Please wait

Filed pursuant to Rule 424(b)(3)

File No. 333-286873 and 333-268405

TPG TWIN BROOK CAPITAL INCOME FUND

SUPPLEMENT NO. 4 DATED NOVEMBER 12, 2025

TO THE PROSPECTUS DATED APRIL 30, 2025

This prospectus supplement (the “Supplement”) is part of and should be read in conjunction with the prospectus of TPG Twin Brook Capital Income Fund (“we,” “us,” “our,” or the “Fund”), dated April 30, 2025 (as supplemented to date, the “Prospectus”). Unless otherwise defined herein, capitalized terms used in this Supplement shall have the same meanings as in the Prospectus.

The purpose of this Supplement is:

•to include our Quarterly Report on Form 10-Q for the quarter ended September 30, 2025.

Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2025

On November 12, 2025, we filed our Quarterly Report on Form 10-Q for the quarter ended September 30, 2025 with the Securities and Exchange Commission. The report (without exhibits) is attached to this Supplement.

---

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

(Mark One)

x			QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2025

OR

o			TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 814-01520

TPG Twin Brook Capital Income Fund

(Exact name of registrant as specified in its charter)

Delaware			88-6102187
(State or other jurisdiction of incorporation or organization)			(I.R.S. Employer Identification No.)
245 Park Avenue, 26th Floor, New York, NY			10167
(Address of principal executive offices)			(Zip Code)

(Registrant’s telephone number, including area code): (212) 692-2000

________________________________________________________________

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

None

None

None

Securities registered pursuant to Section 12(g) of the Act:

Common Shares, par value $0.001 per share

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

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o

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

Large accelerated filer

o

Accelerated filer

o

Non-accelerated filer

x

Smaller reporting company

o

Emerging growth company

x

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o No x

The number of shares of the Registrant’s common shares of beneficial interest (“Common Shares”), $0.001 par value per share, outstanding as of November 10, 2025 was 76,609,143, 10,007,452 and 102,693 of Class I, Class S and Class D Common Shares, respectively. Common Shares outstanding exclude November 3, 2025 subscriptions since the issuance price is not yet finalized at the date of this filing.

---

Table of Contents

TABLE OF CONTENTS

PART I			FINANCIAL INFORMATION			2
Item 1.			Financial Statements			2
			Consolidated Statements of Assets and Liabilities as of September 30, 2025 (Unaudited) and December 31, 2024			2
			Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2025 and 2024 (Unaudited)			4
			Consolidated Statements of Changes in Net Assets for the Three and Nine Months Ended September 30, 2025 and 2024 (Unaudited)			8
			Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2025 and 2024 (Unaudited)			6
			Consolidated Schedules of Investments as of September 30, 2025 (Unaudited) and December 31, 2024			9
			Notes to Consolidated Financial Statements (Unaudited)			67
Item 2.			Management’s Discussion and Analysis of Financial Condition and Results of Operations			112
Item 3.			Quantitative and Qualitative Disclosures About Market Risk			134
Item 4.			Controls and Procedures			135
PART II			OTHER INFORMATION			136
Item 1.			Legal Proceedings			136
Item 1A.			Risk Factors			136
Item 2.			Unregistered Sales of Equity Securities and Use of Proceeds			136
Item 3.			Defaults Upon Senior Securities			136
Item 4.			Mine Safety Disclosures			136
Item 5.			Other Information			136
Item 6.			Exhibits			137
Signatures						138

---

Table of Contents

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

TPG Twin Brook Capital Income Fund

Consolidated Statements of Assets and Liabilities

(Amounts in thousands, except share and per share amounts)

			September 30, 2025			December 31, 2024
			(Unaudited)
Assets
Investments at fair value:
Non-controlled/non-affiliated investments at fair value (amortized cost of $3,821,388 and $3,084,619, respectively)			$	3,804,018		$	3,080,569
Non-controlled/affiliated investments at fair value (amortized cost of $85,589 and $74,552, respectively)			96,668			80,654
Cash and cash equivalents (restricted cash of $68,451 and $71,863, respectively)			152,474			161,064
Deferred financing costs			24,675			27,997
Interest receivable			16,568			12,479
Unrealized gain on derivative contracts			4,098			1,021
Other assets			867			612
Deferred offering costs			475			1,035
Prepaid expenses			391			1,057
Total assets			$	4,100,234		$	3,366,488
Liabilities
Debt (Note 5)			1,900,691			1,745,999
Interest payable			24,470			33,546
Dividend payable			18,513			14,602
Income incentive fee payable			7,388			5,465
Management fees payable			6,284			4,578
Accrued expenses and other liabilities payable to affiliate			5,315			3,118
Deferred tax liability			2,821			1,575
Unrealized loss on derivative contracts			2,655			14,000
Deferred income			2,361			2,373
Total liabilities			$	1,970,498		$	1,825,256
Commitments and contingencies (Note 8)
Net assets
Common shares $0.001 par value, unlimited shares authorized; 84,687,951 and 60,925,719 shares issued and outstanding, respectively			$	85		$	61
Additional paid-in-capital			2,144,301			1,544,845
Total distributable earnings (loss)			(14,650)			(3,674)
Total net assets			2,129,736			1,541,232
Total liabilities and net assets			$	4,100,234		$	3,366,488
Net asset value per share			$	25.15		$	25.30

The accompanying notes are an integral part of these consolidated financial statements.

2

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Statements of Assets and Liabilities

(Amounts in thousands, except share and per share amounts)

			September 30, 2025			December 31, 2024
			(Unaudited)
Net Asset Value per Share
Class I Shares:
Net assets			$	1,888,984		$	1,445,050
Common shares $0.001 par value, unlimited shares authorized			75,114,570			57,123,580
Net asset value per share			$	25.15		$	25.30
Class S Shares:
Net assets			$	238,105		$	94,351
Common shares $0.001 par value, unlimited shares authorized			9,468,129			3,729,761
Net asset value per share			$	25.15		$	25.30
Class D Shares:
Net assets			$	2,647		$	1,831
Common shares $0.001 par value, unlimited shares authorized			105,252			72,378
Net asset value per share			$	25.15		$	25.30

The accompanying notes are an integral part of these consolidated financial statements.

3

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Statements of Operations

(Amounts in thousands, except share and per share amounts)

(Unaudited)

			Three Months Ended September 30, 2025						Three Months Ended September 30, 2024						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Investment income
Investment income from non-controlled, non-affiliated investments:
Interest			$	100,451					$	78,485					$	280,234					$	186,072
Payment-in-kind interest			1,232						478						3,476						1,756
Other			2,061						1,281						4,842						4,897
Total investment income from non-controlled, non-affiliated investments:			103,744						80,244						288,552						192,725
Total investment income			103,744						80,244						288,552						192,725
Expenses
Interest			$	34,939					$	28,603					$	99,497					$	63,730
Income incentive fees(1)			7,388						5,545						20,192						13,936
Capital gains incentive fees(1)			(277)						115						—						169
Management fees(1)			6,284						4,150						16,786						10,234
Other			764						772						3,065						1,390
Professional fees			929						858						2,052						1,943
Offering costs			523						326						1,621						1,042
Administrative fees(1)			248						489						1,078						1,084
Accounting fees			284						139						712						449
Insurance fees			122						144						387						605
Trustees' fees			59						62						175						152
Distribution and shareholder servicing fees:
Class S			470						157						1,101						368
Class D			2						1						4						2
Total expenses			51,735						41,361						146,670						95,104
Distribution and shareholder servicing fees waived
Class S			(138)						(111)						(324)						(260)
Class D			(2)						—						(4)						—
Net expenses			51,595						41,250						146,342						94,844
Net investment income (loss) before taxes			52,149						38,994						142,210						97,881
Deferred federal tax provision(2)			247						337						1,247						553
Current federal tax(2)			236						2						399						34
Net investment income (loss) after taxes			51,666						38,655						140,564						97,294

The accompanying notes are an integral part of these consolidated financial statements.

4

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Statements of Operations

(Amounts in thousands, except share and per share amounts)

(Unaudited)

			Three Months Ended September 30, 2025						Three Months Ended September 30, 2024						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Net realized and change in unrealized gain (loss) on investment transactions
Net realized gain (loss) on investment transactions:
Non-controlled, non-affiliated investments			(175)						369						(125)						599
Non-controlled, affiliated investments			466						514						1,180						549
Foreign currency forward contracts			(36)						(9)						—						5
Net change in unrealized gain (loss) on investment transactions:
Non-controlled, non-affiliated investments			(11,252)						(441)						(13,320)						(1,527)
Non-controlled, affiliated investments			168						1,790						4,977						2,879
Interest rate swaps and options			(630)						(1,387)						(304)						(1,387)
Foreign currency forward contracts			14						(4)						(38)						33
Total net realized and change in unrealized gain (loss) on investment transactions			(11,445)						832						(7,630)						1,151
Net increase (decrease) in net assets resulting from operations			$	40,221					$	39,487					$	132,934					$	98,445

(1)Refer to Note 6 - Agreements and Related Party Transactions

(2)Related to the Company’s wholly-owned, consolidated subsidiaries, Twin Brook Equity XVIII Corp. and Twin Brook Equity XXXIII Corp., which are treated as corporations for United States federal income tax purposes

The accompanying notes are an integral part of these consolidated financial statements.

5

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Statements of Cash Flows

(Amounts in thousands)

(Unaudited)

						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Cash flows from operating activities
Net increase (decrease) in net assets resulting from operations						$	132,934					$	98,445
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash used in operating activities:
Net realized (gain) loss on investments						(1,055)						(1,148)
Net realized (gain) loss on foreign currency forward contracts						—						(5)
Net change in unrealized (appreciation) depreciation on investments						8,343						(1,352)
Net change in unrealized (appreciation) depreciation on foreign currency forward contracts						38						(33)
Net change in unrealized (appreciation) depreciation on interest rate swaps and options, inclusive of hedging effects						(969)						1,387
Net accretion on debt instruments						(13,289)						(8,227)
Net paydown gain on debt instruments						(3,702)						(2,643)
Interest received in-kind						(3,476)						(1,756)
Purchases and drawdowns of investments						(1,169,263)						(1,655,667)
Proceeds from sales and paydowns of investments						442,979						291,212
Net settlements on derivative contracts						—						5
Amortization of deferred financing costs						5,281						2,633
Amortization of deferred offering costs						1,621						1,042
Change in operating assets and liabilities:
(Increase) decrease in interest receivable						(4,089)						(7,126)
(Increase) decrease in other assets						(255)						(150)
(Increase) decrease in prepaid expenses						666						(494)
Increase (decrease) in interest payable						(9,076)						7,993
Increase (decrease) in accrued expenses and other liabilities payable to affiliate						2,197						(223)
Increase (decrease) in income incentive fees payable						1,923						3,100
Increase (decrease) in management fees payable						1,706						1,821
Increase (decrease) in deferred tax liability						1,246						553
Increase (decrease) in deferred income						(12)						486
Increase (decrease) in capital gains incentive fees payable						—						(178)
Net cash used in operating activities						(606,252)						(1,270,325)
Cash flows from financing activities
Dividends paid						(104,090)						(80,719)
Payments for repurchase of common shares						(44,409)						(1,457)
Proceeds from issuance of common shares						607,980						598,974
Borrowings on debt						1,073,100						1,725,048
Payments on debt						(931,900)						(913,100)
Payments for deferred financing costs						(1,958)						(17,939)
Payments for deferred offering costs						(1,061)						(1,069)
Net cash provided by financing activities						597,662						1,309,738
Net change in cash						(8,590)						39,413

The accompanying notes are an integral part of these consolidated financial statements.

6

---

Table of Contents

						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Cash and restricted cash
Cash and restricted cash, beginning of period						161,064						62,706
Cash and restricted cash, end of period						$	152,474					$	102,119
Supplemental and non-cash information
Distributions reinvested						$	37,530					$	19,347
Cash paid during the period for interest						$	104,565					$	51,640
Dividends payable						$	18,513					$	13,350
The following table provides a reconciliation of cash and restricted cash reported within the consolidated statements of assets and liabilities:
Cash						$	84,023					$	63,167
Restricted cash						68,451						38,952
Total cash and restricted cash						$	152,474					$	102,119

The accompanying notes are an integral part of these consolidated financial statements.

7

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Statements of Changes in Net Assets

(Amounts in thousands, except share amounts)

(Unaudited)

			Three Months Ended September 30, 2025						Three Months Ended September 30, 2024						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Increase (decrease) in net assets resulting from operations
Net investment income (loss)			$	51,666					$	38,655					$	140,564					$	97,294
Net realized gain (loss)			255						874						1,055						1,153
Net change in unrealized gain (loss)			(11,700)						(42)						(8,685)						(2)
Net increase (decrease) in net assets resulting from operations			40,221						39,487						132,934						98,445
Dividends
Class I			(48,140)						(36,045)						(132,461)						(90,763)
Class S			(5,499)						(2,013)						(12,898)						(4,660)
Class D			(67)						(28)						(172)						(80)
Net increase (decrease) in net assets resulting from dividends			(53,706)						(38,086)						(145,531)						(95,503)
Capital share transactions
Class I
Proceeds from shares sold			173,583						115,538						467,743						551,935
Share transfers between classes			—						—						251						495
Distributions reinvested			11,803						7,572						31,183						16,653
Repurchased shares, net of early repurchase deduction			(6,315)						(970)						(44,043)						(1,457)
Class S
Proceeds from shares sold			46,458						12,415						139,191						45,879
Share transfers between classes			—						—						(175)						(105)
Distributions reinvested			2,576						1,131						6,294						2,645
Repurchased shares, net of early repurchase deduction			1						—						(174)						—
Class D
Proceeds from shares sold			439						390						1,046						1,160
Share transfers between classes			—						—						(76)						(390)
Distributions reinvested			21						13						53						49
Repurchased shares, net of early repurchase deduction			—						—						(192)						—
Net increase (decrease) in net assets resulting from capital share transactions			228,566						136,089						601,101						616,864
Total increase (decreases) in net assets			215,081						137,490						588,504						619,806
Net assets, at beginning of period			1,914,655						1,281,167						1,541,232						798,851
Net assets, at end of period			$	2,129,736					$	1,418,657					$	2,129,736					$	1,418,657

The accompanying notes are an integral part of these consolidated financial statements.

8

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

    

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Investments
Non-controlled/non-affiliated senior secured debt
Aerospace and defense
AlphaCoin LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.31%			5/6/2025			7/29/2030			$	2,610					$	(18)					$	(13)					0.00		%
AlphaCoin LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.31%			7/29/2024			7/29/2030			3,020						2,968						3,006						0.14		%
AlphaCoin LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.31%			7/29/2024			7/29/2030			4,509						(73)						(55)						0.00		%
AlphaCoin LLC			First lien senior secured term loan			S +			5.00%			9.31%			7/29/2024			7/29/2030			18,873						18,546						18,641						0.88		%
AlphaCoin LLC			First lien senior secured term loan			S +			5.00%			9.31%			5/6/2025			7/29/2030			1,909						1,882						1,886						0.09		%
Mattco Forge, Inc (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			12/19/2024			12/19/2030			3,691						(48)						(42)						0.00		%
Mattco Forge, Inc			First lien senior secured term loan			S +			5.00%			9.00%			12/19/2024			12/19/2030			37,952						37,440						37,503						1.76		%
Third Holdco, LLC (6)			First lien senior secured delayed draw term loan			S +			4.75%			8.91%			6/13/2025			6/13/2031			3,624						(52)						(45)						0.00		%
Third Holdco, LLC (6)			First lien senior secured revolving loan			S +			4.75%			8.91%			6/13/2025			6/13/2031			6,089						(87)						(75)						0.00		%
Third Holdco, LLC			First lien senior secured term loan			S +			4.75%			8.91%			6/13/2025			6/13/2031			25,305						24,941						24,989						1.17		%
																											85,499						85,795						4.04		%
Air freight and logistics
Load One Purchaser Corporation			First lien senior secured revolving loan			S +			6.25%			12.06%			6/21/2022			6/21/2028			$	3,557					$	1,551					$	1,550					0.07		%
Load One Purchaser Corporation			First lien senior secured term loan			S +			6.25%			10.88%			10/23/2024			6/21/2028			990						972						975						0.05		%
Load One Purchaser Corporation			First lien senior secured term loan			S +			6.25%			10.51%			6/21/2022			6/21/2028			13,891						13,680						13,693						0.63		%
Zipline Logistics, LLC			First lien senior secured revolving loan			S +			2.00% + 4.00% PIK			10.28%			9/19/2022			9/19/2027			1,715						1,284						801						0.04		%
Zipline Logistics, LLC			First lien senior secured term loan			S +			2.00% + 4.00% PIK			10.28%			9/19/2022			9/19/2027			6,905						6,797						4,855						0.23		%
																											24,284						21,874						1.02		%
Auto components
A.P.A. Industries, LLC (6)(9)			First lien senior secured revolving loan			S +			5.00%			9.16%			1/10/2023			1/10/2028			$	1,523					$	(22)					$	(21)					0.00		%
A.P.A. Industries, LLC			First lien senior secured term loan			S +			5.00%			9.16%			1/10/2023			1/10/2028			8,349						8,215						8,219						0.39		%
AirPro Diagnostics, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.47%			2/21/2025			2/21/2030			3,164						4						9						0.00		%
AirPro Diagnostics, LLC			First lien senior secured revolving loan			S +			5.25%			9.45%			2/21/2025			2/21/2030			1,822						219						222						0.01		%
AirPro Diagnostics, LLC			First lien senior secured term loan			S +			5.25%			9.45%			2/21/2025			2/21/2030			8,499						8,382						8,393						0.39		%
AvCarb, LLC			First lien senior secured delayed draw term loan			S +			2.00% + 5.00% PIK			11.26%			7/28/2023			11/12/2026			251						249						221						0.01		%
AvCarb, LLC			First lien senior secured revolving loan			S +			7.00%			11.34%			7/28/2023			11/12/2026			38						37						33						0.00		%
AvCarb, LLC			First lien senior secured term loan			S +			2.00% + 5.00% PIK			11.26%			7/28/2023			11/12/2026			536						532						471						0.02		%
Bestop, Inc			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			3/29/2024			3/29/2029			6,770						1,249						1,262						0.06		%

The accompanying notes are an integral part of these consolidated financial statements.

9

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Bestop, Inc (6)			First lien senior secured revolving loan			S +			5.50%			9.50%			3/29/2024			3/29/2029			7,081						(107)						(94)						0.00		%
Bestop, Inc			First lien senior secured term loan			S +			5.50%			9.50%			3/29/2024			3/29/2029			43,693						42,979						43,115						2.01		%
BSC ASI Buyer, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			12/31/2024			12/31/2027			3,661						(27)						(23)						0.00		%
BSC ASI Buyer, LLC			First lien senior secured term loan			S +			5.00%			9.00%			12/31/2024			12/31/2027			29,602						29,378						29,418						1.38		%
Certified Collision Group Acquisition Corp (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			7/28/2023			5/17/2027			19						—						—						0.00		%
Certified Collision Group Acquisition Corp			First lien senior secured term loan			S +			5.00%			9.00%			7/28/2023			5/17/2027			1,095						1,088						1,087						0.05		%
Raneys, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.66%			2/17/2023			6/7/2027			4,798						4,748						4,759						0.22		%
Raneys, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.66%			6/7/2022			6/7/2027			1,964						(19)						(16)						0.00		%
Raneys, LLC			First lien senior secured term loan			S +			5.50%			9.66%			6/7/2022			6/7/2027			13,351						13,213						13,241						0.62		%
																											110,118						110,296						5.16		%
Building products
US Anchors Group Inc			First lien senior secured revolving loan			S +			5.00%			9.16%			7/15/2024			7/15/2029			$	4,338					$	363					$	390					0.02		%
US Anchors Group Inc			First lien senior secured term loan			S +			5.00%			9.00%			7/15/2024			7/15/2029			20,850						20,491						20,642						0.97		%
																											20,854						21,032						0.99		%
Chemicals
A. P. Nonweiler Co. Inc (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			9/30/2025			9/30/2030			$	1,523					$	(23)					(23)						0.00		%
A. P. Nonweiler Co. Inc			First lien senior secured term loan			S +			4.75%			8.75%			9/30/2025			9/30/2030			13,079						12,883						12,883						0.60		%
AM Buyer, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.70%			3/6/2025			5/1/2027			851						(5)						$	(4)					0.00		%
AM Buyer, LLC			First lien senior secured term loan			S +			5.50%			9.70%			3/6/2025			5/1/2027			4,302						4,275						4,282						0.20		%
Answer Acquisition, LLC			First lien senior secured revolving loan			S +			6.00%			10.23%			7/28/2023			12/30/2026			759						349						350						0.02		%
Answer Acquisition, LLC			First lien senior secured term loan			S +			6.00%			10.26%			7/28/2023			12/30/2026			1,652						1,646						1,643						0.08		%
Answer Acquisition, LLC			First lien senior secured term loan			S +			6.00%			10.26%			1/16/2024			12/30/2026			845						839						840						0.04		%
Answer Acquisition, LLC			First lien senior secured term loan			S +			6.00%			10.26%			6/7/2024			12/30/2026			9,848						9,744						9,797						0.46		%
Custom Agronomics Holdings, LLC (6)			First lien senior secured revolving loan			S +			6.50%			10.76%			8/30/2022			8/30/2027			2,976						(29)						(22)						0.00		%
Custom Agronomics Holdings, LLC			First lien senior secured term loan			S +			6.50%			10.76%			8/30/2022			8/30/2027			4,051						4,005						4,020						0.19		%
Custom Agronomics Holdings, LLC			First lien senior secured term loan			S +			6.50%			10.76%			3/25/2024			8/30/2027			2,498						2,471						2,479						0.12		%
Custom Agronomics Holdings, LLC			First lien senior secured term loan			S +			6.50%			10.76%			9/25/2025			8/30/2027			491						487						487						0.02		%
Polycorp Ltd			First lien senior secured delayed draw term loan			S +			4.75%			8.88%			1/24/2024			1/24/2030			14,860						8,100						8,145						0.38		%
Polycorp Ltd (6)			First lien senior secured revolving loan			S +			4.75%			8.91%			1/24/2024			1/24/2030			3,723						(62)						(44)						0.00		%
Polycorp Ltd			First lien senior secured term loan			S +			4.75%			8.91%			1/24/2024			1/24/2030			17,918						17,648						17,705						0.83		%
Polycorp Ltd			First lien senior secured term loan			S +			4.75%			8.91%			2/28/2025			1/24/2030			5,351						5,278						5,287						0.25		%
Teel Plastics, LLC (6)			First lien senior secured revolving loan			S +			4.75%			9.06%			4/22/2025			4/22/2030			3,909						(36)						(28)						0.00		%
Teel Plastics, LLC			First lien senior secured term loan			S +			4.75%			9.06%			4/22/2025			4/22/2030			31,662						31,354						31,425						1.48		%
																											98,924						99,222						4.67		%
Commercial services and supplies
Alliance Environmental Group, LLC			First lien senior secured delayed draw term loan			S +			7.00%			11.26%			7/28/2023			12/30/2027			$	62					$	59					$	27					0.00		%
Alliance Environmental Group, LLC			First lien senior secured revolving loan			S +			7.00%			11.26%			6/17/2025			12/30/2027			8						7						7						0.00		%
Alliance Environmental Group, LLC			First lien senior secured revolving loan			S +			7.00%			11.26%			7/28/2023			12/30/2027			41						41						18						0.00		%
Alliance Environmental Group, LLC			First lien senior secured term loan			S +			7.00%			11.26%			7/28/2023			12/30/2027			2,484						2,346						1,095						0.05		%

The accompanying notes are an integral part of these consolidated financial statements.

10

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
CARDS Acquisition, Inc			First lien senior secured delayed draw term loan			S +			6.00%			10.31%			8/12/2024			8/12/2029			23,829						5,928						5,956						0.28		%
CARDS Acquisition, Inc			First lien senior secured revolving loan			S +			6.00%			10.55%			8/12/2024			8/12/2029			8,843						7,388						7,398						0.35		%
CARDS Acquisition, Inc			First lien senior secured term loan			S +			6.00%			10.00%			8/12/2024			8/12/2029			40,904						40,140						40,220						1.89		%
Edko Acquisition, LLC (10)			First lien senior secured revolving loan			S +			6.00%			10.28%			7/28/2023			6/25/2026			38						11						11						0.00		%
Edko Acquisition, LLC			First lien senior secured term loan			S +			6.00%			10.28%			7/28/2023			6/25/2026			1,107						1,103						1,102						0.05		%
Franchise Fastlane, LLC (6)			First lien senior secured revolving loan			S +			5.75%			10.01%			7/28/2023			5/2/2027			15						—						—						0.00		%
Franchise Fastlane, LLC			First lien senior secured term loan			S +			5.75%			10.01%			7/28/2023			5/2/2027			1,060						1,052						1,050						0.05		%
Gold Medal Holdings, Inc			First lien senior secured delayed draw term loan			S +			5.75%			9.75%			6/14/2024			3/17/2027			2,830						965						968						0.05		%
Gold Medal Holdings, Inc (11)			First lien senior secured revolving loan			S +			5.75%			9.74%			7/28/2023			3/17/2027			1,444						618						620						0.03		%
Gold Medal Holdings, Inc			First lien senior secured term loan			S +			5.75%			9.75%			7/28/2023			3/17/2027			11,994						11,923						11,934						0.56		%
Green Monster Acquisition, LLC			First lien senior secured revolving loan			S +			6.00%			10.39%			7/28/2023			12/28/2026			38						26						26						0.00		%
Green Monster Acquisition, LLC			First lien senior secured term loan			S +			6.00%			10.46%			7/28/2023			12/28/2026			1,137						1,131						1,129						0.05		%
HLSG Intermediate, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.53%			10/6/2023			3/31/2029			5,433						344						348						0.02		%
HLSG Intermediate, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.53%			3/14/2025			3/31/2029			2,110						304						319						0.01		%
HLSG Intermediate, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.53%			7/28/2023			3/31/2029			703						695						699						0.03		%
HLSG Intermediate, LLC			First lien senior secured revolving loan			S +			5.25%			9.53%			7/28/2023			3/31/2029			1,051						321						327						0.02		%
HLSG Intermediate, LLC			First lien senior secured term loan			S +			5.25%			9.53%			7/28/2023			3/31/2029			2,124						2,103						2,111						0.10		%
HLSG Intermediate, LLC			First lien senior secured term loan			S +			5.25%			9.53%			10/6/2023			3/31/2029			634						623						630						0.03		%
HLSG Intermediate, LLC			First lien senior secured term loan			S +			5.25%			9.53%			3/14/2025			3/31/2029			1,280						1,262						1,272						0.06		%
Nimlok Company, LLC (6)(12)			First lien senior secured revolving loan			S +			5.50%			9.76%			7/28/2023			11/27/2025			320						—						—						0.00		%
Nimlok Company, LLC			First lien senior secured term loan			S +			5.50%			9.76%			7/28/2023			11/27/2025			2,562						2,560						2,560						0.12		%
Nimlok Company, LLC			First lien senior secured term loan			S +			5.50%			9.76%			5/1/2024			11/27/2025			3,043						3,040						3,040						0.14		%
Polaris Labs Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			9/17/2024			9/17/2029			2,123						(34)						(31)						0.00		%
Polaris Labs Acquisition, LLC			First lien senior secured term loan			S +			5.00%			9.00%			9/17/2024			9/17/2029			6,394						6,288						6,299						0.30		%
PRA Acquisition, LLC (6)			First lien senior secured revolving loan			S +			6.50%			10.65%			7/28/2023			5/12/2028			56						(1)						(1)						0.00		%
PRA Acquisition, LLC			First lien senior secured term loan			S +			6.50%			10.65%			7/28/2023			5/12/2028			557						549						549						0.03		%
Precision Point Metrics, Inc (6)			First lien senior secured delayed draw term loan			S +			4.75%			8.75%			7/1/2025			7/1/2031			7,250						(52)						(36)						0.00		%
Precision Point Metrics, Inc (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			7/1/2025			7/1/2031			2,030						(29)						(25)						0.00		%
Precision Point Metrics, Inc			First lien senior secured term loan			S +			4.75%			8.75%			7/1/2025			7/1/2031			8,136						8,018						8,034						0.38		%
Quality Liaison Services of North America, Inc			First lien senior secured revolving loan			S +			6.00%			10.35%			5/2/2023			5/2/2028			1,629						695						697						0.03		%
Quality Liaison Services of North America, Inc			First lien senior secured term loan			S +			6.00%			10.46%			5/2/2023			5/2/2028			12,230						12,071						12,077						0.57		%
Rapid Fire Safety and Security, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.20%			1/2/2025			1/2/2030			5,457						3,267						3,275						0.15		%
Rapid Fire Safety and Security, LLC			First lien senior secured revolving loan			S +			5.00%			9.00%			1/2/2025			1/2/2030			1,885						1,555						1,558						0.07		%
Rapid Fire Safety and Security, LLC			First lien senior secured term loan			S +			5.00%			9.00%			1/2/2025			1/2/2030			3,961						3,901						3,907						0.18		%
Superscapes Holdco, LLC			First lien senior secured revolving loan			S +			5.75%			10.72%			4/7/2025			4/7/2030			2,166						961						965						0.05		%
Superscapes Holdco, LLC			First lien senior secured term loan			S +			5.75%			9.75%			4/7/2025			4/7/2030			17,863						17,614						17,647						0.83		%

The accompanying notes are an integral part of these consolidated financial statements.

11

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
TCG Services, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.81%			7/31/2025			7/31/2031			7,250						(53)						(53)						0.00		%
TCG Services, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.81%			7/31/2025			7/31/2031			2,030						(30)						(30)						0.00		%
TCG Services, LLC			First lien senior secured term loan			S +			5.50%			9.81%			7/31/2025			7/31/2031			7,431						7,321						7,321						0.34		%
																											146,031						145,020						6.82		%
Construction and engineering
AKS Engineering and Forestry, LLC (6)			First lien senior secured revolving loan			S +			4.75%			8.91%			1/7/2025			1/7/2031			$	2,890					$	(38)					$	(33)					0.00		%
AKS Engineering and Forestry, LLC			First lien senior secured term loan			S +			4.75%			8.91%			1/7/2025			1/7/2031			19,877						19,611						19,644						0.92		%
BCI Burke Holding Corp			First lien senior secured delayed draw term loan			S +			6.00%			10.00%			7/28/2023			12/14/2027			1,482						1,469						1,472						0.07		%
BCI Burke Holding Corp (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.00%			10/10/2024			12/14/2027			6,588						(46)						(41)						0.00		%
BCI Burke Holding Corp (6)			First lien senior secured revolving loan			S +			6.00%			10.00%			7/28/2023			12/14/2027			2,447						(19)						(15)						0.00		%
BCI Burke Holding Corp			First lien senior secured term loan			S +			6.00%			10.00%			7/28/2023			12/14/2027			6,095						6,043						6,057						0.28		%
BCI Burke Holding Corp			First lien senior secured term loan			S +			6.00%			10.00%			10/10/2024			12/14/2027			11,261						11,180						11,191						0.53		%
Capital Construction, LLC (6)			First lien senior secured delayed draw term loan			S +			5.75%			10.20%			6/30/2025			10/22/2026			9,173						(56)						(46)						0.00		%
Capital Construction, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.22%			6/30/2025			10/22/2026			3,169						3,129						3,129						0.15		%
Capital Construction, LLC			First lien senior secured term loan			S +			5.75%			10.20%			6/30/2025			10/22/2026			6,004						5,929						5,929						0.28		%
CHS Holdco, LLC			First lien senior secured delayed draw term loan			S +			4.75%			8.91%			5/27/2025			5/27/2031			18,100						7,679						7,714						0.36		%
CHS Holdco, LLC			First lien senior secured revolving loan			S +			4.75%			8.91%			5/27/2025			5/27/2031			6,089						1,436						1,447						0.07		%
CHS Holdco, LLC			First lien senior secured term loan			S +			4.75%			8.91%			5/27/2025			5/27/2031			18,075						17,809						17,851						0.84		%
Compass Restoration Intermediary Holdings, LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.31%			1/31/2025			1/31/2030			2,491						(43)						(40)						0.00		%
Compass Restoration Intermediary Holdings, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.31%			1/31/2025			1/31/2030			1,218						(21)						(19)						0.00		%
Compass Restoration Intermediary Holdings, LLC			First lien senior secured term loan			S +			5.00%			9.31%			1/31/2025			1/31/2030			6,940						6,820						6,829						0.32		%
Highland Acquisition, Inc			First lien senior secured revolving loan			S +			5.75%			10.06%			7/28/2023			3/9/2027			2,213						424						422						0.02		%
Highland Acquisition, Inc			First lien senior secured term loan			S +			5.75%			10.06%			7/28/2023			3/9/2027			10,768						10,669						10,665						0.50		%
Ironhorse Purchaser, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.41%			9/30/2022			9/30/2027			8,996						8,925						8,930						0.42		%
Ironhorse Purchaser, LLC (6)(13)			First lien senior secured revolving loan			S +			5.25%			9.41%			9/30/2022			9/30/2027			5,813						(56)						(43)						0.00		%
Ironhorse Purchaser, LLC			First lien senior secured term loan			S +			5.25%			9.41%			9/30/2022			9/30/2027			29,251						28,984						29,009						1.36		%
Redwood Buyer, LLC (6)			First lien senior secured delayed draw term loan			S +			4.75%			8.75%			1/3/2025			1/3/2030			7,615						(130)						(119)						(0.01)		%
Redwood Buyer, LLC (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			1/3/2025			1/3/2030			1,884						(32)						(30)						0.00		%
Redwood Buyer, LLC			First lien senior secured term loan			S +			4.75%			8.75%			1/3/2025			1/3/2030			9,060						8,903						8,916						0.42		%
Rose Paving, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.26%			11/27/2024			11/7/2029			3,726						3,604						3,609						0.17		%
Rose Paving, LLC			First lien senior secured revolving loan			S +			5.00%			9.21%			11/7/2022			11/7/2029			8,626						7,497						7,523						0.35		%
Rose Paving, LLC			First lien senior secured term loan			S +			5.00%			9.20%			11/7/2022			11/7/2029			17,119						16,812						16,923						0.79		%
Rose Paving, LLC			First lien senior secured term loan			S +			5.00%			9.20%			5/1/2024			11/7/2029			1,772						1,734						1,752						0.08		%
Rose Paving, LLC			First lien senior secured term loan			S +			5.00%			9.20%			11/27/2024			11/7/2029			13,057						12,892						12,907						0.61		%

The accompanying notes are an integral part of these consolidated financial statements.

12

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
																											181,108						181,533						8.53		%
Containers and packaging
Bulk Lift International, LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.51%			7/28/2023			11/15/2027			$	125					$	124					$	123					0.01		%
Bulk Lift International, LLC			First lien senior secured revolving loan			S +			6.25%			10.82%			11/15/2022			11/15/2027			1,801						336						333						0.02		%
Bulk Lift International, LLC			First lien senior secured term loan			S +			6.25%			10.51%			11/15/2022			11/15/2027			8,062						7,935						7,942						0.37		%
Innovative FlexPak, LLC (8)			First lien senior secured delayed draw term loan			20.00% PIK						20.00%			7/31/2025			1/23/2027			437						255						14						0.00		%
Innovative FlexPak, LLC (8)			First lien senior secured revolving loan			S +			7.00%			11.28%			7/28/2023			1/23/2027			627						353						90						0.00		%
Innovative FlexPak, LLC (8)			First lien senior secured term loan			S +			7.00%			11.28%			7/28/2023			1/23/2027			2,616						2,274						1,173						0.06		%
Innovative FlexPak, LLC (8)			First lien senior secured term loan			20.00% PIK						20.00%			7/28/2023			1/23/2027			853						567						382						0.02		%
Johns Byrne LLC (6)			First lien senior secured delayed draw term loan			S +			6.25%			10.25%			8/31/2023			8/31/2029			2,578						(41)						(40)						0.00		%
Johns Byrne LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.25%			8/31/2023			8/31/2029			1,460						(24)						(22)						0.00		%
Johns Byrne LLC			First lien senior secured term loan			S +			6.25%			10.25%			8/31/2023			8/31/2029			9,301						9,136						9,142						0.43		%
K-1 Packaging Group LLC			First lien senior secured revolving loan			S +			6.25%			10.70%			10/6/2022			10/6/2027			6,748						2,041						2,044						0.10		%
K-1 Packaging Group LLC			First lien senior secured term loan			S +			6.25%			10.51%			10/6/2022			10/6/2027			30,846						30,482						30,518						1.43		%
MRC Keeler Acquisition LLC			First lien senior secured delayed draw term loan			S +			6.50%			10.65%			7/28/2023			12/4/2025			4						4						4						0.00		%
MRC Keeler Acquisition LLC (6)			First lien senior secured revolving loan			S +			6.50%			10.65%			7/28/2023			12/4/2025			150						—						(2)						0.00		%
MRC Keeler Acquisition LLC			First lien senior secured term loan			S +			6.50%			10.65%			7/28/2023			12/4/2025			908						906						895						0.04		%
SCP Cold Chain Packaging Buyer Corp (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.00%			6/27/2025			6/27/2031			7,248						(43)						(27)						0.00		%
SCP Cold Chain Packaging Buyer Corp (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			6/27/2025			6/27/2031			3,247						(39)						(32)						0.00		%
SCP Cold Chain Packaging Buyer Corp			First lien senior secured term loan			S +			5.00%			9.00%			6/27/2025			6/27/2031			19,159						18,928						18,968						0.89		%
Sixarp, LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.25%			9/22/2025			8/5/2029			1,722						(17)						(17)						0.00		%
Sixarp, LLC			First lien senior secured revolving loan			S +			5.25%			9.25%			9/22/2025			8/5/2029			3,045						426						426						0.02		%
Sixarp, LLC			First lien senior secured term loan			S +			5.25%			9.25%			9/22/2025			8/5/2029			20,459						20,255						20,254						0.95		%
Vanguard Packaging, LLC			First lien senior secured revolving loan			S +			5.25%			9.53%			3/29/2024			8/9/2026			4,408						1,156						1,159						0.05		%
Vanguard Packaging, LLC			First lien senior secured term loan			S +			5.25%			9.53%			3/29/2024			8/9/2026			10,097						10,051						10,055						0.47		%
																											105,065						103,382						4.86		%
Distributors
RTP Acquisition, LLC			First lien senior secured revolving loan			S +			4.50% + 2.25% PIK			11.03%			7/28/2023			8/17/2027			$	38					$	38					$	32					0.00		%
RTP Acquisition, LLC			First lien senior secured term loan			S +			4.50% + 2.25% PIK			11.32%			7/28/2023			8/17/2027			2,748						2,724						2,321						0.11		%
																											2,762						2,353						0.11		%
Diversified consumer services
50Floor, LLC			First lien senior secured revolving loan			S +			3.00%			7.45%			7/28/2023			3/31/2028			$	212					$	103					$	84					0.00		%
50Floor, LLC			First lien senior secured term loan			S +			3.00%			7.45%			7/28/2023			3/31/2028			1,116						1,096						1,004						0.05		%
ACES Intermediate, Inc (6)			First lien senior secured revolving loan			S +			5.00%			9.28%			7/27/2022			7/27/2027			7,114						(73)						(36)						0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

13

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
ACES Intermediate, Inc			First lien senior secured term loan			S +			5.00%			9.28%			7/27/2022			7/27/2027			37,509						37,120						37,321						1.75		%
CL Services Acquisition, LLC			First lien senior secured delayed draw term loan			S +			4.75%			8.75%			4/25/2023			4/25/2028			7,154						7,015						7,047						0.33		%
CL Services Acquisition, LLC			First lien senior secured delayed draw term loan			S +			4.75%			8.84%			5/7/2024			4/25/2028			8,474						8,322						8,347						0.39		%
CL Services Acquisition, LLC			First lien senior secured delayed draw term loan			S +			4.75%			8.77%			9/19/2025			4/25/2028			32,288						118						118						0.01		%
CL Services Acquisition, LLC			First lien senior secured revolving loan			S +			4.75%			8.75%			4/25/2023			4/25/2028			5,435						408						415						0.02		%
CL Services Acquisition, LLC			First lien senior secured term loan			S +			4.75%			8.97%			4/25/2023			4/25/2028			13,623						13,348						13,419						0.63		%
Esquire Deposition Solutions, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.25%			12/30/2022			12/30/2028			6,913						6,815						6,846						0.32		%
Esquire Deposition Solutions, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.25%			9/20/2023			12/30/2028			6,690						6,606						6,626						0.31		%
Esquire Deposition Solutions, LLC			First lien senior secured revolving loan			S +			5.25%			9.25%			12/30/2022			12/30/2028			7,666						821						846						0.04		%
Esquire Deposition Solutions, LLC			First lien senior secured term loan			S +			5.25%			9.25%			12/30/2022			12/30/2028			47,870						47,270						47,407						2.23		%
Harley Exteriors Acquisition, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.81%			8/2/2024			8/1/2029			3,929						(60)						(56)						0.00		%
Harley Exteriors Acquisition, LLC			First lien senior secured revolving loan			S +			5.50%			9.66%			8/2/2024			8/2/2029			1,322						861						863						0.04		%
Harley Exteriors Acquisition, LLC			First lien senior secured term loan			S +			5.50%			9.81%			8/2/2024			8/2/2029			8,460						8,328						8,339						0.39		%
Home Brands Group Holdings, Inc (6)			First lien senior secured revolving loan			S +			5.00%			9.16%			7/28/2023			1/8/2028			48						—						—						0.00		%
Home Brands Group Holdings, Inc			First lien senior secured term loan			S +			5.00%			9.16%			7/28/2023			1/8/2028			12,125						11,988						12,040						0.57		%
HTI Intermediate, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.29%			3/1/2024			3/1/2030			2,354						2,315						2,319						0.11		%
HTI Intermediate, LLC			First lien senior secured revolving loan			S +			5.00%			10.54%			3/1/2024			3/1/2030			2,588						480						483						0.02		%
HTI Intermediate, LLC			First lien senior secured term loan			S +			5.00%			9.29%			7/2/2025			3/1/2030			1,778						1,752						1,754						0.08		%
HTI Intermediate, LLC			First lien senior secured term loan			S +			5.00%			9.17%			3/1/2024			3/1/2030			5,021						4,942						4,951						0.23		%
ISSA, LLC			First lien senior secured revolving loan			S +			6.50%			9.46%			7/28/2023			3/1/2028			131						117						116						0.01		%
ISSA, LLC			First lien senior secured term loan			S +			6.50%			10.50%			7/28/2023			3/1/2028			1,824						1,809						1,804						0.08		%
Juniper Landscaping Holdings LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.79%			11/13/2023			12/29/2026			5,840						5,770						5,784						0.27		%
Juniper Landscaping Holdings LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.87%			5/23/2025			12/29/2026			8,018						1,690						1,677						0.08		%
Juniper Landscaping Holdings LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.76%			7/28/2023			12/29/2026			86						85						85						0.00		%
Juniper Landscaping Holdings LLC (14)			First lien senior secured revolving loan			S +			5.75%			9.75%			7/28/2023			12/29/2027			3,103						394						405						0.02		%
Juniper Landscaping Holdings LLC			First lien senior secured term loan			S +			5.75%			9.76%			7/28/2023			12/29/2027			3,976						3,921						3,937						0.18		%
Lawn Care Holdings Purchaser, Inc			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			10/24/2023			10/24/2028			4,532						4,439						4,494						0.21		%
Lawn Care Holdings Purchaser, Inc			First lien senior secured delayed draw term loan			S +			5.50%			9.56%			11/22/2024			10/24/2028			13,925						9,250						9,270						0.44		%
Lawn Care Holdings Purchaser, Inc (6)(15)			First lien senior secured revolving loan			S +			5.50%			9.50%			10/24/2023			10/24/2028			2,698						(36)						(23)						0.00		%
Lawn Care Holdings Purchaser, Inc			First lien senior secured term loan			S +			5.50%			9.50%			10/24/2023			10/24/2028			7,138						7,028						7,078						0.33		%
PPW Acquisition, LLC			First lien senior secured revolving loan			S +			6.75%			11.01%			7/28/2023			9/30/2027			38						11						9						0.00		%
PPW Acquisition, LLC			First lien senior secured term loan			S +			4.25% + 2.50% PIK			11.01%			7/28/2023			9/30/2027			620						612						580						0.03		%

The accompanying notes are an integral part of these consolidated financial statements.

