|||||||||||
Net asset value, end of period |
$ |
17.65 |
$ |
13.84 |
$ |
12.07 |
$ |
10.77 |
||||||||
Total return6 |
31.65 |
% |
14.66 |
% |
12.07 |
% |
7.72 |
%3 |
||||||||
Ratios and Supplemental Data: |
||||||||||||||||
Net assets, end of period (in thousands) |
$ |
2,657,838 |
$ |
477,301 |
$ |
124,931 |
$ |
111,496 |
||||||||
Ratio of expenses to average net assets: |
||||||||||||||||
Before fees waived and deferred tax expense |
1.84 |
% |
1.86 |
% |
2.32 |
% |
2.86 |
%4 |
||||||||
After fees waived |
0.41 |
% |
1.71 |
% |
2.32 |
% |
2.54 |
%4 |
||||||||
Ratio of expenses to average net assets (including interest expense)5: |
||||||||||||||||
Before fees waived |
2.56 |
% |
1.86 |
% |
2.32 |
% |
2.86 |
%4 |
||||||||
After fees waived |
1.13 |
% |
1.71 |
% |
2.32 |
% |
2.54 |
%4 |
||||||||
Ratio of net investment income to average net assets (including interest expense)5: |
||||||||||||||||
Before fees waived |
3.36 |
% |
-0.36 |
% |
-1.87 |
% |
-2.34 |
%4 |
||||||||
After fees waived |
4.79 |
% |
-0.21 |
% |
-1.87 |
% |
-2.02 |
%4 |
||||||||
Portfolio turnover rate |
53 |
% |
4 |
% |
0 |
% |
0 |
%3 |
* Commencement of operations.
1 Based on average daily shares outstanding for the period.
2 Realized and unrealized gains and losses per share are balancing amounts necessary to reconcile the change in net asset value per share with the other per share information presented.
3 Not annualized.
4 Annualized.
5 These ratios exclude the impact of expenses of the underlying investment companies holdings as represented in the Consolidated Schedule of Investments.
6 Total returns would have been lower had expenses not been waived by the Investment Manager. Returns shown do not reflect the deduction of taxes that a shareholder would pay on Fund distributions or the repurchase of Fund shares.
See accompanying Notes to Consolidated Financial Statements.
17
Cascade Private Capital Fund |
Consolidated Financial Highlights Class I (Continued) |
Supplemental Expense Ratios |
For the |
For the |
For the |
For the Period |
||||||||||||
Ratio of expenses to average net assets: |
||||||||||||||||
Deferred tax expense |
0.31 |
% |
0.05 |
% |
- |
% |
- |
% |
||||||||
With fees waived, after taxes |
0.72 |
% |
1.76 |
% |
- |
% |
- |
% |
||||||||
Senior Securities |
||||||||||||||||
Total Amount Outstanding |
||||||||||||||||
Secured Revolving Credit Facility |
$ |
165,000,000 |
$ |
- |
$ |
- |
$ |
- |
||||||||
Asset Coverage Per $1,000 of Borrowings |
||||||||||||||||
Secured Revolving Credit Facility |
17,108 |
- |
- |
- |
See accompanying Notes to Consolidated Financial Statements.
18
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 |
1. Organization
Cascade Private Capital Fund (the "Fund") is registered under the Investment Company Act of 1940, as amended (the "Investment Company Act"), as a non-diversified, closed-endmanagement investment company. The Fund is organized under the laws of the State of Delaware as a Delaware statutory trust pursuant to a Fourth Amended and Restated Certificate of Trust dated as of February 27, 2024, as it may be further amended from time to time. The Fund commenced operations on January 7, 2022. The Fund operates as an interval fund pursuant to Rule 23c-3of the Investment Company Act of 1940, as amended (the "Investment Company Act"). Cliffwater LLC ("Cliffwater" or the "Investment Manager") serves as the investment adviser to the Fund. The Investment Manager is an investment adviser registered with the Securities and Exchange Commission (the "SEC") under the Investment Advisers Act of 1940, as amended.
The Fund currently offers one class of Shares, Class I Shares, on a continuous basis at the net asset value ("NAV") per share. Class I Shares were formerly named Class 1 Shares. The minimum initial investment in the Fund is $25,000,000 for the Class I Shares. Investors purchasing Class I Shares are not charged a sales load. Class 2 Shares, Class 3 Shares and Class 4 Shares are no longer offered.
The Fund's investment objective is to generate long-termcapital appreciation by investing in a portfolio of private equity, private debt, as well as structured equity securities that have both equity and credit qualities, investments in real assets, including real estate, and any newer instruments such as collateralized fund obligations (together, "Private Capital") that provide attractive risk-adjustedreturn potential. Private Capital investments are investments into the equity and/or debt of private companies. The Fund will seek to achieve its objective through exposure to a broad set of managers, strategies and transaction types across multiple sectors, geographies and vintage years (the first year in which a fund receives capital from investors or starts making investments). Under normal market conditions the Fund will invest at least 80% of its net assets (plus the amount of any borrowings for investment purposes) in assets representing investments in Private Capital. Unfunded commitments are not counted for purposes of calculating the Fund's 80% policy. This test is applied at the time of investment; later percentage changes caused by a change in the value of the Fund's assets, including as a result of the issuance or repurchase of Shares, will not require the Fund to dispose of an investment. The Fund expects that most of its debt investments will not be rated by any rating agency, will not be registered with the SEC or any state or foreign securities commission and will not be listed on any national securities exchange.
The Fund is deemed to be an individual reporting segment. The objective and strategy of the Fund is used by the Investment Manager to make investment decisions, and the results of the operations, as shown on the Consolidated Statement of Operations and the Consolidated Financial Highlights for the Fund is the information utilized for the day-to-daymanagement of the Fund. The Fund is party to the expense agreements as disclosed in the Notes to the Consolidated Financial Statements and there are no resources allocated to the Fund based on performance measurements. The Investment Manager is deemed to be the chief operating decision maker with respect to the Fund's investment decisions.
Consolidation of Subsidiaries
On January 7, 2022, Massachusetts Mutual Life Insurance Company ("MassMutual") performed an in-kindpurchase transaction whereby it contributed the assets and liabilities of MassMutual Private Equity Funds LLC ("MMPEF") and its subsidiary, MassMutual Private Equity Funds Subsidiary LLC ("MMPEF Subsidiary") to the Fund in exchange for Shares of the Fund. Each of MMPEF and MMPEF Subsidiary was formed as a limited liability company, and each is a wholly owned subsidiary of the Fund. The Consolidated Schedule of Investments of the Fund includes the accounts of each subsidiary. All inter-companyaccounts and transactions have been eliminated in the consolidation for the Fund.
A list of the subsidiaries that hold assets is as follows as of March 31, 2025:
Subsidiary |
Date of |
Net Assets of |
Percentage of |
MassMutual Private Equity Funds LLC ("MMPEF") |
January 7, 2022 |
$ 134,640,514 |
5.07% |
MassMutual Private Equity Funds Subsidiary LLC ("MMPEF Subsidiary") |
January 7, 2022 |
12,217,218 |
0.46% |
CPCF Holdings (D1) LLC ("CPCF HLD1") |
April 1, 2024 |
1,136,521,226 |
42.76% |
CPCF Splitter LLC ("CPCF Splitter") |
June 11, 2024 |
726,159,311 |
27.32% |
CPCF Blocker LLC ("CPCF Blocker") |
June 11, 2024 |
94,263,766 |
3.55% |
CPCF Holdings (D3) LLC ("CPCF HLD3") |
October 29, 2024 |
29,647,021 |
1.12% |
19
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
2. Significant Accounting Policies
Basis of Preparation and Use of Estimates
The Fund is an investment company and follows the accounting and reporting guidance under Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 946, Financial Services - Investment Companies. The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of the financial statements in accordance 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, as well as reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from these estimates.
Investment Transactions and Related Investment Income
Investment transactions are accounted for on a trade-datebasis. However, for daily net assets value ("NAV") determination, portfolio securities transactions are reflected no later than in the first calculation on the first business day following trade date. Interest income is recognized on an accrual basis and includes, where applicable, the amortization of premium, accretion of discount and loan origination fees using the effective interest method over the respective term of the loan. Upon the prepayment of a loan or security, any unamortized loan origination fees, original issue discount and market discount are recorded as interest income. The Fund records prepayment premiums as interest income when it receives such amounts. Equalization interest on private investment vehicles are interest payments made to existing shareholders of closed-endvehicles when investing in a later close and are expensed as incurred.
Realized gains and losses on investment transactions are determined using cost calculated on a specific identification basis. Paydown gains and losses are recorded as an adjustment to interest income in the Consolidated Statement of Operations. Dividends are recorded on the ex-dividenddate. Distributions from private investments that represent returns of capital in excess of cumulative profits and losses are credited to investment cost rather than investment income.
Organizational and Offering Costs
Organizational costs consist of the costs of forming the Fund, drafting of bylaws, administration, custody and transfer agency agreements, legal service in connection with the initial meeting of trustees of the Fund (the "Board" or "Trustees") and the Fund's seed audit costs. Offering costs consist of the costs of preparation, review and filing with the SEC the Fund's registration statement, the costs of preparation, review and filing of any associated marketing or similar materials, the costs associated with the printing, mailing or other distribution of the Prospectus, SAI and/or marketing materials, and the amounts of associated filing fees and legal fees associated with the offering.
Federal Income Taxes
The Fund intends to continue to qualify as a regulated investment company ("RIC") under Subchapter M of the Internal Revenue Code of 1986, as amended. As so qualified, the Fund will not be subject to federal income tax to the extent it distributes substantially all of its net investment income and capital gains to shareholders. Therefore, no federal income tax provision is required. Management of the Fund is required to determine whether a tax position taken by the Fund is more likely than not to be sustained upon examination by the applicable taxing authority, based on the technical merits of the position. Based on its analysis, there were no tax positions identified by management of the Fund that did not meet the "more likely than not" standard as of March 31, 2025.
The Fund's policy is to classify interest and penalties associated with underpayment of federal and state income taxes as an income tax expense on the Consolidated Statement of Operations. For the year ended March 31, 2025, the Fund did not have interest or penalties associated with underpayment of income taxes.
CPCF HLD1 and MMPEF are disregarded entities for income tax purposes. MMPEF Subsidiary, CPCF HLD3 and CPCF Blocker are limited liability companies that have elected to be taxed as corporations and are therefore obligated to pay federal and state income tax on their taxable income. CPCF Splitter is a limited liability company that is treated as a partnership for income tax purposes. CPCF Splitter is owned by CPCF Blocker and CPCF HLD1. Currently, the federal income tax rate for a corporation is 21%. Deferred income taxes reflect the net tax effects of temporary differences
20
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
2. Significant Accounting Policies (continued)
between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is recognized if, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred income tax asset will not be realized.
Distributions to Shareholders
Distributions are paid at least annually on the shares in amounts representing substantially all of the Fund's net investment income, if any, earned each year. The Fund determines annually whether to distribute any net realized long-termcapital gains in excess of net realized short-termcapital losses (including capital loss carryover); however, it may distribute any excess annually to its shareholders.
The exact amount of distributable income for each fiscal year can only be determined at the end of the Fund's fiscal year, March 31. Under Section 19 of the Investment Company Act, the Fund is required to indicate the sources of certain distributions to shareholders. The estimated distribution composition may vary from quarter to quarter because it may be materially impacted by future income, expenses and realized gains and losses on securities and fluctuations in the value of the currencies in which Fund assets are denominated.
Cash and Cash Equivalents
Cash and cash equivalents consist of cash and short-terminvestment which are readily convertible into cash and have an original maturity of three months or less. State Street Bank and Trust Company ("State Street") serves as the Fund's custodian. Cash and cash equivalents are subject to credit risk to the extent those balances exceed applicable Securities Investor Protection Corporations or Federal Deposit Insurance Corporation limitations.
Cash and Investments, at value on the Consolidated Statement of Assets and Liabilities can include deposits in money market funds, which are classified as Level 1 assets under the fair value hierarchy. As of March 31, 2025, the Fund held cash of $8,368,416 and $485,382,958 in a short-termmoney market fund.
Foreign Currency Translation
The Fund's records are maintained in U.S. dollars. The value of securities, currencies and other assets and liabilities denominated in currencies other than U.S. dollars are translated into U.S. dollars based upon foreign exchange rates prevailing at the end of the reporting period. The currencies are translated into U.S. dollars by using the exchange rates quoted at the close of the London Stock Exchange prior to when the Fund's NAV is next determined. Purchases and sales of investment securities, income and expenses are translated on the respective dates of such transactions.
The Fund does not isolate that portion of its net realized and unrealized gains and losses on investments resulting from changes in foreign exchange rates from the impact arising from changes in market prices. Such fluctuations are included with net realized and unrealized gain or loss from investments and foreign currency.
Net realized foreign currency transaction gains and losses arise from sales of foreign currencies, currency gains or losses realized between the trade and settlement dates on securities transactions, and the differences between the amounts of dividends, interest, and foreign withholding taxes recorded on the Fund's books and the U.S. dollar equivalent of the amounts actually received or paid. Net unrealized foreign currency translation gains and losses arise from changes in the value of assets and liabilities, other than investments in securities, resulting from changes in the exchange rates.
Participations and Assignments
The Fund may acquire interests in loans either directly (by way of original issuance, sale or assignment) or indirectly (by way of participation). The purchaser of an assignment typically succeeds to all the rights and obligations of the assigning institution and becomes a lender under the credit agreement with respect to the debt obligation; however, its rights can be more restricted than those of the assigning institution. Participation interests in a portion of a debt obligation typically result in a contractual relationship only with the institution participating in the interest, not with the borrower. In purchasing participations, the Fund generally will have no right to enforce compliance by the borrower with the terms of the loan agreement, nor any rights of set-offagainst the borrower, and the Fund may not directly benefit from the collateral supporting the debt obligation in which it has purchased the participation. As a result, the Fund will assume the credit risk of both the borrower and the institution selling the participation.
21
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
2. Significant Accounting Policies (continued)
Commitments and Contingencies
Commercial loans purchased by the Fund (whether through participations or as a lender of record) may be structured to include both term loans, which are generally fully funded at the time of investment, and unfunded loan commitments, which are contractual obligations for future funding. Unfunded loan commitments may include revolving credit facilities and delayed draw term loans, which may obligate the Fund to supply additional cash to the borrower on demand, representing a potential financial obligation by the Fund in the future. The Fund may receive a commitment fee based on the undrawn portion of such unfunded loan commitments. The commitment fee is typically set as a percentage of the commitment amount. On December 31, 2024, the Fund entered into a purchase agreement to purchase Series C Preferred Stock of A2 Biotherapeutics, Inc. The first tranche of the purchase closed on December 30, 2024 and the second tranche was expected to close on September 2, 2025. As of March 31, 2025 the Fund had a commitment to purchase an additional 6,756,756 shares in the amount of $4,999,999.
