Nuveen Churchill Direct Lending Corp. 10-K

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA Set forth below is an index to our financial statements attached to this Annual Report. NUVEEN CHURCHILL DIRECT LENDING CORP. INDEX TO CONSOLIDATED FINANCIAL STATEMENTS Page Report of Independent Registered Public Accounting Firm (PCAOB ID 238 ) 79 Consolidated Statements of Assets and Liabilities as of December 31, 2022 and 2021 80 Consolidated Statements of Operations for the Years Ended December 31, 2022, 2021 and 2020 81 Consolidated Statements of Changes in Net Assets for the Years Ended December 31, 2022, 2021 and 2020 82 Consolidated Statements of Cash flows for the Years Ended December 31, 2022, 2021 and 2020 83 Consolidated Schedules of Investments as of December 31, 2022 and 2021 85 Notes to Consolidated Financial Statements 110 78 Report of Independent Registered Public Accounting Firm To the Board of Directors and Shareholders of Nuveen Churchill Direct Lending Corp. Opinion on the Financial Statements We have audited the accompanying consolidated statements of assets and liabilities, including the consolidated schedules of investments, of Nuveen Churchill Direct Lending Corp. and its subsidiaries (the “Company”) as of December 31, 2022 and 2021, and the related consolidated statements of operations, changes in net assets and cash flows for each of the three years in the period ended December 31, 2022, including the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations, changes in its net assets and its cash flows for each of the three years in the period ended December 31, 2022 in conformity with accounting principles generally accepted in the United States of America. Basis for Opinion These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated 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 Company 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 of these consolidated financial statements 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 consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. Our audits included performing procedures to assess the risks of material misstatement of the consolidated 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 consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our procedures included confirmation of securities owned as of December 31, 2022 and 2021 by correspondence with the custodian. We believe that our audits provide a reasonable basis for our opinion. /s/ PricewaterhouseCoopers LLP New York, New York March 9, 2023 We have served as the Company’s auditor since 2019. 79 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (dollars in thousands, except share and per share data) December 31, 2022 December 31, 2021 Assets Investments Non-controlled/non-affiliated company investments, at fair value (amortized cost of $1,225,573 and $770,298, respectively) $ 1,200,376 $ 773,013 Cash and cash equivalents 39,270 35,186 Restricted cash 50 50 Due from adviser expense support (See Note 4 ) 1,147 2,651 Interest receivable 11,898 4,748 Receivable for investments sold 719 5,207 Contribution receivable 458 — Prepaid expenses 41 64 Total assets $ 1,253,959 $ 820,919 Liabilities Secured borrowings (net of $5,675 and $3,682 deferred financing costs, respectively) (See Note 5 ) $ 699,772 $ 406,365 Payable for investments purchased 56 25,744 Interest payable 8,812 2,073 Due to adviser expense support (See Note 4 ) 1,147 2,651 Management fees payable 2,211 1,376 Distributions payable 14,325 7,640 Directors’ fees payable 96 96 Accounts payable and accrued expenses 2,583 923 Total liabilities $ 729,002 $ 446,868 Commitments and contingencies (See Note 6 ) Net Assets: (See Note 7 ) Common shares, $0.01 par value, 500,000,000 and 500,000,000 shares authorized, 28,650,548 and 19,293,813 shares issued and outstanding as of December 31, 2022 and December 31, 2021, respectively $ 287 $ 193 Paid-in-capital in excess of par value 548,600 370,426 Total distributable earnings (loss) (23,930) 3,432 Total net assets $ 524,957 $ 374,051 Total liabilities and net assets $ 1,253,959 $ 820,919 Net asset value per share (See Note 8 ) $ 18.32 $ 19.39 See Notes to Consolidated Financial Statements 80 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED STATEMENTS OF OPERATIONS (dollars in thousands, except share and per share data) For the Years Ended December 31, 2022 2021 2020 Investment income: Non-controlled/non-affiliated company investments: Interest income $ 79,868 $ 34,902 $ 13,018 Payment-in-kind interest income 789 113 28 Dividend income 225 213 — Other income 1,571 1,062 257 Total investment income 82,453 36,290 13,303 Expenses: Interest and debt financing expenses 25,695 9,827 4,486 Management fees (See Note 4 ) 7,464 4,049 1,522 Professional fees 1,811 1,316 1,299 Directors' fees 383 383 383 Administration fees (See Note 4 ) 1,111 660 534 Other general and administrative expenses 708 324 288 Total expenses before expense support 37,172 16,559 8,512 Expense support (See Note 4 ) (179) (522) (424) Net expenses after expense support 36,993 16,037 8,088 Net investment income 45,460 20,253 5,215 Realized and unrealized gain (loss) on investments: Net realized gain (loss) on non-controlled/non-affiliated company investments (262) 819 409 Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments (27,912) 6,194 (3,479) Total net realized and unrealized gain (loss) on investments (28,174) 7,013 (3,070) Net increase (decrease) in net assets resulting from operations $ 17,286 $ 27,266 $ 2,145 Per share data: Net investment income per share - basic and diluted $ 1.95 $ 1.58 $ 1.05 Net increase (decrease) in net assets resulting from operations per share - basic and diluted $ 0.74 $ 2.12 $ 0.43 Weighted average common shares outstanding - basic and diluted 23,279,341 12,849,333 4,964,753 See Notes to Consolidated Financial Statements 81 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (dollars in thousands, except share and per share data) For the Years Ended December 31, 2022 2021 2020 Increase (decrease) in net assets resulting from operations: Net investment income $ 45,460 $ 20,253 $ 5,215 Net realized gain (loss) on investments (262) 819 409 Net change in unrealized appreciation (depreciation) on investments (27,912) 6,194 (3,479) Net increase (decrease) in net assets resulting from operations 17,286 27,266 2,145 Shareholder distributions: Distributions declared from earnings (1) (44,567) (20,320) (5,637) Net increase (decrease) in net assets resulting from shareholder distributions (44,567) (20,320) (5,637) Capital share transactions: Issuance of common shares, net 174,964 209,140 94,920 Reinvestment of shareholder distributions 3,223 324 2 Net increase (decrease) in net assets resulting from capital share transactions 178,187 209,464 94,922 Total increase (decrease) in net assets 150,906 216,410 91,430 Net assets, at beginning of period 374,051 157,641 66,211 Net assets, at end of period $ 524,957 $ 374,051 $ 157,641 _______________ (1) For the years ended December 31, 2022, 2021 and 2020, distributions declared from earnings were derived from net investment income and capital gains. Refer to " Note 9. Income Tax " for further details. See Notes to Consolidated Financial Statements 82 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS (dollars in thousands, except share and per share data) For the Years Ended December 31, 2022 2021 2020 Cash flows from operating activities: Net increase (decrease) in net assets resulting from operations $ 17,286 $ 27,266 $ 2,145 Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities Purchase of investments (502,250) (610,690) (211,197) Proceeds from principal repayments and sales of investments 49,264 181,074 51,942 Payment-in-kind interest (789) (112) (16) Amortization of premium/accretion of discount, net (1,762) (1,013) (278) Net realized (gain) loss on investments 262 (819) (409) Net change in unrealized (appreciation) depreciation on investments 27,912 (6,194) 3,479 Amortization of deferred financing costs 1,408 889 315 Amortization of offering costs (82) (68) (77) Changes in operating assets and liabilities: Due from adviser expense support 1,504 (248) (707) Interest receivable (7,150) (2,720) (183) Receivable for investments sold 4,488 (4,261) 1,630 Prepaid expenses 23 (26) (38) Other assets — 128 (128) Payable for investments purchased (25,688) 25,744 — Interest payable 6,739 797 77 Due to adviser expense support (1,504) 248 707 Due to affiliate — — (9) Management fees payable 835 848 197 Directors’ fees payable — — 73 Accounts payable and accrued expenses 1,660 38 334 Net cash provided by (used in) operating activities (427,844) (389,119) (152,143) Cash flows from financing activities: Proceeds from issuance of common shares 174,588 209,208 94,997 Shareholder distributions (34,659) (14,712) (3,279) Proceeds from secured borrowings 762,200 329,400 147,747 Repayments of secured borrowings (466,800) (111,535) (74,000) Payments of deferred financing costs (3,401) (664) (4,135) Net cash provided by (used in) financing activities 431,928 411,697 161,330 Net increase (decrease) in Cash and Cash Equivalents and Restricted Cash 4,084 22,578 9,187 Cash and Cash Equivalents and Restricted Cash, beginning of period 35,236 12,658 3,471 Cash and Cash Equivalents and Restricted Cash, end of period $ 39,320 $ 35,236 $ 12,658 Supplemental disclosure of cash flow information: Cash paid during the period for interest $ 17,548 $ 9,735 $ 4,248 Cash paid during the period for taxes $ — $ — $ 4 Supplemental disclosure of non-cash flow Information: Reinvestment of shareholder distributions $ 3,223 $ 324 $ 2 See Notes to Consolidated Financial Statements 83 The following tables provide a reconciliation of cash and cash equivalents and restricted cash reported on the consolidated Statements of Assets and Liabilities that sum to the total of comparable amounts on the Consolidated Statements of Cash Flows (dollars in thousands): December 31, 2022 December 31, 2021 December 31, 2020 Cash and cash equivalents $ 39,270 $ 35,186 $ 12,608 Restricted cash 50 50 50 Total cash and cash equivalents and restricted cash shown on the Consolidated Statements of Cash Flows $ 39,320 $ 35,236 $ 12,658 See Notes to Consolidated Financial Statements 84 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Investments Debt Investments Aerospace & Defense AEgis Technologies (6) (13) First Lien Term Loan L + 6.00% 10.77 % 10/31/2025 $ 14,807 $ 14,700 $ 14,375 2.74 % Arotech (6) (13) First Lien Term Loan L + 6.25% 10.64 % 10/22/2026 9,297 9,200 8,614 1.64 % Arotech (Delayed Draw) (6) (13) First Lien Term Loan L + 6.25% 11.02 % 10/22/2026 452 450 419 0.08 % Loc Performance Products (6) (13) First Lien Term Loan S + 5.25% 9.84 % 12/22/2026 7,350 7,272 6,954 1.33 % Valkyrie Subordinated Debt N/A 10.50% (Cash) 1.00%(PIK) 11/17/2027 2,808 2,754 2,748 0.52 % Total Aerospace & Defense 34,376 33,110 6.31 % Automotive American Auto Auction Group (6) (13) (15) First Lien Term Loan S + 5.00% 9.59 % 12/30/2027 10,627 10,533 8,348 1.59 % Classic Collision (Delayed Draw) (Incremental) (6) (11) (13) First Lien Term Loan L + 5.75% 10.89 % 1/14/2026 7,010 6,293 6,093 1.16 % Classic Collision (Incremental) (6) (9) (13) First Lien Term Loan L + 5.75% 10.89 % 1/14/2026 7,830 7,766 7,607 1.45 % Collision Right (13) First Lien Term Loan S + 4.75% 9.34 % 4/14/2028 4,838 4,808 4,733 0.90 % Collision Right (Delayed Draw) (11) First Lien Term Loan S + 4.75% 9.34 % 4/14/2028 506 (4) (11) — % Covercraft Subordinated Debt N/A 10.00% (Cash) 0.75%(PIK) 2/21/2028 7,422 7,299 7,167 1.37 % Covercraft (Delayed Draw) (11) Subordinated Debt N/A 10.00% (Cash) 0.75%(PIK) 2/21/2028 4,386 — (150) (0.03 %) JEGS Automotive (6) First Lien Term Loan L + 6.00% 10.77 % 12/22/2027 4,029 3,995 3,773 0.72 % JEGS Automotive (Delayed Draw) (11) First Lien Term Loan L + 5.75% 10.52 % 12/22/2027 930 — (59) (0.01 %) OEP Glass Purchaser (6) (13) First Lien Term Loan S + 5.25% 9.84 % 4/18/2028 14,888 14,751 14,443 2.75 % Randys Holdings, Inc (9) (13) First Lien Term Loan S + 6.50% 11.09 % 11/1/2028 11,250 11,028 11,031 2.10 % Randys Holdings, Inc (Delayed Draw) (9) (11) First Lien Term Loan S + 6.50% 11.09 % 11/1/2028 3,750 — (73) (0.01 %) S&S Truck Parts (6) (13) First Lien Term Loan S + 4.75% 9.34 % 3/1/2029 6,928 6,865 6,890 1.31 % S&S Truck Parts (13) First Lien Term Loan S + 4.75% 9.11 % 3/1/2029 1,171 1,160 1,164 0.22 % S&S Truck Parts (Delayed Draw) (11) First Lien Term Loan S + 4.75% 9.34 % 3/1/2029 98 — (1) — % S&S Truck Parts (Delayed Draw) (11) First Lien Term Loan S + 4.75% 9.11 % 3/1/2029 1,740 1,592 1,583 0.30 % Total Automotive 76,086 72,538 13.82 % Banking, Finance, Insurance, Real Estate Allied Benefit Systems (6) (13) First Lien Term Loan S + 4.50% 9.09 % 11/18/2026 5,991 5,951 5,889 1.12 % Bankruptcy Management Solutions Inc (6) First Lien Term Loan S + 4.50% 8.86 % 2/28/2025 3,850 3,869 3,824 0.73 % See Notes to Consolidated Financial Statements 85 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Coding Solutions Acquisitions (6) (9) (13) First Lien Term Loan S + 5.50% 9.86 % 5/11/2028 6,497 6,436 6,367 1.21 % Coding Solutions Acquisitions (Delayed Draw) (9) (11) First Lien Term Loan S + 5.75% 10.11 % 5/11/2028 1,967 — (39) (0.01 %) Long Term Care Group (6) (9) (13) First Lien Term Loan L + 6.00% 10.39 % 9/8/2027 6,654 6,598 6,521 1.25 % Patriot Growth Insurance Service (Delayed Draw) (Incremental) (9) (11) First Lien Term Loan L + 5.75% 10.52 % 10/14/2028 7,199 450 319 0.06 % Risk Strategies (Delayed Draw) (9) (11) First Lien Term Loan S + 5.50% 10.09 % 11/1/2026 11,045 332 145 0.03 % Risk Strategies (Delayed Draw) (9) First Lien Term Loan S + 5.50% 10.09 % 11/1/2026 3,945 3,945 3,839 0.73 % Vensure Employer Services (6) (13) First Lien Term Loan S + 4.75% 9.34 % 3/26/2027 14,806 14,754 14,486 2.76 % World Insurance Associates (6) (9) (13) First Lien Term Loan S + 5.75% 10.34 % 4/1/2026 1,981 1,965 1,912 0.36 % World Insurance Associates (Delayed Draw) (9) (11) First Lien Term Loan S + 5.75% 10.34 % 4/1/2026 5,005 2,472 2,298 0.44 % World Insurance Associates (Delayed Draw) (9) First Lien Term Loan S + 5.75% 10.34 % 4/1/2026 8,000 8,000 7,721 1.47 % Total Banking, Finance, Insurance, Real Estate 54,772 53,282 10.15 % Beverage, Food & Tobacco Bardstown PPC Holdings LLC Subordinated Debt S + 7.75% 12.34 % 8/30/2027 9,300 9,125 9,216 1.76 % Death Wish Coffee (6) (9) (13) First Lien Term Loan L + 4.75% 9.52 % 9/28/2027 9,900 9,819 9,832 1.87 % Dessert Holdings (6) Subordinated Debt L + 7.25% 12.02 % 6/8/2029 9,000 8,860 8,325 1.59 % Fresh Edge Subordinated Debt S + 9.00% 13.36 % 4/3/2029 3,770 3,679 3,679 0.70 % GA Foods (13) (16) First Lien Term Loan L + 5.50% 9.77% (Cash) 0.50%(PIK) 12/1/2026 14,781 14,676 8,898 1.69 % Handgards (6) (13) First Lien Term Loan L + 7.00% 11.77 % 10/14/2026 14,663 14,466 14,663 2.79 % KSLB Holdings LLC (13) First Lien Term Loan L + 4.50% 8.89 % 7/30/2025 2,888 2,867 2,633 0.50 % Rise Baking (6) (9) (13) First Lien Term Loan L + 6.50% 11.27 % 8/13/2027 14,850 14,672 13,769 2.62 % Watermill Express, LLC (6) (9) (13) First Lien Term Loan L + 5.50% 10.27 % 4/20/2027 3,290 3,264 3,225 0.62 % Watermill Express, LLC (Delayed Draw) (9) (11) First Lien Term Loan L + 5.50% 10.27 % 4/20/2027 318 197 191 0.04 % Total Beverage, Food & Tobacco 81,625 74,431 14.18 % Capital Equipment Blackbird Purchaser Inc. (6) (13) First Lien Term Loan L + 4.50% 8.89 % 4/8/2026 7,201 7,159 7,018 1.34 % Blackbird Purchaser Inc. (Delayed Draw) (11) First Lien Term Loan L + 4.50% 8.89 % 4/8/2026 2,709 (22) (69) (0.01 %) See Notes to Consolidated Financial Statements 86 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Crete Mechanical Group (6) (13) First Lien Term Loan S + 5.25% 9.84 % 5/19/2028 4,872 4,825 4,785 0.91 % Crete Mechanical Group (Delayed Draw) (6) First Lien Term Loan S + 5.25% 9.84 % 5/19/2028 2,875 2,828 2,824 0.54 % Crete Mechanical Group (Delayed Draw) (11) First Lien Term Loan S + 5.00% 9.59 % 5/19/2028 7,211 4,484 4,356 0.83 % Heartland Home Services (6) (9) (13) First Lien Term Loan L + 6.00% 10.39 % 12/15/2026 6,534 6,486 6,368 1.21 % Heartland Home Services (Delayed Draw) (6) (9) (13) First Lien Term Loan L + 6.00% 10.39 % 12/15/2026 5,665 5,642 5,521 1.05 % Heartland Home Services (Delayed Draw) (6) (9) (13) First Lien Term Loan L + 6.00% 10.39 % 12/15/2026 2,598 2,598 2,532 0.48 % PT Intermediate Holdings III, LLC (6) (9) (13) First Lien Term Loan L + 5.50% 10.27 % 11/1/2028 8,824 8,790 8,624 1.64 % PT Intermediate Holdings III, LLC (Incremental) (6) (9) (13) First Lien Term Loan L + 5.50% 10.27 % 11/1/2028 1,079 1,069 1,054 0.20 % Repipe Specialists Subordinated Debt N/A 10.00% (Cash) 1.00%(PIK) 3/18/2029 2,408 2,364 2,292 0.44 % Repipe Specialists (Delayed Draw) (11) Subordinated Debt N/A 10.00% (Cash) 1.00%(PIK) 3/18/2029 900 — (44) (0.01 %) Total Capital Equipment 46,223 45,261 8.62 % Chemicals, Plastics, & Rubber Ascensus (9) Subordinated Debt L + 6.50% 11.27 % 8/2/2029 9,000 8,929 8,447 1.61 % Ascensus Specialties (6) (9) (13) First Lien Term Loan L + 4.25% 8.64 % 6/30/2028 9,831 9,669 9,504 1.81 % Boulder Scientific Company LLC (6) First Lien Term Loan L + 4.25% 9.02 % 12/29/2025 2,088 2,098 2,061 0.39 % Spartech (6) (9) (13) First Lien Term Loan L + 4.75% 9.52 % 5/8/2028 14,919 14,837 14,517 2.77 % Total Chemicals, Plastics, & Rubber 35,533 34,529 6.58 % Construction & Building Erie Construction (6) (13) First Lien Term Loan S + 4.75% 9.53 % 7/30/2027 10,702 10,612 10,702 2.04 % Gannett Fleming (13) First Lien Term Loan S + 6.50% 11.09 % 12/20/2028 10,000 9,801 9,801 1.87 % Sciens Building Solutions, LLC (6) (9) (13) First Lien Term Loan L + 5.75% 10.52 % 12/15/2027 9,410 9,250 8,917 1.70 % Sciens Building Solutions, LLC (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 5.75% 10.52 % 12/15/2027 4,938 1,594 1,377 0.26 % Total Construction & Building 31,257 30,797 5.87 % Consumer Goods: Durable Halo Buyer Inc (6) (15) First Lien Term Loan L + 4.50% 8.89 % 6/30/2025 5,728 5,686 5,062 0.97 % Petmate (6) (9) (13) First Lien Term Loan L + 5.50% 10.27 % 9/15/2028 9,900 9,815 7,951 1.51 % See Notes to Consolidated Financial Statements 87 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Xpressmyself.com LLC (a/k/a SmartSign) (13) First Lien Term Loan S + 5.00% 9.59 % 9/7/2028 9,975 9,881 9,881 1.88 % Total Consumer Goods: Durable 25,382 22,894 4.36 % Consumer Goods: Non-durable Arcadia Consumer Health (6) (9) (13) First Lien Term Loan S + 4.75% 9.11 % 9/10/2027 12,733 12,628 12,609 2.40 % Badger Sportswear Acquisition Inc (6) First Lien Term Loan L + 4.50% 8.89 % 12/24/2023 3,842 3,816 3,746 0.71 % Elevation Labs (13) First Lien Term Loan S + 5.25% 9.84 % 6/30/2028 6,858 6,793 6,784 1.29 % Elevation Labs (Delayed Draw) (11) First Lien Term Loan S + 5.25% 9.84 % 6/30/2028 3,125 (29) (34) (0.01 %) FoodScience (6) (13) First Lien Term Loan L + 4.75% 9.52 % 3/1/2027 7,823 7,762 7,055 1.35 % FoodScience (6) (13) First Lien Term Loan L + 4.75% 9.52 % 3/1/2027 6,951 6,897 6,269 1.20 % Market Performance Group (6) (13) First Lien Term Loan L + 5.75% 10.52 % 12/29/2026 2,531 2,510 2,531 0.48 % Market Performance Group (6) (13) First Lien Term Loan L + 5.75% 10.52 % 12/29/2026 7,350 7,324 7,350 1.40 % Ultima Health Holdings, LLC Subordinated Debt N/A 11.00% (Cash) 1.50%(PIK) 3/12/2029 1,708 1,676 1,671 0.32 % Total Consumer Goods: Non-durable 49,377 47,981 9.14 % Containers, Packaging & Glass B2B Packaging (6) (13) First Lien Term Loan S + 6.75% 11.34 % 10/7/2026 12,613 12,571 12,313 2.35 % B2B Packaging (Delayed Draw) (13) First Lien Term Loan S + 6.75% 11.53 % 10/7/2026 2,232 2,232 2,179 0.41 % B2B Packaging (Delayed Draw) (6) First Lien Term Loan S + 6.75% 11.34 % 10/7/2026 118 115 115 0.02 % Five Star Packing (6) (13) First Lien Term Loan S + 4.25% 9.03 % 5/5/2029 7,653 7,545 7,516 1.43 % Good2Grow (6) (13) First Lien Term Loan L + 4.50% 9.27 % 12/1/2027 9,925 9,842 9,720 1.85 % Oliver Packaging Subordinated Debt N/A 10.00% (Cash) 1.00%(PIK) 1/6/2029 2,523 2,476 2,395 0.46 % Specialized Packaging Group (6) (7) (10) (13) First Lien Term Loan L + 5.50% 10.64 % 12/17/2025 3,013 2,992 2,995 0.57 % Specialized Packaging Group (6) (7) (10) (13) First Lien Term Loan L + 5.50% 10.64 % 12/17/2025 7,350 7,301 7,304 1.39 % Total Containers, Packaging & Glass 45,074 44,537 8.48 % Environmental Industries Cadmus (6) First Lien Term Loan S + 5.25% 9.84 % 9/14/2027 3,292 3,266 3,208 0.61 % Cadmus (Delayed Draw) (11) First Lien Term Loan L + 5.25% 9.64 % 9/14/2027 1,663 1,152 1,110 0.21 % Nutrition 101 Buyer LLC (a/k/a 101, Inc.) (13) First Lien Term Loan S + 5.25% 9.61 % 8/31/2028 6,715 6,651 6,649 1.27 % The Facilities Group (6) (9) (13) First Lien Term Loan L + 5.75% 10.14 % 11/30/2027 4,922 4,879 4,810 0.92 % See Notes to Consolidated Financial Statements 88 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) The Facilities Group (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 5.75% 10.52 % 11/30/2027 4,996 4,114 4,001 0.76 % Total Environmental Industries 20,062 19,778 3.77 % Healthcare & Pharmaceuticals Affinity Hospice (6) (13) First Lien Term Loan L + 4.75% 9.52 % 12/17/2027 7,953 7,885 7,731 1.47 % Affinity Hospice (Delayed Draw) (11) First Lien Term Loan L + 4.75% 9.52 % 12/17/2027 1,981 — (55) (0.01 %) Anne Arundel Subordinated Debt N/A 12.75% (PIK) 10/16/2026 2,888 2,838 2,688 0.51 % Anne Arundel Subordinated Debt N/A 11.00 % 4/16/2026 1,838 1,815 1,734 0.33 % Anne Arundel (Delayed Draw) (11) Subordinated Debt N/A 11.00 % 4/16/2026 2,258 1,880 1,730 0.33 % Forefront Dermatology (6) (9) (13) First Lien Term Loan S + 4.25% 8.61 % 4/2/2029 5,360 5,259 5,222 0.99 % Forefront Dermatology (Delayed Draw) (9) (11) First Lien Term Loan S + 4.25% 8.61 % 4/2/2029 1,007 895 869 0.17 % Genesee Scientific (6) (9) First Lien Term Loan L + 5.00% 9.77 % 9/30/2027 6,019 5,971 5,897 1.12 % Genesee Scientific (Delayed Draw) (9) (11) First Lien Term Loan L + 5.50% 10.27 % 9/30/2027 2,027 — (41) (0.01 %) GHR Healthcare (6) (9) First Lien Term Loan S + 4.75% 9.34 % 12/9/2027 6,467 6,411 6,467 1.23 % GHR Healthcare (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan S + 4.75% 9.34 % 12/9/2027 3,444 2,023 2,023 0.39 % GHR Healthcare (Incremental) (9) (13) First Lien Term Loan S + 4.75% 9.53 % 12/9/2027 5,033 4,938 5,033 0.96 % Heartland Veterinary Partners LLC (Incremental) Subordinated Debt S + 7.50% 12.09 % 12/10/2027 1,900 1,865 1,862 0.35 % Heartland Veterinary Partners LLC (Incremental) (Delayed Draw) (11) Subordinated Debt S + 7.50% 12.09 % 12/10/2027 9,500 — (190) (0.04 %) InfuCare RX (6) (13) First Lien Term Loan S + 4.50% 9.09 % 1/4/2028 9,900 9,814 9,695 1.85 % Midwest Eye Consultants (6) (13) First Lien Term Loan S + 4.50% 9.09 % 8/20/2027 9,113 9,039 8,579 1.63 % PromptCare (6) (9) (13) First Lien Term Loan L + 6.00% 10.39 % 9/1/2027 8,288 8,169 8,031 1.53 % PromptCare (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 6.00% 10.39 % 9/1/2027 3,025 777 711 0.14 % Quorum Health Resources, LLC (6) (13) First Lien Term Loan L + 5.25% 10.02 % 5/28/2027 7,759 7,695 7,445 1.42 % Sandlot Buyer, LLC (Prime Time Healthcare) (13) First Lien Term Loan S + 6.00% 10.78 % 9/19/2028 9,875 9,587 9,589 1.83 % SCP Eye Care Holdco, LLC (DBA EyeSouth Partners) (13) First Lien Term Loan S + 5.75% 10.34 % 10/5/2029 7,549 7,475 7,404 1.41 % SCP Eye Care Holdco, LLC (DBA EyeSouth Partners) (Delayed Draw) (11) First Lien Term Loan S + 5.75% 10.34 % 10/5/2029 2,451 — (47) (0.01 %) SM Wellness Holdings, Inc (6) (13) First Lien Term Loan L + 4.75% 9.52 % 4/17/2028 14,815 14,704 14,254 2.72 % Wellspring Pharmaceutical (13) First Lien Term Loan S + 5.75% 10.53 % 8/22/2028 3,413 3,348 3,350 0.64 % Wellspring Pharmaceutical (Delayed Draw) (11) First Lien Term Loan S + 5.75% 10.53 % 8/22/2028 1,579 (11) (29) (0.01 %) Total Healthcare & Pharmaceuticals 112,377 109,952 20.94 % See Notes to Consolidated Financial Statements 89 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) High Tech Industries Argano, LLC (6) (13) First Lien Term Loan S + 5.50% 9.86 % 6/10/2026 5,691 5,648 5,508 1.05 % Argano, LLC (Delayed Draw) (6) (13) First Lien Term Loan S + 5.50% 9.86 % 6/10/2026 2,520 2,520 2,439 0.47 % Argano, LLC (Delayed Draw) (Incremental) (6) First Lien Term Loan S + 5.50% 9.86 % 6/10/2026 1,722 1,683 1,666 0.32 % Diligent Corporation (6) (9) First Lien Term Loan L + 6.25% 11.39 % 8/4/2025 12,599 12,570 12,136 2.31 % Diligent Corporation (9) (13) First Lien Term Loan L + 5.75% 10.52 % 8/4/2025 3,422 3,399 3,269 0.62 % Diligent Corporation (9) (13) First Lien Term Loan L + 5.75% 10.89 % 8/4/2025 1,491 1,481 1,425 0.27 % Diligent Corporation (Delayed Draw) (9) First Lien Term Loan L + 6.25% 11.02 % 8/4/2025 170 170 163 0.03 % Diligent Corporation (Delayed Draw) (9) First Lien Term Loan L + 6.25% 11.02 % 8/4/2025 107 107 103 0.02 % Eliassen Group LLC (6) (9) (13) First Lien Term Loan S + 5.75% 10.34 % 4/14/2028 12,192 12,080 12,021 2.29 % Eliassen Group LLC (Delayed Draw) (9) (11) First Lien Term Loan S + 5.75% 10.34 % 4/14/2028 2,777 409 377 0.07 % Exterro (6) (9) (13) First Lien Term Loan L + 5.50% 10.27 % 5/31/2024 9,474 9,435 9,474 1.81 % Fineline Merger Subordinated Debt L + 8.75% 13.52 % 8/22/2028 2,941 2,905 2,926 0.56 % Go Engineer (6) (9) (13) First Lien Term Loan S + 5.63% 10.21 % 12/21/2027 11,690 11,590 11,260 2.14 % Go Engineer (Delayed Draw) (9) First Lien Term Loan S + 5.63% 9.98 % 12/21/2027 3,184 3,157 3,066 0.58 % Infobase Acquisition, Inc. (13) First Lien Term Loan S + 5.50% 10.09 % 6/14/2028 4,375 4,334 4,319 0.82 % Infobase Acquisition, Inc. (Delayed Draw) (11) First Lien Term Loan S + 5.50% 10.09 % 6/14/2028 721 — (9) — % ITSavvy LLC (6) (13) First Lien Term Loan S + 5.25% 10.03 % 8/8/2028 7,873 7,797 7,871 1.50 % ITSavvy LLC (Delayed Draw) (11) First Lien Term Loan S + 5.50% 10.09 % 8/8/2028 2,107 (20) — — % North Haven CS Acquisition Inc (6) First Lien Term Loan L + 5.25% 10.02 % 1/23/2025 5,857 5,857 5,857 1.12 % Northern Star Industries Inc (6) First Lien Term Loan L + 4.50% 8.89 % 3/28/2025 3,286 3,275 3,227 0.62 % Prosci, Inc. (6) First Lien Term Loan L + 4.50% 8.89 % 10/21/2026 4,733 4,695 4,665 0.89 % Revalize (Delayed Draw) (9) (13) First Lien Term Loan S + 5.75% 10.34 % 4/15/2027 4,286 4,273 3,985 0.76 % Revalize (Delayed Draw) (6) (9) First Lien Term Loan S + 5.75% 10.34 % 4/15/2027 1,101 1,092 1,023 0.19 % Revalize (Delayed Draw) (9) First Lien Term Loan S + 5.75% 10.34 % 4/15/2027 244 243 227 0.04 % SmartWave (6) (13) First Lien Term Loan L + 6.00% 10.77 % 11/5/2026 9,309 9,223 8,116 1.55 % Solve Industrial Motion Group Subordinated Debt N/A 10.75 % 6/28/2028 1,763 1,732 1,669 0.32 % Solve Industrial Motion Group (Delayed Draw) Subordinated Debt N/A 10.75 % 6/28/2028 2,019 2,019 1,912 0.36 % Total High Tech Industries 111,674 108,695 20.71 % Media: Advertising, Printing & Publishing Tinuiti (6) (9) (13) First Lien Term Loan L + 4.50% 9.27 % 12/10/2026 2,978 2,953 2,933 0.56 % Tinuiti (Delayed Draw) (6) (9) (13) First Lien Term Loan L + 4.50% 8.89 % 12/10/2026 1,946 1,945 1,916 0.36 % See Notes to Consolidated Financial Statements 90 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Tinuiti (Delayed Draw) (Incremental) (9) (11) First Lien Term Loan L + 4.50% 9.27 % 12/10/2026 9,963 5,935 5,781 1.10 % Wpromote (13) First Lien Term Loan S + 6.00% 10.36 % 10/23/2028 4,412 4,325 4,326 0.83 % Wpromote (Delayed Draw) (11) First Lien Term Loan S + 6.00% 10.36 % 10/23/2028 588 (4) (11) — % Total Media: Advertising, Printing & Publishing 15,154 14,945 2.85 % Media: Diversified & Production Corporate Visions (6) (13) First Lien Term Loan L + 4.50% 8.89 % 8/12/2027 2,916 2,893 2,842 0.54 % Corporate Visions (6) (13) First Lien Term Loan L + 4.50% 8.89 % 8/12/2027 2,563 2,529 2,498 0.48 % Spectrio II (6) (9) (13) First Lien Term Loan L + 6.00% 10.77 % 12/9/2026 8,123 8,067 7,784 1.48 % Spectrio II (Delayed Draw) (6) (9) (13) First Lien Term Loan L + 6.00% 10.77 % 12/9/2026 2,886 2,866 2,765 0.53 % Spectrio II (Delayed Draw) (9) (11) (13) First Lien Term Loan L + 6.00% 10.77 % 12/9/2026 3,820 426 287 0.05 % Total Media: Diversified & Production 16,781 16,176 3.08 % Retail Syndigo (6) (9) (13) First Lien Term Loan L + 4.50% 8.89 % 12/15/2027 5,895 5,916 5,612 1.07 % Total Retail 5,916 5,612 1.07 % Services: Business Big Truck Rental Subordinated Debt L + 8.00% 12.39 % 9/30/2027 10,000 9,832 9,988 1.90 % Big Truck Rental Subordinated Debt L + 8.00% 12.39 % 9/23/2027 2,500 2,500 2,497 0.48 % Bounteous (6) (13) First Lien Term Loan L + 5.25% 10.02 % 8/2/2027 5,402 5,357 5,003 0.95 % Bounteous (6) (13) First Lien Term Loan L + 5.25% 10.02 % 8/2/2027 2,211 2,191 2,048 0.39 % Bounteous (Delayed Draw) (6) (13) First Lien Term Loan L + 5.25% 10.02 % 8/2/2027 2,796 2,774 2,589 0.49 % Bounteous (Delayed Draw) (11) First Lien Term Loan L + 5.00% 9.77 % 8/2/2027 4,467 — (330) (0.06 %) BroadcastMed Holdco, LLC Subordinated Debt N/A 10.00% (Cash) 3.75% (PIK) 11/12/2027 3,451 3,383 3,384 0.64 % Bullhorn Inc (6) (9) (13) First Lien Term Loan L + 5.75% 10.52 % 9/30/2026 13,848 13,722 13,848 2.63 % BusinesSolver (6) (9) (13) First Lien Term Loan L + 5.50% 10.64 % 12/1/2027 7,820 7,753 7,678 1.46 % BusinesSolver (Delayed Draw) (9) (11) First Lien Term Loan L + 5.50% 10.64 % 12/1/2027 2,121 173 143 0.03 % Career Now Subordinated Debt N/A 10.00% (Cash) 1.00% (PIK) 3/30/2027 3,055 3,005 2,981 0.57 % Cornerstone Advisors of Arizona LLC (6) (13) First Lien Term Loan L + 5.50% 9.89 % 9/24/2026 311 309 311 0.06 % Cornerstone Advisors of Arizona LLC (6) (13) First Lien Term Loan L + 5.50% 10.27 % 9/24/2026 2,319 2,303 2,319 0.44 % Cornerstone Advisors of Arizona LLC (Delayed Draw) (6) (13) First Lien Term Loan L + 5.50% 10.27 % 9/24/2026 212 212 212 0.04 % See Notes to Consolidated Financial Statements 91 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) CrossCountry Consulting (6) (9) (13) First Lien Term Loan S + 5.75% 10.34 % 6/1/2029 8,257 8,103 8,153 1.55 % CrossCountry Consulting (Delayed Draw) (9) (11) First Lien Term Loan S + 5.75% 10.34 % 6/1/2029 3,320 (30) (42) (0.01 %) D&H United Fueling Solutions (13) First Lien Term Loan S + 5.25% 9.84 % 9/16/2028 7,567 7,422 7,415 1.41 % D&H United Fueling Solutions (Delayed Draw) First Lien Term Loan S + 5.25% 9.84 % 9/16/2028 2,408 2,386 2,360 0.45 % E78 (6) First Lien Term Loan S + 5.50% 9.86 % 12/1/2027 5,657 5,608 5,556 1.06 % E78 (13) First Lien Term Loan S + 5.50% 9.86 % 12/1/2027 1,452 1,439 1,427 0.27 % E78 (Delayed Draw) (6) (13) First Lien Term Loan S + 5.50% 9.86 % 12/1/2027 4,253 4,217 4,178 0.80 % E78 (Delayed Draw) (11) First Lien Term Loan S + 5.50% 9.86 % 12/1/2027 3,559 604 540 0.10 % Evergreen Services Group (6) (9) (13) First Lien Term Loan S + 6.00% 10.59 % 6/15/2029 12,087 11,859 11,799 2.25 % Evergreen Services Group (Delayed Draw) (9) (11) First Lien Term Loan S + 6.00% 10.59 % 6/15/2029 2,883 2,063 2,021 0.38 % Gabriel Partners LLC (6) (9) (13) First Lien Term Loan L + 6.00% 10.39 % 9/21/2026 9,337 9,271 9,337 1.78 % Gabriel Partners LLC (Delayed Draw) (6) (9) (13) First Lien Term Loan L + 6.00% 10.77 % 9/21/2026 1,555 1,555 1,555 0.30 % Gabriel Partners LLC (Incremental) (9) (13) First Lien Term Loan L + 6.00% 10.77 % 9/21/2026 3,854 3,824 3,854 0.73 % Hasa Inc Subordinated Debt N/A 10.50% (Cash) 1.50%(PIK) 1/16/2026 2,498 2,467 2,498 0.48 % Lion Merger Sub Inc (9) (13) First Lien Term Loan L + 6.50% 11.27 % 12/17/2025 7,358 7,307 7,203 1.37 % Lion Merger Sub Inc (Incremental) (9) (13) First Lien Term Loan L + 6.50% 11.27 % 12/17/2025 7,387 7,290 7,232 1.38 % LSCS Holdings Inc. (6) (13) (15) First Lien Term Loan L + 4.50% 8.89 % 12/16/2028 9,900 9,855 9,554 1.82 % LYNX FRANCHISING, LLC (6) (9) (13) First Lien Term Loan L + 6.25% 11.02 % 12/23/2026 9,900 9,816 9,664 1.84 % Output Services Group, Inc. First Lien Term Loan S + 6.75% 9.84% (Cash) 1.50% (PIK) 6/29/2026 3,863 3,349 3,057 0.58 % Phaidon International (7) (10) (13) First Lien Term Loan S + 5.50% 9.86 % 8/22/2029 15,000 14,855 14,820 2.82 % Plaze Subordinated Debt L + 7.50% 11.89 % 7/7/2028 15,000 14,617 14,318 2.73 % RoadOne (11) Subordinated Debt N/A 8.75% (Cash) 5.00%(PIK) 6/30/2029 1,397 (21) (42) (0.01 %) RoadOne Subordinated Debt N/A 8.75% (Cash) 5.00%(PIK) 6/30/2029 4,469 4,335 4,335 0.83 % Scaled Agile (6) (9) (13) First Lien Term Loan S + 5.50% 10.09 % 12/15/2028 8,016 7,946 7,797 1.49 % Scaled Agile (Delayed Draw) (9) (11) First Lien Term Loan S + 5.50% 10.09 % 12/15/2028 1,923 — (53) (0.01 %) Smile Brands Subordinated Debt L + 8.50% 13.64 % 4/13/2026 9,597 9,489 8,765 1.67 % Smile Brands (Delayed Draw) (11) Subordinated Debt L + 8.50% 13.64 % 4/13/2026 1,959 — (170) (0.03 %) Soliant Health (6) (13) First Lien Term Loan L + 4.00% 8.39 % 3/31/2028 8,461 8,410 8,519 1.62 % Technical Safety Services (13) First Lien Term Loan S + 4.50% 9.09 % 6/22/2029 6,841 6,776 6,757 1.29 % Technical Safety Services (Delayed Draw) (11) First Lien Term Loan S + 4.50% 9.09 % 6/22/2029 3,125 1,052 1,043 0.20 % TouchTunes Interactive (6) (13) First Lien Term Loan S + 5.00% 9.78 % 4/2/2029 9,975 9,881 9,743 1.86 % Trilon Group, LLC (13) First Lien Term Loan S + 6.25% 10.84 % 5/28/2029 3,000 2,970 2,964 0.56 % Trilon Group, LLC (13) First Lien Term Loan S + 5.75% 10.11 % 5/27/2029 7,481 7,411 7,202 1.37 % See Notes to Consolidated Financial Statements 92 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Trilon Group, LLC (Delayed Draw) First Lien Term Loan S + 5.75% 10.11 % 5/27/2029 7,500 7,499 7,220 1.38 % Trilon Group, LLC (Delayed Draw) (11) First Lien Term Loan S + 6.25% 10.84 % 5/28/2029 2,000 184 160 0.03 % Vital Records Control (6) (9) (13) First Lien Term Loan L + 5.50% 10.27 % 6/29/2027 4,629 4,582 4,461 0.85 % Vital Records Control (9) (13) First Lien Term Loan S + 5.50% 10.28 % 6/29/2027 152 150 148 0.03 % Vital Records Control (Delayed Draw) (9) (11) First Lien Term Loan S + 5.75% 10.34 % 6/29/2027 185 60 57 0.01 % Worldwide Clinical Trials Holdings Inc (6) First Lien Term Loan L + 4.25% 9.02 % 12/5/2024 3,858 3,846 3,824 0.73 % Worldwide Clinical Trials Holdings Inc (Incremental) (6) (13) First Lien Term Loan L + 4.25% 8.64 % 12/5/2024 6,120 6,087 6,067 1.16 % Total Services: Business 262,048 257,967 49.14 % Services: Consumer ADPD Holdings, LLC (a/k/a NearU) (6) (9) (13) First Lien Term Loan S + 6.00% 10.59 % 8/16/2028 8,314 8,314 8,233 1.56 % ADPD Holdings, LLC (a/k/a NearU) (Delayed Draw) (9) (11) First Lien Term Loan S + 6.00% 10.59 % 8/16/2028 257 — (3) 0.00 % ADPD Holdings, LLC (a/k/a NearU) (Delayed Draw) (9) (11) First Lien Term Loan S + 6.00% 10.59 % 8/16/2028 1,714 — (17) 0.00 % ADPD Holdings, LLC (a/k/a NearU) (Delayed Draw) (9) (11) First Lien Term Loan S + 6.00% 10.59 % 8/16/2028 1,714 — (17) 0.00 % All My Sons (6) (13) First Lien Term Loan L + 4.75% 9.14 % 10/25/2028 5,318 5,273 5,252 1.00 % Apex Services Partners, LLC (Delayed Draw) (Incremental) (9) First Lien Term Loan S + 5.50% 10.09 % 7/31/2025 5,000 4,999 4,968 0.95 % Apex Services Partners, LLC (Incremental) (9) (13) First Lien Term Loan S + 5.50% 10.09 % 7/31/2025 5,000 4,955 4,968 0.95 % Excel Fitness (6) (13) First Lien Term Loan S + 5.25% 9.84 % 4/27/2029 9,975 9,867 9,483 1.81 % Fairway Lawns Subordinated Debt N/A 8.00% (Cash) 5.00% (PIK) 5/17/2029 2,628 2,549 2,549 0.49 % Fairway Lawns (11) Subordinated Debt N/A 8.00% (Cash) 5.00% (PIK) 5/17/2029 6,171 — (185) (0.04 %) Liberty Buyer (9) (13) First Lien Term Loan S + 5.75% 10.34 % 6/15/2028 3,969 3,932 3,942 0.75 % Liberty Buyer (Delayed Draw) (9) (11) First Lien Term Loan S + 5.75% 10.34 % 6/15/2028 747 298 293 0.05 % NJEye LLC (6) First Lien Term Loan S + 4.75% 9.53 % 9/16/2024 5,382 5,363 5,247 1.00 % NJEye LLC (Delayed Draw) (6) First Lien Term Loan S + 4.75% 9.53 % 9/16/2024 705 705 687 0.13 % NJEye LLC (Delayed Draw) (11) First Lien Term Loan S + 4.75% 9.53 % 9/16/2024 2,272 1,774 1,726 0.33 % See Notes to Consolidated Financial Statements 93 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) North Haven Spartan US Holdco LLC (6) First Lien Term Loan S + 6.25% 10.84 % 6/6/2025 2,529 2,526 2,459 0.47 % North Haven Spartan US Holdco LLC (Delayed Draw) (6) First Lien Term Loan S + 6.25% 10.84 % 6/6/2025 219 219 213 0.04 % One World Fitness PFF LLC (6) First Lien Term Loan L + 5.25% 10.02 % 11/26/2025 3,884 3,885 3,636 0.69 % Total Services: Consumer 54,659 53,434 10.18 % Sovereign & Public Finance LMI Consulting, LLC (LMI) (13) First Lien Term Loan S + 6.50% 11.09 % 7/18/2028 4,395 4,311 4,254 0.81 % LMI Consulting, LLC (LMI) (Incremental) (6) First Lien Term Loan S + 6.50% 11.09 % 7/18/2028 4,988 4,988 4,828 0.92 % Total Sovereign & Public Finance 9,299 9,082 1.73 % Telecommunications BCM One (6) (13) First Lien Term Loan L + 4.50% 8.89 % 11/17/2027 6,138 6,138 5,906 1.13 % BCM One (Delayed Draw) (6) (11) First Lien Term Loan L + 4.50% 8.89 % 11/17/2027 1,845 1,775 1,705 0.32 % Corbett Technology Solutions, Inc. ("CTSI") (6) (10) (13) First Lien Term Loan S + 5.00% 9.59 % 10/29/2027 5,815 5,766 5,589 1.06 % Corbett Technology Solutions, Inc. ("CTSI") (Delayed Draw) (6) (10) (13) First Lien Term Loan S + 5.00% 9.59 % 10/29/2027 4,085 4,085 3,927 0.75 % Mobile Communications America, Inc. (6) First Lien Term Loan S + 5.38% 9.97 % 3/4/2025 3,856 3,862 3,781 0.72 % Mobile Communications America, Inc. (13) First Lien Term Loan S + 5.38% 9.97 % 3/4/2025 4,313 4,236 4,198 0.80 % Mobile Communications America, Inc. (Incremental) (6) First Lien Term Loan S + 5.38% 9.97 % 3/4/2025 685 684 672 0.13 % Momentum Telecom II (6) (9) (13) First Lien Term Loan L + 5.75% 10.89 % 4/16/2027 10,157 10,080 9,815 1.87 % Sapphire Telecom Inc (6) (9) First Lien Term Loan L + 5.25% 10.02 % 11/20/2025 6,720 6,683 6,514 1.24 % Tyto Athene, LLC (6) (13) First Lien Term Loan L + 5.50% 10.27 % 4/3/2028 7,568 7,502 6,967 1.33 % Total Telecommunications 50,811 49,074 9.35 % Transportation: Cargo FSK Pallet Holding Corp. (DBA Kamps Pallets) (13) First Lien Term Loan L + 5.00% 9.77 % 12/23/2026 9,975 9,783 9,781 1.86 % Kenco Group, Inc. (13) First Lien Term Loan S + 5.50% 10.09 % 11/15/2029 8,584 8,415 8,416 1.60 % Kenco Group, Inc. (Delayed Draw) (11) First Lien Term Loan S + 5.50% 10.09 % 11/15/2029 1,416 (28) (28) (0.01 %) Quantix (f/k/a A&R Logistics Holdings, Inc.) (Incremental) (6) (9) First Lien Term Loan S + 6.50% 11.09 % 5/5/2025 260 259 257 0.05 % Quantix (f/k/a A&R Logistics Holdings, Inc.) (Incremental) (9) (13) First Lien Term Loan S + 5.75% 10.34 % 5/5/2025 904 898 889 0.17 % See Notes to Consolidated Financial Statements 94 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Quantix (f/k/a A&R Logistics Holdings, Inc.) (Incremental) (6) (9) First Lien Term Loan S + 6.25% 10.84 % 5/5/2025 183 181 181 0.03 % Quantix (f/k/a A&R Logistics Holdings, Inc.) (Incremental) (6) (9) First Lien Term Loan S + 6.50% 11.09 % 5/5/2025 4,412 4,386 4,363 0.83 % Quantix (f/k/a A&R Logistics Holdings, Inc.) (Incremental) (9) (13) First Lien Term Loan S + 6.25% 10.84 % 5/5/2025 1,372 1,347 1,357 0.26 % SEKO Global Logistics Subordinated Debt L + 9.00% 13.77 % 6/30/2027 5,805 5,715 5,805 1.11 % SEKO Global Logistics Subordinated Debt L + 9.00% 13.77 % 6/30/2027 4,029 3,962 4,029 0.77 % SEKO Global Logistics (6) First Lien Term Loan L + 4.75% 9.52 % 12/30/2026 1,137 1,128 1,116 0.21 % SEKO Global Logistics (Delayed Draw) (Incremental) (11) First Lien Term Loan L + 5.00% 9.77 % 12/30/2026 4,516 992 910 0.17 % SEKO Global Logistics (Incremental) (13) First Lien Term Loan L + 5.00% 9.77 % 12/30/2026 1,533 1,518 1,505 0.29 % TI ACQUISITION NC LLC (6) First Lien Term Loan L + 4.50% 9.64 % 3/19/2027 2,809 2,732 2,770 0.53 % Total Transportation: Cargo 41,288 41,351 7.87 % Utilities: Electric TPC Wire & Cable Subordinated Debt N/A 10.00% (Cash) 1.00% (PIK) 2/16/2028 2,194 2,170 2,132 0.41 % TPC Wire & Cable (Delayed Draw) (11) Subordinated Debt N/A 10.00% (Cash) 1.00% (PIK) 2/16/2028 940 776 757 0.14 % Warrior Acquisition Inc (6) First Lien Term Loan L + 5.25% 10.02 % 9/15/2026 1,946 1,925 1,841 0.35 % Total Utilities: Electric 4,871 4,730 0.90 % Wholesale ISG Merger Sub, LLC (dba Industrial Service Group) (13) First Lien Term Loan S + 6.25% 10.61 % 12/7/2028 6,591 6,459 6,461 1.23 % ISG Merger Sub, LLC (dba Industrial Service Group) (Delayed Draw) (11) First Lien Term Loan