14

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Premier Early Childhood Education Partners LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.28%			3/27/2025			11/22/2028			8,413						3,671						3,684						0.17		%
Premier Early Childhood Education Partners LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.26%			11/22/2023			11/22/2028			10,836						10,654						10,736						0.50		%
Premier Early Childhood Education Partners LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.26%			9/25/2024			11/22/2028			8,995						8,867						8,912						0.42		%
Premier Early Childhood Education Partners LLC			First lien senior secured revolving loan			S +			6.00%			10.28%			11/22/2023			11/22/2028			1,380						805						815						0.04		%
Premier Early Childhood Education Partners LLC			First lien senior secured term loan			S +			6.00%			10.26%			11/22/2023			11/22/2028			8,167						8,018						8,091						0.38		%
TSR Concrete Coatings, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.46%			9/22/2023			9/22/2028			1,534						(23)						(17)						0.00		%
TSR Concrete Coatings, LLC			First lien senior secured term loan			S +			6.00%			10.15%			9/22/2023			9/22/2028			6,594						6,487						6,520						0.31		%
United Land Services Opco Parent, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.57%			7/28/2023			3/23/2026			1,224						1,221						1,220						0.06		%
United Land Services Opco Parent, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.52%			7/28/2023			3/23/2026			372						245						245						0.01		%
United Land Services Opco Parent, LLC (6)(16)			First lien senior secured revolving loan			S +			6.00%			10.57%			7/28/2023			3/23/2026			150						—						(1)						0.00		%
United Land Services Opco Parent, LLC			First lien senior secured term loan			S +			6.00%			10.57%			7/28/2023			3/23/2026			349						348						348						0.02		%
Yard-Nique, Inc			First lien senior secured delayed draw term loan			S +			6.50%			10.65%			8/8/2022			4/30/2026			2,549						2,537						2,537						0.12		%
Yard-Nique, Inc			First lien senior secured delayed draw term loan			S +			6.50%			10.65%			6/30/2025			4/30/2026			7,657						6,703						6,779						0.32		%
Yard-Nique, Inc			First lien senior secured revolving loan			S +			6.50%			10.65%			8/8/2022			4/30/2026			1,947						1,213						1,217						0.06		%
Yard-Nique, Inc			First lien senior secured term loan			S +			6.50%			10.65%			8/8/2022			4/30/2026			6,946						6,910						6,909						0.32		%
																											252,321						253,348						11.90		%
Diversified telecommunication services
ISPN Intermediate, LLC			First lien senior secured revolving loan			S +			5.00%			9.16%			12/6/2024			12/6/2030			$	861					$	132					$	134					0.01		%
ISPN Intermediate, LLC			First lien senior secured term loan			S +			5.00%			9.16%			12/6/2024			12/6/2030			7,880						7,775						7,788						0.37		%
																											7,907						7,922						0.38		%
Electrical equipment
AEP Passion Intermediate Holdings, Inc			First lien senior secured delayed draw term loan			S +			1.75% + 4.75% PIK			10.65%			7/28/2023			10/5/2027			$	71					$	70					$	70					0.00		%
AEP Passion Intermediate Holdings, Inc			First lien senior secured revolving loan			S +			6.50%			10.89%			7/28/2023			10/5/2027			48						39						39						0.00		%
AEP Passion Intermediate Holdings, Inc			First lien senior secured revolving loan			S +			1.75% + 4.75% PIK			10.65%			7/28/2023			10/5/2027			1						1						1						0.00		%
AEP Passion Intermediate Holdings, Inc			First lien senior secured term loan			S +			1.75% + 4.75% PIK			10.85%			7/28/2023			10/5/2027			1,279						1,262						1,257						0.06		%
BPCP NSA Intermedco, Inc			First lien senior secured delayed draw term loan			S +			4.75%			8.91%			5/17/2024			5/17/2030			12,234						6,811						6,844						0.32		%
BPCP NSA Intermedco, Inc (6)			First lien senior secured revolving loan			S +			4.75%			8.91%			5/17/2024			5/17/2030			5,930						(69)						(60)						0.00		%
BPCP NSA Intermedco, Inc			First lien senior secured term loan			S +			4.75%			8.91%			5/17/2024			5/17/2030			34,749						34,319						34,378						1.61		%
SENS Intermediate Holdings LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.16%			3/10/2025			3/10/2031			3,468						(24)						(16)						0.00		%
SENS Intermediate Holdings LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.16%			3/10/2025			3/10/2031			2,664						(36)						(32)						0.00		%
SENS Intermediate Holdings LLC			First lien senior secured term loan			S +			5.00%			9.16%			3/10/2025			3/10/2031			9,777						9,644						9,663						0.44		%

The accompanying notes are an integral part of these consolidated financial statements.

15

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
WCI Volt Purchaser, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.53%			9/15/2022			9/15/2028			2,249						(22)						(20)						0.00		%
WCI Volt Purchaser, LLC			First lien senior secured term loan			S +			5.25%			9.53%			9/15/2022			9/15/2028			7,746						7,659						7,666						0.36		%
																											59,654						59,790						2.79		%
Electronic equipment, instruments and components
ADC Purchaser Inc (6)			First lien senior secured revolving loan			S +			4.50%			8.50%			7/16/2025			7/16/2031			6,013						$	(73)					$	(73)					0.00		%
ADC Purchaser Inc			First lien senior secured term loan			S +			4.50%			8.50%			7/16/2025			7/16/2031			30,880						30,502						30,500						1.43		%
Advanced Lighting Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.66%			2/27/2025			11/22/2027			$	1,215					(10)						(8)						0.00		%
Advanced Lighting Acquisition, LLC			First lien senior secured term loan			S +			5.50%			9.66%			2/27/2025			11/22/2027			7,183						7,123						7,134						0.33		%
Nelson Name Plate Company			First lien senior secured delayed draw term loan			S +			5.75%			10.01%			7/28/2023			10/18/2026			116						115						115						0.01		%
Nelson Name Plate Company			First lien senior secured revolving loan			S +			5.75%			10.14%			7/28/2023			10/18/2026			90						27						27						0.00		%
Nelson Name Plate Company			First lien senior secured term loan			S +			5.75%			10.01%			7/28/2023			10/18/2026			3,430						3,396						3,404						0.16		%
																											41,080						41,099						1.93		%
Food and staples retailing
Ever Fresh Fruit Company, LLC			First lien senior secured delayed draw term loan			S +			6.50%			10.76%			6/5/2024			11/17/2028			$	2,506					$	1,319					$	1,322					0.06		%
Ever Fresh Fruit Company, LLC (6)			First lien senior secured revolving loan			S +			6.50%			10.76%			11/17/2023			11/17/2028			1,380						(23)						(18)						0.00		%
Ever Fresh Fruit Company, LLC			First lien senior secured term loan			S +			6.50%			10.76%			11/17/2023			11/17/2028			7,234						7,105						7,139						0.34		%
Mad Rose Company, LLC (17)			First lien senior secured revolving loan			S +			6.50%			11.17%			7/28/2023			5/7/2026			395						232						232						0.01		%
Mad Rose Company, LLC			First lien senior secured term loan			S +			6.50%			10.96%			7/28/2023			5/7/2026			2,876						2,864						2,865						0.13		%
NutriScience Innovations, LLC (6)(18)			First lien senior secured revolving loan			S +			6.00%			10.00%			7/28/2023			12/31/2026			131						(1)						(1)						0.00		%
NutriScience Innovations, LLC			First lien senior secured term loan			S +			6.00%			10.00%			7/28/2023			12/31/2026			1,850						1,843						1,841						0.09		%
Premier Produce One, LLC (6)			First lien senior secured delayed draw term loan			S +			4.75%			8.75%			3/21/2025			3/21/2030			4,272						(29)						(20)						0.00		%
Premier Produce One, LLC (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			3/21/2025			3/21/2030			2,480						(33)						(29)						0.00		%
Premier Produce One, LLC			First lien senior secured term loan			S +			4.75%			8.75%			3/21/2025			3/21/2030			5,668						5,588						5,599						0.26		%
Qin's Buffalo, LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.91%			7/28/2023			5/5/2027			74						73						74						0.00		%
Qin's Buffalo, LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.91%			5/24/2024			5/5/2027			7,907						3,365						3,371						0.16		%
Qin's Buffalo, LLC			First lien senior secured revolving loan			S +			5.75%			9.91%			7/28/2023			5/5/2027			38						37						37						0.00		%
Qin's Buffalo, LLC			First lien senior secured term loan			S +			5.75%			9.91%			7/28/2023			5/5/2027			521						517						518						0.02		%
SCP Beverage Buyer, LLC			First lien senior secured revolving loan			S +			5.75%			10.22%			7/28/2023			11/24/2026			38						37						37						0.00		%
SCP Beverage Buyer, LLC			First lien senior secured term loan			S +			5.75%			10.32%			7/28/2023			11/24/2026			7,057						7,020						7,008						0.33		%
TruSource Foods LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.30%			8/1/2025			8/1/2031			3,334						(49)						(49)						0.00		%
TruSource Foods LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.30%			8/1/2025			8/1/2031			1,926						(28)						(28)						0.00		%
TruSource Foods LLC			First lien senior secured term loan			S +			5.00%			9.30%			8/1/2025			8/1/2031			5,284						5,206						5,206						0.24		%
Universal Pure, LLC			First lien senior secured delayed draw term loan			S +			4.50% + 1.75% PIK			10.40%			10/31/2022			10/31/2028			367						361						361						0.02		%
Universal Pure, LLC (19)			First lien senior secured revolving loan			S +			4.50% + 1.75% PIK			10.40%			10/31/2022			10/31/2028			7,210						4,594						4,598						0.22		%

The accompanying notes are an integral part of these consolidated financial statements.

16

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Universal Pure, LLC			First lien senior secured term loan			S +			4.50% + 1.75% PIK			10.40%			10/31/2022			10/31/2028			17,607						17,285						17,291						0.81		%
																											57,283						57,354						2.69		%
Food products
BPCP WLF Intermedco LLC (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.15%			12/20/2024			8/19/2028			$	7,615					$	(60)					$	(49)					0.00		%
BPCP WLF Intermedco LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.30%			8/19/2022			8/19/2028			5,839						4,586						4,632						0.22		%
BPCP WLF Intermedco LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.15%			8/19/2022			8/19/2028			3,383						(36)						(22)						0.00		%
BPCP WLF Intermedco LLC			First lien senior secured term loan			S +			6.00%			10.15%			8/19/2022			8/19/2028			24,194						23,874						24,039						1.13		%
Icelandirect, LLC			First lien senior secured revolving loan			S +			6.00%			10.31%			7/28/2023			7/30/2026			38						32						32						0.00		%
Icelandirect, LLC			First lien senior secured term loan			S +			6.00%			10.28%			7/28/2023			7/30/2026			695						692						692						0.03		%
Starwest Botanicals Acquisition, LLC			First lien senior secured revolving loan			S +			5.25%			9.53%			7/28/2023			4/30/2028			174						104						82						0.00		%
Starwest Botanicals Acquisition, LLC			First lien senior secured term loan			S +			5.25%			9.53%			7/28/2023			4/30/2028			785						761						665						0.03		%
Sun Orchard, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.81%			8/2/2024			7/8/2028			6,096						871						886						0.04		%
Sun Orchard, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.66%			7/8/2022			7/8/2028			5,336						(63)						(63)						0.00		%
Sun Orchard, LLC			First lien senior secured term loan			S +			5.50%			9.66%			7/8/2022			7/8/2028			26,186						25,795						25,878						1.22		%
Treat Planet Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.50%			1/11/2023			1/11/2028			2,422						(37)						(16)						0.00		%
Treat Planet Acquisition, LLC			First lien senior secured term loan			S +			5.50%			9.50%			1/11/2023			1/11/2028			8,294						8,154						8,238						0.39		%
Treat Planet Acquisition, LLC			First lien senior secured term loan			S +			5.50%			9.50%			3/7/2025			1/11/2028			5,513						5,467						5,476						0.26		%
Westminster Cracker Company, Inc			First lien senior secured revolving loan			S +			6.25%			10.71%			8/30/2023			8/30/2026			1,534						222						222						0.01		%
Westminster Cracker Company, Inc			First lien senior secured term loan			S +			6.25%			10.71%			8/30/2023			8/30/2026			9,440						9,382						9,385						0.44		%
																											79,744						80,077						3.77		%
Gas utilities
Hydromax USA, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.35%			7/28/2023			12/30/2027			$	109					$	107					$	108					0.01		%
Hydromax USA, LLC (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.35%			6/3/2025			6/3/2027			1,298						(11)						(9)						0.00		%
Hydromax USA, LLC			First lien senior secured revolving loan			S +			6.00%			10.35%			7/28/2023			12/30/2027			228						64						67						0.00		%
Hydromax USA, LLC			First lien senior secured term loan			S +			6.00%			10.35%			7/28/2023			12/30/2027			1,182						1,155						1,173						0.06		%
																											1,315						1,339						0.07		%
Health care equipment and supplies
3BC Matrix Acquisition, LLC (6)(20)			First lien senior secured revolving loan			S +			5.50%			9.50%			5/13/2025			5/13/2030			$	1,564					$	(29)					$	(27)					0.00		%
3BC Matrix Acquisition, LLC			First lien senior secured term loan			S +			5.50%			9.50%			5/13/2025			5/13/2030			4,777						4,688						4,695						0.22		%
626 Holdings Equity LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.57%			7/28/2023			2/14/2028			220						218						218						0.01		%
626 Holdings Equity LLC			First lien senior secured revolving loan			S +			6.00%			10.74%			7/28/2023			2/14/2028			75						74						74						0.00		%
626 Holdings Equity LLC			First lien senior secured term loan			S +			6.00%			10.57%			7/28/2023			2/14/2028			859						850						848						0.04		%
Alcresta Buyer, Inc			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			3/12/2024			3/12/2030			14,036						9,468						9,486						0.45		%
Alcresta Buyer, Inc (6)			First lien senior secured revolving loan			S +			5.50%			9.70%			3/12/2024			3/12/2030			2,761						(41)						(37)						0.00		%
Alcresta Buyer, Inc			First lien senior secured term loan			S +			5.50%			9.70%			3/12/2024			3/12/2030			12,800						12,612						12,634						0.59		%

The accompanying notes are an integral part of these consolidated financial statements.

17

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
EMSAR Acquisition LLC			First lien senior secured delayed draw term loan			S +			4.50% + 2.00% PIK			10.76%			7/28/2023			9/30/2027			213						211						204						0.00		%
EMSAR Acquisition LLC			First lien senior secured revolving loan			S +			6.50%			10.76%			7/28/2023			9/30/2027			134						132						127						0.01		%
EMSAR Acquisition LLC			First lien senior secured term loan			S +			4.50% + 2.00% PIK			10.76%			7/28/2023			9/30/2027			1,036						1,026						988						0.05		%
Medical Technology Associates, LLC			First lien senior secured revolving loan			S +			5.50%			9.50%			7/25/2022			7/25/2028			2,981						1,632						1,648						0.08		%
Medical Technology Associates, LLC			First lien senior secured term loan			S +			5.50%			9.50%			7/25/2022			7/25/2028			27,244						26,878						27,053						1.27		%
Nasco Healthcare Inc.			First lien senior secured revolving loan			S +			5.75%			9.91%			12/13/2024			6/30/2028			2,937						2,180						2,184						0.10		%
Nasco Healthcare Inc.			First lien senior secured term loan			S +			5.75%			9.91%			12/13/2024			6/30/2028			11,704						11,614						11,629						0.55		%
NWI Merger Sub, Inc (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.20%			12/4/2024			12/4/2029			6,438						(108)						(99)						0.00		%
NWI Merger Sub, Inc (6)			First lien senior secured revolving loan			S +			5.00%			9.20%			12/4/2024			12/4/2029			2,495						(42)						(38)						0.00		%
NWI Merger Sub, Inc			First lien senior secured term loan			S +			5.00%			9.20%			12/4/2024			12/4/2029			16,826						16,549						16,564						0.78		%
Reliable Medical Supply LLC			First lien senior secured revolving loan			S +			6.00%			11.32%			2/14/2025			4/8/2027			2,283						2,268						2,275						0.11		%
Reliable Medical Supply LLC			First lien senior secured term loan			S +			6.00%			10.56%			2/14/2025			4/8/2027			20,938						20,779						20,851						0.98		%
SCA Buyer, LLC			First lien senior secured delayed draw term loan			S +			6.50%			11.07%			7/28/2023			1/20/2027			275						269						252						0.01		%
SCA Buyer, LLC			First lien senior secured revolving loan			S +			6.50%			11.04%			7/28/2023			1/20/2027			133						130						122						0.01		%
SCA Buyer, LLC			First lien senior secured term loan			S +			6.50%			11.07%			7/28/2023			1/20/2027			2,815						2,748						2,575						0.12		%
SCA Buyer, LLC			First lien senior secured term loan			S +			6.50%			11.07%			12/16/2024			1/20/2027			739						723						684						0.03		%
Spectrum Solutions, LLC			First lien senior secured delayed draw term loan			18.00% PIK						18.00%			5/3/2024			3/5/2026			258						254						254						0.01		%
Spectrum Solutions, LLC			First lien senior secured delayed draw term loan			18.00% PIK						18.00%			4/10/2025			3/5/2026			37						18						18						0.00		%
Spectrum Solutions, LLC			First lien senior secured delayed draw term loan			15.00% PIK						15.00%			7/28/2023			3/5/2026			130						121						40						0.00		%
Spectrum Solutions, LLC			First lien senior secured delayed draw term loan			18.00%						18.00%			4/10/2025			3/5/2026			128						127						128						0.01		%
Spectrum Solutions, LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.62%			7/28/2023			3/5/2026			299						179						(15)						0.00		%
Spectrum Solutions, LLC			First lien senior secured term loan			S +			6.25%			10.51%			7/28/2023			3/5/2026			627						585						192						0.01		%
Surplus Solutions, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			9/30/2024			11/30/2027			4,656						3,206						3,198						0.15		%
Surplus Solutions, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.77%			11/30/2022			11/30/2027			2,227						(35)						(28)						0.00		%
Surplus Solutions, LLC			First lien senior secured term loan			S +			5.50%			9.77%			11/30/2022			11/30/2027			17,255						16,994						17,038						0.80		%
																											136,278						135,735						6.39		%
Health care providers and services
ADVI Health, LLC (6)			First lien senior secured revolving loan			S +			7.00%			11.26%			11/29/2022			11/29/2027			$	1,062					$	(11)					$	(11)					0.00		%
ADVI Health, LLC			First lien senior secured term loan			S +			7.00%			11.26%			11/29/2022			11/29/2027			6,070						5,993						5,998						0.28		%
Advocate RCM Acquisition Corp (6)			First lien senior secured revolving loan			S +			6.00%			10.10%			12/22/2023			12/22/2026			2,902						(21)						(20)						0.00		%
Advocate RCM Acquisition Corp			First lien senior secured term loan			S +			6.00%			10.10%			12/22/2023			12/22/2026			18,226						18,075						18,084						0.85		%
Agility Intermediate, Inc			First lien senior secured delayed draw term loan			S +			7.00%			11.26%			7/28/2023			4/15/2026			108						107						102						0.00		%
Agility Intermediate, Inc			First lien senior secured revolving loan			S +			7.00%			11.26%			7/28/2023			4/15/2026			134						79						73						0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

18

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Agility Intermediate, Inc			First lien senior secured term loan			S +			7.00%			11.26%			7/28/2023			4/15/2026			235						234						222						0.01		%
Aligned Dental Management Services, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.51%			2/7/2025			2/7/2030			4,981						1,121						1,127						0.05		%
Aligned Dental Management Services, LLC			First lien senior secured revolving loan			S +			5.25%			9.51%			2/7/2025			2/7/2030			1,523						278						280						0.01		%
Aligned Dental Management Services, LLC			First lien senior secured term loan			S +			5.25%			9.51%			2/7/2025			2/7/2030			7,911						7,769						7,782						0.37		%
AMCP Treatment Intermediate, LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.00%			8/29/2025			8/29/2031			6,608						(65)						(65)						0.00		%
AMCP Treatment Intermediate, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			8/29/2025			8/29/2031			3,045						(60)						(60)						0.00		%
AMCP Treatment Intermediate, LLC			First lien senior secured term loan			S +			5.00%			9.00%			8/29/2025			8/29/2031			17,840						17,487						17,485						0.82		%
American Family Care, LLC (6)			First lien senior secured delayed draw term loan			S +			4.75%			8.75%			9/10/2025			2/28/2029			7,325						(36)						(73)						0.00		%
American Family Care, LLC			First lien senior secured delayed draw term loan			S +			4.75%			8.75%			2/29/2024			2/28/2029			5,663						461						506						0.02		%
American Family Care, LLC (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			2/29/2024			2/28/2029			4,912						(54)						(49)						0.00		%
American Family Care, LLC			First lien senior secured term loan			S +			4.75%			8.75%			2/29/2024			2/28/2029			23,154						22,833						22,922						1.08		%
ASC Ortho Management Company, LLC			First lien senior secured delayed draw term loan			S +			6.50% + 2.50% PIK			13.26%			7/28/2023			12/31/2026			327						323						155						0.01		%
ASC Ortho Management Company, LLC			First lien senior secured revolving loan			S +			9.00%			13.31%			7/28/2023			12/31/2026			38						37						18						0.00		%
ASC Ortho Management Company, LLC (6)			First lien senior secured revolving loan			S +			6.50%			10.76%			9/19/2025			12/31/2026			16						—						—						0.00		%
ASC Ortho Management Company, LLC			First lien senior secured term loan			S +			6.50% + 2.50% PIK			13.26%			7/28/2023			12/31/2026			517						511						246						0.01		%
Ascend Plastic Surgery Partners MSO LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.81%			5/3/2024			5/3/2029			20,670						4,689						4,701						0.22		%
Ascend Plastic Surgery Partners MSO LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.50%			5/3/2024			5/3/2029			4,197						(60)						(55)						0.00		%
Ascend Plastic Surgery Partners MSO LLC			First lien senior secured term loan			S +			5.50%			9.50%			5/3/2024			5/3/2029			6,808						6,705						6,714						0.32		%
ASP Global Holdings, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.56%			7/31/2024			7/31/2029			19,101						13,306						13,329						0.63		%
ASP Global Holdings, LLC			First lien senior secured revolving loan			S +			5.25%			9.53%			7/31/2024			7/31/2029			6,555						4,488						4,496						0.21		%
ASP Global Holdings, LLC			First lien senior secured term loan			S +			5.25%			9.56%			7/31/2024			7/31/2029			40,661						40,467						40,072						1.88		%
Beacon Oral Specialists Management LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			7/28/2023			12/14/2026			815						810						811						0.04		%
Beacon Oral Specialists Management LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.59%			6/27/2025			12/14/2026			10,927						5,937						5,969						0.28		%
Beacon Oral Specialists Management LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			9/12/2025			12/14/2026			13,666						(49)						(49)						0.00		%
Beacon Oral Specialists Management LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.50%			7/28/2023			12/14/2026			188						(1)						(1)						0.00		%
Beacon Oral Specialists Management LLC			First lien senior secured term loan			S +			5.50%			9.50%			7/28/2023			12/14/2026			901						894						898						0.04		%
Beghou Consulting, LLC (21)			First lien senior secured revolving loan			S +			4.75%			8.75%			5/1/2023			5/1/2028			2,714						1,313						1,315						0.06		%
Beghou Consulting, LLC			First lien senior secured term loan			S +			4.75%			8.75%			5/1/2023			5/1/2028			15,119						14,850						14,858						0.70		%
BPCP EE Intermedco LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.40%			4/3/2023			4/3/2028			2,023						1,996						1,997						0.09		%
BPCP EE Intermedco LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.40%			4/3/2023			4/3/2028			2,244						(31)						(30)						0.00		%
BPCP EE Intermedco LLC			First lien senior secured term loan			S +			6.25%			10.40%			4/3/2023			4/3/2028			6,380						6,280						6,283						0.30		%

The accompanying notes are an integral part of these consolidated financial statements.

19

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Brightview, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.03%			7/28/2023			12/14/2026			47						47						47						0.00		%
Brightview, LLC			First lien senior secured revolving loan			S +			5.75%			10.03%			7/28/2023			12/14/2026			52						41						42						0.00		%
Brightview, LLC			First lien senior secured term loan			S +			5.75%			10.03%			7/28/2023			12/14/2026			673						672						671						0.03		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured delayed draw term loan - C$			15.00%						15.00%			4/5/2024			12/31/2026			C$	34					17						16						0.00		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured delayed draw term loan - C$			T +			7.00%			9.88%			7/28/2023			12/31/2026			C$	29					—						(14)						0.00		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured delayed draw term loan - C$			T +			7.00% PIK			9.88%			7/28/2023			3/19/2026			C$	362					259						84						0.00		%
Canadian Orthodontic Partners Corp			First lien senior secured revolving loan			S +			7.00%			11.26%			7/28/2023			12/31/2026			107						100						34						0.00		%
Canadian Orthodontic Partners Corp			First lien senior secured revolving loan			S +			7.00% PIK			11.26%			3/19/2021			12/31/2026			39						35						13						0.00		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured revolving loan - C$			T +			7.00%			9.88%			7/28/2023			12/31/2026			C$	264					189						61						0.00		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured revolving loan - C$			T +			7.00% PIK			9.88%			3/19/2021			12/31/2026			C$	90					130						21						0.00		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured term loan - C$			T +			7.00%			9.88%			7/28/2023			12/31/2026			C$	298					209						69						0.00		%
Change Academy at Lake of the Ozarks, LLC (7)			First lien senior secured revolving loan			S +			5.25%			9.41%			8/2/2022			2/2/2029			C$	5,898					1,892						1,915						0.09		%
Change Academy at Lake of the Ozarks, LLC (7)			First lien senior secured term loan			S +			5.25%			9.67%			5/16/2025			2/2/2029			C$	3,555					3,516						3,524						0.17		%
Change Academy at Lake of the Ozarks, LLC (7)			First lien senior secured term loan			S +			5.25%			9.67%			8/2/2022			2/2/2029			C$	31,320					30,815						31,047						1.46		%
CNS Purchaser, LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.00%			12/30/2024			12/30/2029			11,025						(70)						(49)						0.00		%
CNS Purchaser, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			12/30/2024			12/30/2029			4,246						(54)						(48)						0.00		%
CNS Purchaser, LLC			First lien senior secured term loan			S +			5.00%			9.00%			12/30/2024			12/30/2029			38,298						37,796						37,864						1.78		%
Community Care Partners, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.28%			7/28/2023			6/10/2026			162						162						161						0.01		%
Community Care Partners, LLC			First lien senior secured revolving loan			S +			6.00%			10.28%			7/28/2023			6/10/2026			75						75						74						0.00		%
Community Care Partners, LLC			First lien senior secured term loan			S +			6.00%			10.28%			7/28/2023			6/10/2026			927						926						920						0.04		%
DASCO HME, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			6/6/2025			6/6/2030			5,345						410						419						0.02		%
DASCO HME, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.50%			6/6/2025			6/6/2030			3,044						(50)						(45)						0.00		%
DASCO HME, LLC			First lien senior secured term loan			S +			5.50%			9.50%			6/6/2025			6/6/2030			17,775						17,482						17,511						0.82		%
Dermatology Medical Partners OpCo LLC			First lien senior secured delayed draw term loan			S +			6.50%			10.76%			7/28/2023			10/29/2026			64						64						64						0.00		%
Dermatology Medical Partners OpCo LLC			First lien senior secured revolving loan			S +			6.50%			10.76%			7/28/2023			10/29/2026			38						29						29						0.00		%
Dermatology Medical Partners OpCo LLC			First lien senior secured term loan			S +			6.50%			10.76%			7/28/2023			10/29/2026			257						255						255						0.01		%
EH Management Company, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.76%			7/28/2023			7/15/2026			38						—						—						0.00		%
EH Management Company, LLC			First lien senior secured term loan			S +			5.50%			9.76%			7/28/2023			7/15/2026			4,461						4,444						4,444						0.21		%
Endodontic Practice Partners, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			11/2/2022			11/2/2027			16,659						16,481						16,494						0.77		%
Endodontic Practice Partners, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			4/9/2024			11/2/2027			13,743						6,758						6,787						0.32		%
Endodontic Practice Partners, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			2/14/2025			11/2/2027			4,130						(40)						(40)						0.00		%
Endodontic Practice Partners, LLC			First lien senior secured revolving loan			S +			5.50%			9.50%			11/2/2022			11/2/2027			1,956						760						763						0.04		%

The accompanying notes are an integral part of these consolidated financial statements.

20

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Endodontic Practice Partners, LLC			First lien senior secured term loan			S +			5.50%			9.50%			11/2/2022			11/2/2027			15,159						14,975						15,009						0.70		%
FYZICAL Buyer, LLC			First lien senior secured revolving loan			S +			5.50%			9.66%			6/26/2024			6/26/2028			2,710						1,612						1,615						0.08		%
FYZICAL Buyer, LLC			First lien senior secured term loan			S +			5.50%			9.66%			6/26/2024			6/26/2028			18,766						18,546						18,571						0.87		%
Geriatric Medical and Surgical Supply, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.00%			7/28/2023			12/21/2025			300						(1)						(1)						0.00		%
Geriatric Medical and Surgical Supply, LLC			First lien senior secured term loan			S +			6.00%			10.00%			7/28/2023			12/21/2025			19,772						19,716						19,704						0.93		%
Golden Bear PT Partners, LLC			First lien senior secured delayed draw term loan			S +			6.50%			10.76%			7/28/2023			10/22/2026			172						171						170						0.01		%
Golden Bear PT Partners, LLC			First lien senior secured revolving loan			S +			6.50%			10.77%			7/28/2023			10/22/2026			38						26						26						0.00		%
Golden Bear PT Partners, LLC			First lien senior secured term loan			S +			6.50%			10.76%			7/28/2023			10/22/2026			1,480						1,466						1,463						0.07		%
Guardian Dentistry Practice Management, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.78%			7/28/2023			8/20/2026			366						364						363						0.02		%
Guardian Dentistry Practice Management, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.78%			7/28/2023			8/20/2027			4,188						(30)						(26)						0.00		%
Guardian Dentistry Practice Management, LLC			First lien senior secured term loan			S +			5.50%			9.78%			7/28/2023			8/20/2027			381						380						379						0.02		%
H2 Holdco, Inc			First lien senior secured delayed draw term loan			S +			6.00%			10.49%			6/25/2024			5/5/2028			18,913						11,717						11,741						0.55		%
H2 Holdco, Inc			First lien senior secured delayed draw term loan			S +			6.00%			10.30%			5/5/2023			5/5/2028			7,163						7,019						7,084						0.33		%
H2 Holdco, Inc (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.56%			12/20/2024			5/5/2028			7,560						(97)						(83)						0.00		%
H2 Holdco, Inc (22)			First lien senior secured revolving loan			S +			6.00%			10.33%			5/5/2023			5/5/2028			2,544						2,320						2,343						0.11		%
H2 Holdco, Inc			First lien senior secured term loan			S +			6.00%			10.56%			12/20/2024			5/5/2028			900						889						890						0.04		%
H2 Holdco, Inc			First lien senior secured term loan			S +			6.00%			10.30%			5/5/2023			5/5/2028			17,836						17,436						17,639						0.83		%
IMA Group Management Company, LLC			First lien senior secured delayed draw term loan			S +			6.75%			10.75%			7/28/2023			6/30/2028			10						10						10						0.00		%
IMA Group Management Company, LLC (6)			First lien senior secured delayed draw term loan			S +			6.75%			11.04%			9/25/2025			6/30/2028			4,088						(35)						(35)						0.00		%
IMA Group Management Company, LLC			First lien senior secured revolving loan			S +			6.75%			10.95%			7/28/2023			6/30/2028			35						17						17						0.00		%
IMA Group Management Company, LLC			First lien senior secured term loan			S +			6.75%			11.04%			7/28/2023			6/30/2028			1,546						1,526						1,532						0.07		%
IPC Pain Acquisition, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.78%			5/19/2022			5/19/2027			9,782						9,753						9,731						0.46		%
IPC Pain Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.78%			5/19/2022			5/19/2027			1,140						(6)						(5)						0.00		%
IPC Pain Acquisition, LLC			First lien senior secured term loan			S +			5.50%			9.78%			5/19/2022			5/19/2027			2,880						2,863						2,865						0.13		%
MS Pain, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			12/4/2024			12/4/2029			6,038						(101)						(93)						0.00		%
MS Pain, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.50%			12/4/2024			12/4/2029			861						(15)						(13)						0.00		%
MS Pain, LLC			First lien senior secured term loan			S +			5.50%			9.50%			12/4/2024			12/4/2029			3,356						3,298						3,301						0.15		%
MWEC Management, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.66%			2/14/2023			2/14/2028			1,423						424						432						0.02		%
MWEC Management, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.66%			7/3/2024			2/14/2028			2,532						(25)						(22)						0.00		%
MWEC Management, LLC			First lien senior secured revolving loan			S +			5.50%			9.66%			2/14/2023			2/14/2028			1,924						1,237						1,249						0.06		%
MWEC Management, LLC			First lien senior secured term loan			S +			5.50%			9.66%			2/14/2023			2/14/2028			14,771						14,537						14,641						0.69		%
Network Partners Acquisitions, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.26%			7/28/2023			12/30/2026			38						—						—						0.00		%
Network Partners Acquisitions, LLC			First lien senior secured term loan			S +			6.00%			10.26%			7/28/2023			12/30/2026			211						210						210						0.01		%

The accompanying notes are an integral part of these consolidated financial statements.

21

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
P1 DENTAL MSO, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.00%			1/31/2025			1/31/2030			5,107						1,633						1,640						0.08		%
P1 DENTAL MSO, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.31%			1/31/2025			1/31/2030			1,522						(26)						(24)						0.00		%
P1 DENTAL MSO, LLC			First lien senior secured term loan			S +			5.00%			9.31%			1/31/2025			1/31/2030			19,067						18,737						18,761						0.88		%
Peak Dental Services, LLC			First lien senior secured delayed draw term loan			S +			6.75%			11.20%			7/28/2023			12/31/2025			57						57						57						0.00		%
Peak Dental Services, LLC			First lien senior secured delayed draw term loan			S +			6.75%			11.07%			7/28/2023			12/31/2025			511						511						510						0.02		%
Peak Dental Services, LLC			First lien senior secured revolving loan			S +			6.75%			11.06%			7/28/2023			12/31/2025			133						132						132						0.01		%
Peak Dental Services, LLC			First lien senior secured term loan			S +			6.75%			11.03%			7/28/2023			12/31/2025			570						570						570						0.03		%
Peak Investment Holdings, LLC			First lien senior secured revolving loan			S +			7.50% PIK			11.76%			7/28/2023			12/31/2026			347						280						273						0.01		%
Peak Investment Holdings, LLC			First lien senior secured term loan			S +			7.50%			11.76%			7/28/2023			12/31/2026			1,297						1,293						1,264						0.06		%
PharmaForceIQ INC. (6)			First lien senior secured revolving loan			S +			5.25%			9.56%			8/2/2024			8/2/2029			2,093						(32)						(30)						0.00		%
PharmaForceIQ INC.			First lien senior secured term loan			S +			5.25%			9.56%			8/2/2024			8/2/2029			13,579						13,365						13,383						0.63		%
PRM Management Company, LLC (6)			First lien senior secured delayed draw term loan			S +			6.75%			11.16%			1/25/2024			1/25/2029			1,180						(24)						(23)						0.00		%
PRM Management Company, LLC (6)			First lien senior secured revolving loan			S +			6.75%			11.16%			1/25/2024			1/25/2029			789						(16)						(16)						0.00		%
PRM Management Company, LLC			First lien senior secured term loan			S +			6.75%			11.16%			1/25/2024			1/25/2029			4,035						3,943						3,946						0.19		%
Purpose Home Health Acquisition, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.70%			12/23/2024			11/3/2027			9,072						945						955						0.04		%
Purpose Home Health Acquisition, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.56%			3/8/2024			11/3/2027			8,020						7,939						7,956						0.37		%
Purpose Home Health Acquisition, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.65%			11/3/2022			11/3/2027			6,712						6,634						6,658						0.31		%
Purpose Home Health Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.63%			11/3/2022			11/3/2027			1,956						(23)						(16)						0.00		%
Purpose Home Health Acquisition, LLC			First lien senior secured term loan			S +			5.50%			9.63%			11/3/2022			11/3/2027			17,377						17,183						17,237						0.81		%
RQM Buyer, Inc			First lien senior secured delayed draw term loan			S +			2.00% + 4.75% PIK			11.01%			7/28/2023			8/12/2029			85						84						69						0.00		%
RQM Buyer, Inc			First lien senior secured revolving loan			S +			2.00% + 4.75% PIK			11.01%			7/28/2023			8/12/2029			128						127						104						0.00		%
RQM Buyer, Inc			First lien senior secured term loan			S +			2.00% + 4.75% PIK			11.01%			7/28/2023			8/12/2029			1,763						1,747						1,429						0.07		%
Sage Dental Management, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.66%			9/25/2024			6/30/2026			9,125						5,453						5,460						0.26		%
Sage Dental Management, LLC			First lien senior secured revolving loan			S +			5.50%			9.64%			9/25/2024			6/30/2026			8,220						5,135						5,141						0.24		%
Sage Dental Management, LLC			First lien senior secured term loan			S +			5.50%			9.50%			9/25/2024			6/30/2026			57,808						57,568						57,615						2.70		%
SAMGI Buyer, Inc (6)			First lien senior secured revolving loan			S +			5.50%			9.76%			7/28/2023			12/31/2025			138						—						—						0.00		%
SAMGI Buyer, Inc			First lien senior secured term loan			S +			5.50%			9.76%			7/28/2023			12/31/2025			389						389						388						0.02		%
SCP ENT and Allergy Services, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.57%			7/28/2023			9/25/2026			154						153						154						0.01		%
SCP ENT and Allergy Services, LLC			First lien senior secured revolving loan			S +			6.00%			10.57%			7/28/2023			3/25/2027			256						190						191						0.01		%
SCP ENT and Allergy Services, LLC			First lien senior secured term loan			S +			6.00%			10.57%			7/28/2023			3/25/2027			2,705						2,682						2,695						0.13		%

The accompanying notes are an integral part of these consolidated financial statements.

22

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
SCP ENT and Allergy Services, LLC			First lien senior secured term loan			S +			6.00%			10.28%			7/16/2025			3/25/2027			924						921						921						0.04		%
SCP OMS Services, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.00%			3/7/2025			3/7/2030			9,965						1,486						1,506						0.07		%
SCP OMS Services, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			3/7/2025			3/7/2030			2,645						(35)						(31)						0.00		%
SCP OMS Services, LLC			First lien senior secured term loan			S +			5.00%			9.00%			3/7/2025			3/7/2030			5,668						5,591						5,600						0.26		%
Signature Dental Partners LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.01%			7/28/2023			10/29/2026			174						174						173						0.01		%
Signature Dental Partners LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.01%			4/22/2024			10/29/2026			17,162						12,897						12,891						0.61		%
Signature Dental Partners LLC			First lien senior secured revolving loan			S +			5.75%			11.01%			7/28/2023			10/29/2026			38						12						12						0.00		%
Signature Dental Partners LLC			First lien senior secured term loan			S +			5.75%			10.01%			7/28/2023			10/29/2026			4,231						4,204						4,202						0.20		%
Signature MD, Inc			First lien senior secured delayed draw term loan			S +			5.75%			9.46%			7/15/2024			7/15/2027			6,944						4,688						4,694						0.22		%
Signature MD, Inc (6)			First lien senior secured revolving loan			S +			5.75%			9.91%			7/15/2024			7/15/2027			3,297						(25)						(22)						0.00		%
Signature MD, Inc			First lien senior secured term loan			S +			5.75%			9.91%			7/15/2024			7/15/2027			18,210						18,063						18,089						0.85		%
Silver Falls MSO, LLC			First lien senior secured revolving loan			S +			6.25%			10.65%			7/28/2023			12/30/2025			235						234						233						0.01		%
Silver Falls MSO, LLC			First lien senior secured term loan			S +			3.75% + 2.25% PIK			10.51%			7/28/2023			12/30/2025			1,338						1,327						1,330						0.06		%
SimiTree Acquisition, LLC			First lien senior secured delayed draw term loan			S +			5.25% + 1.75% PIK			11.57%			7/28/2023			5/17/2026			889						887						881						0.04		%
SimiTree Acquisition, LLC			First lien senior secured revolving loan			S +			7.00%			11.46%			7/28/2023			5/17/2026			178						49						48						0.00		%
SimiTree Acquisition, LLC			First lien senior secured term loan			S +			5.25% + 1.75% PIK			11.57%			7/28/2023			5/17/2026			1,237						1,234						1,226						0.06		%
Simko Merger Sub LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.51%			7/28/2023			4/7/2027			180						178						178						0.01		%
Simko Merger Sub LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.73%			9/19/2023			4/7/2027			6,743						3,052						3,058						0.14		%
Simko Merger Sub LLC			First lien senior secured revolving loan			S +			6.25%			10.64%			7/28/2023			4/7/2027			56						26						26						0.00		%
Simko Merger Sub LLC			First lien senior secured term loan			S +			6.25%			10.51%			7/28/2023			4/7/2027			639						633						633						0.03		%
Southeast Primary Care Partners, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.26%			7/28/2023			12/30/2025			508						508						507						0.02		%
Southeast Primary Care Partners, LLC			First lien senior secured revolving loan			S +			6.00%			11.59%			7/28/2023			12/30/2025			225						225						225						0.01		%
Southeast Primary Care Partners, LLC			First lien senior secured term loan			S +			6.00%			10.26%			7/28/2023			12/30/2025			838						837						836						0.04		%
Southern Orthodontic Partners Management, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			7/28/2023			7/27/2026			76						76						76						0.00		%
Southern Orthodontic Partners Management, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			7/28/2023			7/27/2026			110						110						110						0.01		%
Southern Orthodontic Partners Management, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			5/17/2024			7/27/2026			7,131						7,104						7,123						0.33		%
Southern Orthodontic Partners Management, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			6/26/2025			7/27/2026			8,263						2,432						2,446						0.11		%
Southern Orthodontic Partners Management, LLC			First lien senior secured revolving loan			S +			5.50%			9.49%			7/28/2023			7/27/2026			171						27						27						0.00		%
Southern Orthodontic Partners Management, LLC			First lien senior secured term loan			S +			5.50%			9.50%			7/28/2023			7/27/2026			3,001						2,992						2,998						0.14		%

The accompanying notes are an integral part of these consolidated financial statements.