Valuation of Investments
The Board has designated the Investment Manager as its valuation designee ("Valuation Designee") pursuant to Rule 2a-5under the Investment Company Act to perform fair value determinations for investments that do not have readily available market quotations. Under the valuation policy and procedures for the Fund (the "Valuation Procedures") adopted by the Fund, the Board has delegated day-to-dayresponsibility for fair value determinations and pricing to the Valuation Designee subject to the oversight of the Board.
Securities listed on a securities exchange, market or automated quotation system for which quotations are readily available (except for securities traded on NASDAQ), including securities traded over the counter, are valued at the last quoted sale price on the primary exchange or market (foreign or domestic) on which they are traded on a day the Fund will calculate its net asset value as of the close of business on each day that the New York Stock Exchange is open for business and at such other times as the Board shall determine (each a "Determination Date" or at approximately 4:00 pm U.S. Eastern Time if a security's primary exchange is normally open at that time), or, if there is no such reported sale on the Determination Date, the mean between the closing bid and asked prices and if no asked price is available, at the bid price. For securities traded on NASDAQ, the NASDAQ Official Closing Price (which is the last trade price at or before 4:00:02 p.m. U.S. Eastern Time adjusted up to NASDAQ's best offer price if the last trade price is below such bid and down to NASDAQ's best offer price if the last trade is above such offer price) will be used.
Fixed income securities (including corporate bonds and senior secured loans) with a remaining maturity of 60 days or more for which accurate market quotations are readily available will normally be valued according to dealer supplied mean quotations or mean quotations from a recognized pricing service. The independent pricing agents may employ methodologies that utilize actual market transactions (if the security is actively traded), broker-dealersupplied valuations, or matrix pricing. Matrix pricing determines a security's value by taking into account such factors as security prices, yields, maturities, call features, ratings and developments relating to comparable securities. Debt obligations with remaining maturities of sixty days or less when originally acquired will be valued at their amortized cost, which approximates fair market value.
Redeemable securities issued by open-endregistered investment companies, including money market funds, are valued at the investment company's applicable net asset value as reported by such companies, with the exception of exchange-tradedopen-endregistered investment companies which are priced in accordance with the second paragraph within this Valuation of Investments section.
The Fund may invest in interests or shares in private investment companies and/or funds ("Private Investment Funds") where the net asset value is calculated and reported by respective unaffiliated investment managers on a monthly or quarterly basis. Unless the Valuation Designee is aware of information that a value reported to the Fund by a portfolio, underlying manager, or administrator does not accurately reflect the value of the Fund's interest in that Private Investment Fund, the Valuation Designee will use the net asset value provided by the Private Investment Funds as a practical expedient to estimate the fair value of such interests.
Repurchase Offers
The Fund is a closed-endinvestment company structured as an interval fund and, as such, has adopted a fundamental policy to make semi-annualrepurchase offers, at per-classNAV, of not less than 5% of the Fund's outstanding Shares on the repurchase request deadline. The Fund will offer to purchase only a small portion of its Shares during each repurchase
22
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
2. Significant Accounting Policies (continued)
offer, and there is no guarantee that shareholders will be able to sell all of the Shares that they desire to sell in any particular repurchase offer. Under current regulations, such offers must be for not less than 5% nor more than 25% of the Fund's Shares outstanding on the repurchase request deadline. If a repurchase offer is oversubscribed, the Fund may repurchase only a pro rata portion of the Shares tendered by each shareholder. The potential for proration may cause some investors to tender more Shares for repurchase than they wish to have repurchased or result in investors being unable to liquidate all or a given percentage of their investment during the particular repurchase offer.
Borrowing, Use of Leverage
On September 26, 2024, the Fund's wholly owned subsidiary, CPCF HLD1, entered into a secured revolving credit facility (the "Facility"), with JPMorgan Chase Bank N.A. (the "Lender"). The Facility, as most recently amended effective March 10, 2025, provides for borrowings on a committed basis in an aggregate principal amount up to $550,000,000, and may be increased further from time to time upon mutual agreement by the Lender and CPCF HLD1. The Facility matures on September 26, 2027 and may be extended further from time to time. In connection with the Facility, CPCF HLD1 has made certain customary representations and warranties and is required to comply with various customary covenants, reporting requirements and other requirements. The Facility contains events of default customary for similar financing transactions, including but not limited to: (i) the failure to make principal, interest or other payments when due after the applicable grace period; (ii) the insolvency or bankruptcy of CPCF HLD1 or the Fund; (iii) a change of control of CPCF HLD1; or (iv) a change of management of the Fund. Upon the occurrence and during the continuation of an event of default, the Lender may declare the outstanding advances and all other obligations under the Facility immediately due and payable. From the inception of the Facility through March 31, 2025, the average balance outstanding, maximum borrowing amount, interest rate at period end and weighted average interest rate were $149,866,310, $200,000,000, 7.55%, and 8.13%, respectively. The interest expense during the year ended March 31, 2025 was $6,761,264. Commitment fees incurred are prepaid and amortized over the term of the loan.
Certain Fund investments are held by this special purpose vehicle ("SPV"). The use of leverage increases both risk of loss and profit potential. The Fund is subject to the Investment Company Act requirement that an investment company satisfy an asset coverage requirement of 300% of its indebtedness, including amounts borrowed (including through one or more SPVs that are wholly-ownedsubsidiaries of the Fund), measured at the time the investment company incurs the indebtedness. This means that at any given time the value of the Fund's total indebtedness may not exceed one-thirdthe value of its total assets (including such indebtedness).The interests of persons with whom the Fund (or SPVs that are wholly-ownedsubsidiaries of the Fund) enters into leverage arrangements will not necessarily be aligned with the interests of the Fund's shareholders and such persons will have claims on the Fund's assets that are senior to those of the Fund's shareholders. In addition to the risks created by the Fund's use of leverage, the Fund is subject to the additional risk that it would be unable to timely, or at all, obtain leverage borrowing. The Fund might also be required to de-leverage, selling securities at a potentially inopportune time and incurring tax consequences. Further, the Fund's ability to generate income from the use of leverage would be adversely affected.
New Accounting Pronouncement
In November 2023, the FASB issued ASU 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures ("ASU 2023-07")," which enhances disclosure requirements about significant segment expenses that are regularly provided to the chief operating decision maker (the "CODM"). ASU 2023-07, among other things, (i) requires a single segment public entity to provide all of the disclosures as required by Topic 280, (ii) requires a public entity to disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources and (iii) provides the ability for a public entity to elect more than one performance measure. ASU 2023-07is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Management has evaluated the impact of applying ASU 2023-07, and the Fund has adopted the ASU during the reporting period. The adoption of the ASU does not have a material impact on the financial statements. Required disclosure is included in Note 1.
23
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
3. Principal Risks
Non-DiversifiedStatus
The Fund is a "non-diversified" management investment company. Thus, there are no percentage limitations imposed by the Investment Company Act on the Fund's assets that may be invested, directly or indirectly, in the securities of any one issuer. Consequently, if one or more securities are allocated a relatively large percentage of the Fund's assets, losses suffered by such securities could result in a higher reduction in the Fund's capital than if such capital had been more proportionately allocated among a larger number of securities. The Fund may also be more susceptible to any single economic or regulatory occurrence than a diversified investment company.
Investment Funds
The Fund will incur higher and duplicative expenses, including advisory fees, when it invests in shares of mutual funds (including money market funds), BDCs, closed-endfunds, exchange-tradedfunds ("ETFs") and other pooled investment vehicles ("Investment Funds"). The Fund's ability to achieve its investment objective depends largely on the performance of the Investment Funds selected. Each Investment Fund has its own investment risks, and those risks can affect the value of the Investment Funds' securities and therefore the value of the Fund's investments. There can be no assurance that the investment objective of any Investment Fund will be achieved. An Investment Fund may change its investment objective or policies without the Fund's approval, which could force the Fund to withdraw its investment from such Investment Fund at a time that is unfavorable to the Fund. In addition, one Investment Fund may buy the same securities that another Investment Fund sells. Therefore, the Fund would indirectly bear the costs of these trades without accomplishing any investment purpose. There is also the risk that the ETFs in which the Fund invests that attempt to track an index may not be able to replicate exactly the performance of the indices they track, due to transactions costs and other expenses of the ETFs. The existence of extreme market volatility or potential lack of an active trading market for an ETF's shares could result in such shares trading at a significant premium or discount to their NAV. The shares of listed closed-endfunds may also frequently trade at a discount to their net asset value. There can be no assurance that the market discount on shares of any closed-endfund purchased by the Fund will ever decrease, and it is possible that the discount may increase. The Fund may also be unable to liquidate its investment in a private Investment Funds when desired.
The Fund may invest in the securities of other investment companies to the extent that such investments are consistent with the Fund's investment objectives and permissible under the Investment Company Act. Under one provision of the Investment Company Act, the Fund may not acquire the securities of other investment companies if, as a result, (i) more than 10% of the Fund's total assets would be invested in securities of other investment companies, (ii) such purchase would result in more than 3% of the total outstanding voting securities of any one investment company being held by the Fund or (iii) more than 5% of the Fund's total assets would be invested in any one investment company. In some instances, the Fund may invest in an investment company in excess of these limits. For example, the Fund may invest in other registered investment companies, such as mutual funds, closed-endfunds and ETFs, and in BDCs in excess of the statutory limits imposed by the Investment Company Act in reliance on Rule 12d1-4under the Investment Company Act. These investments would be subject to the applicable conditions of Rule 12d1-4, which in part would affect or otherwise impose certain limits on the investments and operations of the underlying fund. Accordingly, if the Fund serves as an "underlying fund" to another investment company, the Fund's ability to invest in other investment companies, private funds and other investment vehicles may be limited and, under these circumstances, the Fund's investments in other investment companies, private funds and other investment vehicles will be consistent with applicable law and/or exemptive relief obtained from the SEC. The requirements of Rule 12d1-4have been implemented by the Fund with respect to its fund of funds arrangements.
Valuations of Private Equity Investments; Valuations Subject to Adjustment
A large percentage of the securities in which the Fund invests will not have a readily determinable market price and will use the net asset value provided by the Private Investment Funds as a practical expedient to estimate the fair value of such interests.
As valuation designee, Cliffwater, among other things, is responsible for establishing fair valuation methodologies and determining, in good faith, the fair value of all of the assets of the Fund for which there are no readily available market quotations in accordance with the Fund Valuation Procedures. The determination of fair value is performed by an internal valuation committee that is separated from the investment process.
24
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
3. Principal Risks (continued)
The valuation methodology set forth in the Fund's Valuation Procedures incorporates general private equity valuation principles. Based on the methodology, Cliffwater may adjust a portfolio fund manager's periodic valuation of a portfolio fund, or a co-investment's valuation, as appropriate.
While the Fund's Valuation Procedures are designed to estimate the fair market value of investments as of any measurement date, there is uncertainty in some of the inputs used. For example, valuations are based upon data reported by the portfolio fund and co-investmentswhich may be subject to subsequent revisions. Other adjustments may occur from time to time. Because such adjustments or revisions, whether increasing or decreasing the NAV of the Fund, at the time they occur, relate to information available only at the time of the adjustment or revision, the adjustment or revision may not affect the amount of the repurchase proceeds of the Fund received by investors who had their shares repurchased prior to such adjustments and received their repurchase proceeds, subject to the ability of the Fund to adjust or recoup the repurchase proceeds received by shareholders under certain circumstances. As a result, to the extent that such subsequently adjusted valuations from the portfolio funds, co-investments, direct private equity investments or the Fund adversely affect the Fund's NAV, the outstanding shares may be adversely affected by prior repurchases to the benefit of shareholders who had their shares repurchased at a NAV higher than the adjusted amount. Conversely, any increases in the NAV resulting from such subsequently adjusted valuations may be entirely for the benefit of the outstanding shares and to the detriment of shareholders who previously had their shares repurchased at a NAV lower than the adjusted amount. The same principles apply to the purchase of shares. New shareholders may be affected in a similar way.
Economic Downturn or Recession and other Market Disruptions
Many of the Fund's investments may be issued by companies susceptible to economic slowdowns or recessions. Therefore, the Fund's non-performingassets are likely to increase, and the value of its portfolio is likely to decrease, during these periods. A prolonged recession may result in losses of value in the Fund's portfolio and a decrease in the Fund's revenues, net income and NAV. Unfavorable economic conditions also could increase the Fund's funding costs, limit the Fund's access to the capital markets or result in a decision by lenders not to extend credit to it on terms it deems acceptable. These events could prevent the Fund from increasing investments and harm the Fund's operating results.
The Fund may also be adversely affected by uncertainties and events around the world, such as public health emergencies (such as the COVID-19pandemic), terrorism, political developments, changes in government policies, taxation, threatened or actual imposition of tariffs, restrictions on foreign investment and currency repatriation, currency fluctuations and other developments in the laws and regulations of the countries in which it is invested.
International war or conflicts (including Russia's invasion of Ukraine and the Israel-Hamaswar) and geopolitical events in foreign countries, along with instability in regions such as Asia, Eastern Europe and the Middle East, possible terrorist attacks in the United States or around the world, and other similar events could adversely affect the U.S. and foreign financial markets. As a result, whether or not the Fund invests in securities located in or with significant exposure to the countries directly affected, the value and liquidity of the Fund's investments may be negatively impacted. Further, due to closures of certain markets and restrictions on trading certain securities, the value of certain securities held by the Fund could be significantly impacted.
Recently, the United States has enacted or proposed to enact significant new tariffs, and various federal agencies have been directed to further evaluate key aspects of U.S. trade policy, which could potentially lead to significant changes to current policies, treaties, and tariffs. Significant uncertainty about the future relationship between the U.S. and other countries with respect to such trade policies, treaties and tariffs continue to exist. These developments, or the perception that any of them could occur, may have a material adverse effect on global trade, in particular, trade between the impacted nations and the U.S.; global financial markets' stability; and global economic conditions.