S + 6.25% 10.61 % 12/7/2028 3,409 (17) (67) (0.01 %) Wittichen Supply (6) First Lien Term Loan S + 4.50% 9.09 % 7/30/2027 4,992 4,946 4,992 0.95 % Wittichen Supply Subordinated Debt N/A 9.50% (Cash) 1.50% (PIK) 7/31/2028 4,242 4,173 4,242 0.81 % Wittichen Supply Subordinated Debt N/A 12.00% (PIK) 7/30/2029 1,798 1,766 1,798 0.34 % Wittichen Supply (Delayed Draw) (11) First Lien Term Loan S + 4.50% 9.09 % 7/31/2028 2,482 1,974 1,996 0.38 % Wittichen Supply (Delayed Draw) (Incremental) (11) Subordinated Debt N/A 9.00% (Cash) 1.00% (PIK) 7/31/2028 3,360 — — — % Wittichen Supply (Incremental) Subordinated Debt N/A 9.00% (Cash) 1.00% (PIK) 7/31/2028 3,485 3,419 3,485 0.66 % Total Wholesale 22,720 22,907 4.36 % Total Debt Investments 1,207,365 1,173,063 223.46 % See Notes to Consolidated Financial Statements 95 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Equity Investments Automotive Covercraft (8) (14) Equity Investments N/A N/A N/A 1 768 777 0.15 % S&S Truck Parts (8) (14) Equity Investments N/A N/A N/A — 378 353 0.07 % S&S Truck Parts (8) (14) Equity Investments N/A N/A N/A 79 79 73 0.01 % Total Automotive 1,225 1,203 0.23 % Beverage, Food & Tobacco Bardstown PPC Holdings LLC (8) (14) Equity Investments N/A N/A N/A 15 1,860 1,860 0.36 % Fresh Edge - Common (8) (14) Class B Units N/A N/A N/A 1 — — — % Fresh Edge - Preferred (8) (14) Preferred Units N/A N/A N/A 1 592 592 0.11 % Total Beverage, Food & Tobacco 2,452 2,452 0.47 % Capital Equipment Crete Mechanical Group (8) (14) Equity Investments N/A N/A N/A — 230 326 0.06 % Precision Surfacing - Common (8) (14) Preferred Units N/A N/A N/A 3,750 3,750 3,840 0.73 % Repipe Specialists (8) (14) Equity Investments N/A N/A N/A — 239 216 0.04 % Total Capital Equipment 4,219 4,382 0.83 % Construction & Building Erie Construction (8) (14) Equity Investments N/A N/A N/A — 166 585 0.11 % Gannett Fleming (8) (14) Limited Partnership Interest N/A N/A N/A 425 425 425 0.08 % Total Construction & Building 591 1,010 0.19 % Consumer Goods: Non-durable FoodScience (8) (14) Equity Investments N/A N/A N/A — 98 41 0.01 % FoodScience (8) (14) Equity Investments N/A N/A N/A 5 5 — — % Ultima Health Holdings, LLC (8) (14) Preferred Units N/A N/A N/A — 170 170 0.03 % Total Consumer Goods: Non-durable 273 211 0.04 % Containers, Packaging & Glass Oliver Packaging (8) (14) Class A Common Units N/A N/A N/A 9 930 975 0.19 % See Notes to Consolidated Financial Statements 96 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Specialized Packaging Group (7) (8) (10) (14) Class A Common Units N/A N/A N/A 148 148 112 0.02 % Total Containers, Packaging & Glass 1,078 1,087 0.21 % Healthcare & Pharmaceuticals Anne Arundel (8) (14) Equity Investments N/A N/A N/A 10 816 629 0.12 % Total Healthcare & Pharmaceuticals 816 629 0.12 % High Tech Industries ITSavvy LLC (8) (14) Class A Common Units N/A N/A N/A 1 522 694 0.13 % Solve Industrial Motion Group (8) (14) Equity Investments N/A N/A N/A — 313 266 0.05 % Total High Tech Industries 835 960 0.18 % Services: Business BroadcastMed Holdco, LLC (8) (14) Preferred Units N/A N/A N/A 57 853 853 0.16 % Career Now (8) (14) Equity Investments N/A N/A N/A 6 624 720 0.14 % E78 (8) (14) Equity Investments N/A N/A N/A 1 523 619 0.12 % Hasa Inc (8) (14) Equity Investments N/A N/A N/A 6 645 1,954 0.37 % RoadOne - Common (8) (14) Equity Investments N/A N/A N/A 1,173 939 1,173 0.22 % Total Services: Business 3,584 5,319 1.01 % Services: Consumer ADPD Holdings, LLC (a/k/a NearU) (8) (14) Equity Investments N/A N/A N/A 2 243 258 0.05 % Total Services: Consumer 243 258 0.05 % Sovereign & Public Finance LMI Renaissance (8) (14) Limited Partnership Interest N/A N/A N/A 649 649 1,092 0.21 % Total Sovereign & Public Finance 649 1,092 0.21 % Transportation: Cargo SEKO Global Logistics (8) (14) Equity Investments N/A N/A N/A 671 332 2,061 0.39 % Total Transportation: Cargo 332 2,061 0.39 % Wholesale See Notes to Consolidated Financial Statements 97 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Wittichen Supply (8) (14) Equity Investments N/A N/A N/A 2 1,911 6,649 1.27 % Total Wholesale 1,911 6,649 1.27 % Total Equity Investments 18,208 27,313 5.20 % Cash equivalents (12) 17,572 17,572 3.35 % Total Investments and Cash Equivalents $ 1,243,145 $ 1,217,948 232.01 % _______________ (1) All investments are non-controlled/non-affiliated investments as defined by the Investment Company Act of 1940, as amended (the "1940 Act"). The 1940 Act classifies investments based on the level of control that the Company maintains in a particular portfolio company. As defined in the 1940 Act, a company is generally presumed to be “non-controlled” when the Company owns 25% or less of the portfolio company’s voting securities and “controlled” when the Company owns more than 25% of the portfolio company’s voting securities. The 1940 Act also classifies investments further based on the level of ownership that the Company maintains in a particular portfolio company. As defined in the 1940 Act, a company is generally deemed as “non-affiliated” when the Company owns less than 5% of a portfolio company’s voting securities and “affiliated” when the Company owns 5% or more of a portfolio company’s voting securities. (2) Unless otherwise indicated, issuers of debt and equity held by the Company are domiciled in the United States. (3) The majority of the investments bear interest at rates that may be determined by reference to London Interbank Offered Rate (“LIBOR” or "L"), as well as Secured Overnight Financing Rate ("SOFR" or "S"), which reset monthly or quarterly. For each such investment, the Company has provided the spread over LIBOR and SOFR and the current contractual interest rate in effect at December 31, 2022. As of December 31, 2022, effective rates for 1M L, 3M L, 6M L and 12M L are 4.39%, 4.77%,5.14% and 5.48% respectively. As of December 31, 2022, rate for 1M S, 3M S, 6M S, 12M S ("SOFR") are 4.36%, 4.59%, 4.78%, and 4.87% respectively. For portfolio companies with multiple interest rate contracts, the interest rate shown is a weighted average current interest rate in effect as of December 31, 2022. Certain investments are subject to a LIBOR floor. For fixed rate loans, a spread above a reference rate is not applicable. (4) Investment valued using unobservable inputs (Level 3). See No te 2 “Significant Accounting Policies – Valuation of Portfolio Investments” and Note 3 "Fair Value Measurements" for more information. (5) Percentage is based on net assets of $524,957 as of December 31, 2022. (6) Denotes that all or a portion of the assets are owned by CLO-I (as defined in the Notes), which serve as collateral for the 2022 Debt (as defined in the Notes). See Note 5 "Secured Debt". (7) This portfolio company is not domiciled in the United States. The principal place of business for Specialized Packing Group is Canada. The principal place of business for Phaidon International is the United Kingdom. A portfolio company that is not domiciled in the United States is considered a non-qualifying asset under Section 55(a) of the 1940 Act. (8) Security acquired in transaction exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), and may be deemed to be a “restricted security” under the Securities Act. As of December 31, 2022, the Company held twenty-eight restricted securities with an aggregate fair value of $27,313, or 5.20% of the Company’s net assets. The acquisition dates of these securities were as follows: Hasa Inc. - July 15, 2020, Anne Arundel - October 16, 2020, Specialized Packaging Group - December 17, 2020, October 22, 2021 and February 9, 2022, SEKO Global Logistics - December 30, 2020, FoodScience - March 1, 2021, Solve Industrial Motion Group - June 30, 2021, Wittichen Supply - July 27, 2021, Erie Construction - July 30, 2021, Career Now - September 30, 2021, Covercraft - August 20, 2021, E78 - December 1, 2021, S&S Truck Parts - March 31, 2022 and August 1, 2022, Repipe Specialists - March 31, 2022, Crete Mechanical Group - May 19, 2022, LMI Renaissance - June 30, 2022, Oliver Packaging - July 12, 2022, Bardstown PPC Holdings LLC - July 13, 2022, ITSavy LLC - August 8, 2022, ADPD Holdings,LLC (a/k/a NearU) August 11, 2022 and Ultima Health Holdings LLC - September 12,2022, Gennett Fleming- December 20,2022, BroadcastMedHoldco, LLC - October 4, 2022 , Fresh Edge-Preferred- October 3,2022, Fresh Edge-Common- October 3, 2022 , RoadOne- Common- December 29, 2022. (9) Investment is a unitranche position. (10) The investment is considered as a non-qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company cannot acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company's total assets. As of December 31, 2022, total non-qualifying assets at fair value represented 2.77% of the Company's total assets calculated in accordance with the 1940 Act. (11) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. See Note 6 "Commitments and Contingencies". The investment may be subject to unused commitment fees. (12) Cash equivalents balance represents amounts held in interest-bearing money market funds issued by U.S. Bank National Association. See Notes to Consolidated Financial Statements 98 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2022 (dollar amounts in thousands, including share data) (13) Denotes that all or a portion of the assets are owned by SPV II and/or SPV III (each as defined in the Notes). SPV II has entered into a senior secured revolving credit facility (the “SMBC Financing Facility”). The lenders of the SMBC Financing Facility have a first lien security interest in substantially all of the assets of SPV II. Accordingly, such assets are not available to other creditors of the Company. SPV III has entered into a senior secured revolving credit facility (the “Wells Fargo Financing Facility”). The lenders of the Wells Fargo Financing Facility have a first lien security interest in substantially all of the assets of SPV III. Accordingly, such assets are not available to other creditors of the Company. (14) Equity investments are non-income producing securities unless otherwise noted. (15) Investments valued using observable inputs (Level 2). See Note 2 “Significant Accounting Policies – Valuation of Portfolio Investments” and Note 3 "Fair Value Measurements" for more information. (16) Loan was on non-accrual status as of December 31, 2022. See Notes to Consolidated Financial Statements 99 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2021 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Investments Debt Investments Aerospace & Defense AEgis Technologies (6) (13) First Lien Term Loan L + 6.00% 7.00 % 10/31/2025 $ 14,957 $ 14,818 $ 14,867 4.0 % Arotech (6) (13) First Lien Term Loan L + 6.00% 7.00 % 10/22/2026 9,391 9,276 9,485 2.5 % Arotech (Delayed Draw) (6) (11) (13) First Lien Term Loan L + 6.00% 7.00 % 10/22/2026 3,514 436 492 0.1 % Loc Performance Products (6) (13) First Lien Term Loan L + 5.25% 6.25 % 12/10/2026 7,425 7,331 7,327 2.0 % Total Aerospace & Defense 31,861 32,171 8.6 % Automotive Classic Collision (Incremental) (6) (13) First Lien Term Loan L + 5.00% 6.00 % 1/14/2026 7,910 7,833 7,868 2.1 % Classic Collision (Delayed Draw) (Incremental) (6) (11) (13) First Lien Term Loan L + 5.00% 6.00 % 1/14/2026 7,063 4,099 4,062 1.1 % Covercraft Subordinated Debt N/A 10.00% (Cash) 0.75%(PIK) 2/21/2028 7,367 7,225 7,293 1.9 % Covercraft (Delayed Draw) (11) Subordinated Debt N/A 10.00% (Cash) 0.75%(PIK) 2/21/2028 4,386 — (44) — % JEGS Automotive (6) First Lien Term Loan L + 5.75% 6.75 % 12/22/2027 4,070 4,029 4,029 1.1 % JEGS Automotive (Delayed Draw) (6) (11) First Lien Term Loan L + 5.75% 6.75 % 12/22/2027 930 — (9) — % Tailwind Randy's LLC (6) (9) First Lien Term Loan S + 5.50% 6.50 % 5/16/2025 3,250 3,234 3,221 0.9 % Tailwind Randy's LLC (9) (13) First Lien Term Loan S + 5.50% 6.50 % 5/16/2025 1,084 1,075 1,075 0.3 % Tailwind Randy's LLC (6) (9) (13) First Lien Term Loan S + 5.50% 6.50 % 5/16/2025 4,994 4,944 4,950 1.3 % Tailwind Randy's LLC (Delayed Draw) (6) (9) First Lien Term Loan S + 5.50% 6.50 % 5/16/2025 660 656 654 0.1 % Total Automotive 33,095 33,099 8.8 % Banking, Finance, Insurance, Real Estate Allied Benefit Systems (6) (13) First Lien Term Loan L + 4.50% 5.50 % 11/18/2026 6,052 6,005 6,052 1.6 % Bankruptcy Management Solutions Inc (6) First Lien Term Loan L + 4.50% 4.60 % 2/28/2025 3,890 3,909 3,859 1.0 % Long Term Care Group (6) (9) (13) First Lien Term Loan L + 6.00% 6.75 % 9/8/2027 6,721 6,657 6,681 1.8 % Vensure Employer Services (6) (13) First Lien Term Loan L + 4.75% 5.50 % 3/26/2027 10,711 10,650 10,711 2.9 % Vensure Employer Services (Delayed Draw) (6) (11) (13) First Lien Term Loan L + 4.75% 5.50 % 3/26/2027 4,239 693 693 0.2 % Total Banking, Finance, Insurance, Real Estate 27,914 27,996 7.5 % See Notes to Consolidated Financial Statements 100 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2021 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Beverage, Food & Tobacco Death Wish Coffee (6) (9) (13) First Lien Term Loan L + 5.25% 6.25 % 9/28/2027 10,000 9,904 9,895 2.7 % GA Foods (6) (13) First Lien Term Loan L + 5.00% 6.00 % 12/1/2026 14,888 14,761 14,705 3.9 % Handgards (6) (13) First Lien Term Loan L + 7.00% 8.00 % 10/14/2026 14,813 14,568 14,961 4.0 % KSLB Holdings LLC (6) First Lien Term Loan L + 4.50% 5.50 % 7/30/2025 2,910 2,882 2,682 0.7 % Rise Baking (6) (9) (13) First Lien Term Loan L + 6.25% 7.25 % 8/13/2027 15,000 14,789 14,754 3.9 % Watermill Express, LLC (6) (9) (13) First Lien Term Loan L + 5.25% 6.25 % 4/20/2027 3,323 3,293 3,328 0.9 % Watermill Express, LLC (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 5.25% 6.25 % 4/20/2027 318 — — — % Total Beverage, Food & Tobacco 60,197 60,325 16.1 % Capital Equipment Blackbird Purchaser Inc. (6) (13) First Lien Term Loan L + 4.50% 5.25 % 4/8/2026 6,170 6,117 6,132 1.6 % Blackbird Purchaser Inc. (Delayed Draw) (6) (11) (13) First Lien Term Loan L + 4.50% 5.25 % 4/8/2026 2,708 (27) (17) — % Blackbird Purchaser Inc (Delayed Draw) (6) (11) (13) First Lien Term Loan L + 4.50% 5.25 % 4/8/2026 1,110 (11) (7) — % Heartland Home Services (6) (9) (13) First Lien Term Loan L + 6.00% 7.00 % 12/15/2026 6,600 6,542 6,666 1.8 % Heartland Home Services (Delayed Draw) (6) (9) (13) First Lien Term Loan L + 6.00% 7.00 % 12/15/2026 2,624 2,624 2,650 0.7 % Heartland Home Services (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 6.00% 7.00 % 12/15/2026 5,722 2,905 2,991 0.8 % PT Intermediate Holdings III, LLC (6) (9) (13) First Lien Term Loan L + 5.50% 6.25 % 11/1/2028 8,913 8,824 8,829 2.4 % Total Capital Equipment 26,974 27,244 7.3 % Chemicals, Plastics, & Rubber Ascensus (9) (15) Subordinated Debt L + 6.50% 7.00 % 8/2/2029 8,000 7,922 8,043 2.2 % Ascensus Specialties (6) (9) (13) First Lien Term Loan L + 4.25% 5.00 % 6/30/2028 9,930 9,742 9,850 2.6 % Boulder Scientific Company LLC (6) First Lien Term Loan L + 4.50% 5.50 % 12/29/2025 2,242 2,252 2,226 0.6 % Spartech (6) (9) (13) First Lien Term Loan L + 4.75% 5.50 % 5/5/2028 10,058 9,963 10,132 2.7 % Total Chemicals, Plastics, & Rubber 29,879 30,251 8.1 % Construction & Building Erie Construction (6) (13) First Lien Term Loan L + 4.75% 5.75 % 7/30/2027 11,032 10,924 11,032 2.9 % Sciens Building Solutions, LLC (6) (9) (13) First Lien Term Loan L + 5.75% 6.50 % 12/15/2027 9,505 9,316 9,316 2.5 % See Notes to Consolidated Financial Statements 101 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2021 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Sciens Building Solutions, LLC (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 5.75% 6.50 % 12/15/2027 4,950 (49) (98) — % Total Construction & Building 20,191 20,250 5.4 % Consumer Goods: Durable All My Sons (6) (13) First Lien Term Loan L + 5.00% 5.75 % 10/25/2028 5,710 5,654 5,657 1.5 % Halo Buyer Inc (6) (15) First Lien Term Loan L + 4.50% 5.50 % 6/30/2025 5,789 5,732 5,456 1.5 % Petmate (6) (13) First Lien Term Loan L + 5.50% 6.25 % 9/15/2028 10,000 9,900 9,906 2.6 % Total Consumer Goods: Durable 21,286 21,019 5.6 % Consumer Goods: Non-durable Arcadia Consumer Health (6) (9) (13) First Lien Term Loan L + 5.00% 5.75 % 9/10/2027 12,862 12,740 12,762 3.4 % Badger Sportswear Acquisition Inc (6) First Lien Term Loan L + 4.50% 5.75 % 9/11/2023 3,860 3,811 3,697 1.0 % FoodScience (6) (13) First Lien Term Loan L + 4.75% 5.75 % 3/1/2027 7,903 7,831 7,902 2.1 % FoodScience (6) (13) First Lien Term Loan L + 4.75% 5.75 % 3/1/2027 7,022 6,955 7,021 1.9 % Market Performance Group (6) (13) First Lien Term Loan L + 5.50% 6.50 % 12/29/2026 7,425 7,391 7,425 2.0 % Market Performance Group (6) (13) First Lien Term Loan L + 5.75% 6.75 % 12/29/2026 2,556 2,531 2,556 0.7 % Total Consumer Goods: Non-durable 41,259 41,363 11.1 % Containers, Packaging & Glass B2B Packaging (6) (13) First Lien Term Loan L + 6.50% 7.50 % 10/7/2026 4,111 4,060 4,123 1.1 % B2B Packaging (Delayed Draw) (6) (13) First Lien Term Loan L + 6.50% 7.50 % 10/7/2026 1,359 1,342 1,363 0.4 % B2B Packaging (Delayed Draw) (6) (13) First Lien Term Loan L + 6.50% 7.50 % 10/7/2026 6,218 6,218 6,236 1.7 % B2B Packaging (Delayed Draw) (11) (13) First Lien Term Loan L + 6.50% 7.50 % 10/7/2026 3,258 923 933 0.2 % Good2Grow (6) (9) (13) First Lien Term Loan L + 4.50% 5.50 % 12/1/2027 10,000 9,900 9,903 2.7 % Specialized Packaging Group (6) (7) (10) (13) First Lien Term Loan L + 5.50% 6.50 % 12/17/2025 3,044 3,017 3,075 0.8 % Specialized Packaging Group (6) (7) (10) (13) First Lien Term Loan L + 5.50% 6.50 % 12/17/2025 7,425 7,364 7,499 2.0 % Total Containers, Packaging & Glass 32,824 33,132 8.9 % Environmental Industries Cadmus (6) First Lien Term Loan L + 5.00% 6.00 % 9/14/2027 3,333 3,302 3,332 0.9 % Cadmus (Delayed Draw) (6) (11) First Lien Term Loan L + 4.75% 6.00 % 9/14/2027 1,667 — (1) — % See Notes to Consolidated Financial Statements 102 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2021 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) The Facilities Group (6) (9) (13) First Lien Term Loan L + 5.75% 6.75 % 11/30/2027 4,971 4,922 4,923 1.3 % The Facilities Group (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 5.75% 6.75 % 11/30/2027 5,029 2,514 2,465 0.7 % Total Environmental Industries 10,738 10,719 2.9 % Healthcare & Pharmaceuticals Affinity Hospice (6) (9) (13) First Lien Term Loan L + 4.75% 5.75 % 12/17/2027 6,190 6,110 6,129 1.6 % Affinity Hospice (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 4.75% 5.75 % 12/17/2027 3,809 — (38) — % Anne Arundel First Lien Term Loan N/A 11.00 % 4/16/2026 2,193 2,128 2,128 0.6 % Anne Arundel Subordinated Debt N/A 11.00 % 4/16/2026 1,838 1,808 1,800 0.5 % Anne Arundel (Delayed Draw) (11) Subordinated Debt N/A 11.00 % 4/16/2026 2,258 1,289 1,257 0.3 % Genesee Scientific (6) (9) (13) First Lien Term Loan L + 4.50% 7.75 % 9/30/2027 6,080 6,022 6,002 1.6 % Genesee Scientific (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 4.50% 5.50 % 9/30/2027 2,027 — (26) — % GHR Healthcare (6) (13) First Lien Term Loan L + 5.25% 6.25 % 12/9/2027 6,532 6,467 6,468 1.7 % GHR Healthcare (6) (11) (13) First Lien Term Loan L + 5.25% 6.25 % 12/9/2027 3,458 — (34) — % Midwest Eye Consultants (6) (13) First Lien Term Loan L + 4.50% 5.50 % 8/20/2027 9,198 9,110 9,095 2.4 % PromptCare (6) (9) (13) First Lien Term Loan L + 6.00% 7.00 % 9/1/2027 8,372 8,218 8,234 2.2 % PromptCare (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 6.00% 7.00 % 9/1/2027 3,551 729 706 0.2 % Quorum Health Resources, LLC (6) (13) First Lien Term Loan L + 5.25% 6.25 % 5/28/2027 7,837 7,763 7,785 2.1 % SM Wellness Holdings, Inc (6) (13) First Lien Term Loan L + 4.75% 5.50 % 4/17/2028 13,811 13,682 13,754 3.7 % SM Wellness Holdings, Inc (Delayed Draw) (6) (11) (13) First Lien Term Loan L + 4.75% 5.50 % 4/17/2028 1,154 877 872 0.2 % Total Healthcare & Pharmaceuticals 64,203 64,132 17.1 % High Tech Industries Argano, LLC (6) (13) First Lien Term Loan L + 5.50% 6.50 % 6/10/2026 5,749 5,697 5,706 1.5 % Argano, LLC (Delayed Draw) (6) (11) (13) First Lien Term Loan L + 5.50% 6.50 % 6/10/2026 2,539 1,498 1,479 0.4 % Diligent Corporation (9) (13) First Lien Term Loan L + 5.75% 6.75 % 7/31/2025 1,506 1,493 