23

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Southern Sports Medicine Partners, LLC			First lien senior secured revolving loan			S +			8.00% PIK			12.57%			7/28/2023			2/23/2027			62						33						32						0.00		%
Southern Sports Medicine Partners, LLC			First lien senior secured term loan			S +			8.00% PIK			12.57%			7/28/2023			2/23/2027			728						712						701						0.03		%
Spa Medicca, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.73%			8/8/2025			8/8/2030			5,576						(108)						(108)						(0.01)		%
Spa Medicca, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.73%			8/8/2025			8/8/2030			1,624						(32)						(32)						0.00		%
Spa Medicca, LLC			First lien senior secured term loan			S +			5.50%			9.73%			8/8/2025			8/8/2030			4,832						4,738						4,737						0.22		%
Spear Education Holdings, LLC			First lien senior secured revolving loan			S +			5.25%			9.51%			6/26/2024			12/15/2028			7,290						1,101						1,111						0.05		%
Spear Education Holdings, LLC			First lien senior secured term loan			S +			5.25%			9.51%			6/26/2024			12/15/2028			47,025						46,582						46,651						2.19		%
Star Dental Partners LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.66%			12/22/2023			12/22/2028			10,931						10,732						10,794						0.51		%
Star Dental Partners LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.66%			11/8/2024			12/22/2028			12,076						2,703						2,717						0.13		%
Star Dental Partners LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.66%			12/22/2023			12/22/2028			1,451						(26)						(18)						0.00		%
Star Dental Partners LLC			First lien senior secured term loan			S +			5.50%			9.66%			12/22/2023			12/22/2028			15,113						14,851						14,924						0.70		%
The Chempetitive Group, LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.91%			3/22/2024			3/22/2029			11,987						1,315						1,328						0.06		%
The Chempetitive Group, LLC			First lien senior secured revolving loan			S +			5.75%			9.91%			3/22/2024			3/22/2029			3,414						294						297						0.01		%
The Chempetitive Group, LLC			First lien senior secured term loan			S +			5.75%			9.91%			3/22/2024			3/22/2029			13,568						13,363						13,380						0.63		%
Therapy2000 Acquisition, LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.06%			9/12/2025			9/12/2030			5,232						(32)						(32)						0.00		%
Therapy2000 Acquisition, LLC			First lien senior secured revolving loan			S +			5.00%			9.00%			9/12/2025			9/12/2030			2,258						574						574						0.03		%
Therapy2000 Acquisition, LLC			First lien senior secured term loan			S +			5.00%			9.06%			9/12/2025			9/12/2030			10,072						9,947						9,946						0.47		%
Transitions Intermediate Holdings, LLC (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.00%			10/25/2024			10/25/2027			687						(6)						(5)						0.00		%
Transitions Intermediate Holdings, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.00%			10/25/2024			10/25/2027			1,078						(9)						(8)						0.00		%
Transitions Intermediate Holdings, LLC			First lien senior secured term loan			S +			6.00%			10.00%			10/25/2024			10/25/2027			8,635						8,554						8,567						0.40		%
US Foot and Ankle Specialists, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.01%			9/15/2022			9/15/2026			13,930						13,864						13,871						0.65		%
US Foot and Ankle Specialists, LLC (6)			First lien senior secured revolving loan			S +			5.75%			10.01%			9/15/2022			9/15/2026			2,699						(14)						(13)						0.00		%
US Foot and Ankle Specialists, LLC			First lien senior secured term loan			S +			5.75%			10.01%			9/15/2022			9/15/2026			19,323						19,201						19,207						0.90		%
Varsity DuvaSawko Operating Corp (6)(23)			First lien senior secured revolving loan			S +			5.50%			10.07%			8/27/2025			5/27/2027			4,568						(13)						(13)						0.00		%
Varsity DuvaSawko Operating Corp			First lien senior secured term loan			S +			4.75%			8.95%			8/27/2025			5/27/2027			44,949						44,839						44,831						2.11		%
Varsity Rejuvenate Management, LLC			First lien senior secured delayed draw term loan			S +			6.75%			10.90%			12/29/2023			9/1/2028			7,099						3,138						3,143						0.15		%
Varsity Rejuvenate Management, LLC (6)			First lien senior secured revolving loan			S +			6.75%			10.90%			9/1/2023			9/1/2028			1,245						(24)						(21)						0.00		%
Varsity Rejuvenate Management, LLC			First lien senior secured term loan			S +			6.75%			10.90%			9/1/2023			9/1/2028			5,913						5,794						5,811						0.27		%
VersiCare Management LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			11/25/2024			11/25/2029			4,529						(75)						(69)						0.00		%
VersiCare Management LLC			First lien senior secured revolving loan			S +			5.50%			9.70%			11/25/2024			11/25/2029			1,505						160						163						0.01		%
VersiCare Management LLC			First lien senior secured term loan			S +			5.50%			9.50%			11/25/2024			11/25/2029			7,791						7,654						7,656						0.36		%
VetEvolve Holdings, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.66%			10/12/2023			10/12/2028			11,556						11,367						11,377						0.53		%

The accompanying notes are an integral part of these consolidated financial statements.

24

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
VetEvolve Holdings, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.66%			7/8/2025			10/12/2028			16,531						4,283						4,283						0.20		%
VetEvolve Holdings, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.79%			10/12/2023			10/12/2028			3,067						(50)						(30)						0.00		%
VetEvolve Holdings, LLC			First lien senior secured term loan			S +			5.50%			9.79%			10/12/2023			10/12/2028			11,617						11,422						11,504						0.54		%
Vital Geriatrics Group Buyer, Inc (6)			First lien senior secured revolving loan			S +			5.00%			9.21%			8/15/2025			8/15/2031			2,408						(35)						(35)						0.00		%
Vital Geriatrics Group Buyer, Inc			First lien senior secured term loan			S +			5.00%			9.21%			8/15/2025			8/15/2031			10,594						10,436						10,436						0.49		%
Western Veterinary Partners LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.25%			7/28/2023			10/29/2027			494						489						489						0.02		%
Western Veterinary Partners LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.25%			9/27/2024			10/29/2027			24,284						24,038						24,075						1.13		%
Western Veterinary Partners LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.25%			7/28/2023			10/29/2027			24						—						—						0.00		%
Western Veterinary Partners LLC			First lien senior secured term loan			S +			5.25%			9.25%			7/28/2023			10/29/2027			9,324						9,229						9,244						0.43		%
																											927,732						927,810						43.56		%
Health care technology
AHR Intermediate, Inc			First lien senior secured delayed draw term loan			S +			5.75%			9.75%			7/29/2022			7/29/2027			$	5,203					$	5,175					$	5,183					0.24		%
AHR Intermediate, Inc			First lien senior secured delayed draw term loan			S +			5.75%			9.75%			12/16/2024			7/29/2027			7,896						733						758						0.04		%
AHR Intermediate, Inc (6)			First lien senior secured delayed draw term loan			S +			5.75%			9.75%			5/19/2025			7/29/2027			871						(4)						(3)						0.00		%
AHR Intermediate, Inc			First lien senior secured revolving loan			S +			5.50%			6.50%			7/29/2022			7/29/2027			9,888						1,515						1,542						0.07		%
AHR Intermediate, Inc			First lien senior secured term loan			S +			5.75%			9.75%			7/29/2022			7/29/2027			31,776						31,608						31,649						1.49		%
Gifthealth, Inc. (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.31%			7/29/2025			7/29/2028			7,994						(38)						(38)						0.00		%
Gifthealth, Inc. (6)			First lien senior secured revolving loan			S +			5.00%			9.31%			7/29/2025			7/29/2028			2,841						(27)						(27)						0.00		%
Gifthealth, Inc.			First lien senior secured term loan			S +			5.00%			9.31%			7/29/2025			7/29/2028			9,295						9,203						9,203						0.43		%
Millennia Patient Services, LLC			First lien senior secured revolving loan			S +			6.50%			10.76%			7/28/2023			3/8/2026			134						133						133						0.01		%
Millennia Patient Services, LLC			First lien senior secured term loan			S +			6.50%			10.76%			7/28/2023			3/8/2026			963						961						957						0.04		%
																											49,259						49,357						2.32		%
Household durables
CPS Power Buyer, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			9/26/2022			9/26/2027			$	2,955					$	2,918					$	2,940					0.14		%
CPS Power Buyer, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			10/20/2023			9/26/2027			2,297						2,272						2,286						0.11		%
CPS Power Buyer, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			9/30/2025			9/26/2027			8,788						(44)						(44)						0.00		%
CPS Power Buyer, LLC (6)(24)			First lien senior secured revolving loan			S +			5.50%			9.50%			9/26/2022			9/26/2027			4,406						(47)						(22)						0.00		%
CPS Power Buyer, LLC			First lien senior secured term loan			S +			5.50%			9.50%			9/26/2022			9/26/2027			19,714						19,476						19,615						0.92		%
Kravet Design LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.25%			11/26/2024			11/26/2030			4,349						(56)						(49)						0.00		%
Kravet Design LLC			First lien senior secured term loan			S +			5.25%			9.25%			11/26/2024			11/26/2030			18,689						18,438						18,471						0.87		%
Kwalu, LLC			First lien senior secured revolving loan			S +			5.75%			11.01%			9/23/2022			9/23/2027			5,061						794						813						0.04		%
Kwalu, LLC			First lien senior secured term loan			S +			5.75%			10.01%			9/23/2022			9/23/2027			30,046						29,734						29,865						1.40		%
MacKenzie Childs Acquisition, Inc			First lien senior secured revolving loan			S +			5.50%			9.74%			9/2/2022			9/2/2027			3,374						1,780						1,782						0.08		%
MacKenzie Childs Acquisition, Inc			First lien senior secured term loan			S +			5.50%			9.65%			9/2/2022			9/2/2027			16,035						15,936						15,947						0.74		%

The accompanying notes are an integral part of these consolidated financial statements.

25

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Renovation Systems, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.00%			1/12/2024			1/23/2028			1,977						1,947						1,959						0.09		%
Renovation Systems, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.00%			7/29/2024			1/23/2028			5,709						5,630						5,658						0.26		%
Renovation Systems, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.18%			11/27/2024			1/23/2028			3,564						2,197						2,201						0.10		%
Renovation Systems, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.00%			1/23/2023			1/23/2028			5,699						5,597						5,648						0.27		%
Renovation Systems, LLC			First lien senior secured revolving loan			S +			6.00%			10.08%			1/23/2023			1/23/2028			2,633						2,586						2,609						0.12		%
Renovation Systems, LLC			First lien senior secured term loan			S +			6.00%			10.00%			1/23/2023			1/23/2028			32,451						31,955						32,158						1.51		%
Storm Smart Buyer LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.28%			7/28/2023			10/5/2026			131						(1)						(1)						0.00		%
Storm Smart Buyer LLC			First lien senior secured term loan			S +			6.00%			10.28%			7/28/2023			10/5/2026			882						879						876						0.04		%
Trademark Global, LLC			First lien senior secured revolving loan			S +			8.50%			12.76%			7/28/2023			6/30/2027			113						88						21						0.00		%
Trademark Global, LLC			First lien senior secured revolving loan			S +			8.50% PIK			12.76%			7/30/2021			6/30/2027			31						29						11						0.00		%
Trademark Global, LLC			First lien senior secured term loan			S +			8.50%			12.76%			7/28/2023			6/30/2027			2,387						2,162						835						0.04		%
																											144,270						143,579						6.73		%
Industrial conglomerates
Hultec Buyer, LLC			First lien senior secured revolving loan			S +			5.50%			9.78%			3/31/2023			3/31/2029			$	3,915					$	2,351					$	2,354					0.11		%
Hultec Buyer, LLC			First lien senior secured term loan			S +			5.50%			9.65%			3/31/2023			3/31/2029			14,163						13,859						13,876						0.65		%
																											16,210						16,230						0.76		%
Insurance
Superior Insurance Partners LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.10%			10/25/2024			10/25/2029			$	15,200					$	8,892					$	8,912					0.42		%
Superior Insurance Partners LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.31%			10/25/2024			10/25/2029			1,347						(22)						(20)						0.00		%
Superior Insurance Partners LLC			First lien senior secured term loan			S +			5.00%			9.31%			10/25/2024			10/25/2029			9,282						9,123						9,136						0.43		%
																											17,993						18,028						0.85		%

The accompanying notes are an integral part of these consolidated financial statements.

26

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Interactive media and services
Duggal Acquisition, LLC (6)			First lien senior secured delayed draw term loan			S +			4.75%			8.75%			9/30/2024			9/30/2030			$	5,224					$	(44)					$	(34)					0.00		%
Duggal Acquisition, LLC (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			9/30/2024			9/30/2030			7,319						(122)						(111)						(0.01)		%
Duggal Acquisition, LLC			First lien senior secured term loan			S +			4.75%			8.75%			9/30/2024			9/30/2030			20,427						20,073						20,112						0.94		%
																											19,907						19,967						0.93		%
Internet and direct marketing retail
Aquatic Sales Solutions, LLC			First lien senior secured revolving loan			S +			7.00%			11.15%			7/28/2023			12/18/2025			$	191					$	121					$	74					0.00		%
Aquatic Sales Solutions, LLC			First lien senior secured term loan			S +			7.00%			11.15%			7/28/2023			12/18/2025			2,669						2,663						2,017						0.09		%
DealerOn Holdco, Inc (6)			First lien senior secured revolving loan			S +			6.25%			10.53%			7/28/2023			5/19/2026			314						(1)						(2)						0.00		%
DealerOn Holdco, Inc			First lien senior secured term loan			S +			6.25%			10.53%			7/28/2023			5/19/2026			20,440						20,389						20,336						0.95		%
																											23,172						22,425						1.04		%
IT services
BSC Top Shelf Blocker LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.41%			6/28/2024			6/28/2029			$	2,256					$	(30)					$	(27)					0.00		%
BSC Top Shelf Blocker LLC			First lien senior secured term loan			S +			5.25%			9.41%			6/28/2024			6/28/2029			15,950						15,725						15,752						0.74		%
Dynamic Campus Acquisition, Inc. (6)			First lien senior secured delayed draw term loan			S +			4.75%			8.91%			2/14/2025			2/14/2031			10,220						(137)						(119)						(0.01)		%
Dynamic Campus Acquisition, Inc. (6)			First lien senior secured revolving loan			S +			4.75%			8.91%			2/14/2025			2/14/2031			3,044						(41)						(36)						0.00		%
Dynamic Campus Acquisition, Inc.			First lien senior secured term loan			S +			4.75%			8.91%			2/14/2025			2/14/2031			11,186						11,033						11,052						0.52		%
E-Phoenix Acquisition Co. Inc			First lien senior secured revolving loan			S +			5.50%			9.75%			7/28/2023			6/23/2027			75						7						7						0.00		%
E-Phoenix Acquisition Co. Inc			First lien senior secured term loan			S +			5.50%			9.65%			7/28/2023			6/23/2027			1,335						1,332						1,329						0.06		%
FreshAddress, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.40%			7/28/2023			11/5/2025			30						—						—						0.00		%
FreshAddress, LLC			First lien senior secured term loan			S +			5.25%			9.40%			7/28/2023			11/5/2025			1,630						1,630						1,629						0.08		%
Icreon Holdings, LLC			First lien senior secured revolving loan			S +			6.50%			10.76%			10/26/2022			10/26/2027			1,071						524						524						0.02		%
Icreon Holdings, LLC			First lien senior secured term loan			S +			6.50%			10.76%			10/26/2022			10/26/2027			11,241						11,105						11,114						0.52		%
Milestone Technologies, Inc. (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.00%			8/22/2025			8/22/2031			2,918						(22)						(22)						0.00		%
Milestone Technologies, Inc. (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			8/22/2025			8/22/2031			2,595						(38)						(38)						0.00		%
Milestone Technologies, Inc.			First lien senior secured term loan			S +			5.00%			9.00%			8/22/2025			8/22/2031			20,283						19,983						19,981						0.94		%
P and R Dental Strategies, LLC			First lien senior secured revolving loan			S +			5.50%			9.76%			7/28/2023			12/22/2026			23						8						8						0.00		%
P and R Dental Strategies, LLC			First lien senior secured term loan			S +			5.50%			9.76%			7/28/2023			12/22/2026			616						613						612						0.03		%
Palmetto Technology Group, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.16%			1/3/2024			1/3/2029			10,724						10,560						10,620						0.50		%
Palmetto Technology Group, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.16%			2/26/2024			1/3/2029			9,377						9,229						9,285						0.44		%
Palmetto Technology Group, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.16%			5/20/2025			1/3/2029			11,325						4,365						4,383						0.21		%
Palmetto Technology Group, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.16%			1/3/2024			1/3/2029			2,860						(44)						(28)						0.00		%
Palmetto Technology Group, LLC			First lien senior secured term loan			S +			5.00%			9.16%			1/3/2024			1/3/2029			6,261						6,162						6,200						0.29		%
																											91,964						92,226						4.34		%
Leisure equipment and products
Champion Motorsports Group, LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.51%			7/28/2023			10/8/2026			$	56					$	—					$	—					0.00		%
Champion Motorsports Group, LLC			First lien senior secured term loan			S +			6.25%			10.51%			7/28/2023			10/8/2026			1,619						1,613						1,609						0.08		%

The accompanying notes are an integral part of these consolidated financial statements.

27

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
MacNeill Pride Group Corp			First lien senior secured delayed draw term loan			S +			6.25%			10.51%			7/28/2023			4/22/2026			344						344						344						0.02		%
MacNeill Pride Group Corp (6)			First lien senior secured revolving loan			S +			6.25%			10.51%			7/28/2023			4/22/2026			287						—						—						0.00		%
MacNeill Pride Group Corp			First lien senior secured term loan			S +			6.25%			10.51%			7/28/2023			4/22/2026			789						789						788						0.04		%
TruBlue LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.41%			1/11/2024			1/11/2029			2,331						(31)						(28)						0.00		%
TruBlue LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.41%			1/11/2024			1/11/2029			1,430						(19)						(17)						0.00		%
TruBlue LLC			First lien senior secured term loan			S +			5.25%			9.41%			1/11/2024			1/11/2029			5,134						5,062						5,067						0.24		%
																											7,758						7,763						0.38		%
Leisure products
PHGP MB Purchaser, Inc			First lien senior secured delayed draw term loan			S +			6.00%+ 0.50% PIK			10.76%			7/28/2023			5/20/2027			$	78					$	77					$	70					0.00		%
PHGP MB Purchaser, Inc (6)(25)			First lien senior secured revolving loan			S +			6.00%			10.26%			7/28/2023			5/20/2027			75						3						(4)						0.00		%
PHGP MB Purchaser, Inc			First lien senior secured term loan			S +			6.00% + 0.50% PIK			10.76%			7/28/2023			5/20/2027			1,049						1,039						946						0.04		%
																											1,119						1,012						0.04		%
Life sciences tools and services
Aptitude Health Holdings, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.51%			7/28/2023			5/3/2026			$	267					$	(1)					$	(1)					0.00		%
Aptitude Health Holdings, LLC			First lien senior secured term loan			S +			5.25%			9.51%			7/28/2023			5/3/2026			1,072						1,069						1,069						0.05		%
CR Services Intermediate, LLC			First lien senior secured delayed draw term loan			S +			6.50%			10.78%			7/28/2023			7/28/2028			128						125						120						0.01		%
CR Services Intermediate, LLC			First lien senior secured revolving loan			S +			6.50%			10.77%			7/28/2023			7/28/2028			38						19						17						0.00		%
CR Services Intermediate, LLC			First lien senior secured term loan			S +			6.50%			10.78%			7/28/2023			7/28/2028			235						229						220						0.01		%
CR Services Intermediate, LLC (7)			First lien senior secured term loan			S +			6.50%			10.78%			7/28/2023			7/28/2028			C$	235					229						220						0.01		%
ERG Buyer, LLC			First lien senior secured delayed draw term loan			6.00% Cash + 4.50% PIK						10.50%			2/26/2024			8/31/2027			352						350						260						0.01		%
ERG Buyer, LLC			First lien senior secured revolving loan			6.00% Cash + 4.50% PIK						10.50%			2/26/2024			8/31/2027			5,353						5,324						3,960						0.19		%
ERG Buyer, LLC			First lien senior secured term loan			6.00% Cash + 4.50% PIK						10.50%			2/26/2024			8/31/2027			36,977						36,850						27,359						1.28		%
Health and Wellness Partners LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.16%			3/12/2025			3/12/2030			5,808						(89)						(82)						0.00		%
Health and Wellness Partners LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.16%			3/12/2025			3/12/2030			2,480						(39)						(35)						0.00		%
Health and Wellness Partners LLC			First lien senior secured term loan			S +			5.00%			9.16%			3/12/2025			3/12/2030			21,671						21,325						21,356						1.00		%
																											65,391						54,463						2.56		%
Machinery
Abrasive Technology Intermediate, LLC			First lien senior secured revolving loan			S +			6.25%			10.53%			7/28/2023			4/30/2026			$	173					$	155					$	155					0.01		%
Abrasive Technology Intermediate, LLC			First lien senior secured term loan			S +			6.25%			10.77%			7/28/2023			4/30/2026			1,970						1,961						1,961						0.09		%
Bakery Manufacturing Company (6)			First lien senior secured revolving loan			S +			5.25%			9.41%			11/1/2024			11/1/2028			2,898						(37)						(31)						0.00		%
Bakery Manufacturing Company			First lien senior secured term loan			S +			5.25%			9.41%			11/1/2024			11/1/2028			17,159						16,950						16,982						0.80		%
DNS-IMI Acquisition Corp (6)			First lien senior secured revolving loan			S +			5.25%			9.40%			7/28/2023			11/23/2026			56						—						—						0.00		%
DNS-IMI Acquisition Corp			First lien senior secured term loan			S +			5.25%			9.40%			7/28/2023			11/23/2026			1,403						1,398						1,395						0.07		%
Double E Company, LLC			First lien senior secured revolving loan			S +			6.75%			10.87%			6/21/2022			6/21/2028			3,110						1,931						1,755						0.08		%

The accompanying notes are an integral part of these consolidated financial statements.

28

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Double E Company, LLC			First lien senior secured term loan			S +			4.00% + 2.75% PIK			11.13%			8/11/2025			6/21/2028			786						764						734						0.03		%
Double E Company, LLC			First lien senior secured term loan			S +			4.00% + 2.75% PIK			10.90%			6/21/2022			6/21/2028			18,902						18,679						17,642						0.83		%
Kittyhawk, Inc (6)			First lien senior secured revolving loan			S +			5.25%			9.25%			5/1/2024			5/1/2029			3,571						(51)						(47)						0.00		%
Kittyhawk, Inc			First lien senior secured term loan			S +			5.25%			9.25%			5/1/2024			5/1/2029			14,925						14,699						14,717						0.69		%
L&J Holding Company LLC (6)			First lien senior secured delayed draw term loan			S +			4.75%			8.75%			7/29/2024			7/29/2030			9,823						(79)						(62)						0.00		%
L&J Holding Company LLC (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			7/29/2024			7/29/2030			2,204						(36)						(32)						0.00		%
L&J Holding Company LLC			First lien senior secured term loan			S +			4.75%			8.75%			7/29/2024			7/29/2030			11,669						11,472						11,496						0.54		%
My Buyer, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			1/26/2024			1/26/2030			3,123						3,078						3,082						0.14		%
My Buyer, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.50%			1/26/2024			1/26/2030			2,360						(34)						(31)						0.00		%
My Buyer, LLC			First lien senior secured term loan			S +			5.50%			9.50%			1/26/2024			1/26/2030			7,811						7,689						7,699						0.36		%
SPG Holdco, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.51%			5/16/2025			12/1/2028			1,779						1,211						1,214						0.06		%
SPG Holdco, LLC			First lien senior secured revolving loan			S +			6.00%			10.06%			12/1/2023			12/1/2028			2,070						381						389						0.02		%
SPG Holdco, LLC			First lien senior secured term loan			S +			6.00%			10.12%			12/1/2023			12/1/2028			10,500						10,322						10,374						0.49		%
USSC Holding Corp			First lien senior secured delayed draw term loan			S +			5.25%			9.45%			6/21/2024			6/21/2030			10,053						9,896						9,929						0.47		%
USSC Holding Corp			First lien senior secured revolving loan			S +			5.25%			9.35%			6/21/2024			6/21/2030			7,177						3,116						3,141						0.15		%
USSC Holding Corp			First lien senior secured term loan			S +			5.25%			9.25%			6/21/2024			6/21/2030			34,518						33,932						34,068						1.60		%
																											137,397						136,530						6.43		%
Media
Ansira Partners II, LLC (6)			First lien senior secured revolving loan			S +			5.75%			9.96%			8/15/2025			8/15/2031			$	6,142					$	(90)					$	(90)					0.00		%
Ansira Partners II, LLC			First lien senior secured term loan			S +			5.75%			9.96%			8/15/2025			8/15/2031			46,440						45,753						45,750						2.15		%
Barkley, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.46%			9/29/2023			9/29/2028			2,300						(36)						(31)						0.00		%
Barkley, LLC			First lien senior secured term loan			S +			6.00%			10.46%			9/29/2023			9/29/2028			43,565						42,875						42,981						2.02		%
Best Version Media Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.25%			12/31/2024			12/31/2030			2,897						(44)						(40)						0.00		%
Best Version Media Acquisition, LLC			First lien senior secured term loan			S +			5.25%			9.25%			12/31/2024			12/31/2030			28,966						28,519						28,558						1.34		%
Creative Outdoor Holding Inc (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.00%			6/26/2025			6/26/2030			8,741						(104)						(87)						0.00		%
Creative Outdoor Holding Inc (6)(26)			First lien senior secured revolving loan			S +			5.00%			9.00%			6/26/2025			6/26/2030			4,168						(59)						(42)						0.00		%
Creative Outdoor Holding Inc			First lien senior secured term loan			S +			5.00%			9.00%			6/26/2025			6/26/2030			18,311						18,085						18,127						0.85		%
Datum Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.25%			10/30/2024			4/30/2030			2,146						(39)						(27)						0.00		%
Datum Acquisition, LLC			First lien senior secured term loan			S +			5.25%			9.25%			10/30/2024			4/30/2030			24,071						23,692						23,770						1.12		%
Exclusive Concepts, LLC			First lien senior secured delayed draw term loan			S +			6.50%			10.76%			7/28/2023			12/9/2026			219						217						217						0.01		%
Exclusive Concepts, LLC			First lien senior secured delayed draw term loan			S +			6.50%			10.76%			12/22/2023			12/9/2026			2,815						2,788						2,790						0.13		%
Exclusive Concepts, LLC			First lien senior secured delayed draw term loan			S +			6.50%			10.76%			8/1/2024			12/9/2026			5,099						1,701						1,713						0.08		%
Exclusive Concepts, LLC			First lien senior secured revolving loan			S +			6.50%			11.07%			7/28/2023			12/9/2026			23						22						22						0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

29

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Exclusive Concepts, LLC			First lien senior secured term loan			S +			6.50%			10.76%			7/28/2023			12/9/2026			3,463						3,427						3,433						0.16		%
GM Services Buyer, LLC			First lien senior secured delayed draw term loan			S +			4.75%			8.92%			8/26/2025			8/26/2030			21,566						10,739						10,739						0.50		%
GM Services Buyer, LLC (6)			First lien senior secured revolving loan			S +			4.75%			8.95%			8/26/2025			8/26/2030			3,070						(45)						(45)						0.00		%
GM Services Buyer, LLC			First lien senior secured term loan			S +			4.75%			8.95%			8/26/2025			8/26/2030			5,867						5,780						5,779						0.27		%
Infolinks Media Buyco, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			7/28/2023			11/1/2026			2,067						2,053						2,053						0.10		%
Infolinks Media Buyco, LLC			First lien senior secured revolving loan			S +			5.50%			9.50%			7/28/2023			11/1/2026			38						7						7						0.00		%
Infolinks Media Buyco, LLC			First lien senior secured term loan			S +			5.50%			9.50%			7/28/2023			11/1/2026			19,863						19,721						19,721						0.93		%
Merge USA, Inc (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			2/28/2025			2/28/2030			2,515						(33)						(29)						0.00		%
Merge USA, Inc			First lien senior secured term loan			S +			4.75%			8.75%			2/28/2025			2/28/2030			11,206						11,054						11,074						0.52		%
NORTH & WARREN, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.37%			1/31/2025			1/31/2030			954						(12)						(11)						0.00		%
NORTH & WARREN, LLC			First lien senior secured term loan			S +			5.50%			9.37%			1/31/2025			1/31/2030			4,486						4,423						4,434						0.21		%
NTM Acquisition Corp (6)			First lien senior secured revolving loan			S +			6.75%			11.01%			12/18/2023			6/18/2026			1,809						(9)						(9)						0.00		%
NTM Acquisition Corp			First lien senior secured term loan			S +			6.75%			11.01%			12/18/2023			6/18/2026			12,096						12,023						12,024						0.56		%
Optimized Marketing Acquisition, LLC			First lien senior secured revolving loan			S +			6.25%			10.82%			8/19/2022			8/19/2027			3,383						3,010						2,968						0.14		%
Optimized Marketing Acquisition, LLC			First lien senior secured term loan			S +			6.25%			10.82%			8/19/2022			8/19/2027			25,445						25,138						24,869						1.16		%
Outerbox, LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.16%			6/7/2024			6/7/2028			4,077						(41)						(36)						0.00		%
Outerbox, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.16%			6/7/2024			6/7/2028			2,280						(23)						(20)						0.00		%
Outerbox, LLC			First lien senior secured term loan			S +			5.00%			9.16%			6/7/2024			6/7/2028			17,867						17,680						17,703						0.83		%
Peninsula MMGY Corporation (6)(27)			First lien senior secured revolving loan			S +			5.50%			9.50%			10/26/2023			4/26/2029			3,691						(69)						(44)						0.00		%
Peninsula MMGY Corporation			First lien senior secured term loan			S +			5.50%			9.50%			10/26/2023			4/26/2029			9,440						9,252						9,328						0.44		%
Peninsula MMGY Corporation			First lien senior secured term loan			S +			5.50%			9.50%			4/4/2025			4/26/2029			12,185						12,024						12,041						0.57		%
The Channel Company, LLC			First lien senior secured revolving loan			S +			6.75%			11.01%			7/28/2023			11/1/2027			62						26						24						0.00		%
The Channel Company, LLC			First lien senior secured term loan			S +			2.50% + 4.25% PIK			11.01%			7/28/2023			11/1/2027			2,464						2,448						2,340						0.11		%
WTWH Buyer, LLC (6)			First lien senior secured revolving loan			S +			6.50%			10.78%			12/16/2022			12/16/2027			1,638						(19)						(22)						0.00		%
WTWH Buyer, LLC			First lien senior secured term loan			S +			6.50%			10.78%			12/16/2022			12/16/2027			14,032						13,838						13,843						0.65		%
																											315,672						315,775						14.85		%
Multiline retail
HEC Purchaser Corp.			First lien senior secured revolving loan			S +			5.00%			9.16%			6/17/2024			6/17/2029			$	8,250					$	1,050					$	1,072					0.05		%
HEC Purchaser Corp.			First lien senior secured term loan			S +			5.00%			8.95%			6/17/2024			6/17/2029			57,802						57,034						57,224						2.69		%
																											58,084						58,296						2.74		%
Personal products
Cosmetic Solutions LLC (8)			First lien senior secured term loan			4.00%						4.00%			7/18/2025			10/17/2029			1,497						1,483						702						0.03		%
																											1,483						702						0.03		%
Pharmaceuticals
Formulated Buyer, LLC			First lien senior secured delayed draw term loan			S +			6.75%			11.01%			7/28/2023			9/22/2026			$	327					$	319					$	289					0.01		%
Formulated Buyer, LLC			First lien senior secured revolving loan			S +			6.75%			11.15%			7/28/2023			9/22/2029			200						179						158						0.01		%
Formulated Buyer, LLC			First lien senior secured term loan			S +			6.75%			11.01%			7/28/2023			9/22/2029			503						492						445						0.02		%

The accompanying notes are an integral part of these consolidated financial statements.

30

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
																											990						892						0.04		%
Professional services
CSL Intermediate Acquisition LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.41%			7/8/2025			11/8/2029			$	3,564					$	(51)					$	(46)					0.00		%
CSL Intermediate Acquisition LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.41%			11/8/2024			11/8/2029			1,692						1,668						1,670						0.08		%
CSL Intermediate Acquisition LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.41%			11/8/2024			11/8/2029			1,673						(24)						(22)						0.00		%
CSL Intermediate Acquisition LLC			First lien senior secured term loan			S +			5.25%			9.41%			11/8/2024			11/8/2029			9,193						9,060						9,071						0.43		%
Helpware, Inc			First lien senior secured revolving loan			S +			5.75%			10.01%			9/8/2022			9/8/2026			5,061						2,615						2,578						0.12		%
Helpware, Inc			First lien senior secured term loan			S +			5.75% + 1.25% PIK			11.26%			9/8/2022			9/8/2026			14,043						13,978						13,892						0.65		%
Keystone Partners, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.25%			10/25/2024			10/25/2028			2,200						769						771						0.04		%
Keystone Partners, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.56%			10/25/2024			10/25/2028			1,347						(16)						(14)						0.00		%
Keystone Partners, LLC			First lien senior secured term loan			S +			5.25%			9.56%			10/25/2024			10/25/2028			12,143						11,992						12,011						0.56		%
																											39,991						39,911						1.88		%
Real estate management and development
BBG, Inc (28)			First lien senior secured revolving loan			S +			6.75%			11.01%			7/28/2023			1/8/2026			$	233					$	227					$	223					0.01		%
BBG, Inc			First lien senior secured term loan			S +			6.50% + 0.25% PIK			11.01%			7/28/2023			1/8/2026			1,968						1,947						1,940						0.09		%
MetaSource, LLC			First lien senior secured revolving loan			S +			6.75%			11.43%			7/28/2023			5/17/2027			75						36						36						0.00		%
MetaSource, LLC			First lien senior secured term loan			S +			6.25% + 0.50% PIK			11.01%			7/28/2023			5/17/2027			920						914						912						0.04		%
																											3,124						3,111						0.14		%
Semiconductors and semiconductor equipment
Altamira Material Solutions, LP			First lien senior secured revolving loan			S +			6.00%			10.15%			7/28/2023			9/2/2026			$	45					$	34					$	34					0.00		%
Altamira Material Solutions, LP			First lien senior secured term loan			S +			6.00%			10.15%			7/28/2023			9/2/2026			1,010						1,007						1,005						0.05		%
																											1,041						1,039						0.05		%
Software
Affinitiv Inc (6)			First lien senior secured revolving loan			S +			7.00%			11.26%			7/28/2023			7/26/2027			$	186					$	(2)					$	(1)					0.00		%
Affinitiv Inc			First lien senior secured term loan			S +			7.00%			11.26%			7/28/2023			7/26/2027			2,246						2,221						2,229						0.10		%
DemandTec, LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.20%			8/27/2025			8/27/2031			3,855						(57)						(57)						0.00		%
DemandTec, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.20%			8/27/2025			8/27/2031			1,505						(22)						(22)						0.00		%
DemandTec, LLC			First lien senior secured term loan			S +			5.00%			9.20%			8/27/2025			8/27/2031			7,710						7,596						7,595						0.36		%
Genius Bidco, LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.25%			5/1/2024			5/1/2030			4,661						(36)						(28)						0.00		%
Genius Bidco, LLC (29)			First lien senior secured revolving loan			S +			5.25%			9.25%			5/1/2024			5/1/2030			3,571						422						426						0.02		%
Genius Bidco, LLC			First lien senior secured term loan			S +			5.25%			9.25%			5/1/2024			5/1/2030			12,552						12,345						12,369						0.58		%
GPSTrackit Holdings, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.00%			3/29/2024			3/29/2029			1,953						1,918						1,918						0.09		%
GPSTrackit Holdings, LLC			First lien senior secured revolving loan			S +			6.00%			10.08%			3/29/2024			3/29/2029			4,429						2,286						2,284						0.11		%

The accompanying notes are an integral part of these consolidated financial statements.

31

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
GPSTrackit Holdings, LLC			First lien senior secured term loan			S +			6.00%			10.00%			3/29/2024			3/29/2029			32,238						31,653						31,672						1.48		%
GS XX Corporation (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			4/19/2024			4/19/2029			2,381						(34)						(31)						0.00		%
GS XX Corporation			First lien senior secured term loan			S +			4.75%			8.75%			4/19/2024			4/19/2029			16,736						16,482						16,503						0.77		%
Shasta Buyer, LLC (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			11/12/2024			11/12/2030			4,307						(53)						(48)						0.00		%
Shasta Buyer, LLC			First lien senior secured term loan			S +			4.75%			8.75%			11/12/2024			11/12/2030			20,242						19,976						20,009						0.94		%
ShiftKey, LLC (6)			First lien senior secured revolving loan			S +			5.75%			10.01%			7/28/2023			6/21/2027			110						(1)						(3)						0.00		%
ShiftKey, LLC			First lien senior secured term loan			S +			5.75% + 0.50% PIK			10.51%			7/28/2023			6/21/2027			3,465						3,443						3,376						0.16		%
																											98,137						98,191						4.61		%
Specialty retail
Dykstras Auto LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.00%			7/28/2023			10/22/2027			$	270					$	267					$	266					0.01		%
Dykstras Auto LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.00%			4/14/2025			10/22/2027			5,046						1,575						1,566						0.07		%
Dykstras Auto LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			7/28/2023			10/22/2027			1,992						(26)						(30)						0.00		%
Dykstras Auto LLC			First lien senior secured term loan			S +			5.00%			9.00%			7/28/2023			10/22/2027			3,015						2,975						2,968						0.14		%
Fastlap, LLC			First lien senior secured revolving loan			S +			2.15% + 3.35% PIK			9.81%			6/20/2024			6/20/2029			2,278						1,553						1,556						0.07		%
Fastlap, LLC			First lien senior secured term loan			S +			2.15% + 3.35% PIK			9.50%			6/20/2024			6/20/2029			10,136						9,910						9,924						0.47		%
Kaizen Auto Care, LLC			First lien senior secured revolving loan			5.00%						5.00%			3/1/2024			12/22/2027			152						139						104						0.00		%
Kaizen Auto Care, LLC			First lien senior secured term loan			5.00%						5.00%			7/28/2023			12/22/2027			1,342						1,334						1,026						0.05		%
Leonard Group, Inc			First lien senior secured revolving loan			S +			6.75%			11.10%			7/28/2023			2/26/2027			234						170						170						0.01		%
Leonard Group, Inc			First lien senior secured term loan			S +			6.75%			11.01%			7/28/2023			2/26/2027			1,308						1,303						1,296						0.06		%
Pink Lily Holdings, LLC			First lien senior secured revolving loan			S +			7.00%			11.27%			7/28/2023			11/16/2027			31						16						4						0.00		%
Pink Lily Holdings, LLC			First lien senior secured term loan			S +			7.00%			11.35%			7/28/2023			11/16/2027			1,381						1,358						813						0.04		%
																											20,574						19,663						0.92		%

The accompanying notes are an integral part of these consolidated financial statements.

32

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Textiles, apparel and luxury goods
Lakeshirts LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.16%			12/30/2024			12/20/2030			$	7,989					$	(35)					$	(18)					0.00		%
Lakeshirts LLC			First lien senior secured revolving loan			S +			5.00%			9.16%			12/30/2024			12/30/2030			11,650						772						794						0.04		%
Lakeshirts LLC			First lien senior secured term loan			S +			5.00%			9.16%			12/30/2024			12/30/2030			29,918						29,657						29,711						1.39		%
																											30,394						30,487						1.43		%
Trading companies and distributors
AFC-Dell Holding Corp			First lien senior secured delayed draw term loan			S +			5.50%			9.70%			7/28/2023			4/9/2027			$	100					$	99					$	99					0.00		%
AFC-Dell Holding Corp			First lien senior secured delayed draw term loan			S +			5.50%			9.70%			12/12/2023			4/9/2027			4,128						4,090						4,097						0.19		%
AFC-Dell Holding Corp			First lien senior secured delayed draw term loan			S +			5.50%			9.70%			7/1/2024			4/9/2027			10,255						69						75						0.00		%
AFC-Dell Holding Corp			First lien senior secured delayed draw term loan			S +			5.50%			9.50%			7/28/2023			4/9/2027			569						564						565						0.03		%
AFC-Dell Holding Corp (30)			First lien senior secured revolving loan			S +			5.50%			9.71%			7/28/2023			10/9/2026			156						92						92						0.00		%
AFC-Dell Holding Corp			First lien senior secured term loan			S +			5.50%			9.81%			7/28/2023			4/9/2027			5,433						5,380						5,392						0.25		%
American Equipment Systems LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.49%			7/28/2023			11/5/2026			37						36						36						0.00		%
American Equipment Systems LLC			First lien senior secured term loan			S +			6.00%			10.47%			8/29/2025			11/5/2026			517						509						513						0.02		%
American Equipment Systems LLC			First lien senior secured term loan			S +			6.00%			10.44%			7/28/2023			11/5/2026			69						69						69						0.00		%
American Equipment Systems LLC			First lien senior secured term loan			S +			6.00%			10.44%			3/15/2024			11/5/2026			928						920						920						0.04		%
American Equipment Systems LLC			First lien senior secured term loan			S +			6.00%			10.49%			7/28/2023			11/5/2026			314						312						312						0.01		%
Ascent Lifting, Inc (6)			First lien senior secured revolving loan			S +			4.75%			9.01%			9/9/2022			9/9/2027			2,500						(33)						(32)						0.00		%
Ascent Lifting, Inc			First lien senior secured term loan			S +			4.75%			9.01%			4/28/2023			9/9/2027			16,605						16,537						16,368						0.77		%
AWI Group, LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.75%			8/1/2024			8/1/2029			4,455						4,387						4,393						0.21		%
AWI Group, LLC			First lien senior secured revolving loan			S +			5.75%			9.92%			8/1/2024			8/1/2029			10,420						7,343						7,355						0.35		%
AWI Group, LLC			First lien senior secured term loan			S +			5.75%			9.75%			8/1/2024			8/1/2029			54,784						53,904						53,978						2.53		%
Banner Buyer, LLC			First lien senior secured delayed draw term loan			S +			2.75% + 3.50% PIK			10.40%			7/28/2023			5/31/2026			569						566						404						0.02		%
Banner Buyer, LLC (6)			First lien senior secured revolving loan			S +			2.75% + 3.50% PIK			10.40%			7/28/2023			5/31/2026			370						—						(107)						(0.01)		%
Banner Buyer, LLC			First lien senior secured term loan			S +			2.75% + 3.50% PIK			10.40%			7/28/2023			5/31/2026			1,370						1,364						974						0.05		%
CAP KSI Holdings LLC (31)			First lien senior secured revolving loan			S +			5.25%			9.90%			6/28/2024			6/28/2030			7,145						2,773						2,804						0.13		%
CAP KSI Holdings LLC			First lien senior secured term loan			S +			5.25%			9.31%			6/28/2024			6/28/2030			59,881						59,158						59,432						2.78		%
Eastern Communications Solutions, Inc. (6)			First lien senior secured revolving loan			S +			5.00%			9.00%			12/30/2024			12/30/2030			3,240						(43)						(37)						0.00		%
Eastern Communications Solutions, Inc.			First lien senior secured term loan			S +			5.00%			9.00%			12/30/2024			12/30/2030			12,517						12,348						12,372						0.58		%
Empire Equipment Company, LLC			First lien senior secured revolving loan			S +			6.25%			10.53%			7/28/2023			1/17/2026			439						188						187						0.01		%
Empire Equipment Company, LLC			First lien senior secured term loan			S +			6.25%			10.53%			7/28/2023			1/17/2026			1,601						1,599						1,597						0.07		%
Jacent Strategic Merchandising, LLC			First lien senior secured revolving loan			S +			6.50%			10.73%			9/19/2025			1/31/2027			2,436						1,094						1,094						0.05		%

The accompanying notes are an integral part of these consolidated financial statements.

33

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Jacent Strategic Merchandising, LLC			First lien senior secured term loan			S +			5.75%			9.98%			9/19/2025			1/31/2027			13,572						13,504						13,504						0.63		%
Lehman Pipe Buyer, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.06%			6/13/2025			8/30/2030			5,436						1,518						1,527						0.07		%
Lehman Pipe Buyer, LLC			First lien senior secured revolving loan			S +			5.00%			9.06%			8/30/2024			8/30/2030			6,324						2,006						2,030						0.10		%
Lehman Pipe Buyer, LLC			First lien senior secured term loan			S +			5.00%			9.00%			8/30/2024			8/30/2030			37,679						37,063						37,209						1.75		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.85%			12/1/2023			8/5/2028			4,636						4,560						4,607						0.22		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.82%			8/5/2022			8/5/2028			3,168						3,143						3,149						0.15		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.99%			3/29/2024			8/5/2028			7,136						7,017						7,091						0.32		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.91%			8/5/2022			8/5/2028			2,653						2,623						2,636						0.12		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.95%			8/5/2022			8/5/2028			2,674						2,640						2,657						0.12		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			9.58%			10/31/2024			8/5/2028			8,392						6,605						6,617						0.31		%
NEFCO Holding Company, LLC			First lien senior secured revolving loan			P +			4.75%			12.00%			8/5/2022			8/5/2028			7,269						2,105						2,135						0.10		%
NEFCO Holding Company, LLC			First lien senior secured term loan			S +			5.75%			9.81%			8/13/2024			8/5/2028			2,558						2,539						2,542						0.12		%
NEFCO Holding Company, LLC			First lien senior secured term loan			S +			5.75%			9.95%			10/31/2024			8/5/2028			3,385						3,358						3,364						0.16		%
NEFCO Holding Company, LLC			First lien senior secured term loan			S +			5.75%			9.81%			8/5/2022			8/5/2028			17,427						17,156						17,317						0.81		%
NEFCO Holding Company, LLC			First lien senior secured term loan			S +			5.75%			9.77%			12/1/2023			8/5/2028			648						636						643						0.03		%
Triad Technologies, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.40%			7/28/2023			6/30/2027			332						(2)						(1)						0.00		%
Triad Technologies, LLC			First lien senior secured term loan			S +			5.25%			9.40%			7/28/2023			6/30/2027			1,138						1,135						1,131						0.05		%
Value Added Distributors, LLC (6)			First lien senior secured revolving loan			S +			4.75%			8.75%			12/19/2024			12/19/2029			3,768						(51)						(43)						0.00		%
Value Added Distributors, LLC			First lien senior secured term loan			S +			4.75%			8.75%			12/19/2024			12/19/2029			11,182						11,039						11,048						0.52		%
Vintage Parts, Inc (6)			First lien senior secured revolving loan			S +			5.75%			9.75%			3/28/2025			3/28/2029			1,564						(17)						(15)						0.00		%
Vintage Parts, Inc			First lien senior secured term loan			S +			5.75%			9.75%			3/28/2025			3/28/2029			16,167						15,978						16,012						0.75		%
Wolf Gordon Inc (6)			First lien senior secured revolving loan			S +			5.25%			9.56%			5/1/2024			5/1/2029			3,809						(63)						(59)						0.00		%
Wolf Gordon Inc			First lien senior secured term loan			S +			5.25%			9.56%			5/1/2024			5/1/2029			26,703						26,239						26,284						1.22		%
																											334,056						334,337						15.63		%
Water utilities
Diamondback Buyer, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.20%			10/15/2024			7/22/2026			$	3,643					$	3,625					$	3,631					0.17		%
Diamondback Buyer, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.06%			7/28/2023			7/22/2026			75						—						—						0.00		%
Diamondback Buyer, LLC			First lien senior secured term loan			S +			5.00%			9.06%			7/28/2023			7/22/2026			1,409						1,405						1,404						0.06		%
																											5,030						5,035						0.23		%
Total non-controlled/non-affiliated senior secured debt																											$	3,820,975					$	3,804,000					178.61		%
Non-controlled/non-affiliated sponsor subordinated notes
Personal products
Cosmetic Solutions LLC			Sponsor subordinated note			11.00%						11.00%			7/18/2025			10/17/2029			396						$	396					—						0.00		%
																											396						—						0.00		%
Trading companies and distributors

The accompanying notes are an integral part of these consolidated financial statements.