LIBOR Transition Risk
The United Kingdom's Financial Conduct Authority, which regulates London Interbank Offered Rate ("LIBOR"), announced plans to phase out the use of LIBOR at the end of 2021. As a result of benchmark reforms, publication of all LIBOR settings ceased as of June 30, 2023 and all synthetic U.S. dollar LIBOR settings were discontinued at the end of September 2024. Neither the effect of the LIBOR transition process nor its ultimate success can yet be known. Although the transition away from LIBOR has become increasingly well-defined, any potential effects of the transition away from
25
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
3. Principal Risks (continued)
LIBOR and other benchmark rates on financial markets, a fund or the financial instruments in which a fund invests can be difficult to ascertain. Not all existing LIBOR-basedinstruments may have alternative rate-settingprovisions and there remains uncertainty regarding the willingness and ability of issuers to add alternative rate-settingprovisions in certain existing instruments. Global regulators have advised market participants to cease entering into new contracts using LIBOR as a reference rate, and it is possible that investments in LIBOR-basedinstruments could invite regulatory scrutiny. In addition, a liquid market for newly-issuedinstruments that use a reference rate other than LIBOR still may be developing. All of the aforementioned may adversely affect the Fund or a Portfolio Fund's performance or NAV.
SOFR RISK
SOFR is a broad measure of the cost of borrowing funds overnight in transactions that are collateralized by U.S. Treasury securities. SOFR is calculated based on transaction-levelrepo data collected from various sources. For each trading day, SOFR is calculated as a volume-weightedmedian rate derived from such data. SOFR is calculated and published by the NYFR. If data from a given source required by the NYFR to calculate SOFR is unavailable for any day, then the most recently available data for that segment will be used, with certain adjustments. If errors are discovered in the transaction data or the calculations underlying SOFR after its initial publication on a given day, SOFR may be republished at a later time that day. Rate revisions will be effected only on the day of initial publication and will be republished only if the change in the rate exceeds one basis point.
Because SOFR is a financing rate based on overnight secured funding transactions, it differs fundamentally from LIBOR. LIBOR was intended to be an unsecured rate that represents interbank funding costs for different short-termmaturities or tenors. It was a forward-lookingrate reflecting expectations regarding interest rates for the applicable tenor. Thus, LIBOR was intended to be sensitive, in certain respects, to bank credit risk and to term interest rate risk. In contrast, SOFR is a secured overnight rate reflecting the credit of U.S. Treasury securities as collateral. Thus, it is largely insensitive to credit-riskconsiderations and to short-terminterest rate risks. SOFR is a transaction-basedrate, and it has been more volatile than other benchmark or market rates, such as three-monthLIBOR, during certain periods. For these reasons, among others, there is no assurance that SOFR, or rates derived from SOFR, will perform in the same or similar way as LIBOR would have performed at any time, and there is no assurance that SOFR-basedrates will be a suitable substitute for LIBOR. SOFR has a limited history, having been first published in April 2018. The future performance of SOFR, and SOFR-basedreference rates, cannot be predicted based on SOFR's history or otherwise. Levels of SOFR in the future, including following the discontinuation of LIBOR, may bear little or no relation to historical levels of SOFR, LIBOR or other rates.
Limited Liquidity
Shares in the Fund provide limited liquidity since shareholders will not be able to redeem shares on a daily basis. A shareholder may not be able to tender its shares in the Fund promptly after it has made a decision to do so. In addition, with very limited exceptions, shares are not transferable, and liquidity will be provided only through repurchase offers made semi-annuallyby the Fund. In addition, the Fund does not expect any trading market to develop for the shares.
As a result, if investors decide to invest in the Fund, they will have very limited opportunity to sell their shares. Shares in the Fund are therefore suitable only for investors who can bear the risks associated with the limited liquidity of shares and should be viewed as a long-terminvestment.
4. Investment Management and Other Agreements
The Fund has entered into an investment management agreement (the "Investment Management Agreement") with the Investment Manager. Pursuant to the Investment Management Agreement, the Fund has agreed to pay the Investment Manager a monthly Investment Management Fee equal to 1.40% on an annualized basis of the Fund's average net assets. The Investment Manager contractually agreed to waive its entire management fee until June 30, 2025 and agreed to partially waive its management fee to charge 1.00% on an annualized basis of the Fund's average net assets from July 1, 2025 until June 30, 2026. The Investment Manager waived $20,132,291 in investment management fees for the year ended March 31, 2025 and is not permitted to recoup the waived fees. For the year ended March 31, 2025, the Investment Manager also voluntarily waived investment management fees of $571,485 associated with the Fund's investment in the Cliffwater Corporate Lending Fund and is not permitted to recoup the waived fees.
26
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
4. Investment Management and Other Agreements (continued)
Foreside Fund Services, LLC serves as the Fund's distributor and UMB Fund Services, Inc. ("UMBFS") serves as the Fund's transfer agent. Effective September 23, 2024, UMBFS serves as fund accountant and administrator. Prior to September 23, 2024, State Street served as the Fund's accountant and administrator. For the year ended March 31, 2025, the Fund's allocated State Street and UMBFS fees are reported on the Consolidated Statement of Operations.
An officer of the Fund is an employee of UMBFS. The Fund does not compensate officers affiliated with the Fund's administrator. An officer and Trustee of the Fund is an employee of the Investment Manager. The Fund does not compensate Trustees or officers affiliated with the Investment Manager for their service to the Fund. For the year ended March 31, 2025, the Fund's allocated fees incurred for Trustees are reported on the Consolidated Statement of Operations.
Vigilant Compliance, LLC provides Chief Compliance Officer ("CCO") services to the Fund. The Fund's allocated fees incurred for CCO services for the year ended March 31, 2025, are reported on the Consolidated Statement of Operations.
5. Fair Value of Investments
Fair value - Definition
The Fund uses a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The objective of a fair value measurement is to determine 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 (an exit price). Accordingly, the fair value hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:
• Level 1 - Valuations based on unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
• Level 2 - Valuations based on inputs, other than quoted prices included in Level 1, that are observable either directly or indirectly.
• Level 3 - Valuations based on inputs that are both significant and unobservable to the overall fair value measurement.
Investments in Private Investment Funds measured based upon NAV as a practical expedient to determine fair value are not required to be categorized in the fair value hierarchy.
The availability of valuation techniques and observable inputs can vary from investment to investment and are affected by a wide variety of factors, including type of investment, whether the investment is new and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the transaction. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, determining fair value requires more judgment. Because of the inherent uncertainly of valuation, estimated values may be materially higher or lower than the values that would have been used had a ready market for the investments existed. Accordingly, the degree of judgment exercised by the Investment Manager in determining fair value is greatest for investments categorized in Level 3.
27
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
5. Fair Value of Investments (continued)
The Fund's assets recorded at fair value have been categorized based on a fair value hierarchy as described in the Fund's significant accounting policies. The following table presents information about the Fund's assets and liabilities measured at fair value as of March 31, 2025:
Assets |
Level 1 |
Level 2 |
Level 3 |
Net Asset |
Total |
||||||||||
Investments, at fair value |
|||||||||||||||
Primary Fund Investments |
$ |
- |
$ |
- |
$ |
- |
$ |
710,711,607 |
$ |
710,711,607 |
|||||
Secondary Fund Investments |
- |
- |
20,881,026 |
1,137,834,410 |
1,158,715,436 |
||||||||||
Equity Co-Investments |
- |
- |
128,865,513 |
336,317,488 |
465,183,001 |
||||||||||
Credit Co-Investments |
- |
- |
20,014,811 |
60,152,386 |
80,167,197 |
||||||||||
Common Stocks |
1,843,384 |
- |
- |
- |
1,843,384 |
||||||||||
Registered Funds |
102,165,725 |
- |
- |
- |
102,165,725 |
||||||||||
Short-Term Investments |
485,382,958 |
- |
- |
- |
485,382,958 |
||||||||||
Total Assets |
$ |
589,392,067 |
$ |
- |
$ |
169,761,350 |
$ |
2,245,015,891 |
$ |
3,004,169,308 |
The following table presents the changes in assets and transfers in and out for investments that are classified in Level 3 of the fair value hierarchy for the year ended March 31, 2025:
Secondary |
Equity |
Credit |
Total |
||||||||||||
Balance as of April 1, 2024 |
$ |
- |
$ |
17,708,026 |
$ |
4,952,964 |
$ |
22,660,990 |
|||||||
Purchases |
18,000,000 |
120,493,166 |
15,166,932 |
153,660,098 |
|||||||||||
Sales/Paydowns |
- |
(23,234,559 |
) |
(185,297 |
) |
(23,419,856 |
) |
||||||||
Realized gains (losses) |
- |
3,999,059 |
78 |
3,999,137 |
|||||||||||
Original issue discount and amendment fees |
- |
- |
- |
- |
|||||||||||
Accretion |
- |
- |
82,866 |
82,866 |
|||||||||||
Change in Unrealized appreciation (depreciation) |
2,881,026 |
(2,672,989 |
) |
(2,732 |
) |
205,305 |
|||||||||
Transfers In1 |
- |
12,572,810 |
- |
12,572,810 |
|||||||||||
Transfers Out2 |
- |
- |
- |
- |
|||||||||||
Balance as of March 31, 2025 |
$ |
20,881,026 |
$ |
128,865,513 |
$ |
20,014,811 |
$ |
169,761,350 |
|||||||
Net change in unrealized appreciation/(depreciation) attributable to Level 3 investments held at March 31, 2025 |
$ |
2,881,026 |
$ |
(1,577,358 |
) |
$ |
(2,732 |
) |
$ |
1,300,936 |
* For the year ended March 31, 2025, Senior Secured Loans were reclassified to Credit Co-Investments. The balance as of April 1, 2024 includes securities that were considered previously as Senior Secured Loans.
1 Transferred from Level 2 to Level 3 because observable market data became unavailable for the investments.
2 Transferred from Level 3 to Level 2 because observable market data became available for the investments.
28
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
5. Fair Value of Investments (continued)
The following table summarizes the valuation techniques and significant unobservable inputs used for the Fund's investments that are categorized in Level 3 of the fair value hierarchy as of March 31, 2025:
The weighted average is calculated by weighting relative fair value.
Range of Inputs |
|||||||
Investments |
Fair Value |
Valuation |
Unobservable |
Low |
High |
Weighted |
Impact on |
Credit Co-Investments |
$ 5,451,884 |
Income |
Discount Rate |
12.39% |
14.16% |
13.49% |
Decrease |
3,336,000 |
Market |
EBITDA Multiple |
22.0x |
22.0x |
22.0x |
Increase |
|
11,226,927 |
Market |
Recent |
$99.01 |
$100.00 |
$99.36 |
Increase |
|
Total Credit Co-Investments, at fair value |
20,014,811 |
||||||
Equity Co-Investments |
14,623,500 |
Income |
Discount Rate |
11.19% |
11.19% |
11.19% |
Decrease |
14,826,844 |
Market Approach |
Enterprise value |
$157,000 |
$157,000 |
$157,000 |
Increase |
|
54,743,901 |
Income/Market Approach |
EBITDA Multiple |
5.0x |
16.0x |
10.1x |
Increase |
|
Weighted Average |
9.50% |
9.50% |
9.50% |
Decrease |
|||
44,671,268 |
Market |
Recent |
$0.63 |
$10.59 |
$4.47 |
Increase |
|
Total Equity Co-Investments, at fair value |
128,865,513 |
||||||
Secondary Fund Investments |
20,881,026 |
Market |
EBITDA Multiple |
18.0x |
18.0x |
18.0x |
Increase |
Total |
$ 169,761,350 |
6. Capital Stock
The Fund is authorized as a Delaware statutory trust to issue an unlimited number of Shares in one or more classes, with no par value. The minimum initial investment in Class I Shares by any investor is $25,000,000. Prior to February 27, 2024, Class I Shares were named Class 1 Shares and had a minimum initial investment of $1,000,000. The minimum additional investment in the Fund by any shareholder is $10,000. However, the Fund, in its sole discretion, may accept investments below these minimums. Shares may be purchased by principals and employees of the Investment Manager or its affiliates and their immediate family members without being subject to the minimum investment requirements. Class I Shares are not subject to any initial sales charge. Shares will generally be offered for purchase on each business day, except that Shares may be offered more or less frequently as determined by the Fund in its sole discretion. Prior to February 27, 2024, a 2.00% early repurchase fee was charged by the Fund with respect to any repurchase of shares from a shareholder at any time prior to the day immediately preceding the one-yearanniversary of the shareholder's purchase of shares. Such repurchase fee was retained by the Fund and will benefit the Fund's remaining shareholders. The Board may also suspend or terminate offerings of Shares at any time.
Pursuant to Rule 23c-3under the Investment Company Act, on a semi-annualbasis, the Fund offers shareholders holding shares the option of redeeming shares at NAV. The Board determines the semi-annualrepurchase offer amount ("Repurchase Offer Amount"), which can be no less than 5% and no more than 25% of all shares of all classes outstanding on the repurchase request deadline. If shareholders tender more than the Repurchase Offer Amount, the Fund may, but is not required to, repurchase an additional amount of shares not to exceed 2% of all outstanding shares of the Fund on the repurchase request deadline. If the Fund determines not to repurchase more than the Repurchase Offer Amount, or if shareholders tender Shares in an amount exceeding the Repurchase Offer Amount plus 2% of the outstanding Shares on the Repurchase Request Deadline, the Fund will repurchase the Shares on a pro rata basis. However, the Fund may accept all shares tendered for
29
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
6. Capital Stock (continued)
repurchase by shareholders who own less than $10,000 worth of Shares and who tender all of their Shares, before prorating other amounts tendered. In addition, the Fund may accept the total number of Shares tendered in connection with required minimum distributions from an IRA or other qualified retirement plan. It is the shareholder's obligation to both notify and provide the Fund supporting documentation of a required minimum distribution from an IRA or other qualified retirement plan. The results of the repurchase offers conducted for the year ended March 31, 2025 are as follows:
Commencement Date |
May 16, 2024 |
October 24, 2024 |
||||||
Repurchase Request Deadline |
June 17, 2024 |
November 25, 2024 |
||||||
Repurchase Pricing date |
June 17, 2024 |
November 25, 2024 |
||||||
Net Asset Value as of Repurchase Pricing Date |
||||||||
Class I |
$ |
15.42 |
$ |
17.15 |
||||
Amount Repurchased |
||||||||
Class I |
$ |
1,615,962 |
$ |
14,304,451 |
||||
Percentage of Outstanding Shares Repurchased |
||||||||
Class I |
0.19 |
% |
0.82 |
% |
7. Federal Income Taxes
At March 31, 2025, gross unrealized appreciation and depreciation on investments, based on cost for federal income tax purposes were as follows:
Cost of investments |
$ |
2,680,135,141 |
||
Gross unrealized appreciation |
382,445,721 |
|||
Gross unrealized depreciation |
(58,411,554 |
) |
||
Net unrealized appreciation on investments |
$ |
324,034,167 |
The difference between cost amounts for financial statement and federal income tax purposes is due primarily to timing differences in recognizing certain gains and losses on security transactions.