1,496 0.4 % Diligent Corporation (6) (9) First Lien Term Loan L + 6.25% 7.25 % 8/4/2025 12,728 12,690 12,841 3.4 % Diligent Corporation (9) (13) First Lien Term Loan L + 5.75% 6.75 % 8/4/2025 3,456 3,427 3,432 0.9 % Diligent Corporation (Delayed Draw) (9) (11) First Lien Term Loan L + 6.25% 7.25 % 7/31/2025 502 99 112 — % Eliassen Group LLC (6) (13) First Lien Term Loan L + 4.25% 4.35 % 11/5/2024 8,729 8,695 8,729 2.3 % Exterro (6) (9) (13) First Lien Term Loan L + 5.50% 6.50 % 6/3/2024 9,474 9,408 9,529 2.6 % See Notes to Consolidated Financial Statements 103 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2021 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Fineline Merger Subordinated Debt L + 9.00% 10.00 % 8/22/2028 2,941 2,901 2,971 0.8 % Northern Star Industries Inc (6) First Lien Term Loan L + 4.75% 5.75 % 3/28/2025 3,321 3,305 3,304 0.9 % North Haven CS Acquisition Inc First Lien Term Loan L + 5.25% 6.25 % 1/23/2025 6,808 6,807 6,762 1.8 % Prosci, Inc. (6) First Lien Term Loan L + 4.75% 5.75 % 10/21/2026 4,933 4,885 4,887 1.3 % Revalize (Delayed Draw) (9) (13) First Lien Term Loan L + 5.25% 6.25 % 4/15/2027 4,326 4,311 4,278 1.1 % Revalize (Delayed Draw) (6) (9) First Lien Term Loan L + 5.25% 6.25 % 4/15/2027 1,078 1,067 1,066 0.3 % Revalize (Delayed Draw) (6) (9) (11) First Lien Term Loan L + 5.75% 6.75 % 4/15/2027 1,627 (8) (18) — % Solve Industrial Motion Group Subordinated Debt N/A 10.75 % 6/30/2028 1,763 1,728 1,733 0.5 % Solve Industrial Motion Group (Delayed Draw) (11) Subordinated Debt N/A 10.75 % 6/30/2028 1,175 911 891 0.2 % SmartWave (6) (13) First Lien Term Loan L + 5.50% 6.50 % 11/2/2026 9,404 9,303 9,404 2.5 % Total High Tech Industries 78,217 78,602 20.9 % Media: Advertising, Printing & Publishing Tinuiti (6) (9) (13) First Lien Term Loan L + 4.50% 5.50 % 12/10/2026 3,009 2,977 3,009 0.8 % Tinuiti Inc (Delayed Draw) (Incremental) (6) (9) (11) (13) First Lien Term Loan L + 4.50% 5.50 % 12/10/2026 10,008 — — — % Tinuiti (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 4.50% 5.50 % 12/10/2026 1,958 387 389 0.1 % Total Media: Advertising, Printing & Publishing 3,364 3,398 0.9 % Media: Diversified & Production CVI Parent (6) (13) First Lien Term Loan L + 4.50% 5.50 % 8/12/2027 2,946 2,918 2,926 0.8 % Spectrio II (6) (9) (13) First Lien Term Loan L + 6.00% 7.00 % 12/9/2026 8,206 8,135 8,288 2.2 % Spectrio II (Delayed Draw) (6) (9) (13) First Lien Term Loan L + 6.00% 7.00 % 12/9/2026 2,915 2,891 2,945 0.8 % Spectrio II (Delayed Draw) (9) (11) (13) First Lien Term Loan L + 6.00% 7.00 % 12/9/2026 3,823 (18) 38 — % Total Media: Diversified & Production 13,926 14,197 3.8 % Retail Syndigo (6) (9) (13) First Lien Term Loan L + 4.50% 5.25 % 12/10/2027 5,955 5,981 5,955 1.6 % Total Retail 5,981 5,955 1.6 % See Notes to Consolidated Financial Statements 104 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2021 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Services: Business Big Truck Rental Subordinated Debt L + 8.00% 9.00 % 9/23/2027 12,500 12,257 12,258 3.3 % Bounteous (6) (9) (13) First Lien Term Loan L + 5.00% 6.00 % 8/2/2027 5,457 5,404 5,414 1.4 % Bounteous (6) (9) (13) First Lien Term Loan L + 5.00% 6.00 % 8/2/2027 2,233 2,211 2,216 0.6 % Bounteous (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 5.00% 6.00 % 8/2/2027 4,466 — (35) — % Bounteous (Delayed Draw) (6) (9) (13) First Lien Term Loan L + 5.00% 6.00 % 8/2/2027 2,822 2,796 2,800 0.7 % Bullhorn Inc (6) (9) (13) First Lien Term Loan L + 5.75% 6.75 % 9/30/2026 12,679 12,526 12,743 3.4 % Bullhorn (Delayed Draw) (9) (11) (13) First Lien Term Loan L + 5.75% 6.75 % 9/30/2026 1,300 (6) 7 — % BusinesSolver (6) (9) (13) First Lien Term Loan L + 5.75% 6.50 % 12/1/2027 7,879 7,801 7,802 2.1 % BusinesSolver (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 5.75% 6.50 % 12/1/2027 2,121 (11) (21) — % Career Now Subordinated Debt N/A 10.00% (Cash) 1.00%(PIK) 3/30/2027 3,024 2,965 2,967 0.8 % Cornerstone Advisors of Arizona LLC (6) (13) First Lien Term Loan L + 5.50% 6.50 % 9/24/2026 2,342 2,323 2,366 0.6 % Cornerstone Advisors of Arizona, LLC (6) (13) First Lien Term Loan L + 5.50% 6.50 % 9/24/2026 315 312 318 0.1 % Cornerstone Advisors of Arizona LLC (Delayed Draw) (6) (13) First Lien Term Loan L + 5.50% 6.50 % 9/24/2026 215 214 217 0.1 % E78 (6) (13) First Lien Term Loan L + 5.50% 6.50 % 12/1/2027 5,714 5,657 5,659 1.5 % E78 (Delayed Draw) (6) (11) (13) First Lien Term Loan L + 5.50% 6.50 % 12/1/2027 4,286 (42) (42) — % Gabriel Partners LLC (6) (9) (13) First Lien Term Loan L + 6.00% 7.00 % 9/21/2026 9,433 9,351 9,433 2.5 % Gabriel Partners, LLC (Incremental) (9) (13) First Lien Term Loan L + 6.00% 7.00 % 9/21/2026 3,893 3,857 3,893 1.0 % Gabriel Partners LLC (Delayed Draw) (6) (9) (13) First Lien Term Loan L + 6.00% 7.00 % 9/21/2026 1,571 1,571 1,571 0.4 % Hasa Inc Subordinated Debt N/A 10.50% (Cash) 1.50% PIK 1/16/2026 2,471 2,432 2,535 0.7 % Lion Merger Sub Inc (6) (9) (13) First Lien Term Loan L + 6.50% 7.50 % 12/17/2025 14,745 14,553 14,697 3.9 % LSCS Holdings Inc (6) (13) First Lien Term Loan L + 4.50% 5.00 % 12/16/2028 10,000 9,950 9,955 2.7 % LYNX FRANCHISING, LLC (6) (9) (13) First Lien Term Loan L + 6.25% 7.25 % 12/23/2026 10,000 9,900 9,901 2.6 % Output Services Group Inc (6) First Lien Term Loan L + 4.50% 5.50 % 3/27/2024 3,869 3,860 3,331 0.9 % Plaze Subordinated Debt L + 7.50% 8.50 % 7/7/2028 15,000 14,568 14,719 3.9 % Scaled Agile (6) (9) (13) First Lien Term Loan L + 5.50% 6.50 % 12/15/2028 8,077 7,997 7,997 2.1 % Scaled Agile (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 5.50% 6.50 % 12/15/2028 1,923 — (19) — % Smile Brands Subordinated Debt L + 8.50% 9.25 % 4/13/2026 9,597 9,462 9,503 2.5 % Smile Brands (Delayed Draw) (11) Subordinated Debt L + 8.50% 9.25 % 4/13/2026 1,959 — (19) — % See Notes to Consolidated Financial Statements 105 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2021 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Soliant Health (6) (13) First Lien Term Loan L + 4.25% 5.00 % 3/31/2028 9,325 9,260 9,309 2.5 % Vital Records Control (6) (9) (13) First Lien Term Loan L + 5.50% 6.25 % 6/29/2027 4,003 3,947 3,944 1.1 % Vital Records Control (Delayed Draw) (6) (9) (11) (13) First Lien Term Loan L + 5.50% 6.25 % 6/29/2027 670 255 255 0.1 % Worldwide Clinical Trials Holdings Inc (6) First Lien Term Loan L + 4.50% 5.50 % 12/5/2024 3,898 3,879 3,898 1.0 % Worldwide Clinical Trials Holdings Inc (Incremental) (6) (13) First Lien Term Loan L + 4.50% 5.50 % 12/5/2024 6,183 6,131 6,183 1.7 % Total Services: Business 165,380 165,755 44.2 % Services: Consumer NJEye LLC (6) First Lien Term Loan L + 5.25% 6.25 % 9/17/2024 5,382 5,353 5,214 1.4 % NJEye LLC (Delayed Draw) (6) (11) First Lien Term Loan L + 5.25% 6.25 % 9/16/2024 2,982 690 612 0.2 % North Haven Spartan US Holdco LLC (6) First Lien Term Loan L + 5.00% 6.00 % 6/6/2025 2,555 2,550 2,308 0.6 % North Haven Spartan US Holdco LLC (Delayed Draw) (6) First Lien Term Loan L + 5.00% 6.00 % 6/6/2025 222 221 200 0.1 % One World Fitness PFF LLC (6) First Lien Term Loan L + 5.25% 6.25 % 11/26/2025 3,916 3,915 3,265 0.9 % Total Services: Consumer 12,729 11,599 3.2 % Telecommunications BCM One (6) (13) First Lien Term Loan L + 4.50% 5.50 % 11/17/2027 6,388 6,388 6,342 1.7 % BCM One (Delayed Draw) (6) (11) First Lien Term Loan L + 4.50% 5.50 % 11/17/2027 1,858 — (13) — % Corbett Technology Solutions, Inc. ("CTSI") (6) (13) First Lien Term Loan L + 5.00% 6.00 % 10/29/2027 5,873 5,816 5,818 1.6 % Corbett Technology Solutions, Inc. ("CTSI") (Delayed Draw) (6) (13) First Lien Term Loan L + 5.00% 6.00 % 10/29/2027 4,126 4,126 4,088 1.1 % Mobile Communications America Inc (Incremental) (6) First Lien Term Loan L + 5.00% 6.00 % 3/4/2025 690 688 690 0.2 % Mobile Communications America Inc (6) First Lien Term Loan L + 4.25% 5.25 % 3/4/2025 3,896 3,905 3,847 1.0 % Momentum Telecom II (6) (9) (13) First Lien Term Loan L + 5.75% 6.75 % 4/16/2027 10,260 10,166 10,233 2.7 % Sapphire Telecom Inc (6) (9) First Lien Term Loan L + 5.25% 6.25% (Cash) 1.00% (PIK) 11/20/2025 6,775 6,727 5,713 1.5 % Tyto Athene, LLC (6) (13) First Lien Term Loan L + 5.50% 6.25 % 4/3/2028 7,644 7,571 7,644 2.1 % Total Telecommunications 45,387 44,362 11.9 % Transportation: Cargo A&R Logistics Holdings Inc (6) (9) First Lien Term Loan L + 6.50% 7.50 % 5/3/2025 4,457 4,422 4,502 1.2 % A&R Logistics Holdings, Inc (Incremental) (6) (9) First Lien Term Loan L + 6.50% 7.50 % 5/3/2025 263 261 266 0.1 % See Notes to Consolidated Financial Statements 106 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2021 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) A&R Logistics Holdings, Inc (Incremental) (9) (13) First Lien Term Loan L + 6.00% 7.00 % 5/3/2025 913 904 913 0.2 % SEKO Global Logistics (6) First Lien Term Loan L + 5.00% 6.00 % 12/30/2026 1,148 1,137 1,149 0.3 % SEKO Global Logistics Subordinated Debt L + 9.00% 10.00 % 6/30/2027 9,834 9,651 9,932 2.7 % SEKO Global Logistics (Delayed Draw) (11) Subordinated Debt L + 9.00% 10.00 % 6/30/2027 907 — 9 — % TI ACQUISITION NC LLC (6) First Lien Term Loan L + 4.25% 5.25 % 3/19/2027 2,838 2,744 2,832 0.8 % Wittichen Supply Subordinated Debt N/A 10.00% (Cash) 2.00% (PIK) 7/31/2028 4,172 4,094 4,108 1.1 % Wittichen Supply (Delayed Draw) (11) Subordinated Debt N/A 10.00% (Cash) 2.00% (PIK) 7/31/2028 2,311 — (35) — % Total Transportation: Cargo 23,213 23,676 6.4 % Utilities: Electric TPC Wire & Cable Subordinated Debt N/A 10.00% (Cash) 1.00% (PIK) 2/16/2028 2,167 2,139 2,136 0.6 % TPC Wire & Cable (Delayed Draw) (11) Subordinated Debt N/A 10.00% (Cash) 1.00% (PIK) 2/16/2028 938 (8) (13) — % Warrior Acquisition Inc (6) First Lien Term Loan L + 5.50% 6.50 % 9/16/2026 1,966 1,940 1,880 0.5 % Warrior Acquisition Inc (Delayed Draw) (6) (11) First Lien Term Loan L + 5.50% 6.50 % 9/16/2026 622 — (27) — % Total Utilities: Electric 4,071 3,976 1.1 % Wholesale Go Engineer (6) (9) (13) First Lien Term Loan L + 5.50% 6.50 % 12/21/2027 11,808 11,691 11,691 3.1 % Go Engineer (6) (9) (11) (13) First Lien Term Loan L + 5.50% 6.50 % 12/21/2027 3,191 (32) (32) — % Total Wholesale 11,659 11,659 3.1 % Total Debt Investments 764,348 764,880 204.5 % Equity Investments Automotive Covercraft (8) (14) Limited Partnership Interest N/A — % N/A 1 768 873 0.2 % Total Automotive 768 873 0.2 % Construction & Building Erie Construction (8) (14) Limited Partnership Interest N/A — % N/A — 166 270 0.1 % Total Construction & Building 166 270 0.1 % See Notes to Consolidated Financial Statements 107 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2021 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Consumer Goods: Non-durable FoodScience (8) (14) Limited Partnership Interest N/A — % N/A — 98 118 — % FoodScience (8) (14) Limited Partnership Interest N/A — % N/A 5 5 6 — % Total Consumer Goods: Non-durable 103 124 — % Containers, Packaging & Glass Specialized Packaging Group (7) (8) (10) (14) Limited Partnership Interest N/A — % N/A 122 122 155 — % Specialized Packaging Group (7) (8) (10) (14) Limited Partnership Interest N/A — % N/A 11 11 11 — % Total Containers, Packaging & Glass 133 166 — % Healthcare & Pharmaceuticals Anne Arundel (8) (14) Limited Partnership Interest N/A — % N/A 645 645 761 0.2 % Total Healthcare & Pharmaceuticals 645 761 0.2 % High Tech Industries Solve Industrial Motion Group (8) (14) Limited Partnership Interest N/A — % N/A — 313 327 0.1 % Total High Tech Industries 313 327 0.1 % Services: Business Career Now (8) (14) Limited Partnership Interest N/A — % N/A 624 624 629 0.2 % E78 (8) (14) Limited Partnership Interest N/A — % N/A — 310 310 0.1 % Hasa Inc (8) Limited Partnership Interest N/A — % N/A 645 645 958 0.3 % Total Services: Business 1,579 1,897 0.6 % Transportation: Cargo SEKO Global Logistics (8) (14) Limited Partnership Interest N/A — % N/A 671 332 1,651 0.4 % See Notes to Consolidated Financial Statements 108 NUVEEN CHURCHILL DIRECT LENDING CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2021 (dollar amounts in thousands, including share data) Portfolio Company (1) (2) Footnotes Investment Spread Above Reference Rate (3) Interest Rate (3) Maturity Date Par Amount Amortized Cost Fair Value (4) % of Net Assets (5) Wittichen Supply (8) (14) Limited Partnership Interest N/A — % N/A 2 1,911 2,064 0.6 % Total Transportation: Cargo 2,243 3,715 1.0 % Total Equity Investments 5,950 8,133 2.2 % Cash equivalents (12) 34,691 34,691 9.3 % Total Investments $ 804,989 $ 807,704 216.0 % _______________ (1) All investments are non-controlled/non-affiliated investments as defined by the Investment Company Act of 1940, as amended (the "1940 Act"). The 1940 Act classifies investments based on the level of control that the Company maintains in a particular portfolio company. As defined in the 1940 Act, a company is generally presumed to be “non-controlled” when the Company owns 25% or less of the portfolio company’s voting securities and “controlled” when the Company owns more than 25% of the portfolio company’s voting securities. The 1940 Act also classifies investments further based on the level of ownership that the Company maintains in a particular portfolio company. As defined in the 1940 Act, a company is generally deemed as “non-affiliated” when the Company owns less than 5% of a portfolio company’s voting securities and “affiliated” when the Company owns 5% or more of a portfolio company’s voting securities. (2) Unless otherwise indicated, issuers of debt and equity held by the Company are domiciled in the United States. (3) The majority of the investments bear interest at rates that may be determined by reference to London Interbank Offered Rate (“LIBOR” or "L"), as well as Secured Overnight Financing Rate ("SOFR" or "S"), which reset monthly or quarterly. For each such investment, the Company has provided the spread over LIBOR and SOFR and the current contractual interest rate in effect at December 31, 2021. As of December 31, 2021, rates for 1M L, 2M L, 3M L, 6M L and 12M L are 0.10%, 0.15%, 0.21%, 0.34% and 0.58% respectively. As of December 31, 2021, rate for 1M S ("SOFR") is 0.05%. For portfolio companies with multiple interest rate contracts, the interest rate shown is a weighted average current interest rate in effect as of December 31, 2021. Certain investments are subject to a LIBOR floor. For fixed rate loans, a spread above a reference rate is not applicable. (4) All investments valued using unobservable inputs (Level 3), unless otherwise noted. See Note 3 “Fair Value Measurements” for more information. (5) Percentage is based on net assets of $374,051 as of December 31, 2021. (6) Denotes that all or a portion of the assets are owned by CLO-I (as defined in the Notes). CLO-I has entered into a senior secured revolving credit facility (the “Wells Fargo Financing Facility”). The lenders of the Wells Fargo Financing Facility have a first lien security interest in substantially all of the assets of CLO-I. Accordingly, such assets are not available to creditors of the Company. (7) This portfolio company is not domiciled in the United States. The principal place of business for Specialized Packing Group is Canada. (8) Security acquired in transaction exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), and may be deemed to be a “restricted security” under the Securities Act. As of December 31, 2021, the Company held thirteen restricted securities with an aggregate fair value of $8,133, or 2.2% of the Company’s net assets. The acquisition dates of these securities were as follows: Hasa Inc. - July 15, 2020, Anne Arundel - October 16, 2020, Specialized Packaging Group - December 17, 2020 & October 22, 2021, SEKO Global Logistics - December 30, 2020, FoodScience - March 1, 2021, Solve Industrial Motion Group - June 30, 2021, Wittichen Supply - July 27, 2021, Erie Construction - July 30, 2021, Career Now - September 30, 2021, Covercraft - August 20, 2021, and E78 - December 1, 2021. (9) Investment is a unitranche position. (10) The investment is considered as a non-qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company cannot acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company's total assets. As of December 31, 2021, total non-qualifying assets at fair value represented 1.3% of the Company's total assets calculated in accordance with the 1940 Act. (11) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. See Note 6 "Commitments and Contingencies". The investment may be subject to unused commitment fees. (12) Cash equivalents balance represents amounts held in an interest-bearing money market fund issued by U.S. Bank National Association. (13) Denotes that all or a portion of the assets are owned by SPV II and SPV III (as defined in the Notes). SPV II has entered into a senior secured revolving credit facility (the “SPV II Financing Facility”). The lenders of the SPV II Financing Facility have a first lien security interest in substantially all of the assets of SPV II. Accordingly, such assets are not available to creditors of the Company. (14) Investment is non-income producing. (15) Investments valued using observable inputs (Level 2). See Notes to Consolidated Financial Statements 109 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) 1. ORGANIZATION Nuveen Churchill Direct Lending Corp. (the “Company”) was formed on March 13, 2018, as a limited liability company under the laws of the State of Delaware and was converted into a Maryland corporation on June 18, 2019 prior to the commencement of operations. The Company is a closed-end, externally managed, non-diversified management investment company that has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). In addition, the Company has elected, and intends to qualify annually thereafter, to be treated for U.S. federal income tax purposes as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (together with the rules and regulations promulgated thereunder, the “Code”). Effective June 1, 2020, the Company changed its name from “Nuveen Churchill BDC, Inc.” to “Nuveen Churchill Direct Lending Corp.” On December 31, 2019, immediately prior to the BDC election, the Company’s wholly owned subsidiary Nuveen Churchill BDC SPV I, LLC (“SPV I”) merged with Churchill Middle Market CLO V Ltd. (the “Predecessor Entity”), leaving SPV I as the surviving entity (the “Merger”). SPV I is a Delaware limited liability company that was formed on November 13, 2019. SPV I had no assets or operations prior to completion of the Merger and as a result, the historical books and records of the Predecessor Entity have become the books and records of the surviving entity. The Predecessor Entity was a Cayman exempt limited company and was formed under the laws of the Cayman Islands on November 14, 2017 and commenced operations on January 12, 2018. The Predecessor Entity and SPV I were entities under common control prior to the Merger. On May 20, 2022, SPV I completed a term debt securitization and, in connection therewith, changed its name to Churchill NCDLC CLO-I, LLC (“CLO-I”). See Note 5 , Secured Debt. The Company has consolidated its investments in CLO-I, in accordance with its consolidation policy discussed in Note 2 . The Company’s investment objective is to generate attractive risk-adjusted returns primarily through current income by investing primarily in senior secured loans to private equity-owned U.S. middle market companies, which the Company defines as companies with approximately $10.0 million to $100.0 million of earnings before interest, taxes, depreciation and amortization (“EBITDA”). The Company focuses on privately originated debt to performing U.S. middle market companies, with a portfolio comprised primarily of first-lien senior secured debt and unitranche loans (other than last-out positions in unitranche loans) (collectively “Senior Loans”). The Company also opportunistically invests in junior capital opportunities (second-lien loans, subordinated debt, last-out positions in unitranche loans and equity-related securities) (collectively “Junior Capital Investments”). The Company entered into an investment advisory agreement (the “Investment Advisory Agreement”) with Nuveen Churchill Advisors LLC (the “Adviser”), under which the Adviser has delegated substantially all of its day-to-day portfolio management obligations through a sub-advisory agreement, which was originally entered into on December 31, 2019 and was amended and restated on December 11, 2020, October 7, 2021 and March 8, 2022 (as amended and restated, the “Sub-Advisory Agreement” and, together with the Investment Advisory Agreement, the “Advisory Agreements”), with Churchill Asset Management LLC (the “Sub-Adviser” together with the Adviser, the "Advisers"). Under an administration agreement (the “Administration Agreement”), the Company is provided with certain services by an administrator, Nuveen Churchill Administration LLC (the “Administrator”). The Advisers and Administrator are all affiliates and subsidiaries of Nuveen, LLC, a wholly owned subsidiary of Teachers Insurance and Annuity Association of America (“TIAA”). See Note 4 , Related Party Transactions. Nuveen Churchill BDC SPV II, LLC (“SPV II”) and Nuveen Churchill BDC SPV III, LLC ("SPV III") are Delaware limited liability companies that were each formed on March 19, 2020 and commenced operations on September 21, 2020, the date of their first investment transaction. SPV II and SPV III primarily invest in Senior Loans. NCDL Equity Holdings LLC ("NCDL Equity Holdings") was formed on June 13, 2022 and commenced operations on October 5, 2022 the date of its first investment transaction. NCDL Equity Holdings was formed to hold certain equity-related securities. SPV II, SPV III and NCDL Equity Holdings are wholly owned subsidiaries of the Company and are consolidated in these consolidated financial statements commencing from the date of their formation, in accordance with the Company's consolidation policy discussed in Note 2 . 