34

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Empire Equipment Company, LLC			Sponsor subordinated note			12.50% + 7.00% PIK						19.50%			7/28/2023			7/17/2026			$	17					$	17					$	18					0.00		%
																											17						18						0.00		%
Total non-controlled/non-affiliated sponsor subordinated notes																											413						18						0.00		%
Total non-controlled/non-affiliated investments																											$	3,821,388					$	3,804,018					178.61		%
Non-controlled/affiliated investments
Multisector holdings
Twin Brook Equity Holdings, LLC (32) (33) (34)			Equity - 16.72% membership interest																								$	85,570					$	96,653					4.54		%
Twin Brook Segregated Equity Holdings, LLC (32) (33) (34)			Equity - 3.78% membership interest																								19						15						0.00		%
Total non-controlled/affiliated investments																											85,589						96,668						4.54		%
Total investments																											$	3,906,977					$	3,900,686					183.15		%
Cash and cash equivalents
Dreyfus Government Cash Management Money Market Fund - Institutional Shares												4.04%															$	7,000					$	7,000					0.33		%
JPMorgan U.S. Government Money Market Fund - Share Class: Capital												4.12%															9						9						—		%
Other cash and cash equivalents																											$	145,465					$	145,465					6.83		%
Total cash and cash equivalents																											152,474						152,474						7.16		%
Total investments, cash and cash equivalents																											$	4,059,451					$	4,053,160					190.31		%

(1)Unless otherwise indicated, all investments are considered Level 3 investments.

(2)Unless otherwise indicated, all investments represent co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief that the Company received from the U.S. Securities and Exchange Commission. Refer to Note 6 for further information.

(3)Principal/par amount is denominated in U.S. Dollars (“$”) unless otherwise noted, such as Canadian Dollars (“C$”).

(4)The amortized cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest method.

(5)Unless otherwise indicated, the interest rate on the principal balance outstanding for all floating rate loans is indexed to the Term Secured Overnight Financing Rate (“Term SOFR” or “S”), the Canadian Overnight Repo Rate Average (“Term CORRA” or “T”) and/or an alternate base rate (e.g. prime rate (“P”)), which typically resets semiannually, quarterly, or monthly at the borrower’s option. The applicable base rate may be subject to a floor. The borrower may also elect to have multiple interest reset periods for each loan. For each of these loans, the applicable margin has been provided over Term SOFR based on each respective credit agreement. As of September 30, 2025, the reference rates for the floating rate loans were the Term SOFR of 4.24%, the Prime Rate of 7.25%, and the Term CORRA of 2.56%. In some circumstances, interest may be paid-in-kind (“PIK”) rather than cash, resulting in an increased principal amount.

(6)Represents revolvers and delayed draw term loans where the entire balance is unfunded as of September 30, 2025. The negative fair value is a result of the commitment being valued below par. Refer to Note 8 for further information.

(7)Represents investments that the Company has determined are not “qualifying assets” under Section 55(a) of the 1940 Act. Under the 1940 Act, we may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent at least 70% of our total assets. The status of these assets under the 1940 Act is subject to change. The Company monitors the status of these assets on an ongoing basis. As of September 30, 2025, non-qualifying assets represented approximately 4.41% of the total assets of the Company.

(8)Indicates Loan was on non-accrual status as of September 30, 2025.

(9)Principal balance includes reserve for letter of credit of $50,775 on which the borrower pays 5.00%.

(10)Principal balance includes reserve for letter of credit of $1,875 on which the borrower pays 6.00%.

The accompanying notes are an integral part of these consolidated financial statements.

35

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

(11)Principal balance includes reserve for letter of credit of $3,659 on which the borrower pays 5.75%.

(12)Principal balance includes reserve for letter of credit of $10,663 on which the borrower pays 5.50%.

(13)Principal balance includes reserve for letter of credit of $175,771 on which the borrower pays 5.25%.

(14)Principal balance includes reserve for letter of credit of $1,233,299 on which the borrower pays 6.00%.

(15)Principal balance includes reserve for letter of credit of $45,563 on which the borrower pays 5.50%.

(16)Principal balance includes reserve for letter of credit of $30,948 on which the borrower pays 6.00%.

(17)Principal balance includes reserve for letter of credit of $7,896 on which the borrower pays 6.50%.

(18)Principal balance includes reserve for letter of credit of $9,170 on which the borrower pays 6.00%.

(19)Principal balance includes reserve for letter of credit of $163,717 on which the borrower pays 6.25%.

(20)Principal balance includes reserve for letter of credit of $147,760 on which the borrower pays 0.00%.

(21)Principal balance includes reserve for letter of credit of $16,960 on which the borrower pays 4.75%.

(22)Principal balance includes reserve for letter of credit of $168,934 on which the borrower pays 6.00%.

(23)Principal balance includes reserve for letter of credit of $532,875 on which the borrower pays 4.75%.

(24)Principal balance includes reserve for letter of credit of $881,210 on which the borrower pays 5.50%.

(25)Principal balance includes reserve for letter of credit of $5,625 on which the borrower pays 6.00%.

(26)Principal balance includes reserve for letter of credit of $802,340 on which the borrower pays 5.00%.

(27)Principal balance includes reserve for letter of credit of $62,209 on which the borrower pays 5.50%.

(28)Principal balance includes reserve for letter of credit of $3,517 on which the borrower pays 6.75%.

(29)Principal balance includes reserve for letter of credit of $238,050 on which the borrower pays 5.25%.

(30)Principal balance includes reserve for letter of credit of $6,240 on which the borrower pays 5.50%.

(31)Principal balance includes reserve for letter of credit of $505,140 on which the borrower pays 5.25%.

(32)As a practical expedient, the Company uses net asset value to determine the fair value of this investment. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels. This represents an investment in an affiliated fund.

(33)Securities exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of September 30, 2025, the aggregate fair value of these securities is $96,668 or 4.54% of the Company's net assets.

(34)Non-income producing investment.

The accompanying notes are an integral part of these consolidated financial statements.

36

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Foreign currency forward contracts

Counterparty

Currency Purchased

Currency Sold

Settlement

Unrealized Appreciation/ (Depreciation)

Wells Fargo Bank, National Association

USD 338

CAD 459

10/27/2025

$

8

Total

$

8

Currency Abbreviations:

USD - U.S. Dollar

CAD - Canadian Dollar

The accompanying notes are an integral part of these consolidated financial statements.

37

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Interest Rate Swaps
Counterparty			Hedged Instrument			Company Receives			Company Pays			Maturity Date			Notional Amount			Fair Value			Upfront Payments/Receipts			Unrealized Appreciation/(Depreciation)
Morgan Stanley Capital Services, LLC			Series A, Tranche A Notes			7.6900%			S + 3.547%			3/19/2027			$	90,000		$	662		$	—		$	662
Morgan Stanley Capital Services, LLC			Series A, Tranche B Notes			7.7800%			S + 3.8660%			3/19/2029			150,000			2,509			—			2,509
MUFG Bank, Ltd.			Series B, Tranche A Notes			6.4200%			S + 3.1224%			10/15/2028			20,000			(100)			—			(100)
MUFG Bank, Ltd.			Series B, Tranche A Notes			6.4200%			S + 3.1158%			10/15/2028			65,000			(314)			—			(314)
Wells Fargo Bank, N.A.			Series B, Tranche C Notes			6.5200%			S + 3.1810%			10/15/2029			100,000			(549)			—			(549)
Morgan Stanley Capital Services, LLC			Series B, Tranche C Notes			6.5200%			S + 3.3840%			10/15/2029			50,000			(449)			—			(449)
MUFG Bank, Ltd.			Series B, Tranche C Notes			6.5200%			S + 3.2432%			10/15/2029			50,000			(418)			—			(418)
MUFG Bank, Ltd.			Series B, Tranche C Notes			6.5200%			S + 3.2659%			10/15/2029			90,000			(825)			—			(825)
Regions Bank			Series C, Tranche A Notes			6.0500%			S + 2.5070%			5/30/2028			25,000			80			—			80
Regions Bank			Series C, Tranche B Notes			6.4000%			S + 2.8595%			3/30/2030			75,000			332			—			332
Total																		$	928		$	—		$	928

The accompanying notes are an integral part of these consolidated financial statements.

38

---

Table of Contents

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of September 30, 2025

(Amounts in thousands)

(Unaudited)

Interest Rate Options
Counterparty			Instrument			Company Receives			Company Sold			Maturity Date			Notional Amount			Fair Value			Upfront Payments/Receipts			Unrealized Appreciation/(Depreciation)
Wells Fargo Bank, N.A.			Sold SOFR Floor with Annuitized Premium			0.08% Semiannual premium			1.00% 3M SOFR Floor			4/15/2029			$	100,000		98			—			98
Morgan Stanley Capital Services, LLC			Sold SOFR Floor with Annuitized Premium			0.09% Quarterly premium			1.00% 3M SOFR Floor			4/15/2029			50,000			61			—			61
MUFG Bank, Ltd.			Sold SOFR Floor with Annuitized Premium			0.06% Quarterly premium			1.00% 3M SOFR Floor			7/15/2028			20,000			12			—			12
MUFG Bank, Ltd.			Sold SOFR Floor with Annuitized Premium			0.09% Quarterly premium			1.00% 3M SOFR Floor			4/15/2029			50,000			49			—			49
Morgan Stanley Capital Services, LLC			Sold SOFR Floor with Annuitized Premium			0.07% Semiannual premium			1.00% 3M SOFR Floor			12/19/2026			90,000			12			—			12
MUFG Bank, Ltd.			Sold SOFR Floor with Annuitized Premium			0.06% Quarterly premium			1.00% 3M SOFR Floor			7/15/2028			65,000			37			—			37
Morgan Stanley Capital Services, LLC			Sold SOFR Floor with Annuitized Premium			0.11% Semiannual premium			1.00% 3M SOFR Floor			9/19/2028			150,000			150			—			150
MUFG Bank, Ltd.			Sold SOFR Floor with Annuitized Premium			0.09% Quarterly premium			1.00% 3M SOFR Floor			4/15/2029			90,000			88			—			88
Total																		$	507		$	—		$	507

The accompanying notes are an integral part of these consolidated financial statements.

39

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Investments
Non-controlled/non-affiliated senior secured debt
Aerospace and defense
AlphaCoin LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.59		%	7/29/2024			7/29/2030			$	3,028					$	(28)					$	(22)					0.00		%
AlphaCoin LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.52		%	7/29/2024			7/29/2030			4,509						(84)						(77)						0.00		%
AlphaCoin LLC			First lien senior secured term loan			S +			5.00%			9.59		%	7/29/2024			7/29/2030			19,933						19,549						19,593						1.27		%
Mattco Forge, Inc (6)			First lien senior secured revolving loan			S +			5.00%			9.35		%	12/19/2024			12/19/2030			4,307						(65)						(65)						0.00		%
Mattco Forge, Inc			First lien senior secured term loan			S +			5.00%			9.35		%	12/19/2024			12/19/2030			46,274						45,583						45,579						2.96		%
																											64,955						65,008						4.23		%
Air freight and logistics
Load One Purchaser Corporation			First lien senior secured revolving loan			P +			5.25%			12.75		%	6/21/2022			6/21/2027			$	3,557					$	303					$	306					0.02		%
Load One Purchaser Corporation			First lien senior secured term loan			S +			6.25%			11.14		%	10/23/2024			6/21/2028			997						978						982						0.06		%
Load One Purchaser Corporation			First lien senior secured term loan			S +			6.25%			10.84		%	6/21/2022			6/21/2028			13,999						13,773						13,786						0.89		%
Zipline Logistics, LLC			First lien senior secured revolving loan			S +			6.00%			11.01		%	9/19/2022			9/19/2027			1,687						1,088						1,055						0.07		%
Zipline Logistics, LLC			First lien senior secured revolving loan			S +			4.00% + 2.00% PIK			11.01		%	9/19/2022			9/19/2027			6						6						6						0.00		%
Zipline Logistics, LLC			First lien senior secured term loan			S +			4.00% + 2.00% PIK			11.01		%	9/19/2022			9/19/2027			6,843						6,733						6,610						0.43		%
																											22,881						22,745						1.47		%
Auto components
A.P.A. Industries, LLC (6)(9)			First lien senior secured revolving loan			S +			6.00%			10.47		%	1/10/2023			1/10/2028			$	1,523					$	(23)					$	(22)					0.00		%
A.P.A. Industries, LLC			First lien senior secured term loan			S +			6.00%			10.47		%	1/10/2023			1/10/2028			8,529						8,386						8,394						0.54		%
AvCarb, LLC			First lien senior secured delayed draw term loan			S +			2.00%			6.67		%	7/28/2023			11/12/2026			243						240						235						0.02		%
AvCarb, LLC			First lien senior secured revolving loan			S +			7.00%			11.71		%	7/28/2023			11/12/2026			38						5						4						—		%
AvCarb, LLC			First lien senior secured term loan			S +			2.00%			6.67		%	7/28/2023			11/12/2026			519						514						501						0.03		%
Bestop, Inc (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.58		%	3/29/2024			3/29/2029			6,774						(115)						(102)						(0.01)		%
Bestop, Inc			First lien senior secured revolving loan			S +			5.25%			9.72		%	3/29/2024			3/29/2029			7,081						1,119						1,133						0.07		%
Bestop, Inc			First lien senior secured term loan			S +			5.25%			9.58		%	3/29/2024			3/29/2029			44,026						43,252						43,365						2.81		%
BSC ASI BUYER, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.33		%	12/31/2024			12/31/2027			3,661						(37)						(37)						0.00		%
BSC ASI BUYER, LLC			First lien senior secured term loan			S +			5.00%			9.33		%	12/31/2024			12/31/2027			29,825						29,527						29,527						1.92		%
Certified Collision Group Acquisition Corp (6)			First lien senior secured revolving loan			S +			5.00%			9.33		%	7/28/2023			5/17/2027			19						—						—						0.00		%
Certified Collision Group Acquisition Corp			First lien senior secured term loan			S +			5.00%			9.33		%	7/28/2023			5/17/2027			1,103						1,094						1,093						0.07		%

The accompanying notes are an integral part of these consolidated financial statements.

40

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Raneys, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.29		%	2/17/2023			6/7/2027			4,835						4,762						4,774						0.31		%
Raneys, LLC (6)			First lien senior secured revolving loan			S +			5.75%			10.19		%	6/7/2022			6/7/2027			1,964						(27)						(25)						0.00		%
Raneys, LLC			First lien senior secured term loan			S +			5.75%			10.19		%	6/7/2022			6/7/2027			13,453						13,262						13,285						0.86		%
Vehicle Accessories, Inc (6)			First lien senior secured revolving loan			S +			5.25%			9.72		%	7/28/2023			11/30/2026			877						(9)						(9)						0.00		%
Vehicle Accessories, Inc			First lien senior secured term loan			S +			5.25%			9.72		%	7/28/2023			11/30/2026			11,238						11,128						11,120						0.72		%
																											113,078						113,236						7.34		%
Building products
US Anchors Group Inc (6)			First lien senior secured revolving loan			S +			5.00%			9.33		%	7/15/2024			7/15/2029			3,275						(59)						(55)						0.00		%
US Anchors Group Inc			First lien senior secured term loan			S +			5.00%			9.33		%	7/15/2024			7/15/2029			17,573						17,242						17,274						1.12		%
																											17,183						17,219						1.12		%
Chemicals
AM Buyer, LLC			First lien senior secured revolving loan			S +			6.75%			11.62		%	7/28/2023			5/1/2025			$	111					$	79					$	79					0.01		%
AM Buyer, LLC			First lien senior secured term loan			S +			6.75%			11.34		%	7/28/2023			5/1/2025			460						459						459						0.03		%
Answer Acquisition, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.48		%	7/28/2023			12/30/2026			759						(8)						(6)						0.00		%
Answer Acquisition, LLC			First lien senior secured term loan			S +			6.00%			10.48		%	7/28/2023			12/30/2026			1,665						1,655						1,651						0.11		%
Answer Acquisition, LLC			First lien senior secured term loan			S +			6.00%			10.48		%	1/16/2024			12/30/2026			851						842						845						0.05		%
Answer Acquisition, LLC			First lien senior secured term loan			S +			6.00%			10.48		%	6/7/2024			12/30/2026			9,923						9,763						9,845						0.64		%
Custom Agronomics Holdings, LLC			First lien senior secured revolving loan			S +			6.50%			11.09		%	8/30/2022			8/26/2027			2,357						1,543						1,541						0.10		%
Custom Agronomics Holdings, LLC			First lien senior secured term loan			S +			6.50%			11.09		%	8/30/2022			8/26/2027			4,082						4,026						4,030						0.26		%
Custom Agronomics Holdings, LLC			First lien senior secured term loan			S +			6.50%			11.09		%	3/25/2024			8/26/2027			2,517						2,485						2,485						0.16		%
Polycorp Ltd (6)			First lien senior secured delayed draw term loan			S +			5.75%			10.11		%	1/24/2024			1/24/2030			14,860						(126)						(98)						(0.01)		%
Polycorp Ltd (6)			First lien senior secured revolving loan			S +			5.75%			10.11		%	1/24/2024			1/24/2030			3,723						(63)						(58)						—		%
Polycorp Ltd			First lien senior secured term loan			S +			5.75%			10.11		%	1/24/2024			1/24/2030			18,055						17,785						17,759						1.15		%
Teel Plastics, LLC (6)			First lien senior secured revolving loan			P +			4.00%			11.50		%	7/28/2023			1/24/2025			324						—						—						—		%
Teel Plastics, LLC			First lien senior secured term loan			S +			5.00%			9.47		%	7/28/2023			1/24/2025			1,751						1,751						1,750						0.11		%
																											40,191						40,282						2.61		%
Commercial services and supplies
Alliance Environmental Group, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.59		%	7/28/2023			12/30/2027			$	57					$	56					$	44					0.00		%
Alliance Environmental Group, LLC			First lien senior secured revolving loan			S +			6.00%			10.59		%	7/28/2023			12/30/2027			38						37						29						0.00		%
Alliance Environmental Group, LLC			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			12/30/2027			2,255						2,213						1,771						0.11		%
CARDS Acquisition, Inc (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.58		%	8/12/2024			8/12/2029			23,837						(439)						(405)						(0.03)		%
CARDS Acquisition, Inc			First lien senior secured revolving loan			S +			5.25%			9.65		%	8/12/2024			8/12/2029			8,843						5,506						5,518						0.36		%
CARDS Acquisition, Inc			First lien senior secured term loan			S +			5.25%			9.58		%	8/12/2024			8/12/2029			41,214						40,435						40,503						2.63		%
Edko Acquisition, LLC (10)			First lien senior secured revolving loan			S +			6.00%			10.59		%	7/28/2023			6/25/2026			38						11						11						0.00		%
Edko Acquisition, LLC			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			6/25/2026			1,111						1,105						1,102						0.07		%
Franchise Fastlane, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.72		%	7/28/2023			5/2/2027			15						—						—						0.00		%
Franchise Fastlane, LLC			First lien senior secured term loan			S +			5.25%			9.72		%	7/28/2023			5/2/2027			1,121						1,112						1,110						0.07		%

The accompanying notes are an integral part of these consolidated financial statements.

41

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Gold Medal Holdings, Inc (6)			First lien senior secured delayed draw term loan			S +			5.75%			10.08		%	6/14/2024			3/17/2027			2,831						(23)						(19)						0.00		%
Gold Medal Holdings, Inc (11)			First lien senior secured revolving loan			S +			5.75%			10.08		%	7/28/2023			3/17/2027			1,444						277						279						0.02		%
Gold Medal Holdings, Inc			First lien senior secured term loan			S +			5.75%			10.08		%	7/28/2023			3/17/2027			12,086						11,989						12,005						0.78		%
Green Monster Acquisition, LLC			First lien senior secured revolving loan			S +			6.00%			10.78		%	7/28/2023			12/28/2026			38						37						37						0.00		%
Green Monster Acquisition, LLC			First lien senior secured term loan			S +			6.00%			10.78		%	7/28/2023			12/28/2026			1,146						1,139						1,136						0.07		%
HLSG Intermediate, LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.72		%	7/28/2023			3/31/2028			94						93						93						0.01		%
HLSG Intermediate, LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.72		%	10/6/2023			3/31/2028			352						347						350						0.02		%
HLSG Intermediate, LLC			First lien senior secured revolving loan			S +			6.25%			10.72		%	7/28/2023			3/31/2028			60						43						43						0.00		%
HLSG Intermediate, LLC			First lien senior secured term loan			S +			6.25%			10.72		%	7/28/2023			3/31/2028			639						628						635						0.04		%
HLSG Intermediate, LLC			First lien senior secured term loan			S +			6.25%			10.72		%	10/6/2023			3/31/2028			984						981						979						0.06		%
Industrial Air Flow Dynamics, Inc			First lien senior secured revolving loan			S +			6.25%			10.95		%	8/5/2022			8/5/2028			2,537						2,507						2,510						0.16		%
Industrial Air Flow Dynamics, Inc			First lien senior secured term loan			S +			6.25%			10.99		%	8/5/2022			8/5/2028			18,461						18,223						18,260						1.18		%
Nimlok Company, LLC (6)(12)			First lien senior secured revolving loan			S +			5.50%			10.09		%	7/28/2023			11/27/2025			320						(1)						(1)						0.00		%
Nimlok Company, LLC			First lien senior secured term loan			S +			5.50%			10.09		%	7/28/2023			11/27/2025			2,606						2,598						2,595						0.17		%
Nimlok Company, LLC			First lien senior secured term loan			S +			5.50%			10.35		%	5/1/2024			11/27/2025			3,104						3,089						3,090						0.20		%
Polaris Labs Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.77		%	9/17/2024			9/17/2029			2,123						(40)						(37)						0.00		%
Polaris Labs Acquisition, LLC			First lien senior secured term loan			S +			5.25%			9.77		%	9/17/2024			9/17/2029			6,442						6,320						6,329						0.41		%
PRA Acquisition, LLC (6)			First lien senior secured revolving loan			S +			6.50%			10.98		%	7/28/2023			5/12/2028			56						(1)						(1)						0.00		%
PRA Acquisition, LLC			First lien senior secured term loan			S +			6.50%			10.98		%	7/28/2023			5/12/2028			599						588						587						0.04		%
Quality Liaison Services of North America, Inc (6)			First lien senior secured revolving loan			S +			6.00%			10.74		%	5/2/2023			5/2/2028			1,629						(27)						(26)						0.00		%
Quality Liaison Services of North America, Inc			First lien senior secured term loan			S +			6.00%			10.74		%	5/2/2023			5/2/2028			12,564						12,347						12,358						0.80		%
Steel City Wash, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.59		%	7/28/2023			12/27/2026			140						139						139						0.01		%
Steel City Wash, LLC			First lien senior secured revolving loan			S +			6.00%			10.59		%	7/28/2023			12/27/2026			38						26						26						0.00		%
Steel City Wash, LLC			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			12/27/2026			5,557						5,524						5,533						0.36		%
																											116,839						116,583						7.54		%
Construction and engineering
BCI Burke Holding Corp			First lien senior secured delayed draw term loan			S +			5.75%			10.08		%	7/28/2023			12/14/2027			$	1,572					$	1,554					$	1,558					0.10		%
BCI Burke Holding Corp (6)			First lien senior secured delayed draw term loan			S +			5.75%			10.08		%	10/10/2024			12/14/2027			6,588						(61)						(61)						0.00		%
BCI Burke Holding Corp (6)			First lien senior secured revolving loan			S +			5.75%			10.08		%	7/28/2023			12/14/2027			2,447						(25)						(23)						0.00		%
BCI Burke Holding Corp			First lien senior secured term loan			S +			5.75%			10.08		%	7/28/2023			12/14/2027			6,484						6,413						6,424						0.42		%
BCI Burke Holding Corp			First lien senior secured term loan			S +			5.75%			10.08		%	10/10/2024			12/14/2027			11,942						11,834						11,831						0.77		%
Highland Acquisition, Inc			First lien senior secured revolving loan			S +			5.25%			9.61		%	7/28/2023			3/9/2027			2,213						414						412						0.03		%
Highland Acquisition, Inc			First lien senior secured term loan			S +			5.25%			9.61		%	7/28/2023			3/9/2027			10,836						10,692						10,688						0.69		%

The accompanying notes are an integral part of these consolidated financial statements.

42

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Ironhorse Purchaser, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.61		%	9/30/2022			9/30/2027			9,225						9,125						9,178						0.60		%
Ironhorse Purchaser, LLC (13)			First lien senior secured revolving loan			S +			5.25%			9.61		%	9/30/2022			9/30/2027			5,813						1,813						1,830						0.12		%
Ironhorse Purchaser, LLC			First lien senior secured term loan			S +			5.25%			9.61		%	9/30/2022			9/30/2027			29,993						29,615						29,653						1.92		%
Rose Paving, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.33		%	11/27/2024			11/7/2029			3,741						1,001						981						0.06		%
Rose Paving, LLC			First lien senior secured revolving loan			S +			5.00%			9.52		%	11/7/2022			11/7/2028			8,626						3,238						3,260						0.21		%
Rose Paving, LLC			First lien senior secured term loan			S +			5.00%			9.52		%	11/7/2022			11/7/2028			17,251						16,918						16,996						1.10		%
Rose Paving, LLC			First lien senior secured term loan			S +			5.00%			9.52		%	5/1/2024			11/7/2028			1,785						1,746						1,759						0.11		%
Rose Paving, LLC			First lien senior secured term loan			S +			5.00%			9.52		%	11/27/2024			11/7/2029			13,155						12,962						12,961						0.84		%
																											107,239						107,447						6.97		%
Containers and packaging
Bulk Lift International, LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.84		%	7/28/2023			11/15/2027			$	126					$	124					$	124					0.01		%
Bulk Lift International, LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.84		%	11/15/2022			11/15/2027			1,801						(28)						(30)						0.00		%
Bulk Lift International, LLC			First lien senior secured term loan			S +			6.25%			10.84		%	11/15/2022			11/15/2027			8,124						7,978						7,987						0.52		%
Innovative FlexPak, LLC (8)			First lien senior secured revolving loan			S +			7.00%			11.47		%	7/28/2023			1/23/2026			627						313						127						0.01		%
Innovative FlexPak, LLC (8)			First lien senior secured term loan			S +			7.00%			11.47		%	7/28/2023			1/23/2026			2,616						2,274						1,499						0.10		%
Innovative FlexPak, LLC (8)			First lien senior secured term loan			S +			20.00% PIK			20.00		%	7/28/2023			1/23/2026			735						567						421						0.03		%
Johns Byrne LLC (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.33		%	8/31/2023			8/31/2029			2,578						(49)						(47)						0.00		%
Johns Byrne LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.33		%	8/31/2023			8/31/2029			1,460						(28)						(27)						0.00		%
Johns Byrne LLC			First lien senior secured term loan			S +			6.00%			10.33		%	8/31/2023			8/31/2029			9,547						9,354						9,362						0.61		%
K-1 Packaging Group LLC			First lien senior secured revolving loan			S +			6.25%			10.70		%	10/6/2022			10/6/2027			6,748						75						80						0.01		%
K-1 Packaging Group LLC			First lien senior secured term loan			S +			6.25%			10.84		%	10/6/2022			10/6/2027			31,086						30,586						30,635						1.99		%
MRC Keeler Acquisition LLC			First lien senior secured delayed draw term loan			S +			6.00% + 0.50% PIK			10.98		%	7/28/2023			12/4/2025			4						4						4						0.00		%
MRC Keeler Acquisition LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.48		%	7/28/2023			12/4/2025			150						(1)						(5)						0.00		%
MRC Keeler Acquisition LLC			First lien senior secured term loan			S +			6.00% + 0.50% PIK			10.98		%	7/28/2023			12/4/2025			908						904						879						0.06		%
Sixarp, LLC			First lien senior secured revolving loan			S +			5.50%			10.13		%	8/5/2022			8/5/2027			3,732						1,641						1,644						0.11		%
Sixarp, LLC			First lien senior secured term loan			S +			5.50%			10.09		%	8/5/2022			8/5/2027			19,428						19,180						19,199						1.25		%
Vanguard Packaging, LLC			First lien senior secured revolving loan			S +			5.00%			9.47		%	3/29/2024			8/9/2026			4,408						565						571						0.04		%
Vanguard Packaging, LLC			First lien senior secured term loan			S +			5.00%			9.47		%	3/29/2024			8/9/2026			10,194						10,139						10,143						0.66		%
																											83,598						82,566						5.40		%
Distributors
RTP Acquisition, LLC			First lien senior secured revolving loan			S +			3.50% + 2.25% PIK			13.25		%	7/28/2023			8/17/2026			$	38					$	22					$	22					0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

43

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
RTP Acquisition, LLC			First lien senior secured term loan			S +			4.50% + 2.25% PIK			13.85		%	7/28/2023			8/17/2026			2,715						2,670						2,642						0.17		%
																											2,692						2,664						0.17		%
Diversified consumer services
50Floor, LLC			First lien senior secured revolving loan			S +			3.00% + 3.00% PIK			10.48		%	7/28/2023			12/31/2025			$	206					$	57					$	28					0.00		%
50Floor, LLC			First lien senior secured term loan			S +			3.00% + 3.00% PIK			10.48		%	7/28/2023			12/31/2026			1,055						1,034						898						0.06		%
ACES Intermediate, Inc (6)			First lien senior secured revolving loan			S +			5.50%			9.97		%	7/27/2022			7/27/2027			7,114						(73)						(67)						0.00		%
ACES Intermediate, Inc			First lien senior secured term loan			S +			5.50%			9.97		%	7/27/2022			7/27/2027			30,388						30,028						30,049						1.95		%
CL Services Acquisition, LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.86		%	4/25/2023			4/25/2028			7,205						5,645						5,651						0.37		%
CL Services Acquisition, LLC (6)			First lien senior secured delayed draw term loan			S +			6.25%			10.99		%	5/7/2024			4/25/2028			8,474						(142)						(151)						(0.01)		%
CL Services Acquisition, LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.92		%	4/25/2023			4/25/2028			1,629						(30)						(29)						0.00		%
CL Services Acquisition, LLC			First lien senior secured term loan			S +			6.25%			10.99		%	4/25/2023			4/25/2028			10,118						9,906						9,938						0.64		%
Esquire Deposition Solutions, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.58		%	12/30/2022			12/30/2027			6,966						6,843						6,892						0.45		%
Esquire Deposition Solutions, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.58		%	9/20/2023			12/30/2027			6,741						6,635						6,670						0.43		%
Esquire Deposition Solutions, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.58		%	12/30/2022			12/30/2027			7,666						(122)						(82)						(0.01)		%
Esquire Deposition Solutions, LLC			First lien senior secured term loan			S +			5.25%			9.58		%	12/30/2022			12/30/2027			48,234						47,411						47,720						3.10		%
Harley Exteriors Acquisition, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			10.09		%	8/2/2024			8/1/2029			3,929						(72)						(66)						0.00		%
Harley Exteriors Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.50%			10.09		%	8/2/2024			8/2/2029			1,322						(24)						(22)						0.00		%
Harley Exteriors Acquisition, LLC			First lien senior secured term loan			S +			5.50%			10.09		%	8/2/2024			8/2/2029			8,524						8,364						8,377						0.54		%
Home Brands Group Holdings, Inc (6)			First lien senior secured revolving loan			S +			4.75%			9.49		%	7/28/2023			11/8/2026			48						—						—						—		%
Home Brands Group Holdings, Inc			First lien senior secured term loan			S +			4.75%			9.49		%	7/28/2023			11/8/2026			1,534						1,526						1,522						0.10		%
HTI Intermediate, LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.47		%	3/1/2024			3/1/2030			2,354						(20)						(16)						0.00		%
HTI Intermediate, LLC			First lien senior secured revolving loan			S +			5.00%			9.44		%	3/1/2024			3/1/2030			1,573						130						132						0.01		%
HTI Intermediate, LLC			First lien senior secured term loan			S +			5.00%			9.47		%	3/1/2024			3/1/2030			5,059						4,969						4,980						0.32		%
ISSA, LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.58		%	7/28/2023			3/1/2027			131						(2)						(2)						—		%
ISSA, LLC			First lien senior secured term loan			S +			6.25%			10.58		%	7/28/2023			3/1/2027			1,839						1,817						1,813						0.12		%
Juniper Landscaping Holdings LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.87		%	11/13/2023			12/29/2026			7,032						5,775						5,814						0.38		%
Juniper Landscaping Holdings LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.85		%	7/28/2023			12/29/2026			86						86						86						0.01		%
Juniper Landscaping Holdings LLC (14)			First lien senior secured revolving loan			S +			6.25%			10.81		%	7/28/2023			12/29/2026			820						345						349						0.02		%
Juniper Landscaping Holdings LLC			First lien senior secured term loan			S +			6.25%			10.84		%	7/28/2023			12/29/2026			3,002						2,971						2,977						0.19		%

The accompanying notes are an integral part of these consolidated financial statements.

44

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Lawn Care Holdings Purchaser, Inc			First lien senior secured delayed draw term loan			S +			5.00%			9.33		%	10/24/2023			10/24/2028			4,566						4,450						4,510						0.29		%
Lawn Care Holdings Purchaser, Inc			First lien senior secured delayed draw term loan			S +			5.00%			9.37		%	11/22/2024			10/24/2028			13,962						3,227						3,227						0.21		%
Lawn Care Holdings Purchaser, Inc (6)			First lien senior secured revolving loan			S +			5.00%			9.44		%	10/24/2023			10/24/2028			2,698						(44)						(33)						—		%
Lawn Care Holdings Purchaser, Inc			First lien senior secured term loan			S +			5.00%			9.44		%	10/24/2023			10/24/2028			7,192						7,057						7,104						0.46		%
PPW Acquisition, LLC			First lien senior secured revolving loan			S +			6.75%			11.72		%	7/28/2023			9/30/2026			38						27						26						—		%
PPW Acquisition, LLC			First lien senior secured term loan			S +			4.33% + 2.50% PIK			11.34		%	7/28/2023			9/30/2026			613						600						583						0.04		%
Premier Early Childhood Education Partners LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.59		%	11/22/2023			11/22/2028			10,919						10,692						10,755						0.70		%
Premier Early Childhood Education Partners LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.57		%	9/25/2024			11/22/2028			9,048						2,627						2,651						0.17		%
Premier Early Childhood Education Partners LLC			First lien senior secured revolving loan			S +			6.00%			10.59		%	11/22/2023			11/22/2028			1,380						1,351						1,359						0.09		%
Premier Early Childhood Education Partners LLC			First lien senior secured term loan			S +			6.00%			10.59		%	11/22/2023			11/22/2028			8,229						8,049						8,106						0.53		%
TSR Concrete Coatings, LLC			First lien senior secured revolving loan			S +			6.00%			10.55		%	9/22/2023			9/22/2028			1,534						968						970						0.06		%
TSR Concrete Coatings, LLC			First lien senior secured term loan			S +			6.00%			10.48		%	9/22/2023			9/22/2028			6,148						6,028						6,033						0.39		%
United Land Services Opco Parent, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.59		%	7/28/2023			3/23/2026			1,607						1,376						1,373						0.09		%
United Land Services Opco Parent, LLC (15)			First lien senior secured revolving loan			S +			6.00%			10.33		%	7/28/2023			3/23/2026			150						35						35						—		%
United Land Services Opco Parent, LLC			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			3/23/2026			352						349						349						0.02		%
Yard-Nique, Inc			First lien senior secured delayed draw term loan			S +			7.00%			11.48		%	8/8/2022			4/30/2026			2,568						2,550						2,549						0.17		%
Yard-Nique, Inc			First lien senior secured revolving loan			S +			7.00%			11.48		%	8/8/2022			4/30/2026			1,947						1,117						1,126						0.07		%
Yard-Nique, Inc			First lien senior secured term loan			S +			7.00%			11.48		%	8/8/2022			4/30/2026			7,000						6,940						6,949						0.45		%
																											190,456						191,133						12.41		%
Diversified telecommunication services
ISPN Intermediate, LLC			First lien senior secured revolving loan			S +			5.25%			9.61		%	12/6/2024			12/6/2030			$	861					$	131					$	131					0.01		%
ISPN Intermediate, LLC			First lien senior secured term loan			S +			5.25%			9.61		%	12/6/2024			12/6/2030			6,938						6,836						6,834						0.44		%
																											6,967						6,965						0.45		%
Electrical equipment
AEP Passion Intermediate Holdings, Inc			First lien senior secured delayed draw term loan			S +			4.60% + 1.90% PIK			10.98		%	7/28/2023			10/5/2027			$	70					$	69					$	69					0.00		%
AEP Passion Intermediate Holdings, Inc			First lien senior secured revolving loan			S +			6.50%			11.13		%	7/28/2023			10/5/2027			48						33						33						0.00		%
AEP Passion Intermediate Holdings, Inc			First lien senior secured revolving loan			S +			4.60% + 1.90% PIK			10.98		%	7/28/2023			10/5/2027			—						—						—						0.00		%
AEP Passion Intermediate Holdings, Inc			First lien senior secured term loan			S +			4.60% + 1.90% PIK			11.17		%	7/28/2023			10/5/2027			1,261						1,240						1,235						0.08		%
BPCP NSA Intermedco, Inc			First lien senior secured delayed draw term loan			S +			4.75%			9.11		%	5/17/2024			5/17/2030			12,275						4,591						4,651						0.30		%

The accompanying notes are an integral part of these consolidated financial statements.

45

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
BPCP NSA Intermedco, Inc (6)			First lien senior secured revolving loan			S +			4.75%			9.11		%	5/17/2024			5/17/2030			5,930						(80)						(69)						0.00		%
BPCP NSA Intermedco, Inc			First lien senior secured term loan			S +			4.75%			9.11		%	5/17/2024			5/17/2030			35,013						34,525						34,594						2.24		%
WCI Volt Purchaser, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.72		%	9/15/2022			9/15/2028			2,249						(28)						(25)						0.00		%
WCI Volt Purchaser, LLC			First lien senior secured term loan			S +			5.25%			9.72		%	9/15/2022			9/15/2028			8,828						8,705						8,716						0.57		%
																											49,055						49,204						3.19		%
Electronic equipment, instruments and components
Advanced Lighting Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.75%			10.22		%	7/28/2023			11/22/2025			$	324					$	—					$	—					0.00		%
Advanced Lighting Acquisition, LLC			First lien senior secured term loan			S +			5.75%			10.22		%	7/28/2023			11/22/2025			1,094						1,094						1,093						0.07		%
Nelson Name Plate Company			First lien senior secured delayed draw term loan			S +			5.75%			10.34		%	7/28/2023			10/18/2026			117						116						116						0.01		%
Nelson Name Plate Company (6)			First lien senior secured revolving loan			S +			5.75%			10.34		%	7/28/2023			10/18/2026			90						(1)						(1)						0.00		%
Nelson Name Plate Company			First lien senior secured term loan			S +			5.75%			10.34		%	7/28/2023			10/18/2026			883						878						874						0.06		%
																											2,087						2,082						0.14		%
Food and staples retailing
Ever Fresh Fruit Company, LLC (6)			First lien senior secured delayed draw term loan			S +			6.25%			10.71		%	6/5/2024			11/17/2028			$	2,513					$	(44)					$	(41)					0.00		%
Ever Fresh Fruit Company, LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.71		%	11/17/2023			11/17/2028			1,380						(28)						(22)						0.00		%
Ever Fresh Fruit Company, LLC			First lien senior secured term loan			S +			6.25%			10.71		%	11/17/2023			11/17/2028			7,289						7,131						7,171						0.47		%
Mad Rose Company, LLC (16)			First lien senior secured revolving loan			S +			6.25%			11.03		%	7/28/2023			5/7/2026			395						50						50						—		%
Mad Rose Company, LLC			First lien senior secured term loan			S +			6.25%			11.03		%	7/28/2023			5/7/2026			2,898						2,875						2,877						0.19		%
Main Street Gourmet, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.84		%	7/28/2023			11/10/2025			41						41						41						0.00		%
Main Street Gourmet, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.84		%	7/28/2023			11/10/2025			38						—						—						0.00		%
Main Street Gourmet, LLC			First lien senior secured term loan			S +			5.25%			9.84		%	7/28/2023			11/10/2025			1,093						1,091						1,089						0.07		%
NutriScience Innovations, LLC (6)(17)			First lien senior secured revolving loan			S +			6.50%			10.83		%	7/28/2023			4/21/2026			131						(1)						(1)						0.00		%
NutriScience Innovations, LLC			First lien senior secured term loan			S +			6.50%			10.83		%	7/28/2023			4/21/2026			2,336						2,316						2,314						0.15		%
Qin's Buffalo, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.43		%	5/24/2024			5/5/2027			7,933						3,360						3,369						0.22		%
Qin's Buffalo, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.48		%	7/28/2023			5/5/2027			75						74						74						0.00		%
Qin's Buffalo, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.43		%	7/28/2023			5/5/2027			38						(1)						—						0.00		%
Qin's Buffalo, LLC			First lien senior secured term loan			S +			6.00%			10.36		%	7/28/2023			5/5/2027			526						520						520						0.03		%
SCP Beverage Buyer, LLC			First lien senior secured revolving loan			S +			5.75%			10.58		%	7/28/2023			11/24/2026			38						37						37						0.00		%
SCP Beverage Buyer, LLC			First lien senior secured term loan			S +			5.75%			10.60		%	7/28/2023			11/24/2026			7,112						7,064						7,046						0.46		%
Universal Pure, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.56		%	10/31/2022			10/31/2028			363						38						39						0.00		%
Universal Pure, LLC (18)			First lien senior secured revolving loan			S +			6.00%			10.50		%	10/31/2022			10/31/2028			7,142						5,231						5,237						0.34		%
Universal Pure, LLC			First lien senior secured term loan			S +			6.00%			10.48		%	10/31/2022			10/31/2028			17,497						17,157						17,167						1.11		%
																											46,911						46,967						3.04		%
Food products

The accompanying notes are an integral part of these consolidated financial statements.