GAAP requires that certain components of net assets be reclassified between financial and tax reporting. These reclassifications have no effect on net assets or NAV per share. For the year ended March 31, 2025, permanent differences relate to partnership investments and reversal of consolidation of taxable subsidiaries reclassified between paid-incapital and total distributable earnings were as follows:
Increases/(Decrease) |
||
Capital |
Total Distributable Earnings (Loss) |
|
$(14,727) |
$14,727 |
As of the tax year ending September 30, 2024, the end of the Fund's most recent taxable year, the components of distributable earnings on a tax basis were as follows:
Undistributed ordinary income |
$ |
9,119,786 |
||
Undistributed long-term capital gains |
2,533,516 |
|||
Accumulated capital and other losses |
- |
|||
Other accumulated items |
(4,464,984 |
) |
||
Unrealized appreciation/(depreciation) |
||||
Investments |
204,791,449 |
|||
Foreign Currency |
- |
|||
Organizational costs |
- |
|||
Total distributable earnings |
$ |
211,979,767 |
30
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
7. Federal Income Taxes (continued)
There were no distributions from the Fund for the tax years ending September 30, 2024 or 2023.
At September 30, 2024, the Fund had no accumulated capital loss carry forward.
Future capital loss carryover utilization in any given year may be subject to Internal Revenue Code limitations.
Domestic Blocker Income Tax
MMPEF Subsidiary, CPCF Blocker and CPCF HLD3 are blockers taxed as corporations. The current taxes reflect the estimated tax liability of the Fund as of March 31, 2025, based on taxable income of the subsidiaries. Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities of the subsidiaries for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is recognized if, based on the weight of the available evidence, it is more likely than not that all of the deferred income tax asset will not be realized.
In determining a valuation allowance, the Fund's assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, the duration of statutory carryforward periods and the associated risk that operating loss and capital loss carryforwards were limited or were likely to expire unused, and unrealized gains and losses on investments.
Currently the federal income tax rate for a corporation is 21% and blended state tax rate net of Federal benefit is 3.95%. As of March 31, 2025, the Fund recorded a net deferred tax liability for the investments of the subsidiaries. Should a net deferred tax asset exist in the future, the Fund will assess whether a valuation allowance should be booked to reserve against that asset.
Federal |
$ |
(3,624,509 |
) |
|
State |
(908,398 |
) |
||
Total Income Tax (Expense) Benefit |
$ |
(4,532,907 |
) |
Components of the Fund's deferred tax assets and liabilities are as follows:
Deferred Tax Assets: |
||||
Capital loss carryforward |
$ |
672 |
||
Net operating loss carryforward |
314,540 |
|||
Other deferred tax asset |
88,068 |
|||
Valuation allowance |
(88,068 |
) |
||
Deferred Tax Liability: |
||||
Net unrealized gain on investments |
(5,664,256 |
) |
||
Net Deferred Tax Asset/(Liability) |
$ |
(5,349,044 |
) |
Total income tax (expense)/benefit (current and deferred) differs from the amount computed by applying the federal and state statutory income tax rates to net investment income and realized and unrealized gain/(losses) on investment before taxes as follows:
Federal Income tax expense at statutory rate |
$ |
(3,767,364 |
) |
|
State Income taxes (net of federal benefit) |
(708,623 |
) |
||
Prior Period Adjustment |
31,148 |
|||
Valuation allowance |
(88,068 |
) |
||
Net income tax expense |
$ |
(4,532,907 |
) |
As it pertains to the subsidiaries, the utilization of net operating losses in future years is limited to the lesser of all available net operating losses or 80% of taxable income before net operating loss utilization. For the tax year ended September 30, 2024, MMPEF Subsidiary deferred $1,148,130 of net operating losses. CPCF Blocker and CPCF HLD3 did not defer any net operating losses.
As it pertains to the subsidiaries, capital losses incurred during the year can be carried back three years or forward five years. The subsidiaries did not utilize or defer any capital losses during the tax year ended September 30, 2024.
31
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
8. Investment Transactions
For the year ended March 31, 2025, purchases and sales of investments, excluding short-terminvestments, were $2,806,785,681 and $668,951,443 respectively.
9. Indemnifications
In the normal course of business, the Fund enters into contracts that contain a variety of representations which provide general indemnifications. The Fund's maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against the Fund that have not yet occurred. However, the Fund expects the risk of loss to be remote.
10. Related Party Transactions and Arrangements
Transactions related to investments in affiliated companies, as defined by the Investment Company Act, by virtue of the Fund owning at least 5% of the voting securities of the issuer or any other investment which is advised by or sponsored by the Investment Manager. For the year ended March 31, 2025 transactions related to investments in affiliated companies were as follows:
Affiliated Investment |
Beginning |
Purchases |
Proceeds |
Realized |
Change in |
Value at |
Dividend |
||||||||||||||||
Cliffwater Corporate Lending Fund |
$ |
- |
$ |
400,000,000 |
$ |
(297,661,293 |
) |
$ |
(2,338,707 |
) |
$ |
2,165,725 |
$ |
102,165,725 |
$ |
5,496,686 |
11. Private Investment Vehicles
The following table represents investment strategies, unfunded commitments and redemptive restrictions of investments that are measured at NAV per share (or its equivalent) as a practical expedient as of March 31, 2025:
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
26N Onelife Co-Investment Partners-A LP |
Middle Market Buyout |
$ |
10,000,000 |
$ |
9,913,535 |
$ |
- |
None |
N/A |
The Partnership shall continue for the same term as 26N Private Equity Partners I LP |
|||||||
A&M Capital Partners, LP |
Middle Market Buyout |
1,351,961 |
1,616,295 |
2,008,264 |
None |
N/A |
The existence of the Partnership commenced on the date of the filing of the Certificate of Limited Partnership and shall continue through the close of business on the tenth anniversary of the final closing date |
||||||||||
ABRY Senior Equity IV, L.P. |
Structured Capital |
363,401 |
435,115 |
387,441 |
None |
N/A |
Until the third extension period end date of December 7, 2025 |
||||||||||
ACON Equity Partners 3.5, L.P. |
Middle Market Buyout |
2,683,411 |
2,909,976 |
36,721 |
None |
N/A |
Until but not including the tenth anniversary of the Partnership commencement date |
||||||||||
AE Industrial Partners Extended Value Fund, LP |
Middle Market Buyout |
811,551 |
398,012 |
- |
None |
N/A |
Shall be dissolved at the end of the fiscal quarter during which the fifth anniversary of the closing date occurs with two one-year extensions |
32
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
APH Extended Value Fund H, L.P. |
Large Cap Buyout |
$ |
34,829,223 |
$ |
38,585,018 |
$ |
170,777 |
None |
N/A |
The term of the Partnership shall continue in full force and effect until the fifth anniversary of the portfolio investment closing date, unless extended up to two one-year periods |
|||||||
Apse Capital II, L.P. |
Middle Market Buyout |
42,822,646 |
53,351,946 |
5,410,999 |
None |
N/A |
The Partnership term will end on the final date of the calendar quarter in which the fifth anniversary of the first investment closes, unless extended up to two one-year periods |
||||||||||
Atlas Capital Resources II LP |
Lower Middle Market Buyout |
3,564,073 |
7,830,391 |
5,709,900 |
None |
N/A |
The Partnership shall continue until the end of the calendar quarter that includes the tenth aniversary of the date of the Partnership's first portfolio investment, unless the Partnership is sooner dissolved |
||||||||||
Banneker CV, L.P. |
Middle Market Buyout |
13,255,249 |
12,892,971 |
21,747,154 |
None |
N/A |
Until the fifth anniversary of the portfolio investment closing date |
||||||||||
BayHawk Fund I Aeroplane SPV, LLC |
Lower Middle Market Buyout |
7,113,235 |
6,989,322 |
1,576,764 |
None |
N/A |
Until the seventh anniversary of December 3, 2024, unless extended up to one additional year |
||||||||||
BC Partners Galileo (1) L.P. - Class 1 |
Large Cap Buyout |
3,746,626 |
6,103,882 |
109,386 |
None |
N/A |
Until the affairs of the partnership have been fully wound up and the partnership assets distributed pursuant to the Limited Partnership Agreement |
||||||||||
BC Partners Galileo (1) L.P. - Class 2 |
Large Cap Buyout |
181,195 |
329,756 |
1,751 |
None |
N/A |
Until the affairs of the partnership have been fully wound up and the partnership assets distributed pursuant to the limited partnership agreement |
||||||||||
Beecken Petty O'Keefe Fund IV, L.P. |
Middle Market Buyout |
103,835 |
175,639 |
503,883 |
None |
N/A |
Until October 3, 2026, per the Second Amendment to the Amended and Restated Limited Partnership Agreement |
33
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
Bertram Growth Capital IV-A, L.P. |
Lower Middle Market Buyout |
$ |
4,443,432 |
$ |
6,755,664 |
$ |
412,707 |
None |
N/A |
Until the tenth anniversary of the effective date, as defined by the limited partnership agreement, with one one-year extension and thereafter two one-year extensions with the approval of the advisory board |
|||||||
BlackRock Secondaries & Liquidity Solutions II (Lux) SCSp |
Diversified Private Equity |
25,000,000 |
29,359,994 |
75,000,000 |
None |
N/A |
The term shall end on the date that is the later to occur of (i) the ten year anniversary of the Final Related Fund Closing Date, subject to two consecutive one-year extensions and (ii) one year after all of the Portfolio Investments have been liquidated |
||||||||||
Blue Sea Capital Fund I LP |
Middle Market Buyout |
210,718 |
422,948 |
38,297 |
None |
N/A |
The Partnership shall be dissovled on the tenth anniversary of the later of (a) a date determined by the General Partner in its sole discrestion and (b) the initial closing date, with the provision for extensions of up to three additional one-year periods, unless dissolved earlier by the General Parnter with the necessary approval(s) |
||||||||||
Blue Wolf Capital Fund III, L.P. |
Lower Middle Market Buyout |
8,322,403 |
11,117,505 |
2,562,579 |
None |
N/A |
The term of the Partnership shall continue until the tenth anniversary of the final closing date, unless its term is extended by up to three one-year periods |
||||||||||
BSP-TS, Co-Invest I, LLC |
Middle Market Buyout |
5,138,466 |
511,252 |
- |
None |
N/A |
Shall continue in existence in perpetuity or until the company is terminated pursuant to the limited liability company agreement |
34
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
CapStreet IV, L.P. |
Lower Middle Market Buyout |
$ |
4,467,318 |
$ |
3,804,217 |
$ |
804,939 |
None |
N/A |
The Partnership will continue in business through the close of business on the tenth anniversary of the due date of the first capital call, unless the term is extended for up to two one-year periods |
|||||||
Carousel Capital Apex Rollover Partners, L.P. |
Middle Market Buyout |
1,483,187 |
1,575,894 |
551,757 |
None |
N/A |
The Partnership will dissolve on the seventh anniversary of the first closing except that it may be extended by the General Partner in its sole discretion for one one-year period, and additional one-year periods with the approval of a majority in interest of the limited partners |
||||||||||
Carousel Capital Partners IV, L.P. |
Lower Middle Market Buyout |
1,734,942 |
2,125,764 |
397,782 |
None |
N/A |
The Partnership will dissolve on the tenth anniversary of the first closing except that it may be extended by the General Partner in its sole discretion for one one-year period, and a second one-year period with the approval of 75% of the Board of Advisors |
||||||||||
Carrick Capital Partners, L.P. |
Growth Equity |
1,960,094 |
2,220,032 |
- |
None |
N/A |
The term of the Partnership shall commence upon the filing with the office of the Secretary of State of the State of Delaware of the Certifcate of Limited Partnership and shall continue until the tenth anniversary of the Initial Contribution date, except that it may be extended by the General Partner for up to two additional one-year periods |
35
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
Catterton Growth Partners II, L.P. |
Middle Market Buyout |
$ |
13,952,005 |
$ |
14,816,376 |
$ |
- |
None |
N/A |
The Fund will be dissolved on the tenth anniversary of the Final Closing Date, provided that the General Parnter can extend for two one-year periods. |
|||||||
CCOF III Nexus Co-Invest Aggregator, L.P. |
Structured Capital |
4,901,836 |
5,753,978 |
473,164 |
None |
N/A |
Until wound up and subsequently dissolved pursuant to the limited partnership agreement |
||||||||||
Centre Capital Investors VI, L.P. |
Middle Market Buyout |
4,446,791 |
5,980,898 |
849 |
None |
N/A |
The term of the partnership commenced upon the date of filing of the certificate pursuant to the act and shall continue in full force and effect until the tenth anniversary of the later of the effective date and final closing date |
||||||||||
Centre Lane Partners III, L.P. |
Middle Market Buyout |
19,234,822 |
19,234,822 |
1,040,037 |
None |
N/A |
The partnership shall dissolve upon the tenth anniversary of the partnership commencement date |
||||||||||
Cheval Blanc Co-Invest, L.P. |
Structured Capital |
15,000,000 |
15,212,157 |
- |
None |
N/A |
Until all of the investments of the Partnership are liquidated and all proceeds are distributed to the Partners |
||||||||||
Chrome Investors, LP |
Structured Capital |
24,006,787 |
23,289,970 |
6,000,000 |
None |
N/A |
The term of the Partnership shall be concurrent with the co-investing entities ("GTCR" in the Limited Partnership Agreement) |
||||||||||
CPF Midway Fund-A, L.P. |
Middle Market Buyout |
14,450,950 |
17,147,369 |
549,050 |
None |
N/A |
Until the fiscal quarter during which the fifth anniversary of the Closing Date occurs, unless extended up to two additional years |
||||||||||
Dawson Portfolio Finance Evergreen LP |
Structured Capital |
70,000,000 |
79,330,277 |
- |
Quarterly |
N/A |
Shall be indefinite and shall continue in full force and effect until dissolved in accordance to the limited partnership agreeement |
36
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
DFJ Growth 2006 Continuation, L.P. |
Venture Capital |
$ |
22,418,653 |
$ |
38,242,116 |
$ |
- |
None |