110 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) The Company may from time to time conduct a private offering of its common stock to “accredited investors” as defined in Rule 501(a) of Regulation D promulgated under the Securities Act of 1933, as amended (the "Securities Act"), in reliance on exemptions from the registration requirements of the Securities Act (the “Private Offering”). Each investor will purchase shares pursuant to a subscription agreement entered into with the Company. The initial closing of the Private Offering was held on March 13, 2020 (the "Initial Closing"). The Company held additional closings (each a “Subsequent Closing”) after the Initial Closing (the “Initial Fundraising Period”). On September 1, 2021, the Company's board of directors (the "Board") determined to extend the Initial Fundraising Period from 18 months to 24 months after the Initial Closing. As a result of the foregoing, the Company extended the period during which it may hold Subsequent Closings from September 13, 2021 to March 13, 2022. On March 8, 2022, the Company’s board of directors determined to conduct a follow-on offering of the Company's shares of common stock following the end of the Initial Fundraising Period, which ended on March 13, 2022 (the “Follow-on Offering”). The Company held its final closing of the Follow-on Offering on June 15, 2022. The Board may, in its sole discretion, extend the Follow-on Offering. If the Company is unable to list its shares on a national securities exchange (an "Exchange Listing") or effectuate another permissible liquidity event (as described in the Company's offering documents) within five years of the Initial Closing, subject to up to two one-year extensions at the discretion of the Board, then the Company will use its best efforts to wind down and/or liquidate and dissolve. 2. SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The consolidated financial statements have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States (“US GAAP”). The Company is an investment company for the purposes of accounting and financial reporting in accordance with Financial Accounting Standards Board ("FASB") Accounting Standards Codification (“ASC”) Topic 946, Financial Services—Investment Companies (“ASC 946”), and pursuant to Regulation S-X. In the opinion of management, all adjustments, which are of a normal recurring nature, considered necessary for the fair statement of the consolidated financial statements for the periods presented, have been included. The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated. Certain prior period amounts have been reclassified to conform to the current period presentation. US GAAP for an investment company requires investments to be recorded at fair value. The carrying value for all other assets and liabilities approximates their fair value, unless otherwise disclosed within. Use of Estimates The preparation of consolidated financial statements in conformity with US GAAP requires the Company 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 consolidated financial statements, as well as the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Cash, Cash Equivalents and Restricted Cash Cash and restricted cash represent cash deposits held at financial institutions, which at times may exceed U.S. federally insured limits. The Company has restrictions on the uses of the cash held by SPV III based on the terms of the Wells Fargo Financing Facility (as defined below) (refer to Note 5 ). Cash equivalents include short-term highly liquid investments, such as money market funds, that are readily convertible to cash and have original maturities of three months or less. Cash, restricted cash and cash equivalents are carried at cost, which approximates fair value. Valuation of Portfolio Investments Investments are valued in accordance with the fair value principles established by FASB ASC Topic 820, Fair Value Measurement (“ASC Topic 820”) and in accordance with the 1940 Act. ASC Topic 820’s definition of fair value focuses on the amount that would be received to sell the asset or paid to transfer the liability in the principal or most advantageous market, and prioritizes the use of market-based inputs (observable) over entity-specific inputs (unobservable) within a measurement of fair value. ASC Topic 820 specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. ASC Topic 820 also provides guidance regarding a fair value hierarchy, which prioritizes information used to measure fair value and the effect of fair value measurements on earnings, and provides for enhanced disclosures determined by the level within the hierarchy of information used in the valuation. In accordance with ASC Topic 820, these inputs are summarized in the three levels listed below: • Level 1 — Valuations are based on unadjusted, quoted prices in active markets for identical assets or liabilities that are accessible at the measurement date. 111 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) • Level 2 — Valuations are based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly. • Level 3 — Valuations based on inputs that are unobservable and significant to the overall fair value measurement. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment’s level within the fair value hierarchy is based on the lowest level of observable input that is significant to the fair value measurement. The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the investment. Active, publicly traded instruments are classified as Level 1 and their values are generally based on quoted market prices, even if both the market’s normal daily trading volume is not sufficient to absorb the quantity held and placing orders to sell the position in a single transaction might affect the quoted price. Fair value is generally determined as the price that would be received for an investment in a current sale, which assumes an orderly market is available for the market participants at the measurement date. If available, fair value of investments is based on directly observable market prices or on market data derived from comparable assets. The Company’s valuation policy considers the fact that no ready market may exist for many of the securities in which it invests and that fair value for its investments must be determined using unobservable inputs. With respect to investments for which market quotations are not readily available (Level 3), the Board, defined further below in Note 4 , undertakes a multi-step valuation process each quarter, as follows: i. the quarterly valuation process begins with each portfolio company or investment being initially valued by either the professionals of the applicable investment team that are responsible for the portfolio investment or an independent third-party valuation firm; ii. preliminary valuation conclusions are documented and approved by the applicable investment team’s investment committee; iii. to the extent that an independent third-party valuation firm has not been engaged by, or on behalf of, the Board to value 100% of the portfolio, then at a minimum, an independent third-party valuation firm will be engaged by, or on behalf of, the Company will provide positive assurance of the portfolio each quarter (such that each investment is reviewed by a third-party valuation firm at least once on a rolling 12-month basis), including a review of management’s preliminary valuation and recommendation of fair value; iv. the audit committee of the Board (the "Audit Committee") reviews the valuations approved by the applicable investment team’s investment committee and, where appropriate, the independent valuation firms, and recommends those values to the Board; and v. the Board discusses the valuations and determines the fair value of each investment in our portfolio in good faith, based on the input of the applicable Investment Team or the respective independent valuation firms and, where appropriate, the Audit Committee. The Board makes this fair value determination on a quarterly basis and in such other instances when a decision regarding the fair value of the portfolio investments is required. Factors considered by the Board as part of the valuation of investments include credit ratings/risk, the portfolio company's current and projected earnings, current and expected leverage, ability to make interest and principal payments, the estimated remaining life of the investment, liquidity, compliance with applicable loan covenants, price to earnings (or other financial) ratios of the portfolio company and other comparable companies, current market yields and interest rate spreads of similar securities as of the measurement date. Other factors taken into account include changes in the interest rate environment and the credit markets that may affect the price at which similar investments would trade. The Board may also base its valuation of an investment on recent investments and securities with similar structure and risk characteristics. The Sub-Adviser obtains market data from its ongoing investment purchase efforts, in addition to monitoring transactions that have closed and are announced in industry publications. External information may include (but is not limited to) observable market data derived from the U.S. loan and equity markets. As part of compiling market data as an indication of current market conditions, management may utilize third-party sources. 112 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) The value assigned to these investments is based upon available information and may fluctuate from period to period. In addition, it does not necessarily represent the amount that ultimately might be realized upon a portfolio investment's sale. Due to the inherent uncertainty of valuation, the estimated fair value of an investment may differ from the value that would have been used had a ready market for the security existed, and the difference could be material. Investment Transactions and Revenue Recognition Investment transactions are recorded on the applicable trade date. Any amounts related to purchases, sales and principal paydowns that have traded, but not settled, are reflected as either a receivable for investments sold or payable for investments purchased on the consolidated statements of assets and liabilities. Realized gains and losses on investment transactions are determined on a specific identification basis and are included as net realized gain (loss) on investments in the consolidated statements of operations. Net change in unrealized appreciation (depreciation) on investments is recognized in the consolidated statements of operations and reflects the period-to-period change in fair value and cost of investments. Interest income, including amortization of premium and accretion of discount on loans, and expenses are recorded on the accrual basis. The Company accrues interest income if it expects that ultimately it will be able to collect such income. The Company may have loans in its portfolio that contain payment-in-kind (“PIK”) income provisions. PIK represents interest that is accrued and recorded as interest income at the contractual rates, increases the loan principal on the respective capitalization dates, and is generally due at maturity. This non-cash source of income is included when determining what must be paid out to stockholders in the form of distributions in order for the Company to maintain its status as a RIC, even though the Company has not yet collected cash. As of December 31, 2022 and December 31, 2021, the fair value of the loans in the portfolio with PIK income provisions was $58,656 and $24,660, respectively, which represents approximately 4.89% and 3.19% of total investments at fair value, respectively. For the years ended December 31, 2022, 2021 and 2020, the Company earned $789, $113, and $28, respectively, in PIK income provisions. Dividend income on preferred equity securities is recorded on the accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity securities is recorded on the record date for private portfolio companies or on the ex-dividend date for publicly traded portfolio companies. For the years ended December 31, 2022 and 2021, the Company earned $225 and $213, respectively, of dividend income on its equity investments. For the year ended December 31, 2020, the Company earned no dividend income on its equity investments. Other income may include income such as consent, waiver, amendment, unused, and prepayment fees associated with the Company’s investment activities, as well as any fees for managerial assistance services rendered by the Company to its portfolio companies. Such fees are recognized as income when earned or the services are rendered. For the years ended December 31, 2022, 2021, and 2020 other income of $1,571, $1,062, and $257, respectively, was earned, primarily related to prepayment and amendment fees. Loans are generally placed on non-accrual status when a payment default occurs or if management otherwise believes that the issuer of the loan will not be able to make contractual interest payments or principal payments. The Company will cease recognizing interest income on that loan until all principal and interest is current through payment or until a restructuring occurs, such that the interest income is deemed to be collectible. However, the Company remains contractually entitled to this interest. The Company may make exceptions to this policy if the loan has sufficient collateral value and is in the process of collection. Accrued interest is written-off when it becomes probable that the interest will not be collected and the amount of uncollectible interest can be reasonably estimated. When a PIK investment is placed on non-accrual status, the accrued, uncapitalized interest is generally reversed through PIK income. As of December 31, 2022, the fair value of the loan on non-accrual status was $8,898, which represents approximately 0.74% of total investments at fair value. As of December 31, 2021, there were no loans in the Company's portfolio on non-accrual status. Deferred Financing Costs Deferred financing costs include capitalized expenses related to the closing or amendments of borrowings. Amortization of deferred financing costs is computed on the straight-line basis over the term of the borrowings. The unamortized balance of such costs is included as a direct deduction from the related liability in the accompanying consolidated statements of assets and liabilities. The amortization of such costs is included in interest and debt financing expenses in the accompanying consolidated statements of operations. 113 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) Organization and Offering Costs Organization costs consist of primarily legal, incorporation and accounting fees incurred in connection with the organization of the Company. Organization costs are expensed as incurred and are shown in the Company's consolidated statements of operations. Refer to Note 4 for further details on the Expense Support Agreement. Offering costs consist primarily of fees and expenses incurred in connection with the offering of shares, as well as legal, printing and other costs associated with the preparation and filing of applicable registration statements and offering materials. Offering costs are recognized as a deferred charge, are amortized on a straight-line basis over 12 months and are shown in the Company's consolidated statements of operations. To the extent such expenses relate to equity offerings, these expenses are charged as a reduction of paid-in capital upon each such offering. For the years ended December 31, 2022, 2021, and 2020, the Company incurred offering costs of $82, $68 and $77, respectively. Income Taxes For U.S. federal income tax purposes, the Company has elected, and intends to qualify annually, to be treated as a RIC under the Code. In order to qualify as a RIC, the Company must meet certain minimum distribution, source-of-income and asset diversification requirements. If such requirements are met, then the Company is generally required to pay U.S. federal income taxes only on the portion of its taxable income and gains it does not distribute. The minimum distribution requirements applicable to RICs require the Company to distribute to its shareholders at least 90% of its investment company taxable income (“ICTI”), as defined by the Code, each year. Depending on the level of ICTI earned in a tax year, the Company may choose to carry forward ICTI in excess of current year distributions into the next tax year. Any such carryover ICTI must be distributed before the end of that next tax year through a dividend declared prior to filing the final tax return related to the year which generated such ICTI. In addition, based on the excise distribution requirements, the Company is subject to a 4% U.S. nondeductible federal excise tax on undistributed income unless the Company distributes in a timely manner an amount at least equal to the sum of (1) 98% of its ordinary income for each calendar year, (2) 98.2% of capital gain net income (both long-term and short-term) for the one-year period ended October 31 in that calendar year and (3) any income realized, but not distributed, in the preceding year. For this purpose, however, any ordinary income or capital gain net income retained by the Company that is subject to U.S. federal income tax at corporate rates is considered to have been distributed. The Company intends to timely distribute to our shareholders substantially all of our annual taxable income for each year, except that the Company may retain certain net capital gains for reinvestment and, depending upon the level of taxable income earned in a year, we may choose to carry forward taxable income for distribution in the following year and pay any applicable U.S. federal excise tax. The Company evaluates tax positions taken or expected to be taken in the course of preparing its consolidated financial statements to determine whether the tax positions are “more-likely than not” to be sustained by the applicable tax authority. SPV I, SPV II and SPV III are disregarded entities for tax purposes and are consolidated with the tax return of the Company. NCDL Equity Holdings has elected to be classified as a corporation for U.S. federal income tax purposes. All penalties and interest associated with income taxes, if any, are included in income tax expense. For the years ended December 31, 2022, 2021 and 2020, the Company did not incur any excise tax expense. Dividends and Distributions to Common Shareholders To the extent that the Company has taxable income available, the Company intends to continue to make quarterly distributions to its common shareholders. Dividends and distributions to common shareholders are recorded on the applicable record date. The amount to be distributed to common shareholders is determined by the Board each quarter and is generally based upon the taxable earnings estimated by management and available cash. Net realized capital gains, if any, will generally be distributed at least annually, although the Company may decide to retain such capital gains for investment. The Company has adopted a dividend reinvestment plan under which shareholders will automatically receive dividends and other distributions in cash unless they elect to have their dividends and other distributions reinvested in additional shares. As a result of the foregoing, if the Board authorizes, and we declare, a cash dividend or distribution, shareholders that have “opted in” to our dividend reinvestment plan will have their cash distributions automatically reinvested in additional shares rather than receiving cash. Functional Currency The functional currency of the Company is the U.S. Dollar and all transactions were in U.S. Dollars. 