46

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
BPCP WLF Intermedco LLC (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.48		%	8/19/2022			8/19/2027			$	5,846					$	(79)					$	(58)					0.00		%
BPCP WLF Intermedco LLC (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.48		%	12/20/2024			8/19/2028			7,615						(76)						(76)						0.00		%
BPCP WLF Intermedco LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.48		%	8/19/2022			8/19/2027			3,383						(46)						(34)						—		%
BPCP WLF Intermedco LLC			First lien senior secured term loan			S +			6.00%			10.48		%	8/19/2022			8/19/2027			24,381						24,020						24,137						1.57		%
Icelandirect, LLC			First lien senior secured revolving loan			S +			6.00%			11.06		%	7/28/2023			7/30/2026			38						32						32						0.00		%
Icelandirect, LLC			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			7/30/2026			700						696						694						0.05		%
Starwest Botanicals Acquisition, LLC			First lien senior secured revolving loan			S +			5.25%			9.72		%	7/28/2023			4/30/2028			174						81						58						0.00		%
Starwest Botanicals Acquisition, LLC			First lien senior secured term loan			S +			5.25%			9.72		%	7/28/2023			4/30/2028			791						764						661						0.04		%
Sun Orchard, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.96		%	8/2/2024			7/8/2028			6,099						(106)						(87)						(0.01)		%
Sun Orchard, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.96		%	7/8/2022			7/8/2028			5,336						(80)						(77)						0.00		%
Sun Orchard, LLC			First lien senior secured term loan			S +			5.50%			9.96		%	7/8/2022			7/8/2028			26,387						25,933						26,006						1.69		%
Treat Planet Acquisition, LLC (6)			First lien senior secured revolving loan			S +			6.50%			11.09		%	1/11/2023			1/11/2028			1,965						(36)						(34)						—		%
Treat Planet Acquisition, LLC			First lien senior secured term loan			S +			6.50%			11.09		%	1/11/2023			1/11/2028			7,155						7,010						7,015						0.46		%
Westminster Cracker Company, Inc			First lien senior secured revolving loan			S +			6.25%			10.71		%	8/30/2023			8/30/2026			1,534						139						139						0.01		%
Westminster Cracker Company, Inc			First lien senior secured term loan			S +			6.25%			10.71		%	8/30/2023			8/30/2026			9,595						9,489						9,496						0.62		%
																											67,741						67,872						4.43		%
Gas utilities
Hydromax USA, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.46		%	7/28/2023			12/30/2026			$	110					$	107					$	108					0.01		%
Hydromax USA, LLC			First lien senior secured revolving loan			S +			6.00%			10.62		%	7/28/2023			12/30/2026			228						40						43						0.00		%
Hydromax USA, LLC			First lien senior secured term loan			S +			6.00%			10.46		%	7/28/2023			12/30/2026			1,191						1,163						1,176						0.08		%
																											1,310						1,327						0.09		%
Health care equipment and supplies
626 Holdings Equity LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.85		%	7/28/2023			2/14/2028			$	222					$	220					$	219					0.01		%
626 Holdings Equity LLC (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.85		%	4/15/2024			2/14/2028			36						—						(1)						—		%
626 Holdings Equity LLC			First lien senior secured revolving loan			S +			6.00%			10.97		%	7/28/2023			2/14/2027			75						71						71						—		%
626 Holdings Equity LLC			First lien senior secured term loan			S +			6.00%			10.85		%	7/28/2023			2/14/2028			866						856						853						0.06		%
Alcresta Buyer, Inc (6)			First lien senior secured delayed draw term loan			S +			5.50%			10.02		%	3/12/2024			3/12/2030			14,036						(243)						(222)						(0.01)		%
Alcresta Buyer, Inc (6)			First lien senior secured revolving loan			S +			5.50%			10.02		%	3/12/2024			3/12/2029			2,761						(48)						(44)						—		%
Alcresta Buyer, Inc			First lien senior secured term loan			S +			5.50%			10.02		%	3/12/2024			3/12/2030			13,239						13,007						13,033						0.85		%
EMSAR Acquisition LLC			First lien senior secured delayed draw term loan			S +			6.50%			11.09		%	7/28/2023			3/30/2026			211						210						210						0.01		%
EMSAR Acquisition LLC			First lien senior secured revolving loan			S +			6.50%			11.12		%	7/28/2023			3/30/2026			134						133						133						0.01		%
EMSAR Acquisition LLC			First lien senior secured term loan			S +			6.50%			11.09		%	7/28/2023			3/30/2026			1,026						1,015						1,018						0.07		%
Medical Technology Associates, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.83		%	7/25/2022			7/25/2028			1,966						(34)						(22)						—		%
Medical Technology Associates, LLC			First lien senior secured term loan			S +			5.50%			9.83		%	7/25/2022			7/25/2028			22,705						22,301						22,450						1.46		%

The accompanying notes are an integral part of these consolidated financial statements.

47

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Nasco Healthcare Inc.			First lien senior secured revolving loan			S +			5.75%			10.15		%	12/13/2024			6/30/2028			2,937						925						926						0.06		%
Nasco Healthcare Inc.			First lien senior secured term loan			S +			5.75%			10.15		%	12/13/2024			6/30/2028			11,793						11,676						11,675						0.76		%
NWI Merger Sub, Inc (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.71		%	12/4/2024			12/4/2029			6,438						(127)						(127)						(0.01)		%
NWI Merger Sub, Inc (6)			First lien senior secured revolving loan			S +			5.25%			9.71		%	12/4/2024			12/4/2029			2,495						(49)						(49)						—		%
NWI Merger Sub, Inc			First lien senior secured term loan			S +			5.25%			9.71		%	12/4/2024			12/4/2029			16,953						16,619						16,614						1.08		%
Reliable Medical Supply LLC			First lien senior secured delayed draw term loan			S +			6.75%			11.34		%	7/28/2023			4/8/2025			140						140						140						0.01		%
Reliable Medical Supply LLC			First lien senior secured revolving loan			S +			6.75%			11.60		%	7/28/2023			4/8/2025			2,013						1,998						1,997						0.13		%
Reliable Medical Supply LLC			First lien senior secured term loan			S +			6.75%			11.35		%	7/28/2023			4/8/2025			3,282						3,270						3,267						0.21		%
SCA Buyer, LLC			First lien senior secured delayed draw term loan			S +			6.50%			11.35		%	7/28/2023			1/20/2026			277						272						272						0.02		%
SCA Buyer, LLC			First lien senior secured revolving loan			S +			6.50%			11.33		%	7/28/2023			1/20/2027			133						131						131						0.01		%
SCA Buyer, LLC			First lien senior secured term loan			S +			6.50%			11.32		%	7/28/2023			1/20/2026			3,573						3,494						3,513						0.23		%
Spectrum Solutions, LLC			First lien senior secured delayed draw term loan			18.00% PIK						18.00		%	5/3/2024			3/5/2026			116						109						62						—		%
Spectrum Solutions, LLC			First lien senior secured delayed draw term loan			15.00% PIK						15.00		%	7/28/2023			3/5/2026			226						218						224						0.01		%
Spectrum Solutions, LLC			First lien senior secured revolving loan			S +			6.25%			10.95		%	7/28/2023			3/5/2026			283						155						44						—		%
Spectrum Solutions, LLC			First lien senior secured term loan			S +			6.25%			10.84		%	7/28/2023			3/5/2026			579						526						307						0.02		%
Surplus Solutions, LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.84		%	9/30/2024			11/30/2027			4,664						(64)						(70)						—		%
Surplus Solutions, LLC			First lien senior secured revolving loan			S +			5.25%			9.84		%	11/30/2022			11/30/2027			1,771						319						327						0.02		%
Surplus Solutions, LLC			First lien senior secured term loan			S +			5.25%			9.84		%	11/30/2022			11/30/2027			16,283						15,981						16,037						1.04		%
																											93,081						92,988						6.05		%
Health care providers and services
ADVI Health, LLC (6)			First lien senior secured revolving loan			S +			7.00%			11.59		%	11/29/2022			11/29/2027			$	1,062					$	(15)					$	(15)					0.00		%
ADVI Health, LLC			First lien senior secured term loan			S +			7.00%			11.59		%	11/29/2022			11/29/2027			6,112						6,013						6,019						0.39		%
Advocate RCM Acquisition Corp (6)			First lien senior secured revolving loan			S +			6.00%			10.43		%	12/22/2023			12/22/2026			2,902						(34)						(32)						0.00		%
Advocate RCM Acquisition Corp			First lien senior secured term loan			S +			6.00%			10.43		%	12/22/2023			12/22/2026			18,226						18,000						18,017						1.17		%
Agility Intermediate, Inc			First lien senior secured delayed draw term loan			S +			7.00%			11.59		%	7/28/2023			4/15/2026			109						107						103						0.01		%
Agility Intermediate, Inc			First lien senior secured revolving loan			S +			7.00%			11.59		%	7/28/2023			4/15/2026			134						78						74						0.00		%
Agility Intermediate, Inc			First lien senior secured term loan			S +			7.00%			11.59		%	7/28/2023			4/15/2026			237						233						226						0.01		%
American Family Care, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.43		%	2/29/2024			2/28/2029			4,424						350						355						0.02		%
American Family Care, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.43		%	2/29/2024			2/28/2029			1,775						(37)						(35)						0.00		%
American Family Care, LLC			First lien senior secured term loan			S +			6.00%			10.43		%	2/29/2024			2/28/2029			11,516						11,267						11,284						0.73		%
ASC Ortho Management Company, LLC			First lien senior secured delayed draw term loan			S +			4.33% + 2.50% PIK			11.43		%	7/28/2023			12/31/2026			322						318						316						0.02		%
ASC Ortho Management Company, LLC			First lien senior secured revolving loan			S +			7.00%			11.59		%	7/28/2023			12/31/2026			38						20						19						0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

48

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
ASC Ortho Management Company, LLC			First lien senior secured term loan			S +			4.33% + 2.50% PIK			11.43		%	7/28/2023			12/31/2026			510						504						500						0.03		%
Ascend Plastic Surgery Partners MSO LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.33		%	5/3/2024			5/3/2029			20,682						(359)						(335)						(0.02)		%
Ascend Plastic Surgery Partners MSO LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.33		%	5/3/2024			5/3/2029			4,197						(73)						(67)						0.00		%
Ascend Plastic Surgery Partners MSO LLC			First lien senior secured term loan			S +			5.00%			9.33		%	5/3/2024			5/3/2029			6,860						6,737						6,748						0.44		%
ASP Global Holdings, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.61		%	7/31/2024			7/31/2029			19,204						13,350						13,378						0.87		%
ASP Global Holdings, LLC			First lien senior secured revolving loan			S +			5.25%			10.03		%	7/31/2024			7/31/2029			6,555						2,065						2,074						0.13		%
ASP Global Holdings, LLC			First lien senior secured term loan			S +			5.25%			9.61		%	7/31/2024			7/31/2029			40,969						40,358						40,268						2.61		%
Beacon Oral Specialists Management LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.33		%	7/28/2023			12/14/2026			821						815						813						0.05		%
Beacon Oral Specialists Management LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.33		%	7/28/2023			12/14/2026			188						(2)						(2)						—		%
Beacon Oral Specialists Management LLC			First lien senior secured term loan			S +			6.00%			10.33		%	7/28/2023			12/14/2026			912						904						903						0.06		%
Beghou Consulting, LLC (19)			First lien senior secured revolving loan			S +			5.00%			9.34		%	5/1/2023			5/1/2028			2,714						1,521						1,523						0.10		%
Beghou Consulting, LLC			First lien senior secured term loan			S +			5.00%			9.33		%	5/1/2023			5/1/2028			15,235						14,895						14,906						0.97		%
Behavior Frontiers, LLC (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.59		%	4/4/2024			5/21/2026			1,306						(13)						(13)						0.00		%
Behavior Frontiers, LLC (6)(20)			First lien senior secured revolving loan			S +			6.00%			10.59		%	7/28/2023			5/21/2026			38						(1)						—						0.00		%
Behavior Frontiers, LLC			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			5/21/2026			572						557						566						0.04		%
BPCP EE Intermedco LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.73		%	4/3/2023			4/3/2028			3,182						1,982						1,984						0.13		%
BPCP EE Intermedco LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.73		%	4/3/2023			4/3/2028			2,244						(40)						(38)						—		%
BPCP EE Intermedco LLC			First lien senior secured term loan			S +			6.25%			10.73		%	4/3/2023			4/3/2028			6,428						6,302						6,306						0.41		%
Brightview, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.47		%	7/28/2023			12/14/2026			47						47						47						0.00		%
Brightview, LLC			First lien senior secured revolving loan			S +			6.00%			10.47		%	7/28/2023			12/14/2026			52						52						52						0.00		%
Brightview, LLC			First lien senior secured term loan			S +			6.00%			10.47		%	7/28/2023			12/14/2026			678						676						675						0.04		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured delayed draw term loan - C$			15.00%						15.00		%	4/5/2024			3/19/2026			32						12						11						0.00		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured delayed draw term loan - C$			C +			7.00%			10.63		%	7/28/2023			3/19/2026			363						244						139						0.01		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured revolving loan			S +			7.00%			11.59		%	7/28/2023			12/31/2026			134						129						84						0.01		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured revolving loan - C$			C +			7.00%			10.63		%	7/28/2023			3/19/2026			264						193						115						0.01		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured revolving loan - C$			C +			7.00%			10.63		%	3/19/2021			12/31/2026			64						47						28						0.00		%
Canadian Orthodontic Partners Corp (7)			First lien senior secured term loan - C$			C +			7.00%			10.63		%	7/28/2023			3/19/2026			276						200						120						0.01		%
Change Academy at Lake of the Ozarks, LLC			First lien senior secured revolving loan			S +			5.25%			10.64		%	8/2/2022			8/2/2027			5,898						5,837						5,842						0.38		%
Change Academy at Lake of the Ozarks, LLC			First lien senior secured term loan			S +			5.25%			9.73		%	8/2/2022			8/2/2027			31,320						30,956						30,980						2.01		%
CNS Purchaser, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.82		%	12/30/2024			12/30/2029			11,025						(83)						(83)						(0.01)		%

The accompanying notes are an integral part of these consolidated financial statements.

49

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
CNS Purchaser, LLC			First lien senior secured revolving loan			S +			5.50%			9.82		%	12/30/2024			12/30/2029			4,246						927						927						0.06		%
CNS Purchaser, LLC			First lien senior secured term loan			S +			5.50%			9.82		%	12/30/2024			12/30/2029			38,587						38,009						38,009						2.47		%
Community Care Partners, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.47		%	7/28/2023			6/10/2026			164						163						161						0.01		%
Community Care Partners, LLC			First lien senior secured revolving loan			S +			6.00%			10.62		%	7/28/2023			6/10/2026			75						52						51						0.00		%
Community Care Partners, LLC			First lien senior secured term loan			S +			6.00%			10.47		%	7/28/2023			6/10/2026			934						931						920						0.06		%
Dermatology Medical Partners OpCo LLC			First lien senior secured delayed draw term loan			S +			6.50%			11.09		%	7/28/2023			10/29/2026			64						64						64						0.00		%
Dermatology Medical Partners OpCo LLC			First lien senior secured revolving loan			S +			6.50%			11.09		%	7/28/2023			10/29/2026			38						29						28						0.00		%
Dermatology Medical Partners OpCo LLC			First lien senior secured term loan			S +			6.50%			11.09		%	7/28/2023			10/29/2026			257						255						254						0.02		%
EH Management Company, LLC (6)			First lien senior secured revolving loan			S +			5.50%			10.09		%	7/28/2023			7/15/2026			38						—						—						—		%
EH Management Company, LLC			First lien senior secured term loan			S +			5.50%			10.09		%	7/28/2023			7/15/2026			4,461						4,431						4,429						0.29		%
Endodontic Practice Partners, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.34		%	11/2/2022			11/2/2027			16,787						16,596						16,614						1.08		%
Endodontic Practice Partners, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.44		%	4/9/2024			11/2/2027			13,778						3,332						3,371						0.22		%
Endodontic Practice Partners, LLC			First lien senior secured revolving loan			S +			5.75%			10.34		%	11/2/2022			11/2/2027			1,956						758						762						0.05		%
Endodontic Practice Partners, LLC			First lien senior secured term loan			S +			5.75%			10.34		%	11/2/2022			11/2/2027			15,276						15,078						15,118						0.98		%
FYZICAL Buyer, LLC			First lien senior secured revolving loan			S +			5.25%			9.61		%	6/26/2024			6/26/2028			2,710						1,019						1,023						0.07		%
FYZICAL Buyer, LLC			First lien senior secured term loan			S +			5.25%			9.61		%	6/26/2024			6/26/2028			18,909						18,631						18,664						1.21		%
Geriatric Medical and Surgical Supply, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.33		%	7/28/2023			12/21/2025			300						(3)						(3)						0.00		%
Geriatric Medical and Surgical Supply, LLC			First lien senior secured term loan			S +			6.00%			10.33		%	7/28/2023			12/21/2025			20,042						19,845						19,827						1.29		%
Golden Bear PT Partners, LLC			First lien senior secured delayed draw term loan			S +			6.50%			11.09		%	7/28/2023			10/22/2026			174						171						170						0.01		%
Golden Bear PT Partners, LLC			First lien senior secured revolving loan			S +			6.50%			11.07		%	7/28/2023			10/22/2026			38						26						25						0.00		%
Golden Bear PT Partners, LLC			First lien senior secured term loan			S +			6.50%			11.09		%	7/28/2023			10/22/2026			1,491						1,468						1,461						0.09		%
Guardian Dentistry Practice Management, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.72		%	7/28/2023			8/20/2026			368						366						365						0.02		%
Guardian Dentistry Practice Management, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.72		%	7/28/2023			8/20/2027			4,188						(45)						(39)						0.00		%
Guardian Dentistry Practice Management, LLC			First lien senior secured term loan			S +			5.25%			9.72		%	7/28/2023			8/20/2027			384						382						381						0.02		%
H2 Holdco, Inc			First lien senior secured delayed draw term loan			S +			6.00%			10.59		%	5/5/2023			5/5/2028			7,217						7,042						7,134						0.46		%
H2 Holdco, Inc			First lien senior secured delayed draw term loan			S +			6.00%			10.50		%	6/25/2024			5/5/2028			19,004						11,768						11,819						0.77		%
H2 Holdco, Inc (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.48		%	12/20/2024			5/5/2028			7,560						(113)						(88)						(0.01)		%
H2 Holdco, Inc (21)			First lien senior secured revolving loan			S +			6.00%			11.55		%	5/5/2023			5/5/2028			2,544						342						374						0.02		%
H2 Holdco, Inc			First lien senior secured term loan			S +			6.00%			10.59		%	5/5/2023			5/5/2028			17,970						17,490						17,761						1.15		%
H2 Holdco, Inc			First lien senior secured term loan			S +			6.00%			10.48		%	12/20/2024			5/5/2028			907						894						897						0.06		%
IMA Group Management Company, LLC (6)			First lien senior secured delayed draw term loan			S +			6.75%			11.49		%	7/28/2023			6/30/2028			174						(3)						(3)						—		%
IMA Group Management Company, LLC			First lien senior secured revolving loan			S +			6.75%			11.21		%	7/28/2023			6/30/2028			35						17						17						—		%

The accompanying notes are an integral part of these consolidated financial statements.

50

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
IMA Group Management Company, LLC			First lien senior secured term loan			S +			6.75%			11.49		%	7/28/2023			6/30/2028			845						830						829						0.05		%
IPC Pain Acquisition, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.34		%	5/19/2022			5/19/2027			9,857						9,815						9,782						0.63		%
IPC Pain Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.75%			10.34		%	5/19/2022			5/19/2027			1,140						(8)						(7)						—		%
IPC Pain Acquisition, LLC			First lien senior secured term loan			S +			5.75%			10.34		%	5/19/2022			5/19/2027			2,902						2,877						2,880						0.19		%
MS Pain, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.96		%	12/4/2024			12/4/2029			6,038						(119)						(119)						(0.01)		%
MS Pain, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.96		%	12/4/2024			12/4/2029			861						(17)						(17)						—		%
MS Pain, LLC			First lien senior secured term loan			S +			5.50%			9.96		%	12/4/2024			12/4/2029			3,381						3,314						3,313						0.21		%
MWEC Management, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.11		%	2/14/2023			2/14/2028			1,426						421						431						0.03		%
MWEC Management, LLC (6)			First lien senior secured delayed draw term loan			S +			5.75%			10.11		%	7/3/2024			2/14/2028			2,532						(33)						(29)						—		%
MWEC Management, LLC			First lien senior secured revolving loan			S +			5.75%			10.11		%	2/14/2023			2/14/2028			1,924						1,227						1,244						0.08		%
MWEC Management, LLC			First lien senior secured term loan			S +			5.75%			10.11		%	2/14/2023			2/14/2028			14,885						14,581						14,712						0.95		%
Network Partners Acquisitions, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.59		%	7/28/2023			12/30/2026			38						—						—						—		%
Network Partners Acquisitions, LLC			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			12/30/2026			266						265						264						0.02		%
Peak Dental Services, LLC			First lien senior secured delayed draw term loan			S +			6.75%			12.15		%	7/28/2023			12/31/2025			57						57						57						0.00		%
Peak Dental Services, LLC			First lien senior secured delayed draw term loan			S +			6.75%			11.61		%	7/28/2023			12/31/2025			514						512						511						0.03		%
Peak Dental Services, LLC			First lien senior secured revolving loan			S +			6.75%			11.55		%	7/28/2023			12/31/2025			133						132						132						0.01		%
Peak Dental Services, LLC			First lien senior secured term loan			S +			6.75%			11.41		%	7/28/2023			12/31/2025			573						571						570						0.04		%
Peak Investment Holdings, LLC (6)			First lien senior secured delayed draw term loan			S +			7.00%			11.59		%	7/28/2023			12/31/2025			113						(1)						(2)						—		%
Peak Investment Holdings, LLC			First lien senior secured revolving loan			S +			7.00%			11.59		%	7/28/2023			12/31/2025			324						160						157						0.01		%
Peak Investment Holdings, LLC			First lien senior secured term loan			S +			7.00%			11.59		%	7/28/2023			12/31/2025			1,196						1,192						1,178						0.08		%
PharmaForceIQ INC. (6)			First lien senior secured revolving loan			S +			5.25%			9.84		%	8/2/2024			8/2/2029			2,093						(38)						(35)						—		%
PharmaForceIQ INC.			First lien senior secured term loan			S +			5.25%			9.84		%	8/2/2024			8/2/2029			13,682						13,427						13,446						0.87		%
PRM MANAGEMENT COMPANY, LLC (6)			First lien senior secured delayed draw term loan			S +			6.75%			11.44		%	1/25/2024			1/25/2029			1,180						(26)						(25)						—		%
PRM MANAGEMENT COMPANY, LLC (6)			First lien senior secured revolving loan			S +			6.75%			11.44		%	1/25/2024			1/25/2029			789						(18)						(17)						—		%
PRM MANAGEMENT COMPANY, LLC			First lien senior secured term loan			S +			6.75%			11.44		%	1/25/2024			1/25/2029			4,123						4,025						4,029						0.26		%
Purpose Home Health Acquisition, LLC			First lien senior secured delayed draw term loan			S +			5.50%			10.14		%	3/8/2024			11/3/2027			8,081						7,970						7,982						0.52		%
Purpose Home Health Acquisition, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.85		%	11/3/2022			11/3/2027			6,764						6,656						6,679						0.43		%
Purpose Home Health Acquisition, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.91		%	12/23/2024			11/3/2027			9,072						(113)						(113)						(0.01)		%
Purpose Home Health Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.91		%	11/3/2022			11/3/2027			1,956						(31)						(24)						0.00		%
Purpose Home Health Acquisition, LLC			First lien senior secured term loan			S +			5.50%			9.91		%	11/3/2022			11/3/2027			17,510						17,249						17,291						1.12		%
Revival Animal Health, LLC			First lien senior secured revolving loan			S +			6.00%			10.78		%	7/28/2023			4/6/2026			131						78						77						—		%

The accompanying notes are an integral part of these consolidated financial statements.

51

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Revival Animal Health, LLC			First lien senior secured term loan			S +			6.00%			10.72		%	7/28/2023			4/6/2026			16,422						16,246						16,271						1.06		%
RMS Health Care Management, LLC			First lien senior secured delayed draw term loan			S +			6.75%			11.79		%	10/6/2023			10/6/2026			2,700						1,351						1,352						0.09		%
RMS Health Care Management, LLC			First lien senior secured revolving loan			S +			6.75%			11.55		%	10/6/2023			10/6/2026			920						601						602						0.04		%
RMS Health Care Management, LLC			First lien senior secured term loan			S +			6.75%			11.42		%	10/6/2023			10/6/2026			4,277						4,214						4,216						0.27		%
RQM Buyer, Inc			First lien senior secured delayed draw term loan			S +			2.00% + 4.75% PIK			11.34		%	7/28/2023			8/12/2026			82						82						79						0.01		%
RQM Buyer, Inc			First lien senior secured revolving loan			S +			2.00% + 4.75% PIK			11.34		%	7/28/2023			8/12/2026			124						122						119						0.01		%
RQM Buyer, Inc			First lien senior secured term loan			S +			2.00% + 4.75% PIK			11.34		%	7/28/2023			8/12/2026			1,710						1,691						1,639						0.11		%
Sage Dental Management, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.76		%	9/25/2024			6/30/2026			9,143						1,483						1,497						0.10		%
Sage Dental Management, LLC			First lien senior secured revolving loan			S +			5.25%			9.68		%	9/25/2024			6/30/2026			8,220						3,004						3,016						0.20		%
Sage Dental Management, LLC			First lien senior secured term loan			S +			5.25%			9.58		%	9/25/2024			6/30/2026			58,246						57,883						57,984						3.76		%
SAMGI Buyer, Inc (6)			First lien senior secured revolving loan			S +			5.50%			10.09		%	7/28/2023			4/14/2025			138						—						—						—		%
SAMGI Buyer, Inc			First lien senior secured term loan			S +			5.50%			10.09		%	7/28/2023			4/14/2025			392						392						391						0.03		%
SCP ENT and Allergy Services, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.59		%	7/28/2023			9/25/2026			156						154						154						0.01		%
SCP ENT and Allergy Services, LLC			First lien senior secured revolving loan			S +			6.00%			10.59		%	7/28/2023			9/25/2026			256						202						202						0.01		%
SCP ENT and Allergy Services, LLC			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			9/25/2026			2,726						2,702						2,694						0.17		%
Signature Dental Partners LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.34		%	7/28/2023			10/29/2026			176						174						174						0.01		%
Signature Dental Partners LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.34		%	4/22/2024			10/29/2026			17,218						6,464						6,460						0.42		%
Signature Dental Partners LLC			First lien senior secured revolving loan			P +			4.75%			12.25		%	7/28/2023			10/29/2026			38						13						13						—		%
Signature Dental Partners LLC			First lien senior secured term loan			S +			5.75%			10.34		%	7/28/2023			10/29/2026			4,264						4,217						4,216						0.27		%
Signature MD, Inc			First lien senior secured delayed draw term loan			S +			5.75%			10.08		%	7/15/2024			7/15/2027			6,964						1,912						1,921						0.12		%
Signature MD, Inc (6)			First lien senior secured revolving loan			S +			5.75%			10.08		%	7/15/2024			7/15/2027			3,297						(35)						(31)						0.00		%
Signature MD, Inc			First lien senior secured term loan			S +			5.75%			10.08		%	7/15/2024			7/15/2027			18,348						18,142						18,179						1.18		%
Silver Falls MSO, LLC			First lien senior secured revolving loan			S +			6.75%			11.45		%	7/28/2023			8/30/2024			235						222						218						0.01		%
Silver Falls MSO, LLC			First lien senior secured term loan			S +			4.25% + 2.25% PIK			11.45		%	7/28/2023			8/30/2024			1,323						1,291						1,299						0.08		%
SimiTree Acquisition, LLC			First lien senior secured delayed draw term loan			S +			5.25% + 1.75% PIK			11.78		%	7/28/2023			5/17/2026			884						882						868						0.06		%
SimiTree Acquisition, LLC			First lien senior secured revolving loan			S +			7.00%			11.78		%	7/28/2023			5/17/2026			178						49						46						0.00		%
SimiTree Acquisition, LLC			First lien senior secured term loan			S +			5.25% + 1.75% PIK			11.78		%	7/28/2023			5/17/2026			1,230						1,225						1,207						0.08		%

The accompanying notes are an integral part of these consolidated financial statements.

52

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
SIMKO Merger Sub LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.59		%	7/28/2023			4/7/2027			182						179						179						0.01		%
SIMKO Merger Sub LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.78		%	9/19/2023			4/7/2027			6,758						1,864						1,867						0.12		%
SIMKO Merger Sub LLC			First lien senior secured revolving loan			S +			6.00%			10.95		%	7/28/2023			4/7/2027			56						25						26						0.00		%
SIMKO Merger Sub LLC			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			4/7/2027			644						637						636						0.04		%
Southeast Primary Care Partners, LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.84		%	7/28/2023			12/30/2025			512						510						509						0.03		%
Southeast Primary Care Partners, LLC			First lien senior secured revolving loan			S +			6.25%			10.84		%	7/28/2023			12/30/2025			225						74						74						0.00		%
Southeast Primary Care Partners, LLC			First lien senior secured term loan			S +			6.25%			10.84		%	7/28/2023			12/30/2025			845						841						839						0.05		%
Southern Orthodontic Partners Management, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.58		%	7/28/2023			7/27/2026			187						187						186						0.01		%
Southern Orthodontic Partners Management, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.59		%	5/17/2024			7/27/2026			3,990						2,149						2,150						0.14		%
Southern Orthodontic Partners Management, LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.58		%	5/17/2024			7/27/2026			3,990						(29)						(28)						0.00		%
Southern Orthodontic Partners Management, LLC			First lien senior secured revolving loan			S +			5.25%			9.57		%	7/28/2023			1/27/2026			171						69						68						0.00		%
Southern Orthodontic Partners Management, LLC			First lien senior secured term loan			S +			5.25%			9.58		%	7/28/2023			7/27/2026			3,024						3,010						3,003						0.19		%
Southern Sports Medicine Partners, LLC			First lien senior secured revolving loan			S +			8.00%			12.85		%	7/28/2023			2/23/2027			60						31						30						0.00		%
Southern Sports Medicine Partners, LLC			First lien senior secured term loan			S +			4.00% + 4.00% PIK			12.85		%	7/28/2023			2/23/2027			691						672						662						0.04		%
Spear Education Holdings, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.73		%	6/26/2024			12/15/2028			7,290						(81)						(69)						0.00		%
Spear Education Holdings, LLC			First lien senior secured term loan			S +			5.25%			9.73		%	6/26/2024			12/15/2028			47,382						46,854						46,938						3.05		%
Star Dental Partners LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.61		%	12/22/2023			12/22/2028			11,001						8,877						8,937						0.58		%
Star Dental Partners LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.61		%	11/8/2024			12/22/2028			12,076						(204)						(204)						(0.01)		%
Star Dental Partners LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.61		%	12/22/2023			12/22/2028			1,451						(32)						(24)						0.00		%
Star Dental Partners LLC			First lien senior secured term loan			S +			5.25%			9.61		%	12/22/2023			12/22/2028			15,228						14,909						14,971						0.97		%
THE CHEMPETITIVE GROUP, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.11		%	3/22/2024			3/22/2029			11,998						1,290						1,306						0.08		%
THE CHEMPETITIVE GROUP, LLC (6)			First lien senior secured revolving loan			S +			5.75%			10.11		%	3/22/2024			3/22/2029			3,414						(58)						(53)						0.00		%
THE CHEMPETITIVE GROUP, LLC			First lien senior secured term loan			S +			5.75%			10.11		%	3/22/2024			3/22/2029			13,671						13,426						13,448						0.87		%
Transitions Intermediate Holdings, LLC (6)			First lien senior secured delayed draw term loan			S +			6.00%			10.33		%	10/25/2024			10/25/2027			687						(8)						(8)						0.00		%
Transitions Intermediate Holdings, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.33		%	10/25/2024			10/25/2027			1,078						(13)						(13)						0.00		%
Transitions Intermediate Holdings, LLC			First lien senior secured term loan			S +			6.00%			10.33		%	10/25/2024			10/25/2027			7,328						7,238						7,238						0.47		%
U.S. Urology Partners, LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.71		%	11/8/2023			11/8/2026			1,401						(13)						(12)						0.00		%
U.S. Urology Partners, LLC			First lien senior secured term loan			S +			6.25%			10.71		%	11/8/2023			11/8/2026			11,600						11,485						11,497						0.75		%
US Foot and Ankle Specialists, LLC			First lien senior secured delayed draw term loan			S +			5.50%			10.09		%	9/15/2022			9/15/2026			14,037						13,919						13,932						0.90		%
US Foot and Ankle Specialists, LLC (6)			First lien senior secured revolving loan			S +			5.50%			10.09		%	9/15/2022			9/15/2026			2,699						(25)						(23)						0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

53

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
US Foot and Ankle Specialists, LLC			First lien senior secured term loan			S +			5.50%			10.09		%	9/15/2022			9/15/2026			19,472						19,270						19,283						1.25		%
Varsity DuvaSawko Operating Corp			First lien senior secured delayed draw term loan			S +			6.00%			10.85		%	7/28/2023			11/27/2024			63						63						63						0.00		%
Varsity DuvaSawko Operating Corp			First lien senior secured revolving loan			S +			6.00%			10.85		%	7/28/2023			11/27/2024			5,189						1,697						1,669						0.11		%
Varsity DuvaSawko Operating Corp			First lien senior secured term loan			S +			6.00%			10.85		%	7/28/2023			11/27/2024			58,822						58,451						58,150						3.77		%
Varsity Rejuvenate Management, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.67		%	12/29/2023			9/1/2028			7,124						3,151						3,158						0.20		%
Varsity Rejuvenate Management, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.48		%	9/1/2023			9/1/2028			1,245						(27)						(23)						0.00		%
Varsity Rejuvenate Management, LLC			First lien senior secured term loan			S +			6.00%			10.48		%	9/1/2023			9/1/2028			5,958						5,830						5,847						0.38		%
VersiCare Management LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			10.02		%	11/25/2024			11/25/2029			4,529						(89)						(89)						(0.01)		%
VersiCare Management LLC (6)			First lien senior secured revolving loan			S +			5.50%			10.02		%	11/25/2024			11/25/2029			1,505						(30)						(30)						0.00		%
VersiCare Management LLC			First lien senior secured term loan			S +			5.50%			10.02		%	11/25/2024			11/25/2029			7,849						7,696						7,694						0.50		%
VetEvolve Holdings, LLC			First lien senior secured delayed draw term loan			S +			5.25%			9.61		%	10/12/2023			10/12/2028			11,614						5,624						5,636						0.37		%
VetEvolve Holdings, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.61		%	10/12/2023			10/12/2028			3,067						(62)						(59)						0.00		%
VetEvolve Holdings, LLC			First lien senior secured term loan			S +			5.25%			9.61		%	10/12/2023			10/12/2028			9,120						8,920						8,934						0.58		%
Western Veterinary Partners LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.33		%	7/28/2023			10/29/2027			498						494						492						0.03		%
Western Veterinary Partners LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.33		%	9/27/2024			10/29/2027			24,383						3,200						3,250						0.21		%
Western Veterinary Partners LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.33		%	7/28/2023			10/29/2027			24						—						—						—		%
Western Veterinary Partners LLC			First lien senior secured term loan			S +			5.00%			9.33		%	7/28/2023			10/29/2027			9,396						9,275						9,286						0.60		%
																											784,918						785,633						50.92		%
Health care technology
AHR Intermediate, Inc			First lien senior secured delayed draw term loan			S +			5.75%			10.08		%	7/29/2022			7/29/2027			$	5,243					$	5,203					$	5,194					0.34		%
AHR Intermediate, Inc (6)			First lien senior secured delayed draw term loan			S +			5.75%			10.09		%	12/16/2024			7/29/2027			7,896						(79)						(46)						0.00		%
AHR Intermediate, Inc			First lien senior secured revolving loan			S +			5.50%			10.08		%	7/29/2022			7/29/2027			7,858						1,884						1,922						0.12		%
AHR Intermediate, Inc			First lien senior secured term loan			S +			5.75%			10.09		%	7/29/2022			7/29/2027			32,021						31,788						31,833						2.07		%
Millennia Patient Services, LLC			First lien senior secured revolving loan			S +			6.50%			12.52		%	7/28/2023			3/8/2026			134						79						79						0.01		%
Millennia Patient Services, LLC			First lien senior secured term loan			S +			6.50%			11.09		%	7/28/2023			3/8/2026			970						966						964						0.06		%
																											39,841						39,946						2.60		%
Household durables
CPS Power Buyer, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.83		%	10/20/2023			9/26/2027			$	2,298					$	124					$	117					0.01		%
CPS Power Buyer, LLC			First lien senior secured delayed draw term loan			S +			5.50%			10.06		%	9/26/2022			9/26/2027			2,977						2,926						2,911						0.19		%
CPS Power Buyer, LLC			First lien senior secured revolving loan			S +			5.50%			9.95		%	9/26/2022			9/26/2027			3,036						2,034						2,019						0.13		%
CPS Power Buyer, LLC			First lien senior secured term loan			S +			5.50%			10.00		%	9/26/2022			9/26/2027			12,848						12,575						12,561						0.81		%
Kravet Design LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.77		%	11/26/2024			11/26/2030			4,349						(64)						(64)						0.00		%
Kravet Design LLC			First lien senior secured term loan			S +			5.25%			9.77		%	11/26/2024			11/26/2030			20,940						20,631						20,629						1.34		%

The accompanying notes are an integral part of these consolidated financial statements.

54

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Kwalu, LLC			First lien senior secured revolving loan			P +			4.50%			12.00		%	9/23/2022			9/23/2027			5,061						944						962						0.06		%
Kwalu, LLC			First lien senior secured term loan			S +			5.50%			10.09		%	9/23/2022			9/23/2027			30,284						29,877						29,981						1.95		%
MacKenzie Childs Acquisition, Inc (6)			First lien senior secured revolving loan			S +			6.00%			10.74		%	9/2/2022			9/2/2027			3,374						(27)						(24)						0.00		%
MacKenzie Childs Acquisition, Inc			First lien senior secured term loan			S +			6.00%			10.48		%	9/2/2022			9/2/2027			16,035						15,906						15,922						1.03		%
Renovation Systems, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.33		%	1/23/2023			1/23/2028			5,743						5,614						5,685						0.37		%
Renovation Systems, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.33		%	1/12/2024			1/23/2028			1,992						1,955						1,972						0.13		%
Renovation Systems, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.33		%	7/29/2024			1/23/2028			5,752						5,655						5,695						0.37		%
Renovation Systems, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.36		%	11/27/2024			1/23/2028			3,579						1,675						1,682						0.11		%
Renovation Systems, LLC			First lien senior secured revolving loan			S +			6.00%			10.33		%	1/23/2023			1/23/2028			2,633						1,127						1,158						0.08		%
Renovation Systems, LLC			First lien senior secured term loan			S +			6.00%			10.33		%	1/23/2023			1/23/2028			32,698						32,095						32,371						2.10		%
Storm Smart Buyer LLC			First lien senior secured revolving loan			S +			6.00%			11.78		%	7/28/2023			4/5/2026			131						104						104						0.01		%
Storm Smart Buyer LLC			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			4/5/2026			889						886						884						0.06		%
Trademark Global, LLC			First lien senior secured revolving loan			S +			8.50%			13.09		%	7/28/2023			6/30/2027			113						91						48						0.00		%
Trademark Global, LLC			First lien senior secured revolving loan			S +			8.50%			13.09		%	7/30/2021			6/30/2027			20						19						12						0.00		%
Trademark Global, LLC			First lien senior secured term loan			S +			8.50%			13.09		%	7/28/2023			6/30/2027			2,175						2,027						1,285						0.08		%
																											136,174						135,910						8.83		%
Industrial Conglomerates
Hultec Buyer, LLC			First lien senior secured revolving loan			S +			5.50%			9.85		%	3/31/2023			3/31/2029			$	3,915					$	534					$	538					0.03		%
Hultec Buyer, LLC			First lien senior secured term loan			S +			5.50%			10.09		%	3/31/2023			3/31/2029			14,171						13,818						13,832						0.90		%
																											14,352						14,370						0.93		%
Insurance
Superior Insurance Partners LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.50		%	10/25/2024			10/25/2029			$	15,236					$	1,885					$	1,885					0.12		%
Superior Insurance Partners LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.63		%	10/25/2024			10/25/2029			1,347						(26)						(26)						0.00		%
Superior Insurance Partners LLC			First lien senior secured term loan			S +			5.00%			9.63		%	10/25/2024			10/25/2029			9,353						9,170						9,169						0.59		%
																											11,029						11,028						0.71		%
Interactive Media & Services
Duggal Acquisition, LLC (6)			First lien senior secured delayed draw term loan			S +			4.75%			9.08		%	9/30/2024			9/30/2030			$	5,224					$	(50)					$	(39)					0.00		%
Duggal Acquisition, LLC			First lien senior secured revolving loan			S +			4.75%			9.08		%	9/30/2024			9/30/2030			7,319						1,324						1,336						0.09		%
Duggal Acquisition, LLC			First lien senior secured term loan			S +			4.75%			9.08		%	9/30/2024			9/30/2030			20,582						20,180						20,222						1.31		%
																											21,454						21,519						1.40		%
Internet and direct marketing retail
Aquatic Sales Solutions, LLC			First lien senior secured revolving loan			S +			7.00%			11.48		%	7/28/2023			12/18/2025			$	191					$	119					$	94					0.01		%
Aquatic Sales Solutions, LLC			First lien senior secured term loan			S +			3.00% + 4.00% PIK			11.48		%	7/28/2023			12/18/2025			2,696						2,665						2,315						0.15		%
DealerOn Holdco, Inc (6)			First lien senior secured revolving loan			S +			6.00%			10.47		%	7/28/2023			5/19/2026			314						(2)						(3)						0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

55

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
DealerOn Holdco, Inc			First lien senior secured term loan			S +			6.00%			10.47		%	7/28/2023			5/19/2026			20,599						20,599						20,391						1.32		%
																											23,381						22,797						1.48		%
IT services
BSC Top Shelf Blocker LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.58		%	6/28/2024			6/28/2029			$	2,256					$	(35)					$	(32)					0.00		%
BSC Top Shelf Blocker LLC			First lien senior secured term loan			S +			5.25%			9.58		%	6/28/2024			6/28/2029			16,071						15,813						15,841						1.03		%
E-Phoenix Acquisition Co. Inc			First lien senior secured revolving loan			S +			5.50%			9.96		%	7/28/2023			6/23/2027			75						22						22						0.00		%
E-Phoenix Acquisition Co. Inc			First lien senior secured term loan			S +			5.50%			9.98		%	7/28/2023			6/23/2027			1,346						1,342						1,339						0.09		%
FreshAddress, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.73		%	7/28/2023			10/5/2025			30						—						—						—		%
FreshAddress, LLC			First lien senior secured term loan			S +			5.25%			9.73		%	7/28/2023			10/5/2025			1,630						1,627						1,624						0.11		%
Icreon Holdings, LLC (6)			First lien senior secured revolving loan			S +			6.50%			10.97		%	10/26/2022			10/26/2027			1,071						(16)						(16)						—		%
Icreon Holdings, LLC			First lien senior secured term loan			S +			6.50%			10.97		%	10/26/2022			10/26/2027			13,053						12,836						12,860						0.83		%
P and R Dental Strategies, LLC			First lien senior secured revolving loan			S +			5.25%			9.84		%	7/28/2023			12/22/2026			23						4						4						—		%
P and R Dental Strategies, LLC			First lien senior secured term loan			S +			5.25%			9.84		%	7/28/2023			12/22/2026			621						617						615						0.04		%
Palmetto Technology Group, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.11		%	1/3/2024			1/3/2029			10,806						10,633						10,641						0.69		%
Palmetto Technology Group, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.11		%	2/26/2024			1/3/2029			9,413						2,335						2,347						0.15		%
Palmetto Technology Group, LLC (6)			First lien senior secured revolving loan			S +			5.75%			10.11		%	1/3/2024			1/3/2029			2,860						(46)						(44)						0.00		%
Palmetto Technology Group, LLC			First lien senior secured term loan			S +			5.75%			10.11		%	1/3/2024			1/3/2029			6,309						6,204						6,208						0.40		%
White Label Communications,LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.36		%	10/11/2023			10/11/2029			1,534						(27)						(25)						—		%
White Label Communications,LLC			First lien senior secured term loan			S +			6.00%			10.36		%	10/11/2023			10/11/2029			4,690						4,601						4,607						0.30		%
																											55,910						55,991						3.64		%
Leisure equipment and products
Champion Motorsports Group, LLC (6)			First lien senior secured revolving loan			P +			5.25%			13.00		%	7/28/2023			10/8/2026			$	56					$	—					$	(1)					0.00		%
Champion Motorsports Group, LLC			First lien senior secured term loan			S +			6.25%			10.72		%	7/28/2023			10/8/2026			1,654						1,643						1,637						0.11		%
MacNeill Pride Group Corp			First lien senior secured delayed draw term loan			S +			6.75%			11.34		%	7/28/2023			4/22/2026			52						52						51						0.00		%
MacNeill Pride Group Corp			First lien senior secured delayed draw term loan			S +			6.75%			11.34		%	7/28/2023			4/22/2026			301						301						300						0.02		%
MacNeill Pride Group Corp			First lien senior secured revolving loan			S +			6.75%			11.34		%	7/28/2023			4/22/2026			287						71						71						0.00		%
MacNeill Pride Group Corp			First lien senior secured term loan			S +			6.75%			11.34		%	7/28/2023			4/22/2026			808						807						805						0.05		%
TruBlue LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.86		%	1/11/2024			1/11/2029			2,331						(38)						(35)						0.00		%
TruBlue LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.86		%	1/11/2024			1/11/2029			1,430						(23)						(21)						0.00		%
TruBlue LLC			First lien senior secured term loan			S +			5.50%			9.86		%	1/11/2024			1/11/2029			5,173						5,085						5,092						0.33		%
																											7,898						7,899						0.51		%
Leisure products
PHGP MB Purchaser, Inc			First lien senior secured delayed draw term loan			S +			6.00% + 0.50% PIK			11.22		%	7/28/2023			5/20/2027			$	80					$	79					$	73					0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