N/A |
Until the close of business on the tenth anniversary of the Commencement Date, unless extended in accordance with the Limited Partnership Agreement |
|||||||
DFJ Growth V, L.P. |
Venture Capital |
1,085,000 |
1,085,368 |
3,915,000 |
None |
N/A |
Until the tenth anniversary of the Initial Contribution Date, unless extended for successive one year periods |
||||||||||
Earned Growth Investors I LP |
Growth Equity |
12,625,000 |
12,245,000 |
- |
None |
N/A |
Until the tenth anniversary of the Final Closing Date, unless extended for up to two one-year periods |
||||||||||
EDG Partners Fund II, L.P. |
Middle Market Buyout |
632,105 |
804,858 |
109,116 |
None |
N/A |
The term of the partnership commenced upon the date of filing of the Certificate of Limited Partnership and shall continue in full force and effect until the tenth anniversary of the initial closing date unless earlier terminated in accordance with the Limited Partnership Agreement |
||||||||||
Edgewater Capital Partners III LP |
Lower Middle Market Buyout |
2,488,995 |
455,818 |
3,845,700 |
None |
N/A |
The Partnership shall be dissolved upon the tenth anniversary of second closing date, unless earlier dissolved in accordance with the Limited Partnership Agreement |
||||||||||
FB HA Holdings LP |
Lower Middle Market Buyout |
5,098,158 |
8,971,852 |
- |
None |
N/A |
Until the fourth anniversary of the initial closing date with one one-year extension |
||||||||||
Founders Circle Capital Co-Invest Series, L.P. - Series 10 |
Venture Capital |
20,000,000 |
30,092,136 |
- |
None |
N/A |
The term of the Partnership shall continue in perpetuity |
||||||||||
Founders Circle Capital Co-Invest Series, L.P. - Series 8 |
Venture Capital |
15,000,000 |
14,796,434 |
- |
None |
N/A |
Shall continue in perpetuity |
37
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
GA Continuity Fund II, L.P. |
Growth Equity |
$ |
22,717,259 |
$ |
31,683,755 |
$ |
27,282,741 |
None |
N/A |
Until the fifth anniversary of the Initial Closing Date, unless extended for up to two additional years |
|||||||
Gallant Screening Holdco, Inc. |
Middle Market Buyout |
4,645,007 |
6,305,043 |
- |
None |
N/A |
Until the earliest of: (a) the date on which none of the stockholders holds any capital stock; (b) the dissolution, liquidation, or winding up of the company; or (c) upon the unanimous agreement of the stockholders |
||||||||||
Glouston Private Equity Opportunities VII FTE, L.P. |
Diversified Private Equity |
16,500,000 |
20,790,000 |
38,500,000 |
None |
N/A |
Until the dissolution date of the fund (Glouston Private Equity Opportunities VII, L.P.) which shall continue for a period of ten years after the final subsequent closing date with one one-year extension |
||||||||||
Glouston Private Equity Opportunities VII(a), L.P. |
Diversified Private Equity |
15,867,953 |
17,119,076 |
1,404,047 |
None |
N/A |
Until the dissolution date of Glouston Private Equity Opportunites VII, LP, which shall continue for a period of ten years after the final subsequent closing date with one one-year extension, unless sooner dissolved in accordance with the Limited Partnership Agreement |
||||||||||
Gores Small Capitalization Partners, L.P. |
Lower Middle Market Buyout |
- |
21,355 |
701,067 |
None |
N/A |
The General Partner wound up each of the Partnerships in an orderly manner after the disposition of the remaining investments and liquidated February 7, 2025. The remaining balance reflects cash reserves that have yet to be distributed |
38
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
Gramercy PG Holdings II LP |
Structured Capital |
$ |
9,300,000 |
$ |
10,014,674 |
$ |
700,000 |
None |
N/A |
Until the sixth anniversary of the initial closing date, unless extended by the General Partner for a period of one year, and any successive periods of one year each with the consent of a majority in interest |
|||||||
Gridiron Capital Fund II, L.P. |
Middle Market Buyout |
1,581,243 |
1,523,129 |
649,373 |
None |
N/A |
The Partnership shall be dissolved on the tenth anniversary of the Final Closing Date |
||||||||||
Gryphon Partners 3.5, L.P. |
Middle Market Buyout |
90,199 |
104,930 |
1,149,188 |
None |
N/A |
The Partnership shall commence dissolution on the eighth anniversary of the Initial Closing Date, or such ealier time as determined by the General Partner with the approval of the Advisory Board |
||||||||||
Gryphon Partners VI-A, L.P. |
Middle Market Buyout |
5,869,707 |
6,080,803 |
2,356,578 |
None |
N/A |
Until the tenth anniversary of the effective date with three consecutive one-year extensions |
||||||||||
Harvest Partners VI, L.P. |
Middle Market Buyout |
1,957,331 |
1,382,187 |
1,077,411 |
None |
N/A |
The expiration of the term of the Partnership on the tenth anniversary of the date of the first portfolio investment, provided that the term may be extended for up to three one-year periods |
||||||||||
HCI Equity Partners IV, L.P. |
Lower Middle Market Buyout |
11,898,918 |
11,369,613 |
- |
None |
N/A |
The Partnership shall be dissolved on the tenth anniversary of the latest of (a) final platform investment close, (b) the last commitment closing date, or (c) the last commitment closing date of the Parallel Fund |
39
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
Headlands Capital Offshore IV, LP |
Diversified Private Equity |
$ |
22,408,650 |
$ |
36,314,037 |
$ |
27,639,125 |
None |
N/A |
Upon the termination of Headlands Capital Secondary Fund IV, LP, the term of which expires on the tenth anniversary of the later of the effective date and the final closing date with three successive one-year extensions |
|||||||
Health Velocity Capital IVX Special Situation Fund, L.P. |
Middle Market Buyout |
13,575,000 |
15,575,779 |
1,425,000 |
None |
N/A |
Until the partnership is dissolved in accordance to the Limited Partnership Agreement |
||||||||||
Hellman & Friedman Capital Partners X, L.P. |
Large Cap Buyout |
47,283,176 |
43,072,094 |
10,128,006 |
None |
N/A |
Until the date ten years after the Partnership commences operations, unless extended pursuant to the Limited Partnership Agreement |
||||||||||
Housatonic Equity Investors V, L.P. |
Middle Market Buyout |
3,388,385 |
4,606,506 |
700,000 |
None |
N/A |
The term of the partnership shall commence upon the date that the Certificate of Limited Partnership is filed with the State of Delaware, and shall continue until the tenth anniversary of the due date of the initial capital contribution |
||||||||||
HPS KP Mezz 2019 Co-Invest, L.P. |
Structured Capital |
42,079,318 |
58,137,739 |
2,977,411 |
None |
N/A |
Until the expiration of the term of HPS Offshore Mezzanine Partners 2019, L.P. which shall continue until the tenth anniversary of the first closing date with two one-year extensions |
||||||||||
HPS KP SIP V Co-Investment Fund, L.P. |
Structured Capital |
14,503,288 |
19,760,073 |
264,097 |
None |
N/A |
Until the expiration of the term of HPS Offshore Strategic Investment Partners V, L.P., which shall continue until the tenth anniversary of the first closing date with one one-year extension and two successive one-year terms following such subsequent term with the approval of the LP Advisory Committee |
40
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
HPS Offshore Mezzanine Partners 2019, LP |
Structured Capital |
$ |
22,782,677 |
$ |
27,095,177 |
$ |
5,614,127 |
None |
N/A |
Until the tenth anniversary of the first closing date with two one-year extensions |
|||||||
HPS Offshore Strategic Investment Partners V, L.P. |
Structured Capital |
20,665,883 |
23,544,827 |
13,538,421 |
None |
N/A |
Until the tenth anniversary of the first closing date with one one-year extension following the expiration of such initial term and two successive one-year terms following such subsequent term with the approval of the LP Advisory Committee |
||||||||||
ICG LP Secondaries Fund I (Feeder) SCSp |
Diversified Private Equity |
2,639,055 |
3,712,525 |
7,283,147 |
None |
N/A |
Until the master partnership is dissolved or terminated (master partnership term: until the tenth anniversary of the final admission date with two one-year extensions) |
||||||||||
ICG Ludgate Hill (Feeder) V-A Charger SCSp |
Large Cap Buyout |
11,265,844 |
13,674,627 |
2,948,985 |
None |
N/A |
Until the dissolution of master partnership which shall continue, unless sooner dissolved, until the eighth anniversary of the initial closing with two one-year extensions |
||||||||||
Icon Partners V, L.P. |
Large Cap Buyout |
7,543,813 |
9,654,214 |
2,456,057 |
None |
N/A |
Until the fifth anniversary of the initial closing date with two consecutive eighteen-month period extensions |
||||||||||
Incline Equity Partners III, L.P. |
Middle Market Buyout |
12,165 |
23,116 |
1,276,510 |
None |
N/A |
Until the tenth anniversary of the Final Closing Date |
||||||||||
Insight Hideaway Aggregator, L.P. |
Large Cap Buyout |
10,400,000 |
13,385,767 |
2,600,000 |
None |
N/A |
Until the dissolution of partnership in accordance with the limited partnership agreeement |
||||||||||
JFL Equity Investors VI, L.P. |
Middle Market Buyout |
6,707,441 |
6,246,465 |
10,192,559 |
None |
N/A |
Until the tenth anniversary of the Initial Drawdown, unless extended up to three one-year periods |
41
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
JFL-NG Continuation Fund, L.P. |
Middle Market Buyout |
$ |
7,996,116 |
$ |
14,612,908 |
$ |
2,003,884 |
None |
N/A |
Until the fifth anniversary of the closing with two one-year extensions |
|||||||
JFL-Tiger Co-Invest Partners, L.P. |
Middle Market Buyout |
8,122,426 |
13,796,674 |
1,877,574 |
None |
N/A |
Until the dissolution of partnership in accordance with the limited partnership agreeement |
||||||||||
JLL Partners Fund VIII Secondary (SV), L.P. |
Middle Market Buyout |
17,516,526 |
17,112,416 |
2,483,474 |
None |
N/A |
Until the fifth anniversary of February 11, 2025, unless extended up to two one-year periods |
||||||||||
Juxtapose Ventures III, L.P. |
Growth Equity |
398,230 |
385,779 |
6,238,938 |
None |
N/A |
Until the tenth anniversary of the Final Closing Date |
||||||||||
KarpReilly Capital Partners II, L.P. |
Middle Market Buyout |
7,486,099 |
9,298,296 |
1,207,500 |
None |
N/A |
The Partnership shall dissolve on the tenth anniversary of the Initial Closing |
||||||||||
Kohlberg Investors X, LP |
Middle Market Buyout |
1,093,464 |
1,135,475 |
3,906,536 |
None |
N/A |
The Partnership shall dissolve and a winding up of its affairs shall commence following the close of business on the tenth anniversary of the first investment date |
||||||||||
Levine Leichtman Capital Partners VII, L.P. |
Middle Market Buyout |
270,424 |
216,360 |
2,703,346 |
None |
N/A |
Until the tenth anniversary of the Final Admission Date |
||||||||||
LGP Sage PC Coinvest LP |
Large Cap Buyout |
14,774,897 |
18,941,168 |
5,225,103 |
None |
N/A |
The Partnership term will end with the dissolution of the portfolio company, unless the Partnership is dissolved earlier in accordance with the Limited Partnership Agreement |
||||||||||
Lightspeed Ascent Fund, L.P. |
Venture Capital |
9,100,000 |
8,900,942 |
900,000 |
None |
N/A |
Until the fifth anniversary of the date of the Closing, unless extended up to two one-year periods |
||||||||||
Liquid 2 Ventures Fund II, L.P. |
Venture Capital |
7,451,672 |
13,444,886 |
- |
None |
N/A |
Until the tenth anniversary of the due date of the first capital contribution |
42
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
Liquid 2 Winners Fund I, L.P. |
Venture Capital |
$ |
1,875,000 |
$ |
1,839,089 |
$ |
3,125,000 |
None |
N/A |
Until December 31, 2033, unless extended up to one year |
|||||||
LLCP LMM Acquisition Fund L.P. |
Middle Market Buyout |
7,391,354 |
8,300,472 |
2,608,646 |
None |
N/A |
Until the end of the Fiscal Quarter during which the fifth anniversary of the Closing occurs, unless extended up to two additional one-year periods |
||||||||||
LLR Equity Partners IV, L.P. |
Middle Market Buyout |
1,022,909 |
2,147,646 |
600,000 |
None |
N/A |
The Partnership shall dissolve on the tenth anniversary of the Final Closing Date unless ealier terminated in accordance with the Limited Partnership Agreement |
||||||||||
Mainsail Partners III, L.P. |
Growth Equity |
5,735,386 |
4,124,627 |
305,908 |
None |
N/A |
The Partnership shall continue until the tenth anniversary of the Final Closing |
||||||||||
Marilyn Co-Invest, L.P. |
Large Cap Buyout |
32,439,003 |
39,548,259 |
- |
None |
N/A |
Until investments are liquidated and all proceeds are distributed to the partners |
||||||||||
Marlin Equity III, L.P. |
Middle Market Buyout |
67,226 |
68,861 |
817,278 |
None |
N/A |
The Partnership shall be dissolved on the tenth anniversary of the date on which the General Partner has determined that its partners have commenced identifying and investigating new investment opportunities for the Partnership |
||||||||||
Meridian Private Equity Select Co-Invest I SCSp |
Diversified Private Equity |
2,216,981 |
2,391,019 |
6,933,019 |
None |
N/A |
Until the expiry of ten years from the closing date, unless extended up to two one-year periods |
||||||||||
Meridian Private Equity Select Partnerships I SCSp |
Diversified Private Equity |
6,283,019 |
6,781,489 |
9,566,981 |
None |
N/A |
Until the expiry of ten years from the closing date, unless extended up to two one-year periods |
43
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
MetLife Investment Private Equity Partners II (Feeder), L.P. |
Middle Market Buyout |
$ |
32,230,132 |
$ |
36,696,139 |
$ |
17,769,867 |
None |
N/A |
The Partnership shall commence winding up and thereafter be dissolved upon the expiration of the term of the Master fund |
|||||||
Mezzanine Partners III, L.P. |
Structured Capital |
4,241,749 |
5,709,242 |
977,541 |
None |
N/A |
The term of the partnership shall continue in existence until the tenth anniversary of the first closing date, unless the partnership is sooner dissolved |
||||||||||
Milano Co-Invest, L.P. |
Large Cap Buyout |
3,990,705 |
4,013,577 |
174,000 |
None |
N/A |
Until such time as all of the investments of the partnership are liquidated and all proceeds are distributed to the partners |
||||||||||
Minerva Co-Invest, L.P. |
Large Cap Buyout |
8,455,430 |
11,222,425 |
165,833 |
None |
N/A |
Until distribution of investment proceeds |
||||||||||
Montagu+ SCSp |
Middle Market Buyout |
6,073,333 |
10,987,064 |
792,741 |
None |
N/A |
Shall terminate on the fifth anniversary of the effective date, unless the partnership is earlier dissolved, with two one-year extensions |
||||||||||
NEA CH SPV, L.P. |
Venture Capital |
10,005,985 |
9,820,088 |
- |
None |
N/A |
Until the dissolution of partnership in accordance with the limited partnership agreeement |