114 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) Recent Accounting Standards Updates The FASB issued ASU 2020-04, Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reportin g in March 2020. This update provides temporary optional expedients and exceptions to the US GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burdens of the expected market transition from the London Interbank Offered Rate (“LIBOR”) and other interbank offered rates to alternative reference rates, such as the Secured Overnight Financing Rate (“SOFR”). Entities can elect not to apply certain modification accounting requirements to contracts affected by what the guidance calls reference rate reform, if certain criteria are met. This guidance was effective upon issuance and generally can be applied through December 31, 2022. The Company has agreements that have LIBOR as a reference rate with certain portfolio companies. Many of these agreements include an alternative successor rate or language for choosing an alternative successor rate if LIBOR reference is no longer considered to be appropriate. With respect to other agreements, the Company intends to work with its portfolio companies to modify agreements to choose an alternative successor rate. Contract modifications may be required to be evaluated in determining whether the modifications result in the establishment of new contracts or the continuation of existing contracts. The Company plans to adopt this amendment and apply this update, where applicable, to account for contract modifications due to changes in reference rates when LIBOR reference is no longer used. The Company did not utilize the optional expedients and exceptions provided by ASU 2020-04 during the fiscal year ended December 31, 2022. In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848 (“ASU 2022-06”). The amendments in ASU 2022-06 extend the period of time preparers can utilize the reference rate reform relief guidance. ASU 2022-06 became effective for all entities upon issuance. To ensure the relief in Topic 848 covers the period of time during which a significant number of modifications may take place, the ASU defers the sunset date of Topic 848 from December 31, 2022 to December 31, 2024, after which entities will no longer be permitted to apply the relief in Topic 848. The company continues to evaluate the impact that the amendments in this update will have on the Company's consolidated financial statements and disclosures when applied. SEC Disclosure Update and Simplification In December 2020, the U.S. Securities and Exchange Commission (the “SEC”) adopted a new rule providing a framework for fund valuation practices. New Rule 2a-5 under the 1940 Act (“Rule 2a-5”) establishes requirements for determining fair value in good faith for purposes of the 1940 Act. Rule 2a-5 will permit boards, subject to board oversight and certain other conditions, to designate certain parties to perform fair value determinations. Rule 2a-5 also defines when market quotations are “readily available” for purposes of the 1940 Act and the threshold for determining whether a fund must determine the fair value of a security. The SEC also adopted new Rule 31a-4 under the 1940 Act (“Rule 31a-4”), which provides the recordkeeping requirements associated with fair value determinations. Finally, the SEC is rescinding previously issued guidance on related issues, including the role of the board in determining fair value and the accounting and auditing of fund investments. Rule 2a-5 and Rule 31a-4 became effective on March 8, 2021, and have a compliance date of September 8, 2022. An investment company may voluntarily comply with the rules after the effective date, and in advance of the compliance date, under certain conditions. As of December 31, 2022, the Board has not designated the Adviser to perform fair value determinations. The Company has adopted certain revisions to its valuation policies and procedures in order to comply with the applicable requirements of Rule 2a-5 and Rule 31a-4. 3. FAIR VALUE MEASUREMENTS Fair Value Disclosures The following tables present fair value measurements of investments, by major class, and cash equivalents as of December 31, 2022 and 2021, according to the fair value hierarchy: As of December 31, 2022 Level 1 Level 2 Level 3 Total Assets: First Lien Term Loans $ — $ 22,964 $ 1,016,856 $ 1,039,820 Subordinated Debt — — 133,243 133,243 Equity Investments — — 27,313 27,313 Cash Equivalents 17,572 — — 17,572 Total $ 17,572 $ 22,964 $ 1,177,412 $ 1,217,948 115 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) As of December 31, 2021 Level 1 Level 2 Level 3 Total Assets: First Lien Term Loans $ — $ 5,456 $ 677,380 $ 682,836 Subordinated Debt — 8,043 74,001 82,044 Equity Investments — — 8,133 8,133 Cash Equivalents 34,691 — — 34,691 Total $ 34,691 $ 13,499 $ 759,514 $ 807,704 The following tables provide a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the years ended December 31, 2022 and 2021: First Lien Term Loans Subordinated Debt Equity Investments Total Balance as of December 31, 2021 $ 677,380 $ 74,001 $ 8,133 $ 759,514 Purchase of investments 421,363 58,003 12,257 491,623 Proceeds from principal repayments and sales of investments (44,866) (4,131) — (48,997) Payment-in-kind interest 51 738 — 789 Amortization of premium/accretion of discount, net 1,407 324 — 1,731 Net realized gain (loss) on investments (340) 78 — (262) Net change in unrealized appreciation (depreciation) on investments (28,184) (3,813) 6,923 (25,074) Transfers out of Level 3 (1) (9,955) — — (9,955) Transfers to Level 3 (1) — 8,043 — 8,043 Balance as of December 31, 2022 $ 1,016,856 $ 133,243 $ 27,313 $ 1,177,412 Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held as of December 31, 2022 $ (28,852) $ (3,836) $ 6,923 $ (25,765) _______________ (1) Transfers between levels, if any, are recognized at the beginning of the period in which the transfers occur. For the year ended December 31, 2022, transfers into Level 3 from Le vel 2 were a result of changes in the observability of significant inputs for certain portfolio companies. First Lien Term Loans Subordinated Debt Equity Investments Total Balance as of December 31, 2020 $ 323,427 $ 9,749 $ 2,083 $ 335,259 Purchase of investments 534,610 63,956 4,204 602,770 Proceeds from principal repayments and sales of investments (175,330) (462) (338) (176,130) Payment-in-kind interest — 112 — 112 Amortization of premium/accretion of discount, net 901 86 — 987 Net realized gain (loss) on investments 791 9 — 800 Net change in unrealized appreciation (depreciation) on investments 3,581 551 2,184 6,316 Transfers out of Level 3 (1) (10,600) — — (10,600) Balance as of December 31, 2021 $ 677,380 $ 74,001 $ 8,133 $ 759,514 Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held as of December 31, 2021 $ 3,373 $ 551 $ 2,184 $ 6,108 _______________ (1)Transfers between levels, if any, are recognized at the beginning of the period in which the transfers occur. For the year ended December 31, 2021, transfers into Level 3 from Level 2 were a result of changes in the observability of significant inputs for certain portfolio companies. 116 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) Significant Unobservable Inputs ASC Topic 820 requires disclosure of quantitative information about the significant unobservable inputs used in the valuation of assets and liabilities classified as Level 3 within the fair value hierarchy. The valuation techniques and significant unobservable inputs used in Level 3 fair value measurements of assets as of December 31, 2022 and 2021 were as follows: Investment Type Fair Value at December 31, 2022 Valuation Techniques Unobservable Inputs Ranges Weighted Average First Lien Term Loans $ 943,976 Yield Method Market Yield Discount Rates 8.00 % 20.73 % 10.64 % First Lien Term Loan 8,898 Recovery Analysis Recovery Rate 60.20 60.20 60.20 First Lien Term Loans 63,982 Recent Transactions Transaction Price 98.01 100.00 98.23 Subordinated Debt 107,500 Yield Method Market Yield Discount Rates 11.72 % 17.40 % 13.19 % Subordinated Debt 25,743 Recent Transactions Transaction Price 97.00 100.00 98.40 Equity 15,667 Enterprise Value EBITDA Multiple 6.50x 19.50x 7.78x Total $ 1,165,766 Equity investments in the amount of $11,646 at December 31, 2022 have been excluded from the table above as the investments are valued using a recent transaction. Investment Type Fair Value at December 31, 2021 Valuation Techniques Unobservable Inputs Ranges Weighted Average First Lien Term Loans $ 539,291 Yield Method Implied Discount Rate 5.62 % 12.71 % 7.08 % First Lien Term Loans 138,089 Recent Transactions Transaction Price 86.08 99.60 98.70 Subordinated Debt 74,001 Yield Method Implied Discount Rate 6.64 % 13.22 % 10.87 % Equity 7,812 Enterprise Value EBITDA Multiple 6.00x 14.00x 10.50x Equity 321 Recent Transactions Transaction Price 100.00 100.00 100.00 Total $ 759,514 Debt investments are generally valued using an income analysis, which weighs market yield and credit performance discount rates. The market yield analysis compares market yield movements from the date of the closing of the investment to the reporting date. The credit performance analysis determines a yield per unit of leverage at closing and compares that to a current yield per unit of leverage (factoring any change in pricing and change in leverage as a result of the borrower’s actual performance) as of the reporting date. Material underperformance will typically require an increase in the weighting towards the credit performance analysis. The yield method calculates an implied discount rate at closing and compares that to a current implied discount rate as of the reporting date. Implied discount rates are determined using a combination of market yield data and borrower performance. A recent market trade, if applicable, will also be factored into the valuation. Equity investments are generally valued using a market analysis, which utilizes market value multiples (EBITDA or revenue) of publicly traded comparable companies and available precedent sales transactions of comparable companies. The selected multiple is used to estimate the enterprise value of the underlying investment. Alternative valuation methodologies may be used as appropriate for debt or equity investments, and can include a market analysis, income analysis, or liquidation (recovery) analysis. A recent transaction, if applicable, may also be factored into the valuation if the transaction price is believed to be an indicator of value. Weighted average inputs are calculated based on the relative fair value of the investments. Significant increases (decreases) in discount rates could result in lower (higher) fair value measurements. Significant decreases (increases) in comparable multiples may result in lower (higher) fair value measurements. Financial Instruments disclosed but not carried at fair value The fair value of the Company's credit facilities, which would be categorized as Level 3 within the fair value hierarchy approximates their carrying values. The fair value of the 2022 Notes (as defined in Note 5 ) was based on market quotations(s) received from broker/dealer(s). These fair value measurements were based on significant inputs not observable and thus represent Level 3 measurements. The carrying value and fair value of the Company’s debt obligations were as follows: 117 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) December 31, 2022 December 31, 2021 Carrying Value Fair Value Carrying Value Fair Value Wells Fargo Financing Facility (1) $ 111,300 $ 111,300 $ 231,600 $ 231,600 Subscription Facility (1) — — 34,000 34,000 SMBC Financing Facility (1) 252,147 252,147 144,447 144,447 Class A-1 Notes (1) 199,000 193,627 — — Class A-1F Notes (1) 34,250 31,705 — — Class A-L Notes (1) 30,000 29,190 — — Class B Notes (1) 47,250 44,888 — — Class C Notes (1) 31,500 29,295 — — Total $ 705,447 $ 692,152 $ 410,047 $ 410,047 _______________ (1) Carrying value on the consolidated statements of assets and liabilities are net of deferred financing costs. 4. RELATED PARTY TRANSACTIONS Advisory Agreements On December 31, 2019, immediately prior to its election to be regulated as a BDC, the Company entered into the Investment Advisory Agreement with the Adviser. The Board, including all of the directors who are not “interested persons” (as defined in the 1940 Act) of the Company (the “Independent Directors”), approved the Investment Advisory Agreement in accordance with, and on the basis of an evaluation satisfactory to such directors as required by, the 1940 Act. On December 31, 2019, immediately prior to the Company’s election to be regulated as a BDC, the Adviser entered into the Sub-Advisory Agreement with Churchill, which was subsequently amended and restated on December 11, 2020, October 7, 2021 and March 8, 2022. The Board, including all of the Independent Directors, also approved the Sub-Advisory Agreement in accordance with, and on the basis of an evaluation satisfactory to such directors as required by, the 1940 Act. The Adviser has delegated substantially all of its day-to-day portfolio-management obligations under the Investment Advisory Agreement to Churchill pursuant to the Sub-Advisory Agreement. The Adviser has general oversight over the investment process on behalf of the Company and manages the capital structure of the Company, including, but not limited to, asset and liability management. The Adviser also has ultimate responsibility for the Company’s performance under the terms of the Investment Advisory Agreement. Unless terminated earlier as described below, each Advisory Agreement will remain in effect for an initial period of two years and will remain in effect on a year-to-year basis thereafter if approved annually either by the Board or by the affirmative vote of the holders of a majority of our outstanding voting securities and, in each case, a majority of our Independent Directors. Most recently, on November 1, 2022, the Board, including all of the Independent Directors, approved the renewal of the Investment Advisory Agreement in accordance with, and on the basis of an evaluation satisfactory to such directors as required by, the 1940 Act for an additional one-year term expiring on December 31, 2023. Each of the Advisory Agreements will automatically terminate in the event of its assignment, as defined in the 1940 Act, by the applicable Adviser and may be terminated by either the Company or the applicable Adviser without penalty upon not less than 60 days’ written notice to the other. The holders of a majority of our outstanding voting securities may also terminate any of the Advisory Agreements without penalty. The Adviser will retain a portion of the management fee and incentive fee payable under the Investment Advisory Agreement. The remaining amounts will be paid by the Adviser to Churchill as compensation for services provided pursuant to the Sub-Advisory Agreement. Prior to any Exchange Listing or any listing of the Company's securities on any other public trading market, the base management fee is calculated and payable quarterly in arrears at an annual rate of 0.75% of average total assets, excluding cash and cash equivalents and undrawn capital commitments and including assets financed using leverage ("Average Total Assets"), at the end of the two most recently completed calendar quarters. For purposes of this calculation, cash and cash equivalents include any temporary investments in cash-equivalents, U.S. government securities and other high quality investment grade debt investments that mature in 12 months or less from the date of investment. Following an Exchange Listing, the base management fee will be calculated at an annual rate of 1.25% of Average Total Assets. Prior to an Exchange Listing, or any listing of its securities on any other public trading market, the Company will pay no incentive fee to the Adviser. 118 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) Following an Exchange Listing, the Company will pay an incentive fee to the Adviser that will consist of two parts. The first part will be calculated and payable quarterly in arrears based on the Company’s pre-incentive fee net investment income for the preceding quarter. The second part of the incentive fee is a capital gains incentive fee that will be determined and payable in arrears as of the end of each fiscal year. Pre-incentive fee net investment income will not include any realized capital gains, realized capital losses or unrealized capital gains or losses. If any distributions from portfolio companies are characterized as a return of capital, such returns of capital would affect the capital gains incentive fee to the extent a gain or loss is realized. Because of the structure of the incentive fee, it is possible that the Company may pay an incentive fee in a quarter in which it incurs a loss. For example, if the Company receives pre-incentive fee net investment income in excess of the hurdle rate (as defined below) for a quarter, the Company will pay the applicable incentive fee even if it has incurred a loss in that quarter due to realized and unrealized capital losses. Pre-incentive fee net investment income, expressed as a rate of return on the value of our net assets (defined as total assets less indebtedness and before taking into account any incentive fees payable during the period) at the end of the immediately preceding calendar quarter, is compared to a fixed “hurdle rate” of 1.50% per quarter (6.0% annually). Pursuant to the Investment Advisory Agreement, following an Exchange Listing, the Company will pay its Adviser an incentive fee with respect to its pre-incentive fee net investment income in each calendar quarter as follows: • no incentive fee in any calendar quarter in which the pre-incentive fee net investment income does not exceed the hurdle rate of 1.50% (6.0% annually); • 100% of the Company’s pre-incentive fee net investment income with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than 1.76% in any calendar quarter following an Exchange Listing. The Company refers to this portion of the Company’s pre-incentive fee net investment income as the “catch-up” provision. Following an Exchange Listing, the catch-up is meant to provide the Adviser with 15% of the pre-incentive fee net investment income as if a hurdle rate did not apply if this net investment income exceeds 1.76% in any calendar quarter; and • 15% of the amount of pre-incentive fee net investment income, if any, that exceeds 1.76% in any calendar quarter following an Exchange Listing. Following an Exchange Listing, the second part of the incentive fee is a capital gains incentive fee that will be determined and payable in arrears as of the end of each fiscal year (or upon termination of the Investment Advisory Agreement, as of the termination date), and equals 15% of the Company’s realized capital gains as of the end of the fiscal year following an Exchange Listing. In determining the capital gains incentive fee payable to the Adviser, the Company will calculate the cumulative aggregate realized capital gains and cumulative aggregate realized capital losses since inception, and the aggregate unrealized capital depreciation as of the date of the calculation, as applicable, with respect to each of the investments in the Company’s portfolio. For this purpose, cumulative aggregate realized capital gains, if any, equals the sum of the differences between the net sales price of each investment, when sold, and the amortized cost of such investment. Cumulative aggregate realized capital losses equals the sum of the amounts by which the net sales price of each investment, when sold, is less than the amortized cost of such investment since inception. Aggregate unrealized capital depreciation equals the sum of the difference, if negative, between the valuation of each investment as of the applicable calculation date and the amortized cost of such investment. At the end of the applicable year, the amount of capital gains that will serve as the basis for the calculation of the capital gains incentive fee equals the cumulative aggregate realized capital gains less cumulative aggregate realized capital losses, less aggregate unrealized capital depreciation, with respect to our portfolio of investments. If this number is positive at the end of such year, then the capital gains incentive fee for such year equals 15% of such amount, as applicable, less the aggregate amount of any capital gains incentive fees paid in respect of the Company’s portfolio in all prior years following an Exchange Listing. For the years ended December 31, 2022, 2021, and 2020 base management fees were $7,464, $4,049, and $1,522, respectively. As of December 31, 2022 and 2021, $2,211 and $1,376, respectively, of such fees, were unpaid and are included in Management fees payable in the accompanying consolidated statements of assets and liabilities.As of December 31, 2022 and 2021, the Company was not entitled to any incentive fees under the Investment Advisory Agreement. 