56

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
PHGP MB Purchaser, Inc (22)			First lien senior secured revolving loan			S +			6.00% + 0.50% PIK			11.09		%	7/28/2023			5/20/2027			75						16						10						0.00		%
PHGP MB Purchaser, Inc			First lien senior secured term loan			S +			6.00% + 0.50% PIK			11.08		%	7/28/2023			5/20/2027			1,088						1,075						992						0.06		%
																											1,170						1,075						0.06		%
Life sciences tools and services
Aptitude Health Holdings, LLC			First lien senior secured revolving loan			S +			5.25%			9.59		%	7/28/2023			5/3/2026			$	267					$	39					$	39					0.00		%
Aptitude Health Holdings, LLC			First lien senior secured term loan			S +			5.25%			9.84		%	7/28/2023			5/3/2026			1,081						1,073						1,074						0.07		%
CR Services Intermediate, LLC			First lien senior secured delayed draw term loan			S +			6.50%			11.28		%	7/28/2023			7/28/2028			186						118						119						0.01		%
CR Services Intermediate, LLC			First lien senior secured revolving loan			S +			6.50%			11.28		%	7/28/2023			7/28/2028			38						7						7						0.00		%
CR Services Intermediate, LLC			First lien senior secured term loan			S +			6.50%			11.35		%	7/28/2023			7/28/2028			225						219						220						0.01		%
CR Services Intermediate, LLC (7)			First lien senior secured term loan			S +			6.50%			11.35		%	7/28/2023			7/28/2028			225						219						220						0.01		%
ERG Buyer, LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.77		%	2/26/2024			2/26/2026			343						340						340						0.02		%
ERG Buyer, LLC			First lien senior secured revolving loan			S +			6.25%			10.69		%	2/26/2024			2/26/2026			5,181						5,136						5,133						0.33		%
ERG Buyer, LLC			First lien senior secured term loan			S +			6.25%			10.77		%	2/26/2024			2/26/2026			36,056						35,715						35,724						2.32		%
																											42,866						42,876						2.77		%
Machinery
Abrasive Technology Intermediate, LLC			First lien senior secured revolving loan			S +			6.25%			10.90		%	7/28/2023			4/30/2026			$	173					$	68					$	68					0.00		%
Abrasive Technology Intermediate, LLC			First lien senior secured term loan			S +			6.25%			11.08		%	7/28/2023			4/30/2026			1,985						1,966						1,967						0.13		%
Bakery Manufacturing Company (6)			First lien senior secured revolving loan			S +			5.25%			9.61		%	11/1/2024			11/1/2028			2,898						(43)						(43)						0.00		%
Bakery Manufacturing Company			First lien senior secured term loan			S +			5.25%			9.61		%	11/1/2024			11/1/2028			17,289						17,033						17,032						1.11		%
DNS-IMI Acquisition Corp			First lien senior secured revolving loan			P +			4.25%			11.75		%	7/28/2023			11/23/2026			56						18						18						0.00		%
DNS-IMI Acquisition Corp			First lien senior secured term loan			S +			5.25%			9.73		%	7/28/2023			11/23/2026			1,415						1,407						1,403						0.09		%
Double E Company, LLC			First lien senior secured revolving loan			S +			6.75%			11.47		%	6/21/2022			6/21/2028			3,110						2,827						2,532						0.16		%
Double E Company, LLC			First lien senior secured term loan			S +			4.00% + 2.75% PIK			12.47		%	6/21/2022			6/21/2028			18,651						18,516						16,721						1.08		%
Kittyhawk, Inc (6)			First lien senior secured revolving loan			S +			5.25%			9.58		%	5/1/2024			5/1/2029			3,571						(62)						(57)						0.00		%
Kittyhawk, Inc			First lien senior secured term loan			S +			5.25%			9.58		%	5/1/2024			5/1/2029			15,177						14,904						14,925						0.97		%
L&J Holding Company LLC (6)			First lien senior secured delayed draw term loan			S +			4.75%			9.34		%	7/29/2024			7/29/2030			9,823						(91)						(72)						0.00		%
L&J Holding Company LLC (6)			First lien senior secured revolving loan			S +			4.75%			9.34		%	7/29/2024			7/29/2030			2,204						(41)						(37)						0.00		%
L&J Holding Company LLC			First lien senior secured term loan			S +			4.75%			9.34		%	7/29/2024			7/29/2030			11,758						11,531						11,556						0.75		%
My Buyer, LLC (6)			First lien senior secured delayed draw term loan			S +			5.50%			9.83		%	1/26/2024			1/25/2030			3,139						(53)						(49)						0.00		%
My Buyer, LLC			First lien senior secured revolving loan			S +			5.50%			9.83		%	1/26/2024			1/25/2030			2,360						825						829						0.05		%
My Buyer, LLC			First lien senior secured term loan			S +			5.50%			9.83		%	1/26/2024			1/25/2030			7,870						7,730						7,741						0.50		%
SPG Holdco, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.50		%	12/1/2023			12/1/2028			2,070						(41)						(38)						0.00		%
SPG Holdco, LLC			First lien senior secured term loan			S +			6.00%			10.50		%	12/1/2023			12/1/2028			10,581						10,368						10,379						0.67		%

The accompanying notes are an integral part of these consolidated financial statements.

57

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
USSC Holding Corp			First lien senior secured delayed draw term loan			S +			5.25%			9.76		%	6/21/2024			6/21/2030			10,129						9,945						9,984						0.65		%
USSC Holding Corp (6)			First lien senior secured revolving loan			S +			5.25%			9.58		%	6/21/2024			6/21/2030			7,177						(131)						(103)						(0.01)		%
USSC Holding Corp			First lien senior secured term loan			S +			5.25%			9.58		%	6/21/2024			6/21/2030			34,780						34,124						34,281						2.22		%
																											130,800						129,037						8.37		%
Media
ALM Media, LLC (23)			First lien senior secured revolving loan			S +			5.50%			9.84		%	2/21/2024			2/21/2029			$	3,102					$	975					$	979					0.06		%
ALM Media, LLC			First lien senior secured term loan			S +			5.50%			9.83		%	2/21/2024			2/21/2029			38,168						37,404						37,457						2.43		%
Barkley, LLC (6)			First lien senior secured revolving loan			S +			5.75%			10.49		%	9/29/2023			9/29/2028			2,300						(45)						(37)						0.00		%
Barkley, LLC			First lien senior secured term loan			S +			5.75%			10.49		%	9/29/2023			9/29/2028			43,565						42,739						42,866						2.78		%
Best Version Media Acquisition, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.83		%	12/31/2024			12/31/2030			3,976						(70)						(70)						0.00		%
Best Version Media Acquisition, LLC			First lien senior secured term loan			S +			5.50%			9.83		%	12/31/2024			12/31/2030			50,837						49,947						49,947						3.24		%
Datum Acquisition, LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.58		%	10/30/2024			4/30/2030			1,312						(25)						(25)						0.00		%
Datum Acquisition, LLC			First lien senior secured term loan			S +			6.25%			10.58		%	10/30/2024			4/30/2030			5,463						5,355						5,356						0.35		%
Exclusive Concepts, LLC			First lien senior secured delayed draw term loan			S +			6.50%			11.09		%	8/1/2024			12/9/2026			5,109						192						212						0.01		%
Exclusive Concepts, LLC			First lien senior secured delayed draw term loan			S +			6.50%			11.09		%	7/28/2023			12/9/2026			220						218						218						0.01		%
Exclusive Concepts, LLC			First lien senior secured delayed draw term loan			S +			6.50%			11.09		%	12/22/2023			12/9/2026			2,836						2,796						2,800						0.18		%
Exclusive Concepts, LLC			First lien senior secured revolving loan			S +			6.50%			11.28		%	7/28/2023			12/9/2026			23						22						22						0.00		%
Exclusive Concepts, LLC			First lien senior secured term loan			S +			6.50%			11.09		%	7/28/2023			12/9/2026			3,490						3,440						3,446						0.22		%
Infolinks Media Buyco, LLC			First lien senior secured delayed draw term loan			S +			5.50%			9.83		%	7/28/2023			11/1/2026			2,083						2,059						2,061						0.13		%
Infolinks Media Buyco, LLC (6)			First lien senior secured revolving loan			S +			5.50%			9.83		%	7/28/2023			11/1/2026			38						—						—						0.00		%
Infolinks Media Buyco, LLC			First lien senior secured term loan			S +			5.50%			9.83		%	7/28/2023			11/1/2026			19,863						19,628						19,649						1.27		%
NTM Acquisition Corp			First lien senior secured revolving loan			S +			6.75%			11.23		%	12/18/2023			6/18/2026			1,809						795						796						0.05		%
NTM Acquisition Corp			First lien senior secured term loan			S +			6.75%			11.23		%	12/18/2023			6/18/2026			13,117						12,973						12,979						0.84		%
Optimized Marketing Acquisition, LLC			First lien senior secured revolving loan			S +			5.75%			10.34		%	8/19/2022			8/19/2027			3,383						3,175						3,178						0.21		%
Optimized Marketing Acquisition, LLC			First lien senior secured term loan			S +			5.75%			10.34		%	8/19/2022			8/19/2027			25,642						25,306						25,336						1.64		%
Outerbox, LLC (6)			First lien senior secured delayed draw term loan			S +			5.00%			9.36		%	6/7/2024			6/7/2028			4,077						(52)						(47)						0.00		%
Outerbox, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.36		%	6/7/2024			6/7/2028			2,280						(29)						(26)						0.00		%
Outerbox, LLC			First lien senior secured term loan			S +			5.00%			9.36		%	6/7/2024			6/7/2028			18,660						18,409						18,441						1.20		%
Peninsula MMGY Corporation (6)(24)			First lien senior secured revolving loan			S +			5.00%			9.33		%	10/26/2023			4/26/2029			3,691						(74)						(69)						0.00		%
Peninsula MMGY Corporation			First lien senior secured term loan			S +			5.00%			9.33		%	10/26/2023			4/26/2029			10,261						10,043						10,064						0.65		%
RKD Group, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.46		%	4/10/2024			8/17/2028			8,074						6,006						6,042						0.39		%
RKD Group, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.48		%	8/17/2022			8/17/2028			4,905						(44)						(39)						0.00		%
RKD Group, LLC			First lien senior secured term loan			S +			6.00%			10.48		%	8/17/2022			8/17/2028			33,001						32,663						32,736						2.12		%
The Channel Company, LLC			First lien senior secured revolving loan			S +			6.75%			11.36		%	7/28/2023			11/1/2027			62						18						16						0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

58

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
The Channel Company, LLC			First lien senior secured term loan			S +			2.50% + 4.25% PIK			11.36		%	7/28/2023			11/1/2027			2,404						2,387						2,304						0.15		%
WTWH Buyer, LLC (6)			First lien senior secured revolving loan			S +			6.50%			11.09		%	12/16/2022			12/16/2027			1,638						(26)						(28)						0.00		%
WTWH Buyer, LLC			First lien senior secured term loan			S +			6.50%			11.09		%	12/16/2022			12/16/2027			14,140						13,890						13,900						0.90		%
																											290,075						290,464						18.83		%
Metals and mining
Copperweld Group, Inc			First lien senior secured revolving loan			S +			6.00%			10.50		%	7/28/2023			3/31/2026			$	462					$	261					$	260					0.02		%
Copperweld Group, Inc			First lien senior secured term loan			S +			6.00%			10.59		%	7/28/2023			3/31/2026			2,239						2,235						2,228						0.14		%
																											2,496						2,488						0.16		%
Multiline Retail
HEC Purchaser Corp. (6)			First lien senior secured revolving loan			S +			5.50%			9.75		%	6/17/2024			6/17/2029			$	7,843					$	(106)					$	(93)					(0.01)		%
HEC Purchaser Corp.			First lien senior secured term loan			S +			5.50%			9.75		%	6/17/2024			6/17/2029			50,207						49,512						49,608						3.22		%
																											49,406						49,515						3.21		%
Pharmaceuticals
Formulated Buyer, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.63		%	7/28/2023			9/22/2026			296						294						282						0.02		%
Formulated Buyer, LLC			First lien senior secured revolving loan			S +			5.75%			10.88		%	7/28/2023			9/22/2026			188						185						177						0.01		%
Formulated Buyer, LLC			First lien senior secured term loan			S +			5.75%			10.34		%	7/28/2023			9/22/2026			453						450						432						0.03		%
																											929						891						0.06		%
Personal products
Cosmetic Solutions LLC (8)			First lien senior secured delayed draw term loan			S +			5.75% + 0.75% PIK			11.09		%	7/28/2023			10/17/2025			$	379					$	373					$	87					0.01		%
Cosmetic Solutions LLC (8)			First lien senior secured revolving loan			S +			6.50%			11.09		%	7/28/2023			10/17/2025			344						86						(173)						(0.01)		%
Cosmetic Solutions LLC (8)			First lien senior secured term loan			S +			5.75% + 0.75% PIK			11.09		%	7/28/2023			10/17/2025			2,901						2,845						669						0.04		%
																											3,304						583						0.04		%
Professional services
CSL Intermediate Acquisition LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.61		%	11/8/2024			11/8/2029			$	1,692					$	(29)					$	(29)					0.00		%
CSL Intermediate Acquisition LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.61		%	11/8/2024			11/8/2029			861						(15)						(15)						0.00		%
CSL Intermediate Acquisition LLC			First lien senior secured term loan			S +			5.25%			9.61		%	11/8/2024			11/8/2029			3,746						3,682						3,682						0.24		%
Helpware, Inc			First lien senior secured revolving loan			S +			5.75%			10.98		%	9/8/2022			9/8/2026			5,061						2,501						2,382						0.15		%
Helpware, Inc			First lien senior secured term loan			S +			5.75% + 1.25% PIK			11.59		%	9/8/2022			9/8/2026			14,016						13,912						13,603						0.88		%
Keystone Partners, LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.88		%	10/25/2024			10/25/2028			2,344						(34)						(34)						0.00		%
Keystone Partners, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.88		%	10/25/2024			10/25/2028			1,347						(19)						(19)						0.00		%
Keystone Partners, LLC			First lien senior secured term loan			S +			5.25%			9.88		%	10/25/2024			10/25/2028			14,416						14,206						14,204						0.92		%
Stax Holding Company, LLC (6)(25)			First lien senior secured revolving loan			S +			5.00%			9.48		%	7/28/2023			10/29/2026			60						—						—						0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

59

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Stax Holding Company, LLC			First lien senior secured term loan			S +			5.00%			9.48		%	7/28/2023			10/29/2026			668						666						664						0.04		%
																											34,870						34,438						2.23		%
Real estate management and development
BBG, Inc (26)			First lien senior secured revolving loan			S +			6.75%			11.34		%	7/28/2023			1/8/2026			$	233					$	221					$	215					0.01		%
BBG, Inc			First lien senior secured term loan			S +			1.00% + 5.75% PIK			11.34		%	7/28/2023			1/8/2026			1,978						1,904						1,858						0.12		%
MetaSource, LLC			First lien senior secured revolving loan			S +			6.75%			11.22		%	7/28/2023			5/17/2027			75						23						23						0.00		%
MetaSource, LLC			First lien senior secured term loan			S +			6.75% + 0.50% PIK			10.34		%	7/28/2023			5/17/2027			923						915						916						0.06		%
																											3,063						3,012						0.19		%
Semiconductors and semiconductor equipment
Altamira Material Solutions, LP			First lien senior secured revolving loan			S +			6.00%			10.48		%	7/28/2023			9/2/2026			$	45					$	34					$	34					0.00		%
Altamira Material Solutions, LP			First lien senior secured term loan			S +			6.00%			10.48		%	7/28/2023			9/2/2026			1,018						1,012						1,010						0.07		%
																											1,046						1,044						0.07		%
Software
Affinitiv Inc (6)			First lien senior secured revolving loan			S +			7.00%			11.59		%	7/28/2023			1/26/2025			$	186					$	(2)					$	(2)					0.00		%
Affinitiv Inc			First lien senior secured term loan			S +			7.00%			11.59		%	7/28/2023			1/26/2025			2,230						2,198						2,207						0.14		%
Genius Bidco LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.58		%	5/1/2024			5/1/2030			4,661						(41)						(33)						0.00		%
Genius Bidco LLC (6)(27)			First lien senior secured revolving loan			S +			5.25%			9.58		%	5/1/2024			5/1/2030			3,571						(63)						(58)						0.00		%
Genius Bidco LLC			First lien senior secured term loan			S +			5.25%			9.58		%	5/1/2024			5/1/2030			12,647						12,410						12,438						0.81		%
GPSTrackit Holdings, LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.36		%	3/29/2024			3/29/2029			1,968						1,925						1,928						0.13		%
GPSTrackit Holdings, LLC (6)			First lien senior secured revolving loan			S +			6.00%			10.34		%	3/29/2024			3/29/2029			4,429						(92)						(90)						(0.01)		%
GPSTrackit Holdings, LLC			First lien senior secured term loan			S +			6.00%			10.34		%	3/29/2024			3/29/2029			32,483						31,786						31,752						2.06		%
GS XX Corporation (6)			First lien senior secured revolving loan			S +			4.75%			9.08		%	4/19/2024			4/19/2029			2,381						(41)						(38)						0.00		%
GS XX Corporation			First lien senior secured term loan			S +			4.75%			9.08		%	4/19/2024			4/19/2029			16,863						16,560						16,585						1.08		%
Shasta Buyer, LLC			First lien senior secured revolving loan			S +			4.75%			9.11		%	11/12/2024			8/9/2028			4,307						512						512						0.03		%
Shasta Buyer, LLC			First lien senior secured term loan			S +			4.75%			9.27		%	11/12/2024			8/9/2028			20,344						20,046						20,047						1.30		%
ShiftKey, LLC (6)			First lien senior secured revolving loan			S +			5.75%			10.34		%	7/28/2023			6/21/2027			110						(1)						(2)						0.00		%
ShiftKey, LLC			First lien senior secured term loan			S +			5.75%			10.34		%	7/28/2023			6/21/2027			3,665						3,647						3,587						0.23		%
																											88,844						88,833						5.77		%
Specialty retail
Dykstras Auto LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.84		%	7/28/2023			10/22/2026			$	332					$	252					$	251					0.02		%
Dykstras Auto LLC			First lien senior secured revolving loan			S +			6.25%			10.84		%	7/28/2023			10/22/2026			38						26						26						0.00		%
Dykstras Auto LLC			First lien senior secured term loan			S +			6.25%			10.84		%	7/28/2023			10/22/2026			621						615						613						0.04		%
Fastlap, LLC (6)			First lien senior secured delayed draw term loan			S +			5.25%			9.53		%	6/20/2024			6/20/2029			14,130						(254)						(234)						(0.02)		%
Fastlap, LLC			First lien senior secured revolving loan			P +			4.25%			11.75		%	6/20/2024			6/20/2029			2,256						1,539						1,542						0.10		%

The accompanying notes are an integral part of these consolidated financial statements.

60

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Fastlap, LLC			First lien senior secured term loan			S +			5.25%			9.53		%	6/20/2024			6/20/2029			10,042						9,856						9,874						0.64		%
Kaizen Auto Care, LLC			First lien senior secured revolving loan			5.00%						5.00		%	3/1/2024			12/22/2026			152						35						2						0.00		%
Kaizen Auto Care, LLC			First lien senior secured term loan			5.00%						5.00		%	7/28/2023			12/22/2027			1,352						1,342						1,059						0.07		%
Leonard Group, Inc			First lien senior secured revolving loan			S +			6.50%			11.09		%	7/28/2023			2/26/2026			234						77						77						0.00		%
Leonard Group, Inc			First lien senior secured term loan			S +			6.50%			11.09		%	7/28/2023			2/26/2026			1,308						1,305						1,303						0.08		%
Pink Lily Holdings, LLC (6)			First lien senior secured revolving loan			S +			7.00% PIK			11.74		%	7/28/2023			11/16/2027			31						(1)						(2)						0.00		%
Pink Lily Holdings, LLC			First lien senior secured term loan			S +			7.00% PIK			11.74		%	7/28/2023			11/16/2027			1,309						1,286						1,207						0.08		%
																											16,078						15,718						1.01		%
Textiles, apparel and luxury goods
Lakeshirts LLC (6)			First lien senior secured delayed draw term loan			S +			4.75%			9.09		%	12/30/2024			12/20/2030			$	7,989					$	(40)					$	(40)					0.00		%
Lakeshirts LLC			First lien senior secured revolving loan			S +			4.75%			9.21		%	12/30/2024			12/30/2030			11,650						1,048						1,048						0.07		%
Lakeshirts LLC			First lien senior secured term loan			S +			4.75%			9.09		%	12/30/2024			12/30/2030			33,098						32,767						32,767						2.13		%
																											33,775						33,775						2.20		%
Trading companies and distributors
AFC-Dell Holding Corp			First lien senior secured delayed draw term loan			S +			5.50%			10.02		%	7/28/2023			4/9/2027			$	330					$	326					$	326					0.02		%
AFC-Dell Holding Corp			First lien senior secured delayed draw term loan			S +			5.50%			10.02		%	12/12/2023			4/9/2027			4,128						4,071						4,082						0.26		%
AFC-Dell Holding Corp			First lien senior secured delayed draw term loan			S +			5.50%			10.09		%	7/28/2023			4/9/2027			344						340						341						0.02		%
AFC-Dell Holding Corp			First lien senior secured delayed draw term loan			S +			5.50%			10.09		%	7/1/2024			4/9/2027			10,255						28						38						0.00		%
AFC-Dell Holding Corp (6)(28)			First lien senior secured revolving loan			S +			5.50%			10.02		%	7/28/2023			10/9/2026			156						(2)						(2)						0.00		%
AFC-Dell Holding Corp			First lien senior secured term loan			S +			5.50%			10.09		%	7/28/2023			4/9/2027			5,475						5,402						5,413						0.35		%
American Equipment Systems LLC			First lien senior secured delayed draw term loan			S +			6.00%			10.60		%	7/28/2023			5/19/2025			37						37						36						0.00		%
American Equipment Systems LLC			First lien senior secured term loan			S +			6.00%			11.58		%	7/28/2023			11/5/2026			70						69						69						0.00		%
American Equipment Systems LLC			First lien senior secured term loan			S +			6.00%			10.50		%	3/15/2024			11/5/2026			935						921						922						0.06		%
American Equipment Systems LLC			First lien senior secured term loan			S +			6.00%			10.48		%	7/28/2023			11/5/2026			317						312						313						0.02		%
Ascent Lifting, Inc (6)			First lien senior secured revolving loan			S +			5.25%			9.71		%	9/9/2022			9/9/2027			2,500						(45)						(44)						0.00		%
Ascent Lifting, Inc			First lien senior secured term loan			S +			5.25%			9.71		%	9/9/2022			9/9/2027			17,020						16,672						16,696						1.08		%
AWI Group, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.34		%	8/1/2024			8/1/2029			4,487						3,937						3,944						0.26		%
AWI Group, LLC			First lien senior secured revolving loan			S +			5.75%			10.27		%	8/1/2024			8/1/2029			10,420						3,143						3,158						0.20		%
AWI Group, LLC			First lien senior secured term loan			S +			5.75%			10.08		%	8/1/2024			8/1/2029			55,199						54,165						54,233						3.52		%
Banner Buyer, LLC			First lien senior secured delayed draw term loan			S +			5.75% + 0.50% PIK			10.73		%	7/28/2023			10/31/2025			558						557						548						0.04		%
Banner Buyer, LLC			First lien senior secured revolving loan			S +			5.75% + 0.50% PIK			10.73		%	7/28/2023			10/31/2025			370						72						66						0.00		%

The accompanying notes are an integral part of these consolidated financial statements.

61

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Banner Buyer, LLC			First lien senior secured term loan			S +			5.75% + 0.50% PIK			10.73		%	7/28/2023			10/31/2025			1,345						1,341						1,317						0.09		%
CAP KSI Holdings LLC			First lien senior secured revolving loan			S +			5.25%			9.61		%	6/28/2024			6/28/2030			7,145						1,212						1,224						0.08		%
CAP KSI Holdings LLC			First lien senior secured term loan			S +			5.25%			9.58		%	6/28/2024			6/28/2030			42,547						41,939						42,034						2.73		%
Eastern Communications Solutions, Inc. (6)			First lien senior secured revolving loan			S +			5.25%			9.57		%	12/30/2024			12/30/2030			3,240						(49)						(49)						0.00		%
Eastern Communications Solutions, Inc.			First lien senior secured term loan			S +			5.25%			9.57		%	12/30/2024			12/30/2030			12,612						12,423						12,422						0.81		%
Empire Equipment Company, LLC			First lien senior secured revolving loan			S +			6.25%			10.73		%	7/28/2023			1/17/2025			439						187						184						0.01		%
Empire Equipment Company, LLC			First lien senior secured term loan			S +			6.25%			10.72		%	7/28/2023			1/17/2025			1,652						1,651						1,638						0.11		%
Lehman Pipe Buyer, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.52		%	8/30/2024			8/30/2030			5,309						(100)						(92)						(0.01)		%
Lehman Pipe Buyer, LLC			First lien senior secured term loan			S +			5.00%			9.52		%	8/30/2024			8/30/2030			29,550						28,986						29,037						1.88		%
Montway LLC			First lien senior secured delayed draw term loan			S +			6.25%			10.96		%	7/28/2023			11/4/2025			662						660						659						0.04		%
Montway LLC (6)			First lien senior secured revolving loan			S +			6.25%			10.96		%	7/28/2023			11/4/2025			150						(1)						(1)						0.00		%
Montway LLC			First lien senior secured term loan			S +			6.25%			10.96		%	7/28/2023			11/4/2025			701						698						697						0.05		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.59		%	8/5/2022			8/5/2028			3,193						3,161						3,169						0.21		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.08		%	8/5/2022			8/5/2028			2,694						2,652						2,674						0.17		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.88		%	8/5/2022			8/5/2028			2,673						2,635						2,654						0.17		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.20		%	12/1/2023			8/5/2028			4,672						4,574						4,637						0.30		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.30		%	3/29/2024			8/5/2028			7,190						7,039						7,136						0.46		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			6.75		%	10/31/2024			8/5/2028			4,221						2,459						2,467						0.16		%
NEFCO Holding Company, LLC			First lien senior secured delayed draw term loan			S +			5.75%			10.10		%	10/31/2024			8/5/2028			4,221						4,180						4,190						0.27		%
NEFCO Holding Company, LLC			First lien senior secured revolving loan			P +			4.75%			12.25		%	8/5/2022			8/5/2028			7,269						649						689						0.04		%
NEFCO Holding Company, LLC			First lien senior secured term loan			S +			5.75%			10.45		%	12/1/2023			8/5/2028			652						639						648						0.04		%
NEFCO Holding Company, LLC			First lien senior secured term loan			S +			5.75%			10.34		%	10/31/2024			8/5/2028			3,419						3,386						3,394						0.22		%
NEFCO Holding Company, LLC			First lien senior secured term loan			S +			5.75%			10.27		%	8/13/2024			8/5/2028			2,577						2,555						2,558						0.17		%
NEFCO Holding Company, LLC			First lien senior secured term loan			S +			5.75%			10.27		%	8/5/2022			8/5/2028			17,561						17,238						17,430						1.13		%
Triad Technologies, LLC (6)			First lien senior secured revolving loan			S +			5.25%			9.73		%	7/28/2023			10/31/2025			332						(3)						(3)						0.00		%
Triad Technologies, LLC			First lien senior secured term loan			S +			5.25%			9.73		%	7/28/2023			10/31/2025			1,192						1,183						1,180						0.08		%
Value Added Distributors, LLC (6)			First lien senior secured revolving loan			S +			4.75%			9.10		%	12/19/2024			12/19/2029			3,768						(57)						(57)						0.00		%
Value Added Distributors, LLC			First lien senior secured term loan			S +			4.75%			9.10		%	12/19/2024			12/19/2029			11,267						11,099						11,098						0.72		%
Wolf Gordon Inc (6)			First lien senior secured revolving loan			P +			4.25%			11.75		%	5/1/2024			5/1/2029			3,809						(66)						(61)						0.00		%
Wolf Gordon Inc			First lien senior secured term loan			S +			5.25%			9.58		%	5/1/2024			5/1/2029			20,328						19,969						19,998						1.30		%
																											262,244						263,010						17.06		%

The accompanying notes are an integral part of these consolidated financial statements.

62

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Company(1)(2)			Investment			Reference Rate and Spread (5)						Interest Rate			Purchase Date			Maturity Date			Principal/ Par Amount(3)						Amortized Cost(4)						Fair Value						Percentage of Net Assets
Water utilities
Diamondback Buyer, LLC			First lien senior secured delayed draw term loan			S +			5.00%			9.36		%	10/15/2024			7/22/2026			$	3,664					$	1,005					$	1,008					0.07		%
Diamondback Buyer, LLC (6)			First lien senior secured revolving loan			S +			5.00%			9.34		%	7/28/2023			7/22/2026			75						—						(1)						0.00		%
Diamondback Buyer, LLC			First lien senior secured term loan			S +			5.00%			9.34		%	7/28/2023			7/22/2026			1,421						1,413						1,407						0.09		%
																											2,418						2,414						0.16		%
Total non-controlled/non-affiliated senior secured debt																											$	3,084,605					$	3,080,554					199.88		%
Non-controlled/non-affiliated sponsor subordinated notes
Trading companies and distributors
Empire Equipment Company, LLC			Sponsor subordinated note			12.50% + 7.00% PIK						19.50		%	7/28/2023			7/17/2026			$	15					$	14					$	15					0.00		%
Total non-controlled/non-affiliated sponsor subordinated notes																											14						15						0.00		%
Total non-controlled/non-affiliated investments																											3,084,619						3,080,569						199.88		%
Non-controlled/affiliated investments
Multisector holdings
Twin Brook Equity Holdings, LLC (29) (30) (31)			Equity - 14.34% membership interest																								$	74,533					$	80,638					5.23		%
Twin Brook Segregated Equity Holdings, LLC (29) (30) (31)			Equity - 2.11% membership interest																								19						16						0.00		%
Total non-controlled/affiliated investments																											74,552						80,654						5.23		%
Total investments																											$	3,159,171					$	3,161,223					205.11		%

(1)Unless otherwise indicated, all investments are considered Level 3 investments.

(2)Unless otherwise indicated, all investments represent co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief that the Company received from the U.S. Securities and Exchange Commission. Refer to Note 6 for further information.

(3)Principal/par amount is denominated in U.S. Dollars (“$”) unless otherwise noted,Canadian Dollars (“C$”)

(4)The amortized cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest method.

(5)Unless otherwise indicated, the interest rate on the principal balance outstanding for all floating rate loans is indexed to the Term Secured Overnight Financing Rate (“Term SOFR” or “S”) and/or an alternate base rate (e.g. prime rate (“P”)), which typically resets semiannually, quarterly, or monthly at the borrower’s option. The applicable base rate may be subject to a floor. The borrower may also elect to have multiple interest reset periods for each loan. For each of these loans, the applicable margin has been provided over Term SOFR based on each respective credit agreement. As of December 31, 2024, the reference rates for the floating rate loans were the Term SOFR of 4.49%, the Prime Rate of 7.50%, and CORRA of 3.32%.

(6)Represents revolvers and delayed draw term loans where the entire balance is unfunded as of December 31, 2024. The negative fair value is a result of the commitment being valued below par. Refer to Note 8 for further information.

(7)Represents investments that the Company has determined are not “qualifying assets” under Section 55(a) of the 1940 Act. Under the 1940 Act, we may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent at least 70% of our total assets. The status of these assets under the 1940 Act is subject to change. The Company monitors the status of these assets on an ongoing basis. As of December 31, 2024, non-qualifying assets represented approximately 4.39% of the total assets of the Company.

(8)Indicates loan was on non-accrual status as of December 31, 2024.

(9)Principal balance includes reserve for letter of credit of $50,775 on which the borrower pays 6.00%.

(10)Principal balance includes reserve for letter of credit of $1,875 on which the borrower pays 6.00%.

The accompanying notes are an integral part of these consolidated financial statements.

63

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

(11)Principal balance includes reserve for letter of credit of $3,659 on which the borrower pays 5.75%.

(12)Principal balance includes reserve for letter of credit of $10,663 on which the borrower pays 5.50%.

(13)Principal balance includes reserve for letter of credit of $175,771 on which the borrower pays 5.25%.

(14)Principal balance includes reserve for letter of credit of $277,717 on which the borrower pays 6.25%.

(15)Principal balance includes reserve for letter of credit of $15,973 on which the borrower pays 6.00%.

(16)Principal balance includes reserve for letter of credit of $7,896 on which the borrower pays 6.25%.

(17)Principal balance includes reserve for letter of credit of $5,240 on which the borrower pays 6.50%.

(18)Principal balance includes reserve for letter of credit of $163,717 on which the borrower pays 6.00%.

(19)Principal balance includes reserve for letter of credit of $16,960 on which the borrower pays 5.75%.

(20)Principal balance includes reserve for letter of credit of $5,410 on which the borrower pays 6.00%.

(21)Principal balance includes reserve for letter of credit of $168,934 on which the borrower pays 6.00%.

(22)Principal balance includes reserve for letter of credit of $5,625 on which the borrower pays 6.00%.

(23)Principal balance includes reserve for letter of credit of $429,910 on which the borrower pays 5.50%.

(24)Principal balance includes reserve for letter of credit of $49,807 on which the borrower pays 5.00%.

(25)Principal balance includes reserve for letter of credit of $1,951 on which the borrower pays 5.00%.

(26)Principal balance includes reserve for letter of credit of $3,517 on which the borrower pays 6.75%.

(27)Principal balance includes reserve for letter of credit of $238,050 on which the borrower pays 5.25%.

(28)Principal balance includes reserve for letter of credit of $6,240 on which the borrower pays 5.50%.

(29)As a practical expedient, the Company uses net asset value to determine the fair value of this investment. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels. This represents an investment in an affiliated fund.

(30)Securities exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of December 31, 2024, the aggregate fair value of these securities is $80,654 or 5.23% of the Company's net assets. The “restricted securities,” Twin Brook Equity Holdings, LLC and Twin Brook Segregated Equity Holdings, LLC, were purchased on May 19, 2022 and July 28, 2023, respectively.

(31)Non-income producing investment.

The accompanying notes are an integral part of these consolidated financial statements.

64

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Foreign currency forward contracts

Counterparty

Currency Purchased

Currency Sold

Settlement

Unrealized Appreciation/ (Depreciation)

Wells Fargo Bank, National Association

USD 1,331

CAD 941

1/24/2025

$

(14)

Wells Fargo Bank, National Association

CAD 1,408

USD 1,935

1/24/2025

60

Total

$

46

Currency Abbreviations:

USD - U.S. Dollar

CAD - Canadian Dollar

Interest Rate Swaps
Counterparty			Hedged Instrument			Company Receives			Company Pays			Maturity Date			Notional Amount			Fair Value			Upfront Payments/Receipts			Unrealized Appreciation/(Depreciation)
Morgan Stanley Capital Services, LLC			Series A, Tranche A Notes			7.6900		%	S + 3.547%			9/19/2026			$	90,000		149			—			149
Morgan Stanley Capital Services, LLC			Series A, Tranche B Notes			7.7800		%	S + 3.866%			9/19/2028			150,000			(512)			—			(512)
MUFG Bank, Ltd.			Series B, Tranche A Notes			6.4200		%	S + 3.122%			10/15/2028			20,000			(601)			—			(601)
MUFG Bank, Ltd.			Series B, Tranche A Notes			6.4200		%	S + 3.116%			10/15/2028			65,000			(1,939)			—			(1,939)
Wells Fargo Bank, N.A.			Series B, Tranche C Notes			6.5200		%	S + 3.181%			10/15/2029			100,000			(3,527)			—			(3,527)
Morgan Stanley Capital Services, LLC			Series B, Tranche C Notes			6.5200		%	S + 3.384%			10/15/2029			50,000			(1,940)			—			(1,940)
MUFG Bank, Ltd.			Series B, Tranche C Notes			6.5200		%	S + 3.243%			10/15/2029			50,000			(1,925)			—			(1,925)
MUFG Bank, Ltd.			Series B, Tranche C Notes			6.5200		%	S + 3.266%			10/15/2029			90,000			(3,542)			—			(3,542)
Total																		$	(13,837)		$	—		$	(13,837)

The accompanying notes are an integral part of these consolidated financial statements.

65

---

TPG Twin Brook Capital Income Fund

Consolidated Schedule of Investments

As of December 31, 2024

(Amounts in thousands)

Interest Rate Options
Counterparty			Instrument			Company Receives			Company Sold			Maturity Date			Notional Amount			Fair Value			Upfront Payments/Receipts			Unrealized Appreciation/(Depreciation)
Wells Fargo Bank, N.A.			Sold SOFR Floor with Annuitized Premium			0.08% Semiannual premium			1.00% 3M SOFR Floor			4/15/2029			$	100,000		152			—			152
Morgan Stanley Capital Services, LLC			Sold SOFR Floor with Annuitized Premium			0.09% Quarterly premium			1.00% 3M SOFR Floor			4/15/2029			50,000			96			—			96
MUFG Bank, Ltd.			Sold SOFR Floor with Annuitized Premium			0.0604% Quarterly premium			1.00% 3M SOFR Floor			7/15/2028			20,000			21			—			21
MUFG Bank, Ltd.			Sold SOFR Floor with Annuitized Premium			0.0919% Quarterly premium			1.00% 3M SOFR Floor			4/15/2029			50,000			76			—			76
Morgan Stanley Capital Services, LLC			Sold SOFR Floor with Annuitized Premium			0.0700% Semiannual premium			1.00% 3M SOFR Floor			12/19/2026			90,000			37			—			37
MUFG Bank, Ltd.			Sold SOFR Floor with Annuitized Premium			0.0642% Quarterly premium			1.00% 3M SOFR Floor			7/15/2028			65,000			67			—			67
Morgan Stanley Capital Services, LLC			Sold SOFR Floor with Annuitized Premium			0.1100% Semiannual premium			1.00% 3M SOFR Floor			9/19/2028			150,000			226			—			226
MUFG Bank, Ltd.			Sold SOFR Floor with Annuitized Premium			0.0935% Quarterly premium			1.00% 3M SOFR Floor			4/15/2029			90,000			137			—			137
Total																		$	812		$	—		$	812

The accompanying notes are an integral part of these consolidated financial statements.

66

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited)

Note 1.  Organization

TPG Twin Brook Capital Income Fund (“TCAP” or the “Company”) is a Delaware statutory trust which was formed on January 27, 2022 (date of inception). On September 25, 2024, the Company’s name was changed from “AG Twin Brook Capital Income Fund” to “TPG Twin Brook Capital Income Fund”. AGTB Fund Manager, LLC (the “Adviser”), a wholly-owned subsidiary of Angelo, Gordon & Co., L.P. (“TPG Angelo Gordon”), a diversified credit and real estate investing platform within TPG Inc. (“TPG”) (Nasdaq: TPG), a leading global alternative investment firm, serves as the investment adviser of the Company. The Adviser is registered as an investment adviser with the U.S. Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940. The Company has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (“1940 Act”). The Company intends to elect to be treated for federal income tax purposes, and intends to qualify annually thereafter, as a regulated investment company (“RIC”) as defined under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”).

There were no operations other than those related to the Company’s organization and preparation for its public, ongoing offering prior to December 31, 2022. As of December 31, 2022, the Adviser contributed $50,000 of capital to the Company. In exchange for this contribution, the Adviser had received 2,000 Class I common shares of beneficial interest, par value $0.001 per share of TCAP ((“Class I shares”), together with Class S common shares of beneficial interest (“Class S shares”) and Class D common shares of beneficial interest (“Class D shares”), par value $0.001, the “TCAP Common Shares”).

On December 15, 2022, the Company’s registration statement on Form N-2, registering the continuous offer and sale (the “Offering”) of up to $5 billion in the Company’s common shares of beneficial interest, was declared effective by the SEC.

The Company’s investment objective is to seek to generate attractive, consistent total returns, predominantly in the form of current income and, to a lesser extent, capital appreciation, by targeting investment opportunities with favorable risk-adjusted returns.

Note 2.  Significant Accounting Policies

Basis of Accounting

The Company’s consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”).  The Company is an investment company and accordingly follows the investment company accounting and reporting guidance of the Financial Accounting Standards Board (FASB) Accounting Standards Codification (“ASC”) Topic 946, Financial Services – Investment Companies. These consolidated financial statements reflect adjustments that in the opinion of management are necessary for the fair statement of the financial position and results of operations for the periods presented herein. On January 1, 2023, the Company completed the merger with AGTB Private BDC and commenced operations as the surviving company, with its fiscal year end on December 31.

The interim consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Articles 6, 10 and 12 of Regulation S-X. Accordingly, certain disclosures accompanying the annual consolidated financial statements prepared in accordance with U.S. GAAP are omitted. In the opinion of management, all adjustments, consisting solely of normal recurring accruals considered necessary for the fair presentation of financial statements for the interim period presented, have been included. The current period’s results of operations will not necessarily be indicative of results that ultimately may be achieved for the fiscal year ending December 31, 2025.

Certain prior period information has been reclassified to conform to the current period presentation.

67

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Principles of Consolidation

The Company conducts certain of its activities through its wholly-owned subsidiaries Twin Brook Capital Funding XXXIII, LLC, Twin Brook Equity XVIII Corp., Twin Brook Equity XXXIII Corp., Twin Brook Capital Funding XXXIII MSPV, LLC, Twin Brook Capital Funding XXXIII ASPV, LLC, and Twin Brook CLO 2024-1 LLC. The Company consolidates wholly-owned subsidiaries that are controlled by the Company. All intercompany balances and transactions have been eliminated in consolidation.

On December 23, 2024, Twin Brook Equity XVIII Corp. and Twin Brook Equity XXXIII Corp., filed a Certificate of Ownership and Merger, effective immediately, with Twin Brook Equity XXXIII Corp. as the surviving entity.

Use of Estimates

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

Cash and Cash Equivalents

Cash is comprised of cash on deposit with major financial institutions. The Company classifies highly liquid investments with original maturities of three months or less from the date of purchase and investments in money market funds as cash equivalents. The Company places its cash with high credit quality institutions to minimize credit risk exposure.

Restricted Cash

Restricted cash represents cash held through certain of the Company’s wholly-owned subsidiaries or collateral accounts that may only be used to purchase additional collateral loans, pay accrued interest on advances, fund certain expenses, and prepay outstanding advances in connection with the Company’s asset facilities.

Investment Related Transactions, Revenue Recognition and Expenses

Investment transactions and the related revenue and expenses are recorded on a trade-date basis. Realized gains and losses on investment transactions are determined using the specific identification method. All costs associated with consummated investments are included in the cost of such investments. Broken deal expenses incurred in connection with investment transactions which are not successfully consummated are expensed as a component of “Other” expense on the consolidated statements of operations.