||||||||||
NEA Secondary Opportunity Fund, L.P. |
Venture Capital |
23,171,758 |
30,876,560 |
1,352,506 |
None |
N/A |
The Partnership shall continue until the end of the calender quarter that includes the fifth aniversary of the due date of the intial drawdown, unless the Partnership is sooner dissolved |
44
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
NEA TS 2024 SPV, L.P. |
Growth Equity |
$ |
4,013,290 |
$ |
4,597,254 |
$ |
- |
None |
N/A |
The Partnership shall dissolve, and its affairs shall be wound up, upon the first to occur of the following: (a) the consent of the General Partner at any time after the Partnership no longer holds an ownership interest in Themis Solutions (or any successor thereto), (b) the written consent of the General Partner and 66 - 2/3% in interest of the Limited Partners, (c) the final liquidation of NEA 18 VGE, (d) the occurrence of an event of withdrawal (within the meaning of Section 17-402(a) of the Act) of the General Partner |
|||||||
NewView Capital Special Opportunities Fund III, L.P. |
Venture Capital |
21,182,732 |
26,676,234 |
8,775,000 |
None |
N/A |
The term of the Partnership commenced upon filing with the office of the Secretary of State of Delaware of the Certificate of Limited Partnership of the Partnership and shall continue until June 30, 2031, unless the Partnership is dissolved or the term is extended |
||||||||||
NoHo Holdings III LLC |
Growth Equity |
431,416 |
418,431 |
431,416 |
None |
N/A |
The Company shall be dissolved upon the twentieth anniversary of May 10, 2023, unless earlier dissolved in accordance with the LLC Agreement |
||||||||||
Novacap DI Co-Investment (All West), L.P. |
Lower Middle Market Buyout |
4,832,727 |
5,150,627 |
1,167,273 |
None |
N/A |
The Partnership shall continue for the same term as Novacap Digital Infrastructure I, L.P. |
45
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
Novacap International TMT IV, L.P. |
Middle Market Buyout |
$ |
11,871,979 |
$ |
2,699,886 |
$ |
681,832 |
None |
N/A |
The Partnership shall continue until the day that is immediately prior to the tenth anniversary of the Initial Closing Date |
|||||||
NSH Verisma Holdco, L.P. |
Lower Middle Market Buyout |
5,482,834 |
10,157,260 |
519,000 |
None |
N/A |
Until the fund is dissolved and terminated in accordance with the limited partnership agreeement |
||||||||||
OceanSound Partners Co-Invest II, LP - Series D |
Middle Market Buyout |
4,097,670 |
4,843,138 |
- |
None |
N/A |
Until the date of the winding up and subsequent dissolution of the OceanSound Partners Fund, LP (including any extensions) |
||||||||||
OceanSound Partners Fund, LP |
Middle Market Buyout |
6,247,764 |
9,197,809 |
309,173 |
None |
N/A |
Until the tenth anniversary of the initial closing date with three one-year extensions |
||||||||||
Odyssey Investment Partners Fund V, LP |
Middle Market Buyout |
2,828,816 |
3,567,379 |
1,153,455 |
None |
N/A |
Until the second extension period end date of June 30, 2026 |
||||||||||
OEP VIII Project Laser Co-Investment Partners, L.P. |
Middle Market Buyout |
2,558,110 |
4,228,172 |
- |
None |
N/A |
Shall continue, unless the fund is sooner dissolved, until the main fund is dissolved |
||||||||||
OFS Energy Fund III (Q), L.P. |
Middle Market Buyout |
783,492 |
416,259 |
2,147,598 |
None |
N/A |
The Partnership commenced upon the date of filing of record of the Certificate of Limited Partnership and shall continue through the close of business on December 31 following the seventh anniversary of the Final Closing Date |
||||||||||
Outlander I Archimedes, LP |
Venture Capital |
775,354 |
1,074,189 |
- |
None |
N/A |
Until the tenth anniversary of the Partnership's Final Closing Date, unless extended up to two additional one-year periods |
46
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
Overbay Capital Partners 2023 Fund Aggregator (AIV V) LP |
Middle Market Buyout |
$ |
4,510,847 |
$ |
6,052,239 |
$ |
675,000 |
None |
N/A |
Until the earlier of (a) December 31stof the fifth year following the Initial Closing Date and (b) the date of disposition of the last remaining interest comprising the Portfolio Investment; provided that the term of the Partnership may be extended up to four one-year periods |
|||||||
Overbay Capital Partners 2024 Fund Aggregator (AIV IV) LP |
Lower Middle Market Buyout |
3,200,000 |
3,137,374 |
1,800,000 |
None |
N/A |
Until the earlier of (a) December 31stof the fifth year following the Initial Closing Date and (b) the date of disposition of the last remaining interest comprising the Portfolio Investment; provided that the term of the Partnership may be extended up to four one-year periods |
||||||||||
Overbay Capital Partners 2024 Fund US LP |
Diversified Private Equity |
6,500,000 |
8,164,809 |
3,500,000 |
None |
N/A |
Until the earlier of (a) December 31stof the fifth year following the Initial Closing Date and (b) the date of disposition of the last remaining interest comprising the Portfolio Investment; provided that the term of the Partnership may be extended up to four one-year periods |
||||||||||
Palladium Equity Partners IV, L.P. |
Middle Market Buyout |
1,680,847 |
2,055,608 |
6,951 |
None |
N/A |
Until the third anniversary of December 3, 2023 per 9.1(a) of the Fourth Amended and Restated Limited Partnership Agreement. The General Partner may extend the term of the Partnership for successive one-year periods up to a maximum of two years |
47
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
ParkerGale Capital II, LP |
Lower Middle Market Buyout |
$ |
21,498,599 |
$ |
26,197,118 |
$ |
325,256 |
None |
N/A |
Until the tenth anniversary of the Effective Date, unless extended up to two one-year periods |
|||||||
Pathway Select Fund, LP - 2025 |
Diversified Private Equity |
9,276,234 |
9,121,044 |
26,723,766 |
None |
N/A |
Until the eighth anniversary of the Initial Investment Date of the Series |
||||||||||
Pathway Select Fund, LP - Series A |
Diversified Private Equity |
405,008,866 |
434,037,881 |
50,495,414 |
None |
N/A |
Until the eighth anniversary of the initial investment date of the series, the ninetieth day following the investment wind-down date, or until all investments have been liquidated and all related obligations have been satisfied |
||||||||||
Patria Acropolis LP |
Diversified Private Equity |
6,161,132 |
7,436,150 |
3,935,186 |
None |
N/A |
The term will end on the fifth anniversary of the First Closing Date, unless extended for up to three additional one-year periods |
||||||||||
PG Source Investment LLC |
Lower Middle Market Buyout |
9,274,616 |
11,571,502 |
- |
None |
N/A |
Until the determination of the Manager to dissolve the LLC at any time after the consummation of a sale of the portfolio company |
||||||||||
Platte River Equity III, L.P. |
Lower Middle Market Buyout |
4,473,486 |
5,615,920 |
2,266,766 |
None |
N/A |
The Partnership shall terminate and be dissolved on the tenth anniversary of the Initial Contribution Date. The term may be extended for successive one year periods up to three years |
||||||||||
PMH II SPV Bellflower LP |
Diversified Private Equity |
7,465,166 |
9,333,730 |
7,534,834 |
None |
N/A |
Until the date that is one year after all of the Portfolio Investments have been liquidated |
48
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
Pontifax Global Food and Agriculture Technology Fund L.P. |
Lower Middle Market Buyout |
$ |
1,929,735 |
$ |
3,321,825 |
$ |
77,809 |
None |
N/A |
Until March 31, 2026, pursuant to the First Amendment to the Amended and Restated Limited Partnership Agreement |
|||||||
PSC Tiger LP |
Middle Market Buyout |
10,500,712 |
11,373,008 |
3,989,690 |
None |
N/A |
The Partnership shall be dissolved on the date which is 90 days following the date on which the Partnership ceases to hold any Investments and has distributed the proceeds thereof, or such earlier time upon the removal, legal incapacity, retirement, resignation, bankruptcy or dissolution of the GP |
||||||||||
Quad Partners IV, L.P. |
Middle Market Buyout |
1,542,109 |
1,119,907 |
2,307,172 |
None |
N/A |
Until August 12, 2025, per the Fifth Amendment to the Third Amended and Restated Limited Partnership Agreement |
||||||||||
RCAF DAWGS, L.P. |
Lower Middle Market Buyout |
15,000,000 |
14,821,599 |
- |
None |
N/A |
Until one year after the distribution by the Partnership of all proceeds from the sale of all of the Partnership's direct or indirect interests in the portfolio company, unless earlier dissolved according to the Limited Partnership Agreement |
||||||||||
Riverside Fund V SQ-A, L.P. |
Middle Market Buyout |
4,135,976 |
5,215,283 |
277,295 |
None |
N/A |
The Partnership commenced upon the date of filing of record of the Certificate of Limited Partnership and shall continue until the fifth anniversary of the date on which investors are first admitted to the Partnership or Parallel Fund |
49
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
RoundTable Healthcare Partners III, L.P. |
Middle Market Buyout |
$ |
14,167,561 |
$ |
18,376,946 |
$ |
287,249 |
None |
N/A |
The Partnership will have a term of ten years from the first day of the commitment period, subject to two one-year extensions at the option of the General Partner with the approval of the majority of Limited Partner commitments |
|||||||
SAS Vehicle I, L.P. |
Middle Market Buyout |
15,000,000 |
17,620,256 |
- |
None |
N/A |
Until the close of business on the first anniversary of the date on which all of the Portfolio Investments of the Partnership have become fully realized and the Partnership has no remaining liabilities; provided that the term may be extended for periods of time as determined by the General Partner |
||||||||||
SAS Vehicle, L.P. |
Large Cap Buyout |
15,388,559 |
17,623,017 |
- |
None |
N/A |
Until the close of business on the first anniversary of the date on which all of the Portfolio Investments of the Partnership have become fully realized and the Partnership has no remaining liabilities; provided that the term may be extended for periods of time as determined by the General Partner |
||||||||||
Shamrock Capital Growth Fund III, L.P. |
Growth Equity |
2,689,014 |
3,260,440 |
950,021 |
None |
N/A |
The term of the Partnership shall continue until the tenth anniversary of the Final Closing Date, unless the Partnership is dissolved earlier in accordance with the Limited Partnership Agreement |
50
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
ShoreView Capital Partners III, LP. |
Middle Market Buyout |
$ |
12,727,721 |
$ |
14,111,212 |
$ |
1,892,010 |
None |
N/A |
The Partnership commenced upon the date of filing of record of the Certificate of Limited Partnership and shall continue until the twelfth anniversary of the earlier of (a) date that the General Partner has commenced identifying new investment opportunities and (b) 18 months after the Initial Closing Date |
|||||||
Siris Partners II, L.P. |
Middle Market Buyout |
396,854 |
91,033 |
2,098,188 |
None |
N/A |
The term will end on the tenth anniversary of the initial closing date, unless earlier dissolved in accordance with the Limited Partnership Agreement |
||||||||||
SK Capital Partners III, L.P. |
Middle Market Buyout |
6,358,155 |
5,121,272 |
440,619 |
None |
N/A |
The Partnership shall continue until the tenth anniversary of the final closing date. The term may be extented beyond the tenth anniverary for up to three one-year periods |
||||||||||
SkyKnight Capital II CV B, L.P. |
Middle Market Buyout |
14,333,606 |
14,164,173 |
1,540,137 |
None |
N/A |
The term of the Partnership shall terminate at the close of business on the fifth anniversary of the end of the fiscal quarter in which the Partnership Commencement Date occurs, unless extended for up to two additional one-year periods |
||||||||||
Smash Capital Trend Holdco SPV LP |
Growth Equity |
20,215,333 |
27,945,016 |
- |
None |
N/A |
Until the dissolution of Partnership, which will occur on a date elected by the General Partner, unless earlier dissolved in accordance with the Limited Partnership Agreement |
51
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
SPC Partners V, L.P. |
Middle Market Buyout |
$ |
2,588,770 |
$ |
2,802,713 |
$ |
883,076 |
None |
N/A |
The Partnership shall continue until the tenth anniversary of the later of (a) a date determined by the General Partner in its sole discrestion and (b) the initial closing date, unless extended for up to three additional one-year periods |
|||||||
SPDW Partners LP |
Middle Market Buyout |
6,784,956 |
7,484,225 |
16,601,786 |
None |
N/A |
Until the tenth anniversary of the Final Admission Date (July 14, 2026), provided that the term may be extended up to two additional years |
||||||||||
Sprinkler 2024 Co-Investment I (Feeder) SCSp |
Middle Market Buyout |
32,513,566 |
32,659,039 |
25,743 |
None |
N/A |
Until the expiry of a period of eight years from the First Closing Date unless sooner terminated in accordance with the Limited Partnership Agreement |
||||||||||
Stork SPV, LP |
Middle Market Buyout |
3,506,234 |
6,159,628 |
1,002,348 |
None |
N/A |
Shall continue until the last day of the fiscal quarter during which the fifth anniversary of the initial closing occurs with two one-year extensions |
||||||||||
Symbiotic Capital EB Fund, L.P. |
Structured Capital |
5,061,912 |
5,881,607 |
1,938,088 |
None |
N/A |
Until dissolved in accordance to the Limited Partnership Agreement |
||||||||||
TA XIV-A, L.P. |
Middle Market Buyout |
49,234,604 |
53,610,221 |
2,875,000 |
None |
N/A |
The term of the Partnership shall continue for a period of ten years from the investment date, unless extended up to threee one-year periods |
52
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
TA XV-B, L.P. |
Middle Market Buyout |
$ |
240,000 |
$ |
210,220 |
$ |
1,760,000 |
None |
N/A |
The term of the Partnership shall continue for a period of ten years from the date of the closing of the Partnership's initial investment and, upon the expiration of its term, the winding up and ultimate dissolution of the Partnership shall commence |
|||||||
TCV Beat Co, L.P. |
Middle Market Buyout |
5,045,751 |
4,518,361 |
- |
None |
N/A |
The term of the Partnership commenced on February 22, 2024 and shall continue until the time as of which the Partnership has disposed of all of its portfolio investments unless the Partnership is earlier terminated |
||||||||||
The Veritas Capital Fund VIII, L.P. |
Large Cap Buyout |
73,538,029 |
74,564,972 |
12,713,575 |
None |
N/A |
Until the tenth anniversary of the final closing date, unless extended for up to two additional one-year periods |
||||||||||
Tinicum Space Coast Co-Invest, LLC |
Middle Market Buyout |
30,000,000 |
29,647,020 |
- |
None |
N/A |