119 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) Administration Agreement On December 31, 2019, the Company entered into the Administration Agreement, which was approved by the Board. Pursuant to the Administration Agreement, the Administrator furnishes the Company with office facilities and equipment and provides clerical, bookkeeping and record keeping and other administrative services at such facilities. The Administrator performs, or oversees the performance of, the required administrative services, which include, among other things, assisting the Company with the preparation of the financial records that the Company is required to maintain and with the preparation of reports to shareholders and reports filed with the SEC. At the request of the Adviser or the Sub-Adviser, the Administrator also may provide significant managerial assistance on the Company’s behalf to those portfolio companies that have accepted the Company’s offer to provide such assistance. U.S. Bank Trust Company, National Association (as successor in interest to U.S Bank National Association), provides the Company with certain fund administration and bookkeeping services pursuant to a sub-administration agreement with the Administrator. For the years ended December 31, 2022, 2021, and 2020, the Company incurred $1,111, $660, and $534, respectively, in fees under the Administration Agreement, which are included in administration fees in the accompanying consolidated statements of operations. As of December 31, 2022 and 2021, fees of $808 and $418, respectively, were unpaid and included in accrued expenses in the accompanying consolidated statements of assets and liabilities. Expense Support Agreement On December 31, 2019, the Company entered into an expense support and conditional reimbursement agreement (the “Expense Support Agreement”) with the Adviser. The Adviser may pay certain expenses of the Company, provided that no portion of the payment will be used to pay any interest expense of the Company (each, an “Expense Payment”). Such Expense Payment will be made in any combination of cash or other immediately available funds no later than forty-five days after a written commitment from the Adviser to pay such expense, and/or by an offset against amounts due from the Company to the Adviser or its affiliates. Following any calendar quarter in which Available Operating Funds (as defined below) exceed the cumulative distributions accrued to our shareholders based on distributions declared with respect to record dates occurring in such calendar quarter (such amount referred to as the “Excess Operating Funds”), the Company shall pay such Excess Operating Funds, or a portion thereof (each, a “Reimbursement Payment”), to the Adviser until such time as all Expense Payments made by the Adviser to the Company within three years prior to the last business day of such calendar quarter have been reimbursed. Available Operating Funds means the sum of (i) the Company’s net investment income (including net realized short-term capital gains reduced by net realized long-term capital losses), (ii) the Company’s net capital gains (including the excess of net realized long-term capital gains over net realized short-term capital losses) and (iii) dividends and other distributions paid to the Company on account of investments in portfolio companies (to the extent such amounts listed in clause (iii) are not included under clauses (i) and (ii) above). The amount of the Reimbursement Payment for any calendar quarter shall equal the lesser of (i) the Excess Operating Funds in such quarter and (ii) the aggregate amount of all Expense Payments made by the Adviser to the Company within three years prior to the last business day of such calendar quarter that have not been previously reimbursed by the Company to the Adviser. No Reimbursement Payment for any calendar quarter shall be made if (1) the annualized rate of regular cash distributions declared by the Company on record dates in the applicable calendar quarter of such Reimbursement Payment is less than the annualized rate of regular cash distributions declared by the Company on record dates in the calendar quarter in which the Expense Payment was committed to which such Reimbursement Payment relates, or (2) the Company’s Operating Expense Ratio (as defined below) at the time of such Reimbursement Payment is greater than the Operating Expense Ratio at the time the Expense Payment was made to which such Reimbursement Payment relates. The Operating Expense Ratio is calculated by dividing the Company’s operating costs and expenses incurred, less organizational and offering expenses, base management and incentive fees owed to the Adviser, and interest expense, by the Company’s net assets. The Company’s obligation to make a Reimbursement Payment shall automatically become a liability of the Company on the last business day of the applicable calendar quarter, except to the extent the Adviser has waived its right to receive such payment for the applicable quarter. The following table presents a cumulative summary of the Expense Payments that may be subject to reimbursement pursuant to the Expense Support Agreement: 120 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) For the Quarter Ended Expense Payments by Adviser Reimbursement Payments to Adviser Expired Expense Support Unreimbursed Expense Payments Reimbursement Eligibility Expiration December 31, 2019 $ 1,696 $ — $ (1,696) $ — December 31, 2022 March 31, 2020 182 — — 182 March 31, 2023 June 30, 2020 3 — — 3 June 30, 2023 September 30, 2020 466 — — 466 September 30, 2023 December 31, 2020 56 — — 56 December 31, 2023 March 31, 2021 97 — — 97 March 31, 2024 June 30, 2021 62 — — 62 June 30, 2024 September 30, 2021 47 — — 47 September 30, 2024 December 31, 2021 42 — — 42 December 31, 2024 March 31, 2022 71 — — 71 March 31, 2025 June 30, 2022 54 — — 54 June 30, 2025 September 30, 2022 67 — — 67 September 30, 2025 Total $ 2,843 $ — $ (1,696) $ 1,147 The cumulative amount of expense payments by the Adviser as of December 31, 2022 and 2021, are $2,843 and $2,651, respectively. For the years ended December 31, 2022, 2021, and 2020, the Company received $179, $522, and $424, respectively, in expense support from the Adviser relating to legal fees, offering costs and debt financing expenses. Directors' Fees The Board consists of seven members, five of whom are Independent Directors. On December 9, 2019, the Board established an Audit Committee, a Nominating and Corporate Governance Committee and a Special Transactions Committee, each consisting solely of the Independent Directors, and may establish additional committees in the future. For the years ended December 31, 2022, 2021, and 2020, the Company incurred $383, $383, and $383, respectively, in fees which are included in Directors’ fees in the accompanying consolidated statements of operations. As of December 31, 2022 and 2021, $96 and $96, respectively, were unpaid and are included in Directors’ fees payable in the accompanying consolidated statements of assets and liabilities. Other Related Party Transactions From time to time, the Sub-Adviser and the Administrator may pay amounts owed by the Company to third-party providers of goods or services and the Company will subsequently reimburse the Sub-Adviser and Administrator for such amounts paid on its behalf. Amounts payable to the Sub-Adviser and Administrator are settled in the normal course of business without formal payment terms. As of December 31, 2022 and 2021, the Company owed the Sub-Adviser and the Administrator $1,264 and $440 for reimbursements including the Company''s allocable portion of overhead, which are included in Accounts payable and accrued expenses in the accompanying consolidated statements of assets and liabilities. 5. SECURED DEBT The Company, CLO-I, SPV II, and SPV III are party to credit facilities as described below. In accordance with the 1940 Act, the Company is currently only allowed to borrow amounts such that its asset coverage, as defined in the 1940 Act, is maintained at a level of at least 150% after such borrowings. As of December 31, 2022 and 2021, asset coverage was 174.41% and 191.22%, respectively. The Company, CLO-I, SPV II, and SPV III were in compliance with all covenants and other requirements of their respective credit facility agreements. 121 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) Wells Fargo Financing Facility The Predecessor Entity borrowed funds under a credit agreement (the “Agreement”) executed on October 23, 2018. The Agreement was originally executed among the Predecessor Entity, Nuveen Alternatives Advisors LLC, as the original collateral manager to the Predecessor Entity, TIAA, as the sole preference shareholder (the “Preference Shareholder”), and Wells Fargo Bank, N.A., as lender (the “Lender”) and administrative agent. As part of the Agreement, the Predecessor Entity issued to the Lender a $175,000 variable funding note ("Wells Fargo Financing Facility"). Effective on the date of the Merger, the Agreement with the Lender was transferred to SPV I and the borrowings under the Agreement were assumed by SPV I and the Company serves as the collateral management (the "Wells Fargo Financing Facility Agreement"). The Wells Fargo Financing Facility Agreement was amended on October 28, 2020 and March 31, 2022. The most recent amendment on March 31, 2022 extended the reinvestment period from October 28, 2023 to March 31, 2025 and the maturity date from October 28, 2025 to March 31, 2027, and changed the interest rate payable under the Agreement to the sum of 2.20% plus SOFR, among other changes. On May 5, 2022, SPV III entered into the borrower joinder agreement (the “Joinder”) to become party to the Wells Fargo Financing Facility Agreement. Effective May 20, 2022, following the closing of the term debt securitization (discussed further below), the maximum facility amount available was reduced to $275,000 from $350,000 and SPV III began borrowing on the Wells Fargo Financing Facility. The Wells Fargo Financing Facility, as amended, also requires the Company to maintain an asset coverage ratio equal to at least 1.50:1.00. The amount of the borrowings under the Wells Fargo Financing Facility equals the amount of the outstanding advances. Advances under the Wells Fargo Financing Facility may be prepaid and reborrowed at any time during the reinvestment period, but any termination or reduction of the facility amount prior to the first anniversary of the date of the amendment (subject to certain exceptions) is subject to a commitment reduction fee of 1%. As of December 31, 2022 the Wells Fargo Financing Facility bore interest at a rate of SOFR, reset daily plus 2.20% , per annum. As of December 31, 2021, the Wells Fargo Financing Facility bore interest at monthly LIBOR rate, reset daily plus 2.50%, per annum. CLO-I and SPV III, beginning May 5, 2022, have pledged their assets to the collateral agent to secure its obligations under the Wells Fargo Financing Facility. Each of the Company, CLO-I, and SPV III have made customary representations and warranties and are required to comply with various financial covenants related to liquidity and other maintenance covenants, reporting requirements and other customary requirements for similar facilities. Subscription Facility On September 10, 2020, the Company entered into a revolving credit agreement (the ‘‘Subscription Facility’’) with Sumitomo Mitsui Banking Corporation (“SMBC”), as the administrative agent for certain secured parties, the syndication agent, the lead arranger, the book manager, the letter of credit issuer and the lender. The Subscription Facility was subsequently amended on August 12, 2021, September 10, 2021, and September 1, 2022. The most recent amendment on September 1, 2022, among other things, extended the maturity date from September 9, 2022 to September 8, 2023, and changed the underlying benchmark used to compute interest from LIBOR to SOFR. The Subscription Facility has a maximum commitment of $50,000, subject to availability under the "Borrowing Base". The Borrowing Base is calculated based on the unfunded capital commitments of certain investors that have subscribed to purchase shares of the Company, to the extent the capital commitments of such investors also have been approved by SMBC for inclusion in the Borrowing Base and meet certain additional criteria. As of December 31, 2022 and 2021, the Subscription Facility bore interest at a rate of SOFR, plus 1.75% and LIBOR plus 1.75%, respectively, per annum. The Company also pays an unused commitment fee of 0.25% per annum. The Subscription Facility is structured as a revolving credit facility secured by the capital commitments of the Company’s subscribed investors. The Subscription Facility contains certain financial covenants and events of default. SMBC Financing Facility On November 24, 2020, SPV II entered into a senior secured revolving credit facility (the “SMBC Financing Facility”) with SMBC, as the administrative agent, the collateral agent and the lender. 122 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) The SMBC Financing Facility Agreement was amended on December 23, 2021 and June 29, 2022. The most recent amendment on June 29, 2022 increased the maximum facility amount available from $225,000 to $300,000 (the “Maximum Facility Amount”), and changed the benchmark used to compute interest from LIBOR plus 2.15% to SOFR plus 2.15%, among other changes. In addition to the interest rate payable, there is a structuring fee of 1.00% and an unused commitment fee of 0.50% per annum on the undrawn amount. Advances under the SMBC Financing Facility Agreement may be prepaid and reborrowed at any time during the reinvestment period, but any termination or reduction of the Maximum Facility Amount prior to the second anniversary of the closing date (subject to certain exceptions) is subject to a commitment reduction fee of 0.75%. Under the SMBC Financing Facility, which matures on November 24, 2025, the lender has agreed to extend credit to SPV II in an aggregate principal amount up to the Maximum Facility Amount. The Company's ability to draw under the SMBC Financing Facility is scheduled to terminate on November 24, 2023. As of December 31, 2022 and 2021, the SMBC Financing Facility bore interest at one-month SOFR plus 2.15% and one month LIBOR plus 2.15%, respectively, per annum. SPV II has pledged all of its assets to the collateral agent to secure its obligations under the SMBC Financing Facility. Both the Company and SPV II have made customary representations and warranties and are required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. CLO-I On May 20, 2022 (the “Closing Date”), the Company completed a $448,325 term debt securitization (the “2022 Debt Securitization”). Term debt securitization is also known as a collateralized loan obligation and is a form of secured financing incurred by the Company. The notes offered in the 2022 Debt Securitization (the “2022 Notes”) were issued by CLO-I, an indirect, wholly-owned, consolidated subsidiary of the Company. The 2022 Notes consist of $199,000 of AAA Class A-1 2022 Notes, which bear interest at the three-month Term SOFR plus 1.80%; $34,250 of AAA Class A-1F 2022 Notes, which bear interest at 4.42%; $47,250 of AA Class B 2022 Notes, which bear interest at the three-month Term SOFR plus 2.30%; $31,500 of A Class C 2022 Notes, which bear interest at the three-month Term SOFR plus 3.15%; $27,000 of BBB Class D 2022 Notes, which bear interest at the three-month Term SOFR plus 4.15%; and $79,325 of Subordinated 2022 Notes, which do not bear interest. The Company directly owns all of the BBB Class D 2022 Notes and the Subordinated 2022 Notes and as such, these notes are eliminated in consolidation. As part of the 2022 Debt Securitization, CLO-I also entered into a loan agreement (the “CLO-I Loan Agreement”) on the Closing Date, pursuant to which various financial institutions and other persons which are, or may become, parties thereto as lenders (the “Lenders”) committed to make $30,000 of AAA Class A-L 2022 Loans to CLO-I (the “2022 Loans” and, together with the 2022 Notes, the “2022 Debt”). The 2022 Loans bear interest at the three-month Term SOFR plus 1.80% and were fully drawn upon the closing of the transactions. Any Lender may elect to convert all of the Class A-L 2022 Loans held by such Lenders into Class A-1 2022 Notes upon written notice to CLO-I in accordance with the CLO-I Loan Agreement. The 2022 Debt is backed by a diversified portfolio of senior secured and second lien loans. Through April 20, 2026, all principal collections received on the underlying collateral may be used by CLO-I to purchase new collateral under the direction of the Company, in its capacity as collateral manager of CLO-I and in accordance with the Company’s investment strategy, allowing the Company to maintain the initial leverage in the 2022 Debt Securitization. The 2022 Notes are due on April 20, 2034. The 2022 Loans are scheduled to mature, and, unless earlier repaid, the entire unpaid principal balance thereof is due and payable on April 20, 2034. The 2022 Debt is the secured obligation of CLO-I, and the indenture and the CLO-I Loan Agreement, as applicable, governing the 2022 Debt includes customary covenants and events of default. The 2022 Debt has not been, and will not be, registered under the Securities Act of 1933, as amended, or any state “blue sky” laws and may not be offered or sold in the United