Interest income and interest expense are recognized on an accrual basis. Interest income on debt instruments is accrued and recognized for those issuers who are currently paying in full or expected to pay in full. For those issuers who are in default or expected to default, interest is not accrued and is only recognized when received. Interest income and expense include discounts accreted and premiums amortized on certain debt instruments as determined in good faith by the Company and calculated using the effective interest method. Loan origination fees, original issue discounts and market discounts or premiums are capitalized as part of the underlying cost of the investments and accreted or amortized over the life of the investment as interest income.

Upon prepayment of investments in debt instruments, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as “Interest” income on the consolidated statements of operations. Interest received in-kind, computed at the contractual rate specified in each investment agreement, is added to the principal balance of the investment and reported as “Interest” income on the consolidated statements of operations. The Company records dividend income from private securities pursuant to the terms of the respective investments. Dividend income on equity securities is recorded as dividend income on an 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 earlier of record or payment date for private portfolio companies or on the ex-dividend date for publicly traded portfolio companies, as applicable. Each distribution received from limited liability company (“LLC”) and limited partnership (“LP”) investments is evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, the Fund will not record distributions from equity investments in LLCs and LPs as dividend income unless there

68

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

are sufficient accumulated tax-basis earnings and profits in the LLC or LP prior to the distribution. Distributions that are classified as a return of capital are recorded as a reduction in the cost basis of the investment.

The Company may earn various fees during the life of the loans. Such fees include, but are not limited to, syndication, commitment, administration, prepayment and amendment fees, some of which are paid to the Company on an ongoing basis. These fees and any other income are recognized as earned as a component of "Other" income on the consolidated statement of operations.

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected in full. Accrued interest is generally reversed when a loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon the Adviser’s judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in the Adviser’s judgment, are likely to remain current. The Adviser may make exceptions to this treatment and determine not to place a loan on non-accrual status if the loan has sufficient collateral value to cover principal and interest and if it is in the process of collection.

Investments at Fair Value

The Company applies Financial Accounting Standards Board Accounting Standards Codification Topic 820, Fair Value Measurements (“ASC 820”), as amended, which establishes a framework for measuring fair value in accordance with U.S. GAAP and required disclosures of fair value measurements. ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability (i.e., the “exit price”) in an orderly transaction between market participants at the measurement date. In accordance with ASC 820, the Company discloses the fair value of its investments in a hierarchy that prioritizes the inputs to valuation techniques used to measure the fair value. The hierarchy gives the highest priority to valuations based upon unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to valuations based upon unobservable inputs that are significant to the valuation (Level 3 measurements). ASC 820 establishes three levels of the fair value hierarchy as follows:

Level 1Inputs that reflect unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date;

Level 2Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly, including inputs in markets that are not considered to be active; and

Level 3Inputs that are unobservable.

Inputs are used in applying the various valuation techniques and broadly refer to the assumptions that market participants use to make valuation decisions, including assumptions about risk. Inputs may include price information, volatility statistics, interest rates, specific and broad credit data, liquidity statistics, and other factors. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement; however, the determination of what constitutes “observable” requires significant judgment by the Company. The Company considers observable data to be market data which is readily available, regularly distributed or updated, reliable and verifiable, not proprietary, and provided by independent sources that are actively involved in the relevant market. The categorization of a financial instrument within the hierarchy is based upon the pricing transparency of the instrument and does not necessarily correspond to the Company’s perceived risk of that instrument.

The availability of observable inputs can vary from product to product and is affected by a wide variety of factors, including for example, the type of product, whether the product is new and not yet established in the marketplace, the liquidity of markets and other characteristics particular to the transaction. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised by the Company, the Board, and the Adviser in determining fair value is greatest for instruments categorized in Level 3. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy.

Investments in investment funds include vehicles structured for the purpose of investing in privately held common and preferred equity interests. Fair values are generally determined utilizing the net asset value (“NAV”) supplied by, or on behalf of, management of each investment fund, which is net of management and incentive fees or allocations charged by the investment fund, if applicable, and is in accordance with the “practical expedient”, as defined by FASB Accounting

69

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Standards Update (“ASU”) 2009-12, Investments in Certain Entities that Calculate NAV per Share. NAVs received by, or on behalf of, management of each investment fund are based on the fair value of the investment funds’ underlying investments in accordance with policies established by management of each investment fund, as described in each of their financial statements and offering memorandum. Withdrawals and distributions from investments in investment funds are at the discretion of the Adviser and may depend on the liquidation of underlying assets. Investments which are valued using NAV as a practical expedient are excluded from the above hierarchy.

The Board has designated the Adviser as its “valuation designee” pursuant to Rule 2a-5 under the 1940 Act (“Rule 2a-5”), and in that role, the Adviser is responsible for performing fair value determinations relating to all of the Company’s investments, including periodically assessing and managing any material valuation risks and establishing and applying fair value methodologies, in accordance with valuation policies and procedures that have been approved by the Board. Even though the Board designated the Adviser as “valuation designee,” the Board is ultimately responsible for fair value determinations under the 1940 Act.

Under the valuation policies and procedures that have been approved by the Board, the Adviser conducts a multi-step valuation process, which includes, among other procedures, the following:

•The valuation process begins with each investment being initially valued by using certain inputs provided by, among other inputs, the investment professionals responsible for the portfolio investment in conjunction with the portfolio management team.

•The Adviser’s management reviews the preliminary valuations with the investment professionals.

•The Adviser determines the fair value of each investment; valuations that are not based on readily available market quotations are valued in good faith, based on, among other things, the input of the Adviser and, where applicable, other third parties. Valuation determinations are presented to the Board.

When determining the fair value of Level 3 investments, the Adviser may take into account the following factors, where relevant: recent transactions, the enterprise value of the underlying company, the nature and realizable value of any collateral, the underlying company’s ability to make payments and its earnings and discounted cash flows, the markets in which the underlying company does business, financial covenants, the seniority of the financial instrument in the capital structure of the company, comparisons to publicly traded securities, and changes in the interest rate environment and the credit markets generally that may affect the price at which similar investments may be made and other relevant factors. The primary method for determining enterprise value uses a multiple analysis whereby appropriate multiples are applied to the portfolio company’s net income before net interest expense, income tax expense, depreciation and amortization (“EBITDA”). The enterprise value analysis is performed to determine the value of equity investments and to determine if debt investments are credit impaired. If debt investments are credit impaired, the Adviser will use the enterprise value analysis or a liquidation basis analysis to determine fair value. For debt investments that are not determined to be credit impaired, the Adviser uses a market interest rate yield analysis to determine fair value.

The Company’s investments trade infrequently and when they are traded, the price may be unobservable, and as a result, multiple external pricing sources may not be available. In such instances, the Adviser may use an internal pricing model as either a corroborating or sole data point in determining the price. Pricing models take into account the contractual terms of the financial instrument, as well as relevant inputs, including where applicable, equity prices, interest rate yield curves, credit curves, correlation, and the creditworthiness of the counterparty. The Adviser generally engages third party firm(s) to assist in validating certain financial instruments where multiple external prices cannot be obtained. The third party firm(s) either independently determine prices or assess the reasonableness of the Adviser’s prices. The analyses provided by such third party firm(s) are reviewed and considered by the Adviser. As part of the risk management process, the Adviser reviews and analyzes the prices obtained from external pricing sources to evaluate their reliability and accuracy, which includes identifying and excluding vendor prices and broker quotations that the Adviser believes does not reflect fair value. In addition, the Adviser’s valuation committee meets regularly and engages in ongoing reviews of the valuation processes and procedures including reviews of methodology, ongoing accuracy, source quality and independence. Such reviews include, but are not limited to, comparison of current vendor prices and broker quotations against ongoing daily trading activity, vendor due diligence, and back testing.

Fair value is a market-based measure considered from the perspective of a market participant rather than an entity-specific measure. Therefore, even when market assumptions are not readily available, the assumptions are set to reflect those that the Company believes market participants would use in pricing the asset or liability at the measurement date.

70

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Foreign Currency Translation

Amounts denominated in foreign currencies are translated into USD on the following basis: (i) investments and other assets and liabilities denominated in foreign currencies are translated into USD based upon currency exchange rates effective on the last business day of the period; and (ii) purchases and sales of investments, borrowings and repayments of such borrowings, income, and expenses denominated in foreign currencies are translated into USD based upon currency exchange rates prevailing on the transaction dates.

The Company does not isolate the portion of the results of operations resulting from changes in foreign exchange rates on investments from fluctuations arising from changes in market prices of securities held. Such fluctuations are included within net realized and change in unrealized gain (loss) on investments on the consolidated statements of operations. Net change in unrealized gains and losses on foreign currency holdings and non-investment assets and liabilities attributable to the changes in foreign currency exchange rates are included in the net change in unrealized gain (loss) on foreign currency translation on the consolidated statements of operations. Net realized gains and losses on foreign currency holdings and non-investment assets and liabilities attributable to changes in foreign currency exchange rates are included in net realized gain (loss) on foreign currency transactions on the consolidated statements of operations.

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

Derivative Instruments

The Company may enter into foreign currency forward contracts to reduce the Company’s exposure to foreign currency exchange rate fluctuations in the value of foreign currencies. In a foreign currency forward contract, the Company agrees to receive or deliver a fixed quantity of one currency for another, at a pre-determined price at a future date. Forward foreign currency contracts are marked-to-market at the applicable forward rate. Unrealized gain (loss) on foreign currency forward contracts are recorded on the consolidated statements of assets and liabilities on a gross basis, not taking into account collateral posted which is recorded separately, if applicable. Notional amounts of foreign currency forward contract assets and liabilities are presented separately on the consolidated schedules of investments. Purchases and settlements of foreign currency forward contracts having the same settlement date and counterparty are generally settled net and any realized gains or losses are recognized on the settlement date.

The Company does not utilize hedge accounting for foreign currency forward contracts, and as such, the Company recognizes its derivatives at fair value with changes in the net unrealized gain (loss) on foreign currency forward contracts recorded on the consolidated statements of operations.

Additionally, the Company uses interest rate swaps to mitigate interest rate risk associated with the Company's fixed interest rate debt liabilities. The fair value of the interest rate swaps are included as derivative assets at fair value or derivative liabilities at fair value on the consolidated statements of assets and liabilities. Changes in fair value of interest rate swaps entered into by the Company and not designated as hedging instruments are presented in net realized gains (losses) and net change in unrealized appreciation (depreciation) in the consolidated statements of operations, if applicable.

The Company designated certain interest rate swaps as the hedging instrument in a qualifying fair value hedge accounting relationship, and therefore the change in fair value of the hedging instrument and hedged item are recorded in interest expense and recognized as components of interest expense in the consolidated statements of operations. The change in fair value of the interest rate swap is offset by a change in the carrying value of the fixed rate debt.

Organizational Costs

Organizational costs to establish the Company are charged to expense as incurred. These expenses consist primarily of legal fees and other costs of organizing the Company.

71

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Offering Costs

Offering costs in connection with the offering of common shares of the Company are capitalized as a deferred charge and amortized to expense on a straight-line basis over a 12-month period. These expenses consist primarily of legal fees and other costs incurred with the Company’s share offerings, the preparation of the Company’s registration statement, and registration fees.

Deferred Financing Costs

Deferred financing costs consist of financing costs incurred in connection with obtaining the Company’s financing facilities and unsecured notes.  Such financing costs are capitalized and amortized over the life of the facility or the notes utilizing the straight-line method.  For the three and nine months ended September 30, 2025, the Company paid approximately $1.5 million and $2.0 million of financing costs. For the three and nine months ended September 30, 2025, the Company amortized approximately $1.7 million and $5.3 million of financing costs which have been included in “Interest” expense on the consolidated statements of operations. For the three and nine months ended September 30, 2024, the Company paid approximately $10.1 million and $17.9 million of financing costs. For the three and nine months ended September 30, 2024, the Company amortized approximately $1.2 million and $2.6 million of financing costs which have been included in “Interest” expense on the consolidated statements of operations.

Deferred Income

Deferred income consists of annual administrative agent fees received in connection with the servicing of certain loan investments. Such fees are deferred when received and recognized as earned over the applicable period.  For the three and nine months ended September 30, 2025, the Company received approximately $1.6 million and $3.7 million of agent fees. During the three and nine months ended September 30, 2025, approximately $1.3 million and $3.7 million of agent fees have been recognized as earned and included in “Other” income on the consolidated statements of operations. For the three and nine months ended September 30, 2024, the Company received approximately $1.3 million and $2.7 million of agent fees. During the three and nine months ended September 30, 2024, approximately $884,000 and $2.2 million of agent fees have been recognized as earned and included in “Other” income on the consolidated statements of operations.

Income Taxes

The Company has elected to be regulated as a BDC under the 1940 Act. The Company also has elected to be treated as a RIC under Subchapter M of the Internal Revenue Code of 1986, as amended. As a RIC, the Company generally will not have to pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes timely to its shareholders as dividends. To the extent the Company qualifies as a RIC, any tax liability related to income earned and distributed by the Company represents obligations of the Company’s investors and will not be reflected in the consolidated financial statements of the Company.

To qualify as a RIC, the Company must, among other things, meet certain source-of-income and asset diversification requirements. In addition, to qualify for RIC tax treatment, the Company must distribute to its shareholders, for each taxable year, at least 90% of its “investment company taxable income” for that year, which is generally its ordinary income plus the excess of its realized net short-term capital gains over its realized net long-term capital losses. The Company will generally be subject to a 4% non-deductible U.S. federal excise tax on certain undistributed income or gains in respect of any calendar year, unless it distributes annually an amount at least equal to the sum of (i) 98% of its net ordinary income (taking into account certain deferrals and elections) for the calendar year, (ii) 98.2% of its capital gain net income (adjusted for certain ordinary losses) for the one-year period ending on October 31 in such calendar year and (iii) any net ordinary income and capital gain net income recognized, but not distributed, in preceding years. For these purposes, the Company will be deemed to have distributed any income or gains on which it paid U.S. federal income tax. The Company, at its discretion, may carry forward taxable income for distribution in the following taxable year and pay the applicable U.S. federal excise tax. For the three and nine months ended September 30, 2025 the Company did not accrue U.S. federal excise tax.

The Company conducts certain of its activities through its wholly-owned subsidiaries, Twin Brook Equity XVIII Corp. and Twin Brook Equity XXXIII Corp., both of which are Delaware corporations. On December 23, 2024, Twin Brook Equity XVIII Corp. and Twin Brook Equity XXXIII Corp., filed a Certificate of Ownership and Merger, effective immediately,

72

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

with Twin Brook Equity XXXIII Corp. as the surviving entity.They are treated as corporations for United States federal income tax purposes and are subject to U.S. federal, state or local income tax. For the three and nine months ended September 30, 2025, the Company accrued $236,000 and $399,000 current federal tax. For the three and nine months ended September 30, 2025, the Company accrued approximately $247,000 and $1,247,000 of deferred federal tax related to the corporations, which is included in “deferred federal tax provision” on the consolidated statements of operations. For the three and nine months ended September 30, 2024, the Company accrued $2,000 and $34,000 current federal tax. For the three and nine months ended September 30, 2024, the Company accrued approximately $337,000 and $553,000 of deferred federal tax related to Twin Brook Equity XXXIII Corp., which is included in “deferred federal tax provision” on the consolidated statements of operations.

The Company evaluates tax positions taken or expected to be taken in the course of preparing its financial statements 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 reserved and recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes are included in income tax expense. Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not limited to, on-going analyses of tax laws, regulations and interpretations thereof. There were no tax penalties, and no interest associated with income taxes incurred through September 30, 2025.

Loan Syndications and Participations

The Company may originate certain loans and then syndicate all or a portion of those loans to a third party. For the three and nine months ended September 30, 2025, the Company earned approximately $1.6 million and $3.5 million of syndication and other origination fee income, which is included in “Other” income on the consolidated statements of operations. For the three and nine months ended September 30, 2024, the Company earned approximately $397,000 and $2.7 million of syndication and other origination fee income, which is included in “Other” income on the consolidated statements of operations.

The Company follows the guidance in Accounting Standards Codification (“ASC”) Topic 860 Transfers and Servicing when accounting for loan participations and other partial loan sales. Such guidance requires a participation or other partial loan sale to meet the definition of a “participating interest,” as defined in the guidance, in order for sale treatment to be allowed. Participations or other partial loan sales that do not meet the definition of a participating interest remain on the consolidated statements of assets and liabilities and the proceeds are recorded as a secured borrowing until the definition is met. Secured borrowings are carried at fair value to correspond with the related investments, which are carried at fair value. There were no participations that were accounted for as secured borrowings during the period.

Distributions

Distributions to common shareholders are recorded on the record date. The amount to be distributed, if any, is determined by the Board each month. The Company intends to distribute net capital gains (i.e., net long-term capital gains in excess of net short-term capital losses), if any, at least annually out of the assets legally available for such distributions. However, the Company may decide in the future to retain such capital gains for investment, incur a corporate-level tax on such capital gains, and elect to treat such capital gains as deemed distributions to shareholders.

Segment Reporting

In accordance with ASC Topic 280 - Segment Reporting (“ASC 280”), the Company has determined that it has a single operating and reporting segment. As a result, the Company’s segment accounting policies are the same as described herein and the Company does not have any intra-segment sales and transfers of assets.

The Company operates through a single operating and reporting segment with an investment objective is to seek to generate attractive, consistent total returns, predominantly in the form of current income and, to a lesser extent, capital appreciation, by targeting investment opportunities with favorable risk-adjusted returns. The chief operating decision maker (“CODM”) is the Company’s chief executive officer and the CODM assesses the performance and makes operating decisions of the Company on a consolidated basis primarily based on the Company’s net increase (decrease) in net assets resulting from operations (“net income”). In addition to numerous other factors and metrics, the CODM utilizes net income as a key metric in determining the amount of dividends to be distributed to the Company’s stockholders. As the Company’s

73

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

operations comprise of a single reporting segment, the segment assets are reflected on the accompanying consolidated statement of assets and liabilities as “total assets” and the significant segment expenses are listed on the accompanying consolidated statement of operations.

Note 3.  Investments

Under the 1940 Act, the Company is required to separately identify non-controlled investments where it owns 5% or more of a portfolio company’s outstanding voting securities and/or had the power to exercise control over the management or policies of such portfolio company as investments in “affiliated” companies. In addition, under the 1940 Act, the Company is required to separately identify investments where it owns more than 25% of a portfolio company’s outstanding voting securities and/or had the power to exercise control over the management or policies of such portfolio company as investments in “controlled” companies. Under the 1940 Act, "non-affiliated investments" are defined as investments that are neither controlled investments nor affiliated investments. Detailed information with respect to the Company’s non-controlled, non-affiliated; non-controlled, affiliated; and controlled affiliated investments is contained in the consolidated financial statements, including the consolidated schedules of investments. The information in the tables below is presented on an aggregate portfolio basis, without regard to whether they are non-controlled, non-affiliated; non-controlled, affiliated; or controlled affiliated investments.

Investments at fair value and amortized cost consisted of the following as of September 30, 2025 and December 31, 2024:

			September 30, 2025												December 31, 2024
(Amounts in thousands)			Amortized Cost						Fair Value						Amortized Cost						Fair Value
First lien senior secured debt			$	3,820,975					$	3,804,000					$	3,084,605					$	3,080,554
Sponsor subordinated note			413						18						14						15
Investment in affiliated funds			85,589						96,668						74,552						80,654
Total investments			$	3,906,977					$	3,900,686					$	3,159,171					$	3,161,223

The industry composition of investments based on fair value as of September 30, 2025 and December 31, 2024 was as follows:

			September 30, 2025(1)						December 31, 2024
Aerospace and defense			2.2		%				2.1		%
Air freight and logistics			0.6		%				0.7		%
Auto components			2.8		%				3.6		%
Building products			0.5		%				0.5		%
Chemicals			2.5		%				1.3		%
Commercial services and supplies			3.7		%				3.7		%
Construction and engineering			4.7		%				3.4		%
Containers and packaging			2.7		%				2.6		%
Distributors			0.1		%				0.1		%
Diversified consumer services			6.5		%				6.0		%
Diversified telecommunication services			0.2		%				0.2		%
Electrical equipment			1.5		%				1.6		%
Electronic equipment, instruments and components			1.1		%				0.1		%
Food and staples retailing			1.5		%				1.5		%
Food products			2.1		%				2.1		%
Gas utilities			—		%				—		%
Health care equipment and supplies			3.6		%				2.9		%
Health care providers and services			23.7		%				24.9		%
Health care technology			1.3		%				1.2		%
Household durables			3.7		%				4.3		%

74

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

			September 30, 2025(1)						December 31, 2024
Industrial conglomerates			0.4		%				0.5		%
Insurance			0.5		%				0.3		%
Interactive media and services			0.5		%				0.7		%
Internet and direct marketing retail			0.6		%				0.7		%
IT services			2.4		%				1.8		%
Leisure equipment and products			0.2		%				0.2		%
Leisure products			—		%				—		%
Life sciences tools and services			1.4		%				1.4		%
Machinery			3.5		%				4.1		%
Media			8.0		%				9.2		%
Metals and mining			—		%				0.1		%
Multiline Retail			1.5		%				1.6		%
Multisector holdings			2.5		%				2.6		%
Pharmaceuticals			—		%				—		%
Personal products			—		%				—		%
Professional services			1.0		%				1.1		%
Real estate management and development			0.1		%				0.1		%
Semiconductors and semiconductor equipment			—		%				—		%
Software			2.5		%				2.8		%
Specialty retail			0.5		%				0.5		%
Textiles, apparel and luxury goods			0.8		%				1.1		%
Trading companies and distributors			8.5		%				8.3		%
Water utilities			0.1		%				0.1		%
Total			100.0		%				100.0		%

(1)Certain industries round to less than 0.1% as of September 30, 2025

As of September 30, 2025, approximately 100.0% of investments held were based in the United States and approximately 0.0% were based in Canada. As of December 31, 2024, approximately 100.0% of investments held were based in the United States and approximately 0.0% were based in Canada.

75

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Note 4.  Fair Value of Investments

Fair Value Disclosures

The following table presents the fair value hierarchy of financial instruments as of September 30, 2025 and December 31, 2024:

			Assets at Fair Value as of September 30, 2025
(Amounts in thousands)			Level 1						Level 2						Level 3						Total
First lien senior secured debt			$	—					$	—					$	3,804,000					$	3,804,000
Sponsor subordinated note			—						—						18						18
Interest rate swaps/options			—						4,090						—						4,090
Foreign currency forward contracts			—						8						—						8
Total			$	—					$	4,098					$	3,804,018					$	3,808,116
Investments measured at net asset value(1)																					$	96,668
Total financial instruments, at fair value																					$	3,904,784

(1)Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the Consolidated Statements of Assets and Liabilities.

			Liabilities at Fair Value as of September 30, 2025
(Amounts in thousands)			Level 1						Level 2						Level 3						Total
Interest rate swaps/options			$	—					$	(2,655)					$	—					$	(2,655)
Total			$	—					$	(2,655)					$	—					$	(2,655)

			Assets at Fair Value as of December 31, 2024
(Amounts in thousands)			Level 1						Level 2						Level 3						Total
First lien senior secured debt			$	—					$	—					$	3,080,554					$	3,080,554
Sponsor subordinated note			—						—						15						15
Foreign currency forward contracts			—						60						—						60
Interest rate swaps/options			—						961						—						961
Total			$	—					$	1,021					$	3,080,569					$	3,081,590
Investments measured at net asset value(1)																					$	80,654
Total financial instruments, at fair value																					$	3,162,244

(1)Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the Consolidated Statements of Assets and Liabilities.

			Liabilities at Fair Value as of December 31, 2024
(Amounts in thousands)			Level 1						Level 2						Level 3						Total
Foreign currency forward contracts			$	—					$	(14)					$	—					$	(14)
Interest rate swaps/options			—						(13,986)						—						(13,986)
Total			$	—					$	(14,000)					$	—					$	(14,000)

The following table presents changes in the fair value of investments for which Level 3 inputs were used to determine the fair value for the three and nine months ended September 30, 2025 and 2024:

76

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

			Level 3 Assets at Fair Value for the Three Months Ended September 30, 2025*
(Amounts in thousands)			Balance 7/1/2025						Purchases and Drawdowns						Sales and Paydowns						Other**						Realized Gains/ (Losses)						Change in Unrealized Appreciation/(Depreciation)						Balance 9/30/2025						Change in Unrealized Appreciation/ (Depreciation) for Level 3 Assets Still Held as of 9/30/2025
First lien senior secured debt			$	3,512,520					$	472,035					$	(176,458)					$	6,933					$	(175)					$	(10,855)					$	3,804,000					$	(13,814)
Sponsor subordinated note			16						399						—						—						—						(397)						18						(397)
Total			$	3,512,536					$	472,434					$	(176,458)					$	6,933					$	(175)					$	(11,252)					$	3,804,018					$	(14,211)

			Level 3 Assets at Fair Value for the Nine Months Ended September 30, 2025*
(Amounts in thousands)			Balance 1/1/2025						Purchases and Drawdowns						Sales and Paydowns						Other**						Realized Gains/ (Losses)						Change in Unrealized Appreciation/(Depreciation)						Balance 9/30/2025						Change in Unrealized Appreciation/ (Depreciation) for Level 3 Assets Still Held as of 9/30/2025
First lien senior secured debt			$	3,080,554					$	1,155,058					$	(439,030)					$	20,467					$	(125)					$	(12,924)					$	3,804,000					$	(11,718)
Sponsor subordinated note			15						399						—						—						—						(396)						18						1
Total			$	3,080,569					$	1,155,457					$	(439,030)					$	20,467					$	(125)					$	(13,320)					$	3,804,018					$	(11,717)

			Level 3 Assets at Fair Value for the Three Months Ended September 30, 2024*
(Amounts in thousands)			Balance 7/1/2024						Purchases and Drawdowns						Sales and Paydowns						Other**						Realized Gains/ (Losses)						Change in Unrealized Appreciation/(Depreciation)						Balance 9/30/2024						Change in Unrealized Appreciation/ (Depreciation) for Level 3 Assets Still Held as of 9/30/2024
First lien senior secured debt			$	2,266,885					$	582,422					$	(154,759)					$	5,434					$	369					$	(442)					$	2,699,909					$	(441)
Sponsor subordinated note			9						—						—						—						—						1						10						—
Total			$	2,266,894					$	582,422					$	(154,759)					$	5,434					$	369					$	(441)					$	2,699,919					$	(441)

			Level 3 Assets at Fair Value for the Nine Months Ended September 30, 2024*
(Amounts in thousands)			Balance 1/1/2024						Purchases and Drawdowns						Sales and Paydowns						Other**						Realized Gains/ (Losses)						Change in Unrealized Appreciation/(Depreciation)						Balance 9/30/2024						Change in Unrealized Appreciation/ (Depreciation) for Level 3 Assets Still Held as of 9/30/2024
First lien senior secured debt			$	1,343,692					$	1,634,764					$	(290,248)					$	12,625					$	599					$	(1,523)					$	2,699,909					$	(1,527)
Sponsor subordinated note			13						—						—						1						—						(4)						10						—
Total			$	1,343,705					$	1,634,764					$	(290,248)					$	12,626					$	599					$	(1,527)					$	2,699,919					$	(1,527)

*Gains and losses are included in their respective captions in the consolidated statements of operations.

**Includes accretion, paydown gains/(losses) and interest received in-kind on debt instruments, where applicable.

Significant Unobservable Inputs

In accordance with ASC 820, the following tables provide quantitative information about the significant unobservable inputs of the Company’s Level 3 investments as of September 30, 2025 and December 31, 2024. The table is not intended to be all-inclusive but instead capture the significant unobservable inputs relevant to the Company’s determination of fair value.

77

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Asset Class

Fair Value as of 9/30/25

Valuation Techniques

Significant Unobservable Inputs

Input Ranges

Weighted Average (1)

Impact to Valuation from an Increase in Input

(Amounts in thousands)

First lien senior secured debt

$

3,466,446

Discounted cash flow

Yield

8.6% - 103.2%

9.9

%

Decrease

5,670

Discounted cash flow

Yield

12.4% - 12.5%

12.4

%

Decrease

Market comparable

LTM Revenue multiple

1.3x

1.3x

Increase

136

Discounted cash flow

Yield

24.7% - 24.9%

24.8

%

Decrease

Market comparable

Forward Revenue multiple

0.3x

0.3x

Increase

34,370

Market comparable

LTM EBITDA multiple

7.6x - 14.0x

13.8x

Increase

1,141

Market comparable

Forward EBITDA multiple

10.5x

10.5x

Increase

1,964

Market comparable

Forward Revenue multiple

0.9x - 3.3x

1.2x

Increase

3,693

Market comparable

LTM Revenue multiple

1.0x - 2.3x

1.5x

Increase

2,106

Market comparable

Forward Revenue multiple

0.5x

0.5x

Increase

Forward EBITDA multiple

7.3x

7.3x

Increase

1,645

Market comparable

LTM EBITDA multiple

10.3x

10.3x

Increase

Forward EBITDA multiple

8.0x

8.0x

Increase

1,603

Market comparable

LTM Revenue multiple

0.6x - 0.9x

0.6x

Increase

Forward Revenue multiple

0.6x - 0.9x

0.6x

Increase

Sponsor subordinated note

18

Market comparable

LTM EBITDA multiple

7.6x

7.6x

Increase

$

3,518,792

78

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Asset Class

Fair Value as of 12/31/24

Valuation Techniques

Significant Unobservable Inputs

Input Ranges

Weighted Average (1)

Impact to Valuation from an Increase in Input

(Amounts in thousands)

First lien senior secured debt

$

2,379,881

Discounted cash flow

Yield

9.3% - 56.3%

10.9

%

Decrease

First lien senior secured debt

1,483

Market comparable

Forward Revenue multiple

0.9x - 2.0x

1.3x

Increase

First lien senior secured debt

1,845

Market comparable

LTM EBITDA multiple

14.3x

14.3x

Increase

First lien senior secured debt

1,345

Market comparable

Forward EBITDA multiple

8.4x

8.4x

Increase

First lien senior secured debt

2,048

Market comparable

LTM Revenue multiple

0.6x

0.6x

Increase

Sponsor subordinated note

15

Market comparable

LTM EBITDA multiple

7.6x

7.6x

Increase

$

2,386,617

(1)Weighted average is calculated by weighing the significant unobservable input by the relative fair value of each investment in the category.

The Company’s other Level 3 investments, which represented $285,226,000 as of September 30, 2025 and $693,952,000 as of December 31, 2024, have been valued primarily using recent transactions. The significant unobservable input used in the discounted cash flow is the yield. The yield is used to discount the estimated future cash flows expected to be received from the underlying investment. The Company considers the portfolio company performance since close, the leverage used by the portfolio company relative to its total enterprise value and other risks associated with an investment in determining the yield. The significant unobservable inputs used in the market comparable valuation techniques include the next twelve months forward and latest twelve month (“LTM”) EBITDA (net income before net interest expense, income tax expense, depreciation and amortization) multiple. Forward or LTM EBITDA for comparable portfolio companies are multiplied by the portfolio companies most recent available EBITDA to derive the portfolio company fair value. Pricing models take into account the contractual terms of the financial instrument, as well as relevant inputs, including where applicable, equity prices, interest rate yield curves, credit curves, correlation, and the creditworthiness of the counterparty.

Note 5.  Debt

In accordance with the 1940 Act, the Company can borrow amounts such that its asset coverage, as defined in the 1940 Act, is at least 150% after such borrowings, subject to certain limitations.

The carrying values of borrowings outstanding under the debt facilities approximate fair value. As of September 30, 2025 and December 31, 2024, the asset coverage ratio was 212.1% and 188.3%, respectively.

79

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

For the three and nine months ended September 30, 2025 and 2024 the components of interest expense were as follows:

(Amounts in thousands)			Three Months Ended September 30, 2025						Three Months Ended September 30, 2024						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Interest expense			$	33,529					$	27,394					$	95,489					$	61,097
Amortization of deferred financing costs			1,711						1,209						5,281						2,633
(Gain) loss from interest rate swaps accounted for as hedges and related hedged items
Interest rate swaps			(1,070)						—						(14,766)						—
Hedged items			769												13,493
Total interest expense			$	34,939					$	28,603					$	99,497					$	63,730
Average interest rate			6.73		%				7.72		%				6.76		%				7.84		%
Average daily borrowings			$	1,790,090					$	1,299,712					$	1,735,364					$	960,691

Credit Facilities

On June 17, 2022, Twin Brook Capital Funding XXXIII MSPV, LLC, as borrower (the “MSPV Borrower”), an indirect, wholly-owned subsidiary of the Company, entered into a new loan and servicing agreement (as amended, supplemented or otherwise modified from time to time, the “MSPV Credit Facility”) with Twin Brook Capital Funding XXXIII, LLC, as the transferor (the “Transferor”), AGTB Fund Manager, LLC, as the servicer, Morgan Stanley Asset Funding, Inc., as administrative agent, the lenders from time to time party thereto and The Bank of New York Mellon Trust Company, National Association, as the collateral agent, account bank and collateral custodian.

From time to time, the Transferor expects to sell and/or contribute certain investments to the MSPV Borrower. Proceeds from the MSPV Credit Facility will be used to finance the origination and acquisition of loans by the MSPV Borrower, including the purchase of such assets from the Transferor. The Company retains a residual interest in assets contributed to or acquired by the MSPV Borrower through its ownership of the MSPV Borrower. The MSPV Borrower is required to meet financial covenants under the MSPV Credit Facility agreement. As of September 30, 2025 and December 31, 2024, the MSPV Borrower was in compliance with all such covenants.

The MSPV Credit Facility has a maximum principal amount of $500 million, subject to availability under a borrowing base which consists primarily of commercial loans acquired by the MSPV Borrower from the Transferor, a wholly-owned subsidiary of the Company. The MSPV Borrower may, subject to the applicable prepayment premium, prepay the loans and/or terminate or reduce the revolving commitments under the MSPV Credit Facility at any time without penalty. The obligation of the lenders to make revolving commitments under the MSPV Credit Facility will terminate on June 17, 2027 (the “Reinvestment Period”) with a scheduled final maturity date of May 28, 2029. The revolving loans are subject to an interest rate, during the Reinvestment Period, of Term SOFR plus 2.20% per annum and thereafter, Term SOFR plus 2.70% per annum. Prior to May 28, 2024, when the MSPV Credit Facility was amended, the Reinvestment Period terminated on June 17, 2025, the final maturity date was June 17, 2027, and the revolving loans were subject to an interest rate of Term SOFR plus 2.50% per annum during the Reinvestment Period and Term SOFR plus 3.00% per annum during the period following the Reinvestment Period.

On December 13, 2022, Twin Brook Capital Funding XXXIII ASPV, LLC, as borrower (the “ASPV Borrower”), an indirect, wholly-owned subsidiary of the Company, entered into a new Loan, Security and Collateral Management Agreement (as amended, supplemented or otherwise modified from time to time, the “ASPV Credit Facility”), with the Transferor, AGTB Fund Manager, LLC, as the collateral manager, Ally Bank, as administrative agent and arranger, Computershare Trust Company, National Association, as the collateral custodian, and the lenders from time to time party thereto. On September 19, 2023 the ASPV Credit Facility was amended to appoint Western Alliance Trust Company, N.A., as the successor collateral custodian, and Computershare Trust Company, N.A. resigned as collateral custodian.

80

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

From time to time, the Transferor expects to sell and/or contribute certain investments to the ASPV Borrower. Proceeds from the ASPV Credit Facility will be used to finance the origination and acquisition of loans by the ASPV Borrower, including the purchase of such assets from the Transferor. The Company retains a residual interest in assets contributed to or acquired by the ASPV Borrower through its ownership of the ASPV Borrower.

The ASPV Credit Facility has a maximum principal amount of $500 million, subject to availability under a borrowing base which consists primarily of commercial loans acquired by the ASPV Borrower from the Transferor, a wholly-owned subsidiary of the Company. The ASPV Borrower may, subject to the applicable prepayment premium, prepay the loans and/or terminate or reduce the revolving commitments under the ASPV Credit Facility at any time without penalty. The obligation of the lenders to make revolving commitments under the ASPV Credit Facility will terminate on December 12, 2025 (the “Reinvestment Period”) with a scheduled final maturity date of December 12, 2027. The revolving loans will be subject to an interest rate of daily simple SOFR plus 2.875% per annum.

On August 9, 2024, the ASPV Credit Facility was amended to, among other things: (i) increase the initial maximum principal amount from $300 million to $500 million, subject to availability under a borrowing base, (ii) reduce the interest rate on revolving loans from daily simple SOFR plus 2.875% per annum to daily simple SOFR plus 2.40% per annum and (iii) extend the termination date of the lenders’ obligation to make revolving commitments under the ASPV Credit Facility from December 12, 2025 to August 9, 2027 and extend the final scheduled maturity date from December 12, 2027 to August 9, 2029.

The ASPV Credit Facility is secured by all of the assets of the ASPV Borrower and a pledge of equity interests in the ASPV Borrower. The ASPV Borrower is subject to meet financial covenants under the ASPV Credit Facility agreement. As of September 30, 2025 and December 31, 2024, the ASPV Borrower was in compliance with all such covenants.

On November 17, 2023, the Company, as borrower, entered into a new Senior Secured Revolving Credit Agreement (as amended, supplemented or otherwise modified from time to time, the “Truist Credit Facility”), with the lenders and issuing banks party thereto and Truist Bank, as administrative agent.

On August 16, 2024, the Truist Credit Facility was amended to, among other things: (i) increase the initial maximum principal amount from $300 million to $975 million, subject to availability under a borrowing base, (ii) increase the additional commitments that the Company may seek from new and existing lenders in the future, up to an aggregate facility size not to exceed $1,462,500,000, and (iii) extend the termination date of the lenders’ obligation to make loans under the Truist Credit Facility from November 17, 2027 to August 16, 2028 and extend the final scheduled maturity date from November 17, 2028 to August 16, 2029.

The Company may prepay any class of loans and/or terminate or reduce the revolving commitments of any class under the Truist Credit Facility at any time without penalty. The revolving loans will be subject to an interest rate of, at the Company’s option, adjusted term SOFR plus 2.00% or the alternate base rate plus 1.00%.

The Truist Credit Facility is guaranteed by Twin Brook Capital Funding XXXIII, LLC (the “Guarantor”), a direct and wholly owned subsidiary of the Company, and will be guaranteed by certain domestic subsidiaries of the Company that are formed or acquired by the Company in the future. The Truist Credit Facility is secured by all assets of the Company and the Guarantor. The Company is subject to meet financial covenants under the Truist Credit Facility agreement. As of September 30, 2025 and December 31, 2024, the Company was in compliance with all such covenants.

As of September 30, 2025, there are approximately $274.2 million in borrowings outstanding on the ASPV Credit Facility, $363.1 million in borrowings outstanding on the MSPV Credit Facility and $146.2 million in borrowings outstanding on the Truist Credit Facility. Borrowings under the Company’s facilities are considered the Company’s borrowings for purposes of complying with the asset coverage requirements under the 1940 Act.

On October 1, 2025 and October 2, 2025, respectively, the Company, as borrower, entered into amendments to the Truist Credit Facility and ASPV Credit Facility, as disclosed in Note 12. Subsequent Events.

81

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Private Placement Notes - Series A

On March 19, 2024, the Company entered into a Note Purchase Agreement, governing the issuance of $90,000,000 aggregate principal amount of 7.69% Series A Senior Notes, Tranche A, due March 19, 2027 (the “Tranche A Notes”) and $150,000,000 aggregate principal amount of 7.78% Series A Senior Notes, Tranche B, due March 19, 2029 (the “Tranche B Notes”), to qualified institutional investors in a private placement. The Tranche A Notes and the Tranche B Notes bear interest at a rate equal to 7.69% per annum and 7.78% per annum, respectively. The Tranche A Notes and the Tranche B Notes are guaranteed by Twin Brook Capital Funding XXXIII, LLC, a subsidiary of the Company.

Interest on the Tranche A Notes and the Tranche B Notes will be due semiannually on March 19 and September 19 of each year, beginning on September 19, 2024. The Tranche A Notes and the Tranche B Notes may be redeemed in whole or in part at any time or from time to time at the Company’s option at par plus accrued interest to the prepayment date and, if applicable, a make-whole premium. In addition, the Company is obligated to offer to prepay the Tranche A Notes and the Tranche B Notes at par plus accrued and unpaid interest up to, but excluding, the date of prepayment, if certain change in control events occur. The Tranche A Notes and the Tranche B Notes are general unsecured obligations of the Company that rank pari passu with all outstanding and future unsecured and unsubordinated indebtedness issued by the Company.

In connection with the Tranche A Notes and the Tranche B Notes, the Company entered into interest rate swaps to more closely align the interest rates of the Company’s liabilities with the investment portfolio, which consists of predominately floating rate loans. The Company designated this interest rate swap and the Tranche A Notes and the Tranche B Notes in a qualifying hedge accounting relationship.

As of September 30, 2025 and December 31, 2024, the Company was in compliance with all financial covenants and other requirements of each of the Series A, Tranche A Notes and Tranche B Notes.

Private Placement Notes - Series B

On October 15, 2024, the Company, entered into a First Supplement to the Master Note Purchase Agreement dated as of March 19, 2024 , governing the issuance of 400 million aggregate principal amount of Series B Notes consisting of (i) 85 million aggregate principal amount of 6.42% Series B Senior Notes, Tranche A, due October 15, 2028 (the “Tranche A Notes”), (ii) 25 million aggregate principal amount of Series B Senior Notes, Tranche B, due October 15, 2029 to be issued at a floating rate (the “Tranche B Notes”), and (iii) 290 million aggregate principal amount of 6.52% Series B Senior Notes, Tranche C, due October 15, 2029 (the “Tranche C Notes,” collectively with the Tranche A Notes and Tranche B Notes, the “Series B Notes”), to qualified institutional investors in a private placement. The Tranche B Notes bear interest at a floating interest rate equal to three-month SOFR plus 3.24% per annum. The Series B Notes are guaranteed by Twin Brook Capital Funding XXXIII, LLC, a subsidiary of the Company. All of the Series B Tranche A Notes and the Series B Tranche B Notes and 100 million of the Series B Tranche C Notes were delivered and paid for on October 15, 2024. Of the remaining Series B Tranche C Notes, 100 million and 90 million were delivered and paid for on November 14, 2024 and December 12, 2024, respectively.

Private Placement Notes - Series C

On June 30, 2025, the Company entered into a Second Supplement to the Master Note Purchase Agreement dated as of March 19, 2024, governing the issuance of $100 million aggregate principal amount of Series C Notes consisting of (i) $25 million aggregate principal amount of 6.05% Series C Senior Notes, Tranche A, due June 30, 2028 (the “Series C Tranche A Notes”), and (ii) $75 million aggregate principal amount of 6.40% Series C Senior Notes, Tranche B, due June 30, 2030 (the “Series C Tranche B Notes,” together with the Tranche A Notes, the “Series C Notes”), to qualified institutional investors in a private placement. The Series C Tranche A Notes and the Series C Tranche B Notes bear interest at a rate equal to 6.05% per annum and 6.40% per annum, respectively. The Series C Notes are guaranteed by Twin Brook Capital Funding XXXIII, LLC, a subsidiary of the Company. All of the Series C Tranche A Notes and the Series C Tranche B Notes were delivered and paid for on June 30, 2025.

Debt Securitizations

82

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

On May 30, 2024, the Company completed an approximately $445.0 million term debt securitization (the “CLO Transaction”). Term debt securitizations are also known as collateralized loan obligations and are a form of secured financing incurred by a subsidiary of the Company, which is consolidated by the Company and subject to the Company’s overall asset coverage requirements. The secured notes issued in the CLO Transaction and the secured loan borrowed in the CLO Transaction were issued and incurred, as applicable, by Twin Brook CLO 2024-1 LLC (the “Issuer”), an indirect, wholly-owned, consolidated subsidiary of the Company, and are backed by a portfolio of collateral obligations consisting of middle market loans and participation interests in middle market loans as well as by other assets of the Issuer.