Until the earlier of (a) the disposal of substantially all of its Portfolio Investments; or (b) a date determined by the Managing Member in its reasonable discretion |
||||||||||
TPG GP Solutions (B), L.P. |
Middle Market Buyout |
4,571,361 |
4,944,532 |
15,428,639 |
None |
N/A |
Until and including December 31 following the tenth anniversary of the later of (i) the Final Closing Date and (ii) a date determined by the General Partner in its sole discretion |
||||||||||
Trinity Hunt Partners IV, L.P. |
Middle Market Buyout |
5,106,938 |
4,641,524 |
2,204,897 |
None |
N/A |
Until June 30, 2025, pursuant to Section 1.5 of the Fourth Amended and Restated Limited Partnership Agreement |
53
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
Trinity Ventures 2024, L.P. |
Venture Capital |
$ |
18,324,526 |
$ |
23,674,850 |
$ |
1,675,474 |
None |
N/A |
Until the fifth anniversary of the Initial Closing Date |
|||||||
Trive Capital Fund I LP |
Middle Market Buyout |
1,234,135 |
1,246,248 |
2,675,188 |
None |
N/A |
The Partnership shall continue for a period of ten years from the final closing date, unless extended for two additional one-year periods |
||||||||||
TriWest Capital Partners IV (US) LP |
Middle Market Buyout |
2,525,915 |
2,792,701 |
78,086 |
None |
N/A |
The term of the Partnership shall continue until the tenth anniversary of the Final Closing Date, unless the Partnership is dissolved earlier in accordance with the Limited Partnership Agreement. The term may be extended by up to three one-year periods |
||||||||||
TSCP CV I, L.P. |
Middle Market Buyout |
4,806,486 |
5,342,466 |
77,631 |
None |
N/A |
Until the end of the fiscal quarter during which the fifth anniversary of the closing date occurs with one one-year extension following the expiration of such initial term and two additional one-year terms with the consent of the advisory board |
||||||||||
TSCP CV II, L.P. |
Lower Middle Market Buyout |
15,211,769 |
18,095,118 |
2,788,231 |
None |
N/A |
The term of the Partnership shall expire, and the Partnership shall be dissolved, on the last day of the fiscal quarter during which the fifth anniversary of the portfolio company closing date occurs |
||||||||||
TSS Co-Invest Holdings, LP |
Middle Market Buyout |
5,010,222 |
8,246,229 |
- |
None |
N/A |
Shall continue in existence in perpetuity unless terminated earlier, as determined by the general partner |
||||||||||
VCF Compass Co-Investor Holdings II L.P. |
Large Cap Buyout |
1,317,088 |
1,323,196 |
- |
None |
N/A |
Until the determination by the General Partner to dissolve the Partnership |
54
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
VCF Compass Co-Investor Holdings L.P. |
Large Cap Buyout |
$ |
10,000,000 |
$ |
11,956,841 |
$ |
- |
None |
N/A |
Until the dissolution of partnership in accordance with the limited partnership agreeement |
|||||||
Vida Ventures II, LLC |
Venture Capital |
767,291 |
3,981,062 |
1,686,932 |
None |
N/A |
Until the eighth year anniversary of the Initial Closing Date, unless extended for up to three one-year periods |
||||||||||
Vida Ventures LLC |
Venture Capital |
1,748,636 |
3,008,375 |
128,745 |
None |
N/A |
Until the seventh year anniversary of the Initial Closing Date, unless extended for up to two one-year periods |
||||||||||
Violet Investors LP |
Large Cap Buyout |
20,042,621 |
33,192,183 |
6,000,000 |
None |
N/A |
The term of the partnership commenced as of the date of filing the Certifcate and shall be concurrent with the remaining term of the General Partner, including any extensions thereof |
||||||||||
Vitu Co-Invest LP |
Middle Market Buyout |
5,250,000 |
5,142,522 |
- |
None |
N/A |
The Partnership shall be dissolved upon the earlier of (i) such time as is determined by the General Partner in its sole discretion and (ii) the date on which the Partnership ceases to hold any Investments |
||||||||||
VMG Partners II, L.P. |
Growth Equity |
9,771 |
5,933 |
600,778 |
None |
N/A |
The term of the Partnership shall continue until the tenth anniversary of the Final Closing Date, unless the Partnership is dissolved earlier in accordance with the Limited Partnership Agreement. The term may be extended by up to three one-year periods |
55
Cascade Private Capital Fund |
Notes to Consolidated Financial Statements March 31, 2025 (Continued) |
11. Private Investment Vehicles (continued)
Security |
Investment |
Cost |
Fair Value |
Unfunded |
Redemption |
Redemption |
Fund Term |
||||||||||
VV Atreus Special Fund LLC |
Venture Capital |
$ |
557,697 |
$ |
1,144,714 |
$ |
- |
None |
N/A |
Until April 10, 2027 (the eighth year anniversary of the Closing Date), unless extended up to two additional one-year periods |
|||||||
Water Street Healthcare Partners III, L.P. |
Middle Market Buyout |
5,448,661 |
5,708,808 |
1,893,941 |
None |
N/A |
The Partnership shall be wound up and subsequently dissolved and terminated upon the termination and dissolution of Water Street Healthcare Partners III, L.P., or as promptly as practicable thereafter or such earlier time as determined by the General Partner with the written approval of the Advisory Board |
||||||||||
Windjammer Senior Equity Fund IV, L.P. |
Middle Market Buyout |
2,981,376 |
2,662,054 |
1,043,311 |
None |
N/A |
The Partnership shall be dissolved on the tenth anniversary of the final closing date |
||||||||||
Total |
$ |
1,943,862,421 |
$ |
2,245,015,891 |
$ |
568,353,223 |
12. Subsequent Events
In preparing these consolidated financial statements, management has evaluated subsequent events through the date of issuance of the consolidated financial statements included herein. The Board authorized the Fund to offer to repurchase Shares from shareholders in an amount up to 5.00% of the net assets of the Fund with a May 25, 2025 repurchase pricing date. The repurchase offer period begins on May 22, 2025 and end on June 23, 2025. Shareholders that desire to tender Shares for repurchase are required to do so on June 23, 2025. There have been no subsequent events that occurred during such period that would require disclosure or would be required to be recognized in the consolidated financial statements.
56
Cascade Private Capital Fund |
Other Information March 31, 2025 (Unaudited) |
Proxy Voting
The Fund is required to file Form N-PX, with its complete proxy voting record for the twelve-monthperiod ending on June 30, no later than August 31. The Fund's Form N-PXfiling and a description of the Fund's proxy voting policies and procedures are available: (i) without charge, upon request, by calling the Fund at 1-888-442-4420or (ii) by visiting the SEC's website at www.sec.gov.
Availability of Quarterly Portfolio Schedules
The Fund files its complete schedule of portfolio holdings with the SEC for the first and third quarters of each fiscal year as an exhibit to its report on Form N-PORT. The Fund's Forms N-PORTare or will be available on the SEC's website at www.sec.gov or by calling the Fund at 1-888-442-4420.
57
Cascade Private Capital Fund |
Fund Management March 31, 2025 (Unaudited) |
The identity of the members of the Board and the Fund's officers and brief biographical information is set forth below. The Fund's Statement of Additional Information ("SAI") includes additional information about the membership of the Board. The SAI is available, without charge, by writing to the Fund at c/o UMB Fund Services, Inc., 235 West Galena Street, Milwaukee, WI 53212, or by calling the Fund at 1 (888) 442-4420.
INDEPENDENT TRUSTEES |
|||||
Name, |
Positions(s) |
Length |
Principal |
Number of |
Other |
Dominic Garcia c/o UMB Fund Services, Inc. 235 W. Galena St. Milwaukee, WI 53212 |
Trustee |
Since February 2024 |
Chief Pension Investment Strategist, CBRE Investment Management (investment advisor) (June 2021-Present); Advisory Board of Milken Institute for Public Finance (economic research institute) (2021-Present); Chief Investment Officer, New Mexico Public Employees Retirement Association (2017-June 2021); Research Advisory Board Member, University of North Carolina Keenan Institute of Private Markets and the University of Chicago Harris Center for Municipal Finance (2020 to Present); Trustee and Chair, the Santa Fe Preparatory School endowment (2020-Present); Senior Adviser, Moneybyrd (investment advisor) (2023-Present). |
3 |
Coller Secondaries Private Equity Fund (registered investment company) |
Paul J. Williams c/o UMB Fund Services, Inc. 235 W. Galena St. Milwaukee, WI 53212 |
Trustee and Board Chairman |
Since February 2024 |
Investment Consultant, Texas Association of Counties (1995-2020). |
3 |
None |
* The fund complex consists of the Fund, Cliffwater Corporate Lending Fund and Cliffwater Enhanced Lending Fund.
58
Cascade Private Capital Fund |
Fund Management March 31, 2025 (Unaudited) (Continued) |
INTERESTED TRUSTEES AND OFFICERS |
|||||
Name, |
Positions(s) |
Length |
Principal |
Number of |
Other |
Stephen L. Nesbitt** c/o UMB Fund Services, Inc. 235 W. Galena St. Milwaukee, WI 53212 |
Trustee and President |
Since February 2024 |
Chief Executive Officer and Chief Investment Officer, Cliffwater LLC (2004-Present). |
3 |
None |
Lance J. Johnson c/o UMB Fund Services, Inc. 235 W. Galena St. Milwaukee, WI 53212 |
Treasurer |
Since February 2024 |
Chief Operations Officer, Cliffwater LLC (2014-Present). |
N/A |
N/A |
Ann Maurer
c/o UMB Fund |
Secretary |
Since |
Senior Vice President (2017-Present); Vice President, Senior Client Service Manager |
N/A |
None |
Bernadette Murphy c/o UMB Fund Services, Inc. 235 W. Galena St. Milwaukee, WI 53212 |
Chief Compliance Officer |
Since February 2024 |
Director, Vigilant Compliance, LLC (investment management solutions firm) (2018-Present). |
N/A |
N/A |
* The fund complex consists of the Fund, Cliffwater Corporate Lending Fund and Cliffwater Enhanced Lending Fund.
** Mr. Nesbitt is deemed an interested person of the Fund because he is an officer and control person of Cliffwater.
59
Cascade Private Capital Fund |
Privacy Notice March 31, 2025 (Unaudited) |
PRIVACY NOTICE
FACTS |
WHAT DOES THE FUND DO WITH YOUR PERSONAL INFORMATION? |
Why? |
Financial companies choose how they share your personal information. Federal law gives consumers the right to limit some but not all sharing. Federal law also requires us to tell you how we collect, share, and protect your personal information. Please read this notice carefully to understand what we do. |
What? |
The types of personal information we collect and share depend on the product or service you have with us. This information can include: • Social Security number • Account balances • Account transactions • Transaction history • Wire transfer instructions • Checking account information When you are no longerour customer, we continue to share your information as described in this notice. |
How? |
All financial companies need to share customers' personal information to run their everyday business. In the section below, we list the reasons financial companies can share their customers' personal information; the reasons funds choose to share; and whether you can limit this sharing. |
Reasons we can share your personal information |
Does the |
Can you limit |
For our everyday business purposes - such as to process your transactions, maintain your account(s), respond to court orders and legal investigations, or report to credit bureaus |
Yes |
No |
For our marketing purposes - to offer our products and services to you |
No |
We don't share |
For joint marketing with other financial companies |
No |
We don't share |
For our affiliates' everyday business purposes - information about your transactions and experiences |
Yes |
No |
For our affiliates' everyday business purposes - information about your creditworthiness |
No |
We don't share |
For our affiliates to market to you |
No |
We don't share |
For nonaffiliates to market to you |
No |
We don't share |
Questions? |
Call 1-(888)-442-4420 |
60
Cascade Private Capital Fund |
Privacy Notice March 31, 2025 (Unaudited) (Continued) |
What we do |
|
How does the Fund protect my personal information? |
To protect your personal information from unauthorized access and use, we use security measures that comply with federal law. These measures include computer safeguards and secured files and buildings. |
How does the Fund collect my personal information? |
We collect your personal information, for example, when you • Open an account • Provide account information • Give us your contact information • Make a wire transfer • Tell us where to send the money We also collect your information from others, such as credit bureaus, affiliates, or other companies. |
Why can't I limit all sharing? |
Federal law gives you the right to limit only • Sharing for affiliates' everyday business purposes - information about your creditworthiness • Affiliates from using your information to market to you • Sharing for nonaffiliates to market to you State laws and individual companies may give you additional rights to limit sharing. |
Definitions |
|
Affiliates |
Companies related by common ownership or control. They can be financial and nonfinancial companies. |
Nonaffiliates |
Companies not related by common ownership or control. They can be financial and nonfinancial companies. • The Fund doesn't share with nonaffiliates so they can market to you. |
Joint marketing |
A formal agreement between nonaffiliated financial companies that together market financial products or services to you. • The Fund doesn't jointly market. |
61
Investment Manager
Cliffwater LLC
4640 Admiralty Way, 11th Floor
Marina del Rey, CA 90292
Website: www.cliffwaterfunds.com
Custodian Bank
State Street Bank and Trust Company
1 Iron Street
Boston, MA 02210
Fund Administrator, Transfer Agent and Fund Accountant
UMB Fund Services
235 W. Galena Street
Milwaukee, WI 53212-3949
Phone: (414) 299-2200
Distributor
Foreside Fund Services, LLC
Three Canal Plaza, Suite 100
Portland, Maine 04101
https://www.acaglobal.com/
Independent Registered Public Accounting Firm
Cohen & Company, Ltd.
1350 Euclid Ave., Suite 800
Cleveland, OH 44115
(b) Not applicable.
Item 2. Code of Ethics.
(a) The registrant, as of the end of the period covered by this report, has adopted a code of ethics that applies to the registrant's principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions, regardless of whether these individuals are employed by the registrant or a third party.
(c) There have been no amendments, during the period covered by this report, to a provision of the code of ethics that applies to the registrant's principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions, regardless of whether these individuals are employed by the registrant or a third party, and that relates to any element of the code of ethics description.