States absent registration with the Securities and Exchange Commission or applicable exemption from registration. The Company serves as collateral manager to CLO-I under a collateral management agreement (the “Collateral Management Agreement”) and has waived the management fee due to it in consideration for providing these services. Summary of Secured Debt The Company's debt obligations consisted of the following as of December 31, 2022 and 2021: 123 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) December 31, 2022 Wells Fargo Financing Facility Subscription Facility SMBC Financing Facility CLO -I Total Total Commitment $ 275,000 $ 50,000 $ 300,000 $ 342,000 $ 967,000 Amount Outstanding (1) 111,300 — 252,147 342,000 705,447 Unused Portion (2) 163,700 50,000 47,853 — 261,553 Amount Available (3) 158,916 50,000 44,981 — 253,897 _______________ (1) Amount outstanding on the consolidated statements of assets and liabilities are net of deferred financing costs. (2) The unused portion on the credit facilities is the amount upon which commitment fees are based. (3) Available for borrowing on the credit facilities based on the computation of collateral to support the borrowings and subject to compliance with applicable covenants and financial ratios. December 31, 2021 Wells Fargo Financing Facility Subscription Facility SMBC Financing Facility Total Total Commitment $ 275,000 $ 50,000 $ 225,000 $ 550,000 Amount Outstanding (1) 231,600 34,000 144,447 410,047 Unused Portion (2) 43,400 16,000 80,553 139,953 Amount Available (3) 7,951 16,000 62,144 86,095 _______________ (1) Amount outstanding on the consolidated statements of assets and liabilities are net of deferred financing costs. (2) The unused portion is the amount upon which commitment fees are based. (3) Available for borrowing based on the computation of collateral to support the borrowings and subject to compliance with applicable covenants and financial ratios. For the Years Ended December 31, 2022 2021 2020 Interest expense $ 23,424 $ 7,398 $ 3,325 Unused fees 863 1,277 730 Amortization of deferred financing costs (1) 1,408 1,152 431 Total interest and debt financing expenses $ 25,695 $ 9,827 $ 4,486 Average interest rate (2) 4.29 % 3.00 % 3.50 % Average daily borrowings $ 566,195 $ 287,288 $ 116,942 _______________ (1) For the years ended December 31, 2022, 2021, and 2020, $0 , $271, and $116, respectively, of deferred financing costs were designated for reimbursement pursuant to the Expense Support Agreement (see Note 4 ), respectively. (2) Average interest rate includes borrowing interest expense and unused fees. Contractual Obligations The following tables show the contractual maturities of the Company's debt obligations as of December 31, 2022 and 2021: Payments Due by Period As of December 31, 2022 Total Less than 1 Year 1 to 3 years 3 to 5 years More than 5 Years Wells Fargo Financing Facility $ 111,300 $ — $ — $ 111,300 $ — Subscription Facility — — — — — SMBC Financing Facility 252,147 — 252,147 — — CLO-I 342,000 — — — 342,000 Total debt obligations $ 705,447 $ — $ 252,147 $ 111,300 $ 342,000 124 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) Payments Due by Period As of December 31, 2021 Total Less than 1 Year 1 to 3 years 3 to 5 years More than 5 Years Wells Fargo Financing Facility $ 231,600 $ — $ — $ 231,600 $ — Subscription Facility 34,000 34,000 — — — SMBC Financing Facility 144,447 — — 144,447 — Total debt obligations $ 410,047 $ 34,000 $ — $ 376,047 $ — 6. COMMITMENTS AND CONTINGENCIES In the ordinary course of its business, the Company enters into contracts or agreements that contain indemnifications or warranties. Future events could occur that might lead to the enforcement of these provisions against the Company. The Company believes that the likelihood of such an event is remote; however, the maximum potential exposure is unknown. No accrual has been made in the consolidated financial statements as of December 31, 2022 and 2021 for any such exposure. As of December 31, 2022 and 2021, the Company had the following unfunded commitments to fund delayed draw loans: Portfolio Company December 31, 2022 December 31, 2021 ADPD Holdings, LLC $ 3,686 $ — Affinity Hospice 1,981 3,810 Anne Arundel 366 954 Argano, LLC — 1,041 Arotech — 3,057 B2B Packaging — 2,335 BCM One 70 1,858 Blackbird Purchaser, Inc. 2,709 3,819 Bounteous 4,467 4,467 Bullhorn, Inc. — 1,300 BusinesSolver 1,939 2,121 Cadmus 511 1,667 Classic Collision 717 2,964 CMG HoldCo, LLC 2,726 — Coding Solutions Acquisitions 1,967 — Calienger Holdings, L.L.C 588 — Collision Right 506 — Covercraft 4,386 4,386 CrossCountry Consulting 3,320 — Diligent Corporation — 394 E78 2,955 4,286 Elevation Labs 3,125 — Eliassen Group LLC 2,361 — Evergreen Services Group 793 — Fairway Lawns 6,171 — Forefront Dermatology 112 — Genesee Scientific 2,027 2,027 GHR Healthcare 1,422 3,458 Go Engineer — 3,191 Heartland Home Services — 2,788 Heartland Veterinary Partners LLC 9,500 Infobase Acquisition, Inc. 721 — ISG Enterprises, LLC 3,409 — ITSavvy LLC 2,107 — JEGS Automotive 930 930 Kenco PPC Buyer LLC 1,416 — Liberty Buyer 449 — NJEye LLC 489 2,277 125 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) Patriot Growth Insurance Service 6,682 — PromptCare 2,220 2,786 R1 Holdings LLC 1,397 — Randys Holdings, Inc. 3,750 — Repipe Specialists 900 — Revalize — 1,627 Risk Strategies 10,603 — S&S Truck Parts 246 — Scaled Agile 1,923 1,923 Sciens Building Solutions, LLC 3,303 4,950 SCP Eye Care Services, LLC 2,451 — SEKO Global Logistics 3,524 907 SM Wellness Holdings, Inc. — 277 Smile Brands 1,959 1,959 Solve Industrial Motion Group — 264 Spectrio II 3,380 3,823 Technical Safety Services 2,044 — The Facilities Group 882 2,514 Tinuiti Inc. 4,028 11,576 TPC Wire & Cable 157 938 Trilon 1,816 — Vensure Employer Services — 3,545 Vital Records Control 122 406 Warrior Acquisition Inc — 622 Watermill Express, LLC 121 318 Wellspring Pharmaceutical 1,579 — Wittichen Supply 3,846 2,311 World Insurance Associates 2,532 — Total unfunded commitments $ 127,391 $ 93,876 The Company believes its assets will provide adequate coverage to satisfy these unfunded commitments. As of December 31, 2022, the Company had cash and cash equivalents of $39,270, unused borrowings under its credit facilities of $261,553 and undrawn capital commitments from its shareholders of $359,716. 7. NET ASSETS The Company has the authority to issue 500,000,000 shares of common stock, par value $0.01 per share. On December 19, 2019, the Company issued its initial 50 shares to TIAA in connection with the formation of the Company. On December 31, 2019, as a result of the Merger, the Preference Shares issued by the Predecessor Entity were converted and exchanged for 3,310,540 shares of common stock of the Company, and the Predecessor Entity's ordinary shares were dissolved at the time of the Merger. In connection with the Initial Fundraising Period, the Company held its Initial Closing on March 13, 2020 and entered into subscription agreements with a number of investors providing for the private placement of the Company's shares. The Company has held several Subsequent Closings since the Initial Closing until March 13, 2022. On March 8, 2022, the Company’s board of directors determined to conduct a follow-on offering of the Company's shares of common stock following the end of the Initial Fundraising Period, which ended on March 13, 2022 (the “Follow-on Offering”). The Company held its final closing of the Follow-on Offering on June 15, 2022. Under the terms of the subscription agreements, investors are required to fund drawdowns to purchase the Company's shares of common stock up to the amount of their respective capital commitment each time the Company delivers a drawdown notice. As of December 31, 2022, the Company had received capital commitments totaling $905,178 ($359,716 remaining undrawn), of which $100,000 ($26,741 remaining undrawn) is from an affiliated entity of the Company, TIAA. As of December 31, 2022, TIAA owned 3,671,631 shares of the Company's common stock. The following table summarizes total shares issued and proceeds received related to capital activity from inception through December 31, 2022: 126 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) Date Shares Issued Proceeds Received Issuance Price per Share December 21, 2022 3,193,195 $60,000 $18.79 August 1, 2022 2,652,775 $50,082 $18.88 April 25, 2022 1,800,426 $34,964 $19.42 January 21, 2022 1,541,568 $30,000 $19.46 December 9, 2021 1,491,676 $29,207 $19.58 November 1, 2021 1,546,427 $30,000 $19.40 August 23, 2021 2,593,357 $50,000 $19.28 July 26, 2021 1,564,928 $30,000 $19.17 June 22, 2021 1,034,668 $20,000 $19.33 April 23, 2021 1,845,984 $35,000 $18.96 March 11, 2021 785,751 $15,000 $19.09 November 6, 2020 1,870,660 $35,000 $18.71 October 16, 2020 1,057,641 $20,000 $18.91 August 6, 2020 1,105,425 $20,000 $18.09 May 7, 2020 1,069,522 $20,000 $18.70 December 31, 2019 3,310,540 $66,211 $20.00 December 19, 2019 50 $1 $20.00 The following table summarizes the Company's dividends declared from inception through December 31, 2022: Date Declared Record Date Payment Date Dividend per Share December 29, 2022 December 29, 2022 January 17, 2023 $0.50 September 28, 2022 September 28, 2022 October 11, 2022 $0.47 June 30, 2022 June 30, 2022 July 12, 2022 $0.43 March 30, 2022 March 31, 2022 April 12, 2022 $0.41 December 29, 2021 December 29, 2021 January 18, 2022 $0.40 September 29, 2021 September 29, 2021 October 11, 2021 $0.38 June 29, 2021 June 29, 2021 July 12, 2021 $0.31 March 29, 2021 March 29, 2021 April 19, 2021 $0.30 December 29, 2020 December 29, 2020 January 18, 2021 $0.28 November 4, 2020 November 4, 2020 November 11, 2020 $0.23 August 4, 2020 August 4, 2020 August 11, 2020 $0.28 April 16, 2020 April 16, 2020 April 21, 2020 $0.17 The following table reflects the shares issued pursuant to the dividend reinvestment from inception through December 31, 2022: Date Declared Record Date Payment Date Shares Issued December 29, 2022 December 29, 2022 January 17, 2023 93,329 September 28, 2022 September 28, 2022 October 11, 2022 68,093 June 30, 2022 June 30, 2022 July 12, 2022 45,341 March 30, 2022 March 31, 2022 April 12, 2022 32,320 December 29, 2021 December 29, 2021 January 18, 2022 23,017 September 29, 2021 September 29, 2021 October 11, 2021 10,639 June 29, 2021 June 29, 2021 July 12, 2021 3,039 March 29, 2021 March 29, 2021 April 19, 2021 1,824 December 29, 2020 December 29, 2020 January 18, 2021 1,550 November 4, 2020 November 4, 2020 November 11, 2020 98 August 4, 2020 August 4, 2020 August 11, 2020 34 127 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) 8. CONSOLIDATED FINANCIAL HIGHLIGHTS The following is a schedule of financial highlights for the years ended December 31, 2022, 2021, 2020, 2019 and 2018: For the Years Ended December 31, For the period from January 12, 2018 (Commencement of Operations) through December 31, 2022 2021 2020 2019 2018 Per share data: Net asset value at beginning of period $ 19.39 $ 18.74 $ 20.00 $ 19.48 $ — Net investment income (1) 1.95 1.58 1.05 1.58 0.86 Net realized gain (loss) (1) (0.01) 0.06 0.08 0.12 — Net change in unrealized appreciation (depreciation) (1) (1.20) 0.48 (0.70) 0.09 (0.14) Net increase (decrease) in net assets resulting from operations (1) 0.74 2.12 0.43 1.79 0.72 Shareholder distributions from income (2) (1.81) (1.39) (0.68) (1.46) (0.33) Issuance of preference shares — — — — 19.33 Other (3) — (0.08) (1.01) 0.19 (0.24) Net asset value at end of period $ 18.32 $ 19.39 $ 18.74 $ 20.00 $ 19.48 Net assets at end of period $ 524.957 $ 374,051 $ 157,641 $ 66,211 $ 70,753 Shares outstanding at end of period (1) 28,650,548 19,293,813 8,413,970 3,310,590 3,631,300 Total return (4) 3.83 % 11.22 % (2.88) % 10.39 % 2.48 % Ratio/Supplemental data: Ratio of net expenses to average net assets (5) (6) 8.41 % 6.42 % 8.60 % 11.71 % 6.01 % Ratio of net investment income to average net assets (5) 10.34 % 8.11 % 5.55 % 8.37 % 3.67 % Portfolio turnover rate (7) 5.04 % 33.87 % 24.53 % 46.17 % 13.56 % ________________ (1) The per share data was derived by using the weighted average shares outstanding during the period. For all periods prior to the Merger on December 31, 2019, the number of shares outstanding has been reduced retroactively by a factor of 0.0517. This factor represents the effective impact of the reduction in shares resulting from the Merger, as all entities are under common control. (2) The per share data for distributions reflects the actual amount of distributions declared during the period. (3) Includes the impact of different share amounts used in calculating per share data as a result of calculating certain per share data based on weighted average shares outstanding during the period and certain per share data based on shares outstanding as of a period end or transaction date. (4) Total return is calculated as the change in net asset value (“NAV”) per share during the period, plus distributions per share, if any, divided by the beginning NAV per share. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at the quarter end NAV per share preceding the distribution. (5) Ratios are annualized except for expense support amounts relating to organizational costs. The ratio of total expenses to average net assets was 8.45%, 6.63%, 9.05%, 13.92% and 6.01% for the years and period ended December 31, 2022, 2021, 2020, 2019 and 2018, respectively, on an annualized basis, excluding the effect of expense support which represented (0.04)%, (0.21)%, (0.45)%, (2.21)% and 0.00% of average net assets, respectively. Average net assets is calculated utilizing quarterly net assets. (6) The ratio of interest and debt financing expenses to average net assets for the years and period ended December 31, 2022, 2021, 2020, 2019 and 2018 was 5.84%, 3.93%, 4.77%, 8.80% and 4.73%, respectively. Average net assets is calculated utilizing quarterly net assets. (7) Portfolio turnover rate is calculated using the lesser of year-to-date sales or year-to-date purchases over the average of the invested assets at fair value for the periods reported. 9. INCOME TAX The Company elected to be treated for U.S. federal income tax purposes as a RIC under Subchapter M of the Code beginning with its taxable year ending December 31, 2019 and intends to continue to qualify annually as a RIC. As a result, the Company must timely distribute substantially all of its net taxable income each tax year as dividends to its shareholders. Accordingly, no provision for federal income tax has been made in the consolidated financial statements. 128 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) The Company will file income tax returns in U.S. federal and applicable state and local jurisdictions. The Company’s federal income tax return is generally subject to examination for a period of three fiscal years after being filed. State and local tax returns may be subject to examination for an additional period of time depending on the jurisdiction. Management has analyzed the Company’s tax positions taken for the open tax year and has concluded that no provision for income tax is required in the Company’s consolidated financial statements. Taxable income generally differs from net increase (decrease) in net assets resulting from operations for financial reporting purposes due to the timing of temporary and permanent differences in the recognition of gains and losses on investment transactions. Temporary differences do not require reclassification. For the years ended December 31, 2022 and 2021, permanent differences that resulted in reclassifications among the components of net assets resulting from operations relate primarily to offering costs, paydowns, amendment fees, amortization of organization costs, investments in partnerships, and distribution reallocations. Temporary and permanent differences have no impact on the Company’s net assets. For the years ended December 31, 2022 and 2021, the Company's cost of investments for federal income tax purposes and gross unrealized appreciation and depreciation on investments were as follows: December 31, 2022 December 31, 2021 Tax cost of investments $ 1,224,737 $ 770,085 Gross unrealized appreciation on investments 11,333 7,120 Gross unrealized depreciation on investments (35,694) (4,192) Net unrealized appreciation (depreciation) on investments $ (24,361) $ 2,928 As of December 31, 2022 and 2021, the components of Accumulated Earnings (Losses) on a tax basis were as follows: December 31, 2022 December 31, 2021 Undistributed Ordinary Income - Net 854 146 Undistributed Long-Term Income - Net — 331 Total Undistributed Earnings $ 854 $ 477 Capital loss carryforward (449) — Unrealized Earnings (Losses) - Net (25,170) 2,742 Other book-to-tax differences 835 213 Total Accumulated Earnings (Losses) - Net $ (23,930) $ 3,432 Capital losses in excess of capital gains earned in a tax year generally may be carried forward and used to offset capital gains, subject to certain limitations. Under the Regulated Investment Company Modernization Act of 2010, capital losses incurred after September 30, 2011 will not be subject to expiration. As of December 31, 2022, the Company had $(449) of capital loss carryforward available for use in future tax years. For income tax purposes, dividends paid and distributions made to the Company's shareholders are reported by the Company to the shareholders as ordinary income, capital gains, or a combination thereof. The tax character of the distributions paid for the years ended December 31, 2022 and 2021 was as follows: December 31, 2022 December 31, 2021 Distributions paid from: Ordinary income $ 44,236 $ 19,929 Net long-term capital gains 331 390 Total taxable distributions $ 44,567 $ 20,319 The Company is subject to a 4.0% nondeductible federal excise tax on certain undistributed income unless the Company distributes, in a timely manner as required by the Code, an amount at least equal to the sum of (1) 98.0% of its respective net ordinary income earned for the calendar year and (2) 98.2% of its respective capital gain net income for the one-year period ending October 31 in the calendar year. For the years ended December 31, 2022 and 2021 the Company incurred $0 and $0, respectively, in excise tax expense. 129 NUVEEN CHURCHILL DIRECT LENDING CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (dollar amounts in thousands, except per share data) The Company accounts for income taxes in conformity with ASC Topic 740, Income Taxes ("ASC 740"). ASC 740 provides guidelines for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements. ASC 740 requires the evaluation of tax positions taken in the course of preparing the Company’s tax returns to determine whether the tax positions are "more-likely-than-not" to be sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. Based on its analysis of its tax position for all open tax years (the current and prior years, as applicable), the Company has concluded that it does not have any uncertain tax positions that met the recognition or measurement criteria of ASC 740. 10. SUBSEQUENT EVENTS The Company’s management evaluated subsequent events through the date of issuance of the consolidated financial statements. There have been no subsequent events that occurred during such period that would require disclosure in, or would be required to be recognized in, the consolidated financial statements as of December 31, 2022, except as discussed below. On March 7, 2023, the Board has designated the Adviser as its valuation designee pursuant to Rule 2a-5 under the 1940 Act to determine the fair value of the Company's investments that do not have readily available market quotations. On March 7, 2023, the Board determined to conduct a follow-on private offering of its shares of common stock (the "Follow-on Offering"). The initial closing of the Follow-on Offering is expected to occur during the fiscal year ending March 31, 2023 and to hold additional closings until the conclusion of fiscal quarter ending June 30, 2023. 130 ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None.