The following table presents information on the secured notes and equity interests in the CLO Transaction:

As of September 30, 2025

(Amounts in thousands)

Principal Outstanding

Interest Rate

Credit Rating

Class A Senior Secured Floating Rate Notes

$161,000

SOFR + 1.90%

AAA(sf)

Class A-L Senior Secured Floating Rate Loans

$100,000

SOFR + 1.90%

AAA(sf)

Class B Senior Secured Floating Rate Notes

$45,000

SOFR + 2.30%

AA(sf)

Class C Senior Secured Floating Rate Notes

$36,000

SOFR + 2.95%

A(sf)

Class D Senior Secured Floating Rate Notes

$27,000

SOFR + 4.95%

BBB(sf)

Equity Interests1

$76,000

None

Not Rated

Total CLO Transaction

$445,000

(1) Equity Interests were retained by the Company as of September 30, 2025.

The secured notes are scheduled to mature on July 20, 2036, unless redeemed by the Issuer, at the direction of the Adviser, serving as collateral manager, on any business day after July 20, 2026.

The Class A Notes, Class A-L Loans, Class B Notes, Class C Notes and Class D Notes (collectively, the “Secured Debt”) are the secured obligations of the Issuer and the Equity Interests are the unsecured obligations of Issuer. The Class A-L Loans may be exchanged by the lenders for Class A Notes at any time, subject to certain conditions under the indenture and related agreements. The indenture governing the CLO Transaction includes customary covenants and events of default.

As part of the CLO Transaction, a wholly owned subsidiary of the Company (the “Retention Holder”) sold and transferred certain middle market loans to the Issuer for the purchase price and other consideration set forth in a loan sale agreement and for future sales from the Retention Holder to the Issuer on an ongoing basis. Such loans constituted the initial portfolio of assets securing the Secured Debt. In connection with such sale and transfer, the Retention Holder made customary representations, warranties and covenants to the Issuer.

The Notes have not been, and will not be, registered under the Securities Act of 1933, as amended (the “Securities Act”), or any state securities or “blue sky” laws and may not be offered or sold in the United States absent registration with the SEC or an applicable exemption from registration.

The Adviser serves as collateral manager to Issuer under a collateral management agreement and is entitled to receive fees for providing the services; however, the Adviser has waived its right to receive such fees but may rescind such waiver at any time.

Short-Term Debt

In order to finance certain investment transactions, the Company may, from time to time, enter into financing agreements, whereby the Company transfers to a third party an investment that it holds in exchange for cash for a period of time, generally not to exceed 180-days from the date it was transferred (each a “Short Term Financing Transaction”). At the expiration of the agreement, the Company returns the cash and interest to the third party and receives the original investment transferred.

As of September 30, 2025 and December 31, 2024, the Company did not have borrowings under Short-Term Financing Transactions.

83

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Total debt consisted of the following as of September 30, 2025:

			As of September 30, 2025
(Amounts in thousands)			Maximum Principal Amount Committed						Principal Amount Outstanding						Principal Amount Available(1)						Carrying Value(2)						Assets Pledged as Collateral(3)
ASPV Credit Facility			$	500,000					$	274,200					$	58,956					$	274,200					$	501,263
MSPV Credit Facility			500,000						363,100						74,273						363,100						707,695
Truist Credit Facility			975,000						146,200						408,259						146,200						2,160,297
Series A Tranche A Notes			90,000						90,000						—						90,384						—
Series A Tranche B Notes			150,000						150,000						—						151,953						—
Series B Tranche A Notes			85,000						85,000						—						86,092						—
Series B Tranche B Notes			25,000						25,000						—						25,000						—
Series B Tranche C Notes			290,000						290,000						—						294,360						—
Series C Tranche A Notes			25,000						25,000						—						25,324						—
Series C Tranche B Notes			75,000						75,000						—						75,078						—
CLO Transaction			369,000						369,000												369,000						434,764
Total			$	3,084,000					$	1,892,500					$	541,488					$	1,900,691					$	3,804,018

(1)The amount available reflects any limitations related to the facilities borrowing bases.

(2)Carrying value is inclusive of adjustments for the change in fair value of the effective hedge relationship, if applicable.

(3)Fair market value of the assets held as collateral in the respective credit facility.

Total debt consisted of the following as of December 31, 2024:

			As of December 31, 2024
(Amounts in thousands)			Maximum Principal Amount Committed						Principal Amount Outstanding						Principal Amount Available(1)						Carrying Value						Assets Pledged as Collateral(2)
ASPV Credit Facility			$	500,000					$	251,300					$	69,062					$	251,300					$	493,142
MSPV Credit Facility			500,000						191,400						101,922						191,400						505,122
Truist Credit Facility			975,000						299,600						546,860						299,600						1,639,675
Series A Tranche A Notes			90,000						90,000						—						89,732						—
Series A Tranche B Notes			150,000						150,000						—						148,799						—
Series B Tranche A Notes			85,000						85,000						—						84,330						—
Series B Tranche B Notes			25,000						25,000						—						25,000						—
Series B Tranche C Notes			290,000						290,000						—						286,838						—
CLO Transaction			369,000						369,000						—						369,000						442,629
Total			$	2,984,000					$	1,751,300					$	717,844					$	1,745,999					$	3,080,569

(1)The amount available reflects any limitations related to the facilities borrowing bases.

(2)Fair market value of the assets held as collateral in the respective credit facility.

84

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Average debt outstanding and weighted average interest rates of outstanding debt for the three and nine months ended September 30, 2025 and 2024 were as follows:

			Three Months Ended September 30, 2025									Three Months Ended September 30, 2024
			Weighted Average Interest Rate			Average Debt Outstanding (in thousands)						Weighted Average Interest Rate			Average Debt Outstanding (in thousands)
ASPV Credit Facility			6.74%			$	275,154					7.91%			$	258,816
MSPV Credit Facility			6.46%			$	365,495					7.52%			$	195,370
Truist Credit Facility			6.84%			$	40,441					7.49%			$	236,526
Series A Tranche A Notes			7.69%			$	90,000					7.69%			$	90,000
Series A Tranche B Notes			7.78%			$	150,000					7.78%			$	150,000
Series B Tranche A Notes			6.42%			$	85,000
Series B Tranche B Notes			7.55%			$	25,000
Series B Tranche C Notes			6.52%			$	290,000
Series C Tranche A Notes			6.05%			$	25,000
Series C Tranche B Notes			6.40%			$	75,000
CLO Transaction			6.59%			$	369,000					7.57%			$	369,000
Total Weighted Average			6.73%			$	1,790,090					7.65%			$	1,299,712

			Nine Months Ended September 30, 2025									Nine Months Ended September 30, 2024
			Weighted Average Interest Rate			Average Debt Outstanding (in thousands)						Weighted Average Interest Rate			Average Debt Outstanding (in thousands)
ASPV Credit Facility			6.73%			$	289,481					8.06%			$	212,435
MSPV Credit Facility			6.47%			$	346,156					7.74%			$	261,637
Truist Credit Facility			6.78%			$	56,662					7.56%			$	147,947
Series A Tranche A Notes			7.69%			$	90,000					7.69%			$	64,380
Series A Tranche B Notes			7.78%			$	150,000					7.78%			$	107,299
Series B Tranche A Notes			6.42%			$	85,000
Series B Tranche B Notes			7.55%			$	25,000
Series B Tranche C Notes			6.52%			$	290,000
Series C Tranche A Notes			6.05%			$	8,516
Series C Tranche B Notes			6.40%			$	25,549
CLO Transaction			6.64%			$	369,000					7.57%			$	166,993
Total Weighted Average			6.76%			$	1,735,364					7.72%			$	960,691

Note 6.  Agreements and Related Party Transactions

Administration Agreement

On October 25, 2022, the Company entered into an administration agreement (the “Original Administration Agreement”) with AGTB Fund Manager, LLC (the “Administrator”). Under the terms of the Original Administration Agreement, the Administrator performs, or oversees the performance of, required administrative services, which include providing office space, equipment and office services, maintaining financial records, preparing reports to shareholders and reports filed with the SEC, and managing the payment of expenses and the performance of administrative and professional services rendered by others.

On September 6, 2023, the Company entered into an amended and restated administration agreement (the “Administration Agreement”) with the Administrator. The Administration Agreement amended and restated the Original Administration Agreement in response to comments issued by certain state securities regulators in connection with their review of the

85

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Company’s continuous offering of Common Shares. The terms and conditions of the Administration Agreement are unchanged from those of the Original Administration Agreement, under which the Administrator has provided administrative services to the Company since its inception, except to (i) remove overhead expenses (including rent, office equipment and utilities) from the description of costs and expenses of the Administrator that are to be borne by the Company and (ii) clarify certain types of costs and expenses related to the Company’s operations, administration and transactions that are to be borne by the Company.

The Company reimburses the Administrator for services performed for it pursuant to the terms of the Administration Agreement. In addition, pursuant to the terms of the Administration Agreement, the Administrator may delegate its obligations under the Administration Agreement to an affiliate or to a third party and the Company will reimburse the Administrator for any services performed for it by such affiliate or third party.

Unless earlier terminated as described below, the Administration Agreement will remain in effect until September 6, 2026 and from year to year thereafter if approved annually by the vote of the Board of Trustees and the vote of a majority of the Company’s independent trustees (the “Independent Trustees”). The Administration Agreement may be terminated by either party without penalty upon not less than 60 days’ written notice to the other.

No person who is an officer, trustee, or employee of the Administrator or its affiliates and who serves as a trustee of the Company receives any compensation from the Company for his or her services as a trustee. However, the Company reimburses the Administrator (or its affiliates) for an allocable portion of the compensation paid by the Administrator or its affiliates to the Company’s officers who provide operational and administrative services, as well as their respective staffs and other professionals who provide services to the Company, who assist with the preparation, coordination and administration of the foregoing or provide other “back office” or “middle office” financial or operational services to the Company (based on the percentage of time those individuals devote, on an estimated basis, to the business and affairs of the Company). Trustees who are not affiliated with the Administrator receive compensation for their services and reimbursement of expenses incurred to attend meetings.

For the three and nine months ended September 30, 2025, the Administrator charged approximately $248,000 and $1,078,000 for certain costs and expenses allocable to the Company under the terms of the Administration Agreement. For the three and nine months ended September 30, 2024, the Administrator charged approximately $489,000 and $1,084,000 for certain costs and expenses allocable to the Company under the terms of the Administration Agreement.

Investment Management Agreement

On October 25, 2022, the Company entered into an investment management agreement (the “Original Investment Management Agreement”) with the Adviser. Under the terms of the Original Investment Management Agreement, the Adviser is responsible for originating prospective investments, conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring the Company’s investments and monitoring the Company’s investments and portfolio companies on an ongoing basis.

On September 6, 2023, the Company entered into an amended and restated investment management agreement (the “Prior Investment Management Agreement”) with its Adviser, in response to comments issued by certain state securities regulators in connection with their review of the Company’s continuous offering of Common Shares. The terms of the Prior Investment Management Agreement were unchanged from those of the Original Investment Management Agreement, except to (i) remove conditional language that sunsets certain provisions if the Company’s securities become “covered securities,” as defined in Section 18 of the Securities Act of 1933, as amended; (ii) remove overhead expenses (including rent, office equipment and utilities) from the costs and expenses of the Administrator that are to be borne by the Company; (iii) clarify certain types of costs and expenses related to the Company’s operations, administration and transactions that are to be borne by the Company; and (iv) clarify the Adviser’s indemnification standard is consistent with the NASAA Omnibus Guidelines.

In connection with the TPG Transaction closing on November 1, 2023, the Company entered into an amended and restated investment management agreement (the “Investment Management Agreement”) with its Adviser. Under applicable law, the TPG Transaction resulted in an assignment and automatic termination of the Prior Investment Management Agreement. The Investment Management Agreement became effective upon the closing of the TPG Transaction and the terms of the Investment Management Agreement are identical to the Prior Investment Management Agreement. On September 26, 2023, the Company’s shareholders approved the Investment Management Agreement.

86

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Unless earlier terminated as described below, the Investment Management Agreement will remain in effect until November 1, 2026 and from year to year thereafter if approved annually by the vote of the Board of Trustees of the Company or by the vote of a majority of the outstanding voting securities of the Company, and the vote of a majority of the Company’s Independent Trustees. The Investment Management Agreement will automatically terminate in the event of assignment. The Investment Management Agreement may be terminated by (1) the Company without penalty on 60 days’ written notice, (2) by the vote of a majority of the outstanding voting securities of the Company or by the vote of the Company’s trustees, or (3) the Adviser on 120 days’ written notice.

From time to time, the Adviser may pay amounts owed by the Company to third-party providers of goods or services, including the Board, and the Company will subsequently reimburse the Adviser for such amounts paid on its behalf. Amounts payable to the Adviser are settled in the normal course of business without formal payment terms.

The Investment Management Agreement also provides that the Company reimburses the Adviser for certain organizational costs incurred prior to the commencement of the Company’s operations, and for certain offering costs.

As of September 30, 2025 and December 31, 2024, the Company has approximately $5.3 million and $3.1 million, respectively, payable to the Adviser for organizational, offering and operating costs, which is included in “accrued expenses and other liabilities payable to affiliate” and “due to affiliate” on the statements of assets and liabilities.

Under the terms of the Investment Management Agreement, the Company pays the Adviser a base management fee and certain incentive fees. The cost of both the base management fee and the incentive fee will ultimately be borne by the Company’s shareholders.

The base management fee is calculated at an annual rate of 1.25% of the Company’s net assets. For services rendered under the Investment Management Agreement, the base management fee is payable monthly in arrears. The base management fee is calculated based on the Company’s net assets at the first business day of the applicable month.

For the three and nine months ended September 30, 2025, the Company accrued approximately $6.3 million and $16.8 million of base management fees payable to the Adviser. For the three and nine months ended September 30, 2024, the Company accrued approximately $4.2 million and $10.2 million of base management fees payable to the Adviser. As of September 30, 2025 and December 31, 2024, base management fees payable by the Company to the Adviser were approximately $6.3 million and $4.6 million, respectively.

Pursuant to the Investment Management Agreement, the Adviser is entitled to an incentive fee (“Incentive Fee”), which consists of two components; an incentive fee based on income and an incentive fee based on capital gains.

The portion based on the Company’s income is based on Pre-Incentive Fee Net Investment Income Returns. “Pre-Incentive Fee Net Investment Income Returns” means, as the context requires, either the dollar value of, or percentage rate of return on the value of the Company’s net assets at the end of the immediate preceding quarter from, interest income, dividend income and any other income (including any other fees, such as commitment, origination, structuring, diligence and consulting fees or other fees that the Company receives from portfolio companies) accrued during the calendar quarter, minus the Company’s operating expenses accrued for the quarter (including the management fee, expenses payable under the Administration Agreement entered into between the Company and the Administrator, and any interest expense or fees on any credit facilities or outstanding debt and dividends paid on any issued and outstanding preferred shares, but excluding the incentive fee and any shareholder servicing and/or distribution fees).

Pre-Incentive Fee Net Investment Income Returns include, in the case of investments with a deferred interest feature (such as original issue discount (“OID”), debt instruments with payment-in-kind (“PIK”) interest and zero coupon securities), accrued income that the Company has not yet received in cash. Pre-Incentive Fee Net Investment Income Returns do not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation. The impact of expense support payments and recoupments are also excluded from Pre-Incentive Fee Net Investment Income Returns.

Pre-Incentive Fee Net Investment Income Returns, expressed as a rate of return on the value of the Company’s net assets at the end of the immediate preceding quarter, is compared to a “hurdle rate” of return of 1.25% per quarter (5.0% annualized).

87

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

The Company will pay the Adviser an incentive fee quarterly in arrears with respect to the Company’s Pre-Incentive Fee Net Investment Income Returns in each calendar quarter as follows:

•No incentive fee based on Pre-Incentive Fee Net Investment Income Returns in any calendar quarter in which the Company’s Pre-Incentive Fee Net Investment Income Returns do not exceed the hurdle rate of 1.25% per quarter (5.0% annualized) (the “hurdle rate” or “Hurdle”);

•100% of the dollar amount of the Company’s Pre-Incentive Fee Net Investment Income Returns with respect to that portion of such Pre-Incentive Fee Net Investment Income Returns, if any, that exceeds the Hurdle but is less than a rate of return of 1.43% (5.72% annualized). The Company refers to this portion of its Pre-Incentive Fee Net Investment Income Returns (which exceeds the hurdle rate but is less than 1.43%) as the “catch-up.” The “catch-up” is meant to provide the Adviser with approximately 12.5% of the Company’s Pre-Incentive Fee Net Investment Income Returns as if a hurdle rate did not apply if this net investment income exceeds 1.43% in any calendar quarter; and 12.5% of the dollar amount of the Company’s Pre-Incentive Fee Net Investment Income Returns, if any, that exceed a rate of return of 1.43% (5.72% annualized). This reflects that once the Hurdle is reached and the catch-up is achieved, 12.5% of all Pre-Incentive Fee Net Investment Income Returns thereafter are allocated to the Adviser.

These calculations are pro-rated for any period of less than three months and adjusted for any share issuances or repurchases during the relevant quarter.

The second component of the incentive fee, the capital gains incentive fee, is payable at the end of each calendar year in arrears. The amount payable equals 12.5% of cumulative realized capital gains from inception through the end of such calendar year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid incentive fee on capital gains as calculated in accordance with GAAP. The Company will accrue, but will not pay, a capital gains incentive fee with respect to unrealized appreciation because a capital gains incentive fee would be owed to the Adviser if the Company were to sell the relevant investment and realize a capital gain.

For the three and nine months ended September 30, 2025, the Company accrued approximately $7.4 million and $20.2 million of income incentive fees. For the three and nine months ended September 30, 2024, the Company accrued approximately $5.5 and $13.9 million of income incentive fees. As of September 30, 2025 and December 31, 2024, the Company had approximately $7.4 million and $5.5 million, respectively, of income incentive fees payable.

As of September 30, 2025, the Company had approximately $0.0 million of accrued capital gains incentive fees, of which none were paid or payable to the Adviser. As of December 31, 2024, the Company had no accrued capital gains incentive fees, of which none were paid or payable to the Adviser, representing no change in accrued capital gains incentive fees.

Shareholder Servicing and/or Distribution Fees — Class S and Class D

On March 1, 2023, the Company entered into an Intermediary Manager Agreement with Foreside Financial Services, LLC, as its “Intermediary Manager” and principal underwriter in connection with the offering of the shares of the Company.

The Intermediary Manager is a broker-dealer registered with the SEC is a member of the Financial Industry Regulatory Authority (“FINRA”).

The following table shows the shareholder servicing and/or distribution fees we pay the Intermediary Manager under the Intermediary Manager Agreement with respect to the Class S, Class D and Class I shares on an annualized basis as a percentage of our NAV for such class. The shareholder servicing and/or distribution fees will be paid monthly in arrears, calculated using the NAV of the applicable class as of the beginning of the first calendar day of the month.

			Shareholder Servicing and/or Distribution Fee as a % of NAV
Class S shares			0.85%
Class D shares			0.25%
Class I shares			—%

88

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Subject to FINRA and other limitations on underwriting compensation, we will pay a shareholder servicing and/or distribution fee equal to 0.85% per annum of the aggregate NAV for the Class S shares and a shareholder servicing and/or distribution fee equal to 0.25% per annum of the aggregate NAV for the Class D shares, in each case, payable monthly.

The Adviser voluntarily agreed to pay up to 0.60% of the shareholder servicing and/or distribution fee on Class S shares sold for the one-year period beginning October 1, 2023 and ending October 1, 2024. The Adviser has voluntarily agreed to pay up to 0.25% of the shareholder servicing and/or distribution fee on Class S shares sold for the period between October 1, 2024 through September 30, 2025. The Adviser has voluntarily agreed to pay up to 0.25% of the shareholder servicing and/or distribution fee on Class D shares sold in the Company’s continuous offering of Common Shares for the period between December 1, 2024 and September 30, 2025.

The shareholder servicing and/or distribution fees will be paid monthly in arrears. The shareholder servicing and/or distribution fees are similar to sales commissions. The distribution and servicing expenses borne by the participating brokers may be different from and substantially less than the amount of shareholder servicing and/ or distribution fees charged. The Intermediary Manager will reallow (pay) all or a portion of the shareholder servicing and/or distribution fees to participating brokers and servicing brokers for ongoing shareholder services performed by such brokers, and, at the request of the Fund, will waive shareholder servicing and/or distribution fees to the extent a broker is not eligible to receive it for failure to provide such services. Because the shareholder servicing and/or distribution fees with respect to Class S shares and Class D shares are calculated based on the aggregate NAV for all of the outstanding shares of each such class, it reduces the NAV with respect to all shares of each such class, including shares issued under our DRIP. The distribution and servicing plan adopted in compliance with Rule 12b-1 is a compensation plan, which means that the Intermediary Manager is compensated regardless of its expenses, as opposed to a reimbursement plan which reimburses only for expenses incurred. The Intermediary Manager does not retain any shareholder servicing and/or distribution fees for profit. All shareholder servicing and/or distribution fees are held in a retention account by the Intermediary Manager to pay for and/or reimburse the Adviser for distribution-related expenditures.

Eligibility to receive the shareholder servicing and/or distribution fee is conditioned on a broker providing the following ongoing services with respect to the Class S or Class D shares: assistance with recordkeeping, answering investor inquiries regarding us, including regarding distribution payments and reinvestments, helping investors understand their investments upon their request, and assistance with share repurchase requests. If the applicable broker is not eligible to receive the shareholder servicing and/or distribution fee due to failure to provide these services, the Intermediary Manager, at the request of the Fund, will waive the shareholder servicing and/or distribution fee that broker would have otherwise been eligible to receive. The shareholder servicing and/or distribution fees are ongoing fees that are not paid at the time of purchase.

For the three and nine months ended September 30, 2025, the Company accrued approximately $470,000 and $1,101,000 of Class S shareholder servicing and distribution fees, of which $138,000 and $324,000, respectively, were waived as they were borne by the Adviser. For the three and nine months ended September 30, 2025, the Company accrued approximately $2,000 and $4,000 of Class D shareholder servicing and distribution fees, of which $2,000 and $4,000, respectively, were waived as they were borne by the Advisor. For the three and nine months ended September 30, 2024, the Company accrued approximately $157,000 and $368,000 of Class S shareholder servicing and distribution fees, of which $111,000 and $260,000, respectively, were waived as they were borne by the Adviser. For the three and nine months ended September 30, 2024, the Company accrued approximately $1,000 and $2,000 of Class D shareholder servicing and distribution fees.

Expense Support and Conditional Reimbursement Agreement

The Company entered into an expense support and conditional reimbursement agreement (the “Expense Support Agreement”) with the Adviser on October 25, 2022. The Adviser may elect to pay certain expenses (each, an “Expense Payment”), provided that no portion of the payment will be used to pay any interest or distributions and/or shareholder servicing fees of the Company. Any Expense Payment that the Adviser has committed to pay must be paid by the Adviser to the Company in any combination of cash or other immediately available funds no later than forty-five days after such commitment was made in writing, and/or offset against amounts due from the Company to the Adviser or its affiliates.

89

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Following any calendar month in which Available Operating Funds (as defined below) exceed the cumulative distributions accrued to the Company’s shareholders based on distributions declared with respect to record dates occurring in such calendar month (the amount of such excess being hereinafter referred to as “Excess Operating Funds”), the Company shall pay such Excess Operating Funds, or a portion thereof, 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 month have been reimbursed. Any payments required to be made by the Company shall be referred to herein as a “Reimbursement Payment”. “Available Operating Funds” means the sum of (i) net investment company taxable income (including net short-term capital gains reduced by net long-term capital losses), (ii) net capital gains (including the excess of net long-term capital gains over net short-term capital losses) and (iii) dividends and other distributions paid 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).

No Reimbursement Payment for any month will be made if: (1) the “Effective Rate of Distributions Per Share” (as defined below) declared by the Company at the time of such Reimbursement Payment is less than the Effective Rate of Distributions Per Share at the time the Expense Payment was made to which such Reimbursement Payment relates, or (2) the “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. Pursuant to the Expense Support Agreement, “Effective Rate of Distributions Per Share” means the annualized rate (based on a 365 day year) of regular cash distributions per share exclusive of returns of capital, distribution rate reductions due to distribution and shareholder fees, and declared special dividends or special distributions, if any. The “Operating Expense Ratio” is calculated by dividing operating expenses, less organizational and offering expenses, base management and incentive fees owed to Adviser, and interest expense, by 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 month, except to the extent the Adviser has waived its right to receive such payment for the applicable month.

For the three and nine months ended September 30, 2025 and 2024, no such Expense Payments were made by the Adviser.

Affiliated Transactions

The Company may be prohibited under the 1940 Act from participating in certain transactions with its affiliates without prior approval of the Company’s Independent Trustees, and in some cases, the prior approval of the SEC. The Company intends to rely on exemptive relief that has been granted by the SEC to the Company, the Adviser, and TPG Angelo Gordon to permit the Company to co-invest with other funds managed by the Adviser or TPG Angelo Gordon, in a manner consistent with the Company’s investment objective, positions, policies, strategies and restrictions as well as regulatory requirements and other pertinent factors.

Pursuant to such exemptive relief, the Company is generally permitted to co-invest with certain of its affiliates if a “required majority” (as defined in Section 57(o) of the 1940 Act) of the Board of Trustees make certain conclusions in connection with a co-investment transaction, including that (1) the terms of the transaction, including the consideration to be paid, are reasonable and fair to the Company and its shareholders and do not involve overreaching of the Company or its shareholders on the part of any person concerned, (2) the transaction is consistent with the interests of the Company’s shareholders and is consistent with its investment objective and strategies, and (3) the investment by its affiliates would not disadvantage the Company, and the Company’s participation would not be on a basis different from or less advantageous than that on which its affiliates are investing. In certain situations where co-investment with one or more funds managed by TPG Angelo Gordon is not permitted or appropriate, TPG Angelo Gordon will need to decide which funds will proceed with the investment. TPG Angelo Gordon will make these determinations based on its policies and procedures, which are designed to reasonably ensure that investment opportunities are allocated fairly and equitably among affiliated funds over time and in a manner that is consistent with applicable laws, rules and regulations.

90

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Investment in Affiliated Funds

The Company holds equity investments through its interest in the affiliated funds, Twin Brook Equity Holdings, LLC and Twin Brook Segregated Equity Holdings, LLC. These were created to hold equity interests that are purchased alongside the underlying portfolio companies’ debt.

Fair value for the three and nine months ended September 30, 2025 and 2024, and transactions of the Company’s investments in affiliates were as follows:

			Investment in Affiliated Funds at Fair Value for the Three Months Ended September 30, 2025
(Amounts in thousands)			Fair Value as of July 1, 2025						Gross Additions						Gross Reductions						Net Realized Gain (Loss)						Net Change in Unrealized Appreciation (Depreciation)						Fair Value as of September 30, 2025						Dividend, Interest, PIK and Other Income
Non-controlled/affiliated investments
Twin Brook Equity Holdings, LLC			$	91,853					$	6,031					$	(1,865)					$	466					$	168					$	96,653					$	—
Twin Brook Segregated Equity Holdings, LLC			15						—						—						—						—						15						—
Total non-controlled/affiliated investments			$	91,868					$	6,031					$	(1,865)					$	466					$	168					$	96,668					$	—

			Investment in Affiliated Funds at Fair Value for the Nine Months Ended September 30, 2025
(Amounts in thousands)			Fair Value as of January 1, 2025						Gross Additions						Gross Reductions						Net Realized Gain (Loss)						Net Change in Unrealized Appreciation (Depreciation)						Fair Value as of September 30, 2025						Dividend, Interest, PIK and Other Income
Non-controlled/affiliated investments
Twin Brook Equity Holdings, LLC			$	80,638					$	13,806					$	(3,949)					$	1,180					$	4,978					$	96,653					$	—
Twin Brook Segregated Equity Holdings, LLC			16						—						—						—						(1)						15						—
Total non-controlled/affiliated investments			$	80,654					$	13,806					$	(3,949)					$	1,180					$	4,977					$	96,668					$	—

91

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

			Investment in Affiliated Funds at Fair Value for the Three Months Ended September 30, 2024
(Amounts in thousands)			Fair Value as of July 1, 2024						Gross Additions						Gross Reductions						Net Realized Gain (Loss)						Net Change in Unrealized Appreciation (Depreciation)						Fair Value as of September 30, 2024						Dividend, Interest, PIK and Other Income
Non-controlled/affiliated investments
Twin Brook Equity Holdings, LLC			$	69,894					$	6,514					$	(650)					$	514					$	1,790					$	78,062					$	—
Twin Brook Segregated Equity Holdings, LLC			19						—						—						—						—						19						—
Total non-controlled/affiliated investments			$	69,913					$	6,514					$	(650)					$	514					$	1,790					$	78,081					$	—

			Investment in Affiliated Funds at Fair Value for the Nine Months Ended September 30, 2024
(Amounts in thousands)			Fair Value as of January 1, 2024						Gross Additions						Gross Reductions						Net Realized Gain (Loss)						Net Change in Unrealized Appreciation (Depreciation)						Fair Value as of September 30, 2024						Dividend, Interest, PIK and Other Income
Non-controlled/affiliated investments
Twin Brook Equity Holdings, LLC			$	54,697					$	20,903					$	(964)					$	549					$	2,877					$	78,062					$	—
Twin Brook Segregated Equity Holdings, LLC			17						—						—						—						2						19						—
Total non-controlled/affiliated investments			$	54,714					$	20,903					$	(964)					$	549					$	2,879					$	78,081					$	—

Note 7.  Derivatives

The Company may enter into foreign currency forward contracts from time to time to help mitigate the impact that an adverse change in foreign exchange rates would have on the value of the Company’s investments denominated in foreign currencies.

In order to better define its contractual rights and to secure rights that will help the Company mitigate its counterparty risk, the Company may enter into an International Swaps and Derivatives Association, Inc. Master Agreement (“ISDA Master Agreement”) or a similar agreement with its derivative counterparties. An ISDA Master Agreement is a bilateral agreement between the Company and a counterparty that governs OTC derivatives, including foreign currency forward contracts, and typically contains, among other things, collateral posting terms and netting provisions in the event of a default and/or termination event. The provisions of the ISDA Master Agreement typically permit a single net payment in the event of a default (close-out netting) or similar event, including the bankruptcy or insolvency of the counterparty. The Company minimizes counterparty credit risk by only entering into agreements with counterparties that it believes to be of good standing and by monitoring the financial stability of those counterparties.

92

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

For the three and nine months ended September 30, 2025, the Company’s monthly average USD notional exposure to derivatives was approximately $715,338,000 and $659,809,000. For the three and nine months ended September 30, 2024, the Company’s monthly average USD notional exposure to derivatives was approximately $1,391,000 and $1,521,000.

The tables below present derivatives contracts as of September 30, 2025 and their respective classification on the consolidated statement of assets and liabilities:

Derivative Contracts/Hedged Items			Fair Value (Amounts in Thousands)			Statement of Assets and Liabilities Classification
Foreign currency forward contracts			$	8		Unrealized gain on derivative contracts
Interest rate swaps(1)			3,583			Unrealized gain on derivative contracts
Interest rate swaps(1)			(2,655)			Unrealized loss on derivative contracts
Interest rate options			507			Unrealized gain on derivative contracts
Hedged items(2)			8,191			Debt

(1) The interest rate swaps above are designated in a qualifying hedging relationship with unsecured borrowings.

(2) The hedged items above represent the carrying value adjustment to unsecured borrowings in a designated hedging relationship as further described in the hedging note below.

93

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

The table below presents the impact to the consolidated statements of operations from derivative contracts that were not designated in a qualifying hedging relationship during the three and nine months ended September 30, 2025 and 2024:

(Amounts in thousands)			Three Months Ended September 30, 2025			Three Months Ended September 30, 2024			Nine Months Ended September 30, 2025			Nine Months Ended September 30, 2024
Net change in unrealized gain (loss) on foreign currency forward contracts			$	14		$	(4)		$	(38)		$	33
Net change in unrealized gain (loss) on interest rate swaps and options			(630)			(1,387)			(304)			(1,387)
Realized (loss) on foreign currency forward contracts			(36)			(9)			—			5

The Company has not applied counterparty netting or collateral netting; as such, the amounts of cash collateral received and posted are not offset against the derivative assets and derivative liabilities in the consolidated statements of assets and liabilities.

The following tables present the Company’s assets and liabilities related to derivatives by counterparty, net of amounts available for offset under a master netting arrangement and net of any collateral received or pledged by the Company for such assets and liabilities as of September 30, 2025:

(Amounts in thousands)			As of September 30, 2025
Assets			Derivative Assets Subject to Master Netting Agreement			Derivatives Available for Offset			Non-Cash Collateral Received			Cash Collateral Received			Net Amount of Derivative Assets(1)
Morgan Stanley Capital Services, LLC			$	3,394		$	(449)		$	—		$	—		$	2,945
MUFG Bank, Ltd.			186			(186)			—			—			—
Wells Fargo Bank, N.A.			106			(106)			—			—			—
Regions Bank			412			—			—			—			412
Total			$	4,098		$	(741)		$	—		$	—		$	3,357

(Amounts in thousands)			As of September 30, 2025
Liabilities			Derivative Liabilities Subject to Master Netting Agreement			Derivatives Available for Offset			Non-Cash Collateral Received			Cash Collateral Pledged(2)			Net Amount of Derivative Liabilities(3)
Morgan Stanley Capital Services, LLC			$	(449)		$	449		$	—		$	—		$	—
MUFG Bank, Ltd.			(1,657)			186			—			1,471			—
Wells Fargo Bank, N.A.			(549)			106			—			443			—
Regions Bank			—			—			—			—			—
Total			$	(2,655)		$	741		$	—		$	1,914		$	—

(1) Net amount of derivative assets represents the net amount due from the counterparty to the Company.

(2) The actual collateral pledged could be more than the amount shown due to over collateralization.

(3) Net amount of derivative liabilities represents the net amount due from the Company to the counterparty.

94

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Hedging

In connection with certain fixed rate unsecured notes issued by the Company, the Company has entered into fixed to floating interest rate swaps to more closely align the interest rates of such liabilities with the Company’s investment portfolio, which consists primarily of floating rate loans. For derivative instruments designated in qualifying hedge relationships, the change in fair value of the hedging instrument are recorded as interest expense and in the consolidated statements of operations.

The table below presents the impact to the consolidated statements of operations from derivative assets and liabilities designated in a qualifying hedge accounting relationship for the three and nine months ended September 30, 2025 and 2024:

(Amounts in thousands)			Three Months Ended September 30, 2025			Three Months Ended September 30, 2024			Nine Months Ended September 30, 2025			Nine Months Ended September 30, 2024			Financial Statement Location
Interest rate swaps			$	(1,070)		$	6,377		$	(14,766)		$	5,851		Interest expense
Hedged items			$	769		$	(6,377)		$	13,493		$	(5,851)		Interest expense

The table below presents the carrying value of unsecured borrowings as of September 30, 2025 that are designated in a qualifying hedging relationship and the related cumulative hedging adjustment (increase/(decrease)) from current and prior hedging relationships included in such carrying values:

Description			Principal Amount (Amounts in thousands)			Carrying Value (Amounts in thousands)			Cumulative Hedging Adjustments (Amounts in thousands)
Series A Tranche A Notes			$	90,000		$	90,384		$	384
Series A Tranche B Notes			150,000			151,953			1,953
Series B, Tranche A Notes			85,000			86,092			1,092
Series B, Tranche C Notes			290,000			294,360			4,360
Series C, Tranche A Notes			25,000			25,324			324
Series C, Tranche B Notes			75,000			75,078			78
Total			$	715,000		$	723,191		$	8,191

The table below presents the carrying value of unsecured borrowings as of December 31, 2024 that are designated in a qualifying hedging relationship and the related cumulative hedging adjustment (increase/(decrease)) from current and prior hedging relationships included in such carrying values:

Description			Principal Amount (Amounts in thousands)			Carrying Value (Amounts in thousands)			Cumulative Hedging Adjustments (Amounts in thousands)
Series A, Tranche A Notes			$	90,000		$	89,732		$	(268)
Series A, Tranche B Notes			150,000			148,799			(1,201)
Series B, Tranche A Notes			85,000			84,330			(670)
Series B, Tranche C Notes			290,000			286,838			(3,162)
Total			$	615,000		$	609,699		$	(5,301)

95

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Note 8.  Commitments and Contingencies

Commitments

The Company’s investment portfolio contains debt investments that are in the form of revolving lines of credit and unfunded delayed draw commitments, which require the Company to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements.

Unfunded portfolio company commitments and funded debt investments are presented on the consolidated schedule of investments and are fair valued. Unrealized appreciation or depreciation, if any, is included in the consolidated statements of assets and liabilities and consolidated statements of operations.

As of September 30, 2025 and December 31, 2024, the Company had the following outstanding commitments to fund investments in current portfolio companies:

Portfolio Company			September 30, 2025			December 31, 2024
First lien senior secured debt			(Amounts in thousands)			(Amounts in thousands)
3BC Matrix Acquisition, LLC			$	1,564		$	—
50Floor, LLC			106			146
626 Holdings Equity, LLC			—			39
A. P. Nonweiler Co. Inc			1,523			—
A.P.A Industries, LLC			1,523			1,523
Abrasive Technology Intermediate, LLC			17			104
ACES Intermediate, LLC			7,114			7,114
ADC Purchaser Inc			6,013			—
Advanced Lighting Acquisition, LLC			1,215			324
ADVI Health, LLC			1,062			1,062
Advocate RCM Acquisition Corp			2,902			2,902
AEP Passion Intermediate Holdings, Inc.			8			14
AFC Industries, Inc.			10,164			10,258
Affinitiv, Inc.			186			186
Agility Intermediate, Inc.			53			53
AHR Intermediate, Inc			16,283			13,790
AirPro Diagnostics, LLC			4,697			—
AKS Engineering and Forestry, LLC			2,890			—
Alcresta Buyer, Inc			7,121			16,797
Aligned Dental Management Services, LLC			4,992			—
ALM Media, LLC			—			2,068
AlphaCoin LLC			7,119			7,537
Altamira Material Solutions, LP			11			11
AM Buyer, LLC			851			32
AMCP Treatment Intermediate, LLC			9,653			—
American Family Care, LLC			17,337			5,756
Ansira Partners II, LLC			6,142			—
Answer Acquisition, LLC			405			759
Aptitude Health Holdings, LLC			267			227
Aquatic Sales Solutions, LLC			70			70
ASC Ortho Management, LLC			16			17

96

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Portfolio Company			September 30, 2025			December 31, 2024
Ascend Plastic Surgery Partners MSO LLC			19,880			24,879
Ascent Lifting, Inc.			2,500			2,500
ASP Global Acquisition, LLC			7,469			9,872
AvCarb, LLC			—			32
AWI Group, LLC			2,918			7,553
Baker Manufacturing Company, LLC			2,898			2,898
Banner Buyer, LLC			370			296
Barkley, LLC			2,300			2,300
BBG Intermediate Holdings, Inc.			4			4
BCI Burke Holding Corp.			9,036			9,036
Beacon Oral Specialists Management LLC			18,772			188
Beghou Consulting, LLC			1,357			1,136
Behavior Frontiers, LLC			—			1,344
Best Version Media Acquisition, LLC			2,897			3,976
Bestop, Inc			12,499			12,615
BPCP EE Intermedco LLC			2,244			3,387
BPCP NSA Intermedco, Inc			11,237			13,497
BPCP WLF Intermedco LLC			12,167			16,844
Brightview, LLC			10			—
BSC ASI Buyer, LLC			3,661			3,661
BSC Top Shelf Blocker LLC			2,256			2,256
Bulk Lift International, LLC			1,440			1,801
Canadian Orthodontic Partners Corp			29			30
CAP KSI Holdings LLC			4,287			5,835
Capital Construction, LLC			9,173			—
CARDS Acquisition, Inc			18,780			27,012
Certified Collision Group Acquisition Corp			19			19
Champion Motorsports Group, LLC			56			56
Change Academy at Lake of the Ozarks, LLC			3,932			—
CHS Holdco, LLC			14,804			—
CL Services Acquisition, LLC			36,623			11,529
CNS Purchaser, LLC			15,271			14,280
Community Care Partners, LLC			—			23
Compass Restoration Intermediary Holdings, LLC			3,709			—
Copperweld Group, Inc.			—			200
Cosmetic Solutions, LLC			—			252
CPS Power Buyer, LLC			13,194			3,079
CR Services Intermediate, LLC			19			94
Creative Outdoor Holding Inc			12,909			—
CSL Intermediate Acquisition LLC			5,237			2,553
Custom Agronomics Holdings, LLC			2,976			786
DASCO HME, LLC			7,891			—
Datum Acquisition, LLC			2,146			1,312
DealerOn Inc.			314			314
DemandTec, LLC			5,360			—

97

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Portfolio Company			September 30, 2025			December 31, 2024
Dermatology Medical Partners OpCo, LLC			9			9
Diamondback Buyer, LLC			75			2,713
DNS IMI Acquisition Corp			56			38
Double E Company, LLC			1,152			265
Duggal Acquisition, LLC			12,543			11,079
Dykstra's Auto, LLC			5,396			88
Dynamic Campus Acquisition, Inc.			13,264			—
Eastern Communications Solutions, Inc.			3,240			3,240
Edko Acquisition, LLC			26			26
EH Management Company, LLC			38			38
Empire Equipment Company, LLC			251			251
Endodontic Practice Partners, LLC			12,123			11,438
E-Phoenix Acquisition Co. Inc.			68			53
Esquire Deposition Solutions, LLC			6,746			7,666
Ever Fresh Fruit Company, LLC			2,532			3,893
Exclusive Concepts, LLC			3,343			4,833
Fastlap, LLC			677			14,806
Formulated Buyer, LLC			16			2
Franchise Fastlane, LLC			15			15
FreshAddress, LLC			30			30
Fyzical Buyer, LLC			1,068			1,653
Genius Bidco, LLC			7,755			8,231
Geriatric Medical and Surgical Supply, LLC			300			300
Gifthealth, Inc.			10,835			—
GM Services Buyer, LLC			13,657			—
Gold Medal Holdings, Inc.			2,668			3,986
Golden Bear PT Partners, LLC			11			11
GPSTrackit Holdings, LLC			2,067			4,429
Green Monster Acquisition, LLC			11			—
GS XX Corporation			2,381			2,381
Guardian Dentistry Practice Management, LLC			4,188			4,188
H2 Holdco, Inc.			14,697			16,664
Harley Exteriors Acquisition, LLC			4,370			5,251
Health and Wellness Partners LLC			8,288			—
HEC Purchaser Corp.			7,095			7,843
Helpware, Inc.			2,429			2,531
Highland Acquisition, Inc.			1,771			1,771
HLSG Intermediate, LLC			2,496			16
Home Brands Group Holdings, Inc.			48			48
HTI Intermediate, LLC			2,070			3,770
Hultec Buyer, LLC			1,488			3,288
Hydromax USA, LLC			1,458			182
Icelandirect, LLC			6			6
Icreon Holdings, LLC			536			1,071
IMA Group Management Company, LLC			4,105			192

98

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Portfolio Company			September 30, 2025			December 31, 2024
Infolinks Media Buyco, LLC			30			38
Innovative FlexPak, LLC			373			232
IPC Pain Acquisition, LLC			1,140			1,140
Ironhorse Purchaser, LLC			5,813			3,924
ISPN Intermediate, LLC			718			718
ISSA, LLC			13			131
Jacent Strategic Merchandising, LLC			1,330			—
Johns Byrne LLC			4,039			4,039
Juniper Landscaping Holdings LLC			8,933			1,630
K-1 Packaging Group, LLC.			4,639			6,579
Kaizen Auto Care, LLC			13			117
Keystone Partners, LLC			2,753			3,691
Kittyhawk, Inc			3,571			3,571
Kravet Design LLC			4,349			4,349
Kwalu, LLC			4,218			4,049
L&J Holding Company LLC			12,027			12,027
Lakeshirts LLC			18,765			18,474
Lawn Care Holdings Purchaser, Inc			7,235			13,262
Lehman Pipe Buyer, LLC			8,057			5,309
Leonard Group, Inc.			62			156
Load One Purchaser Corporation			1,956			3,201
MacKenzie Childs Acquisition, Inc.			1,575			3,374
MacNeill Pride Group Corp.			287			215
Mad Rose Company, LLC			161			342
Main Street Gourmet, LLC			—			38
Mattco Forge, Inc.			3,691			4,307
Medical Technology Associates, Inc.			1,312			1,966
Merge USA, Inc			2,515			—
MetaSource, LLC			38			52
Milestone Technologies, Inc.