(d) The registrant has not granted any waivers, during the period covered by this report, including an implicit waiver, from a provision of the code of ethics that applies to the registrant's principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions, regardless of whether these individuals are employed by the registrant or a third party, that relates to one or more of the items set forth in paragraph (b) of Item 2 of Form N-CSR's instructions.
Item 3. Audit Committee Financial Expert.
As of the end of the period covered by the report, the registrant's board of trustees has determined that Mr. Dominic Garcia, and Mr. Paul J. Williams are qualified to serve as the audit committee financial experts serving on its audit committee and that they are "independent," as defined by Item 3 of Form N-CSR.
Item 4. Principal Accountant Fees and Services.
The registrant has engaged its principal accountant to perform audit services, audit-relatedservices, tax services and other services during the year ended March 31, 2025. "Audit services" refer to performing an audit of the registrant's annual financial statements or services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements for those fiscal years. "Audit-relatedservices" refer to the assurance and related services by the principal accountant that are reasonably related to the performance of the audit. "Tax services" refer to professional services rendered by the principal accountant for tax compliance, tax advice, and tax planning. "Other services" refer to professional services rendered by principal accountant for its review of the Fund's registration statement filed with the SEC and the issuance of consents for such filing. The following table presents fees paid by the Fund for professional services rendered by Cohen & Company, Ltd. for the year ended March 31, 2025 and fiscal period ended March 31, 2024.
Fee Category |
2025 |
2024 |
||||
(a) Audit Fee |
$ |
160,000 |
$ |
55,000 |
||
(b) Audit-Related Fees |
- |
- |
||||
(c) Tax Fees |
12,000 |
12,000 |
||||
(d) All Other Fees |
- |
- |
||||
Total Fees |
$ |
172,000 |
$ |
67,000 |
(e)(1)The audit committee has adopted pre-approvalpolicies and procedures that require the audit committee to pre-approve all audit and non-audit services of the registrant, including services provided to any entity affiliated with the registrant.
(e)(2)The percentage of fees billed by Cohen & Company, Ltd. for the year ended March 31, 2025 and fiscal period ended March 31, 2024, applicable to non-auditservices pursuant to waiver of pre-approvalrequirement were as follows:
FYE 3/31/2025 |
FYE 3/31/2024 |
|
Audit-Related Fees |
0% |
0% |
Tax Fees |
0% |
0% |
All Other Fees |
0% |
0% |
(f) All of the principal accountant's hours spent on auditing the registrant's financial statements were attributed to work performed by full-time permanent employees of the principal accountant.
(g) The following table indicates the non-auditfees billed or expected to be billed by the registrant's accountant for services to the registrant and to the registrant's investment adviser (and any other controlling entity, etc.- not sub-adviser) for the last two years. The audit committee of the board of trustees/directors has considered whether the provision of non-auditservices that were rendered to the registrant's investment adviser is compatible with maintaining the principal accountant's independence and has concluded that the provision of such non-auditservices by the accountant has not compromised the accountant's independence.
(h) The registrant's audit committee of the board of trustees has considered whether the provision of non-auditservices that were rendered to the registrant's investment adviser (not including any sub-adviserwhose role is primarily portfolio management and is subcontracted with or overseen by another investment adviser), and any entity controlling, controlled by, or under common control with the investment adviser that provides ongoing services to the registrant that were not pre- approved pursuant to paragraph (c)(7)(ii) of Rule 2-01of Regulation S-Xis compatible with maintaining the principal accountant's independence.
(i) Not Applicable
(j) Not Applicable
Non-Audit Related Fees |
FYE 3/31/2025 |
FYE 3/31/2024 |
||
Registrant |
0 |
0 |
||
Registrant's Investment Adviser |
0 |
0 |
Item 5. Audit Committee of Listed Registrants.
Not applicable.
Item 6. Investments.
(a) See the Annual Report to Shareholders under Item 1 of this Form.
(b) Not applicable.
Item 7. Financial Statements and Financial Highlights for Open-EndManagement Investment Companies.
Not applicable.
Item 8. Changes in and Disagreements with Accountants for Open-EndManagement Investment Companies.
Not applicable.
Item 9. Proxy Disclosures for Open-EndManagement Investment Companies.
Not applicable.
Item 10. Remuneration Paid to Directors, Officers and Others of Open-EndManagement Investment Companies.
The remuneration paid to directors, officers and others are included as part of the report to shareholders filed under Item 1 of this Form.
Item 11. Statement Regarding Basis for Approval of Investment Advisory Contract.
Not applicable.
Item 12. Disclosure of Proxy Voting Policies and Procedures for Closed-EndManagement Investment Companies.
Cliffwater LLC
PROXY POLICY AND PROCEDURE
Rule 206(4)-6of the Advisers Act requires a registered investment adviser that exercises voting authority with respect to client securities to: (i) adopt written policies reasonably designed to ensure that the investment adviser votes in the best interest of its clients and addresses how the investment adviser will deal with material conflicts of interest that may arise between the investment adviser and its clients; (ii) disclose to its clients information about such policies and procedures; and (iii) upon request, provide information on how proxies were voted.
For its non-discretionaryclients, Cliffwater does not have authority to vote client securities. These clients will receive their proxies, corporate actions, consents and other solicitations directly from their custodian or the relevant issuer or investment fund. These clients may contact their client service professionals with questions about a particular solicitation.
For its discretionary clients, Cliffwater generally takes responsibility for ensuring that proxies solicited by, or with respect to, the issuers of securities held in the client's investment account, and corporate actions and consents sought by such issuers (including tender offers and rights offerings) are voted. In most cases, the managers of the commingled funds and separate accounts holding the assets vote the proxy solicitations. However, Cliffwater will take such action in limited circumstances which may include private partnership amendments and consents and in the
event that an individual security is held by the client outside of a commingled fund or separate account where the manager votes the securities. Cliffwater's discretionary clients may also retain the right to vote any proxies or take action relating to specified securities held in the client's investment account, provided the client gives timely written notice to Cliffwater.
Cliffwater will not put its own interests ahead of those of any of its client and will resolve any possible conflicts between its interests and those of the client in favor of the client. When voting proxies, Cliffwater follows procedures designed to identify and address material conflicts of interest that may arise between its interests and those of its clients. Accordingly, prior to voting any proxy, Cliffwater will determine whether a material conflict of interest exists. A conflict of interest will be considered material to the extent that it is determined that the conflict has the potential to influence Cliffwater's decision making in voting the proxy. If Cliffwater determines that there is a material conflict of interest related to the proxy solicitation, Cliffwater will take appropriate action to resolve the conflict which may include abstaining from a particular vote.
Cliffwater will seek to act solely in the best interests of its clients when exercising its voting authority. Cliffwater determines whether and how to vote proxies on a case-by-casebasis. In making such determination, Cliffwater: (i) will attempt to consider all aspects of the vote that could affect the value of the issuer or that of the relevant client, (ii) will vote in a manner that it believes is consistent with the relevant client's stated objectives, (iii) generally will vote in accordance with the recommendation of the issuing company's management on routine and administrative matters, unless Cliffwater has a particular reason to vote to the contrary, and (iv) may not vote at all to the extent the outcome of the vote or action does not have a material impact on the issuer or value of its securities.
Under Rule 204-2under the Advisers Act, Cliffwater must retain: (i) its voting policies and procedures; (ii) corporate action and proxy statements received; (iii) records of votes cast; (iv) records of client requests for voting information; and (v) any documents prepared by Cliffwater that were material to making a decision on how to vote. Under the circumstances where Cliffwater votes a proxy, corporate action or consent solicited by an issuer of securities or an investment fund, Cliffwater will document and maintain its voting record.
Cliffwater's General Counsel and Chief Compliance Officer must approve the engagement of any proxy advisory firm to assist in connection with voting client securities.
For private investment funds, Cliffwater may accept a seat on an advisory board or similar group for a fund in which one or more Cliffwater clients have invested. Cliffwater believes advisory board service benefits its clients by allowing Cliffwater greater insight into the fund and its strategies and that, in general, the interests of its clients as investors will be aligned with the interests of all investors in the fund. However, if the interests of Cliffwater's clients were to diverge from the interests of each other, the Cliffwater representative will take appropriate action to resolve the conflict which may include abstaining from a particular vote. Please see section III.B.7. for further information regarding Cliffwater's actions with respect to advisory boards.
Item 13. Portfolio Managers of Closed-EndManagement Investment Companies.
(a)(1)Identification of Portfolio Manager(s) or Management Team Members and Description of Role of Portfolio Manager(s) or Management Team Members.
The following table provides biographical information about the members of Cliffwater LLC, who are primarily responsible for the day-to-dayportfolio management of the Cliffwater Enhanced Lending Fund as of June x, 2025:
Name of Portfolio |
Title |
Length of |
Business Experience During the Past |
Role of |
||||
Gabrielle Zadra |
Senior Managing Director |
Since 2004 |
Senior Managing Director, Cliffwater LLC (since 2004) |
Portfolio Management |
||||
Eric Abelson |
Head of Private Equity Co-Investments |
Since 2007 |
Head of Private Equity Co-Investments, Cliffwater LLC (since 2007) |
Portfolio Management |
||||
Bernard Gehlmann |
Managing Director |
Since 2016 |
Managing Director, Cliffwater LLC (since 2016) |
Portfolio Management |
||||
Timothy Henn |
Managing Director |
Since 2024 |
Managing Director, Cliffwater LLC (since 2024), Executive Director and Portfolio Manager, J.P. Morgan Asset Management (2022-2024), Senior Vice President, Portfolio Advisors, LLC (2016-2022) |
Portfolio Management |
(a)(2)Other Accounts Managed by Portfolio Manager(s) or Management Team Member and Potential Conflicts of Interest
The following table provides information about portfolios and accounts, other than the Cliffwater Enhanced Lending Fund, for which the Portfolio Manager is primarily responsible for the day-to-dayportfolio management. The information is as of March 31, 2025:
Name of |
Number of Accounts and |
Number of Other Accounts Managed and Total Value (in |
||||||||||
Name |
Registered |
Other pooled |
Other |
Registered |
Other pooled |
Other accounts |
||||||
Gabrielle Zadra |
0 Accounts |
0 Accounts |
0 Accounts |
0 Accounts |
1 Accounts |
0 Accounts |
||||||
Eric Abelson |
0 Accounts |
0 Accounts |
0 Accounts |
0 Accounts |
1 Accounts |
0 Accounts |
||||||
Bernard Gehlmann |
0 Accounts |
0 Accounts |
0 Accounts |
0 Accounts |
1 Accounts |
0 Accounts |
||||||
Timothy Henn |
0 Accounts |
0 Accounts |
0 Accounts |
0 Accounts |
1 Accounts |
0 Accounts |
Conflicts of Interest
The Investment Manager and Portfolio Manager may manage multiple funds and/or other accounts, and as a result may be presented with one or more of the following actual or potential conflicts:
The management of multiple funds and/or other accounts may result in the Investment Manager or Portfolio Manager devoting unequal time and attention to the management of each fund and/or other account. The Investment Manager seeks to manage such competing interests for the time and attention of a Portfolio Manager by having the Portfolio Manager focus on a particular investment discipline. Other accounts managed by the Portfolio Manager may not be managed using the same investment models that are used in connection with the management of the Fund. If the Investment Manager or Portfolio Manager identifies a limited investment opportunity which may be suitable for more than one fund or other account, a fund may not be able to take full advantage of that opportunity due to an allocation of filled purchase or sale orders across all eligible funds and other accounts. To deal with these situations, the Investment Manager has adopted procedures for allocating portfolio transactions across multiple accounts. The Investment Manager has adopted certain compliance procedures which are designed to address these types of conflicts. However, there is no guarantee that such procedures will detect each and every situation in which a conflict arises.
(a)(3) Compensation Structure of Portfolio Manager
Certain portfolio managers have ownership and financial interests in, and may receive compensation and/or variable profit distributions from, the Investment Manager based on the Investment Manager's financial performance, such as its overall revenues and profitability. Compensation is not tied to the Fund's performance, except to the extent that the fee paid to the Investment Manager impacts the Investment Manager's financial performance.
(a)(4) Disclosure of Securities Ownership
Portfolio Management Team's Ownership of Shares
Name of |
Dollar Range of Shares |
|
Gabrielle Zadra |
$100,001 - $500,000 |
|
Eric Abelson |
None |
|
Bernard Gehlmann |
None |
|
Timothy Henn |
$100,001 - $500,000 |
____________
1 As of March 31, 2025
(b) Not Applicable
Item 14. Purchases of Equity Securities by Closed-EndManagement Investment Company and Affiliated Purchasers.
Not applicable.
Item 15. Submission of Matters to a Vote of Security Holders.
There have been no material changes to the procedures by which shareholders may recommend nominees to the registrant's Board of Trustees since the registrant last provided disclosure in response to this item.
Item 16. Controls and Procedures.
(a) The registrant's President (Principal Executive Officer) and Treasurer (Principal Financial Officer) have concluded that the registrant's disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940, as amended (the "1940 Act")) are effective as of a date within 90 days of the filing date of this report, that includes the disclosure required by this paragraph, based on the evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act and Rule 15d-15(b) under the Exchange Act.
(b) There were no changes in the registrant's internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act) that occurred during the most recent fiscal period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.
Item 17. Disclosure of Securities Lending Activities for Closed-EndManagement Investment Companies.
(a) Not applicable.
(b) Not applicable.
Item 18. Recovery of Erroneously Awarded Compensation.
Not applicable.
Item 19. Exhibits.
(a)(1) |
Code of ethics or any amendments thereto, that is subject to disclosure required by Item 2 of Form N-CSR. Filed herewith. |
|||
(a)(2) |
Not applicable. |
|||
(a)(3) |
A separate certification for the principal executive officer and the principal financial officer of the registrant as required by Rule 30a-2(a) under the Investment Company Act of 1940, as amended, are filed herewith |
|||
(a)(4) |
Not applicable. |
|||
(a)(5) |
Not applicable. |
|||
(b) |
Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Filed herewith. |
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
(registrant) |
Cascade Private Capital Fund |
|
By (Signature and Title)* |
/s/ Stephen Nesbitt |
|
Stephen Nesbitt, President |
||
(Principal Executive Officer) |
||
Date |
June 9, 2025 |
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the date indicated.
By (Signature and Title)* |
/s/ Stephen Nesbitt |
|
Stephen Nesbitt, President |
||
(Principal Executive Officer) |
||
Date |
June 9, 2025 |
|
By (Signature and Title)* |
/s/ Lance J. Johnson |
|
Lance J. Johnson, Treasurer |
||
(Principal Financial Officer) |
||
Date |
June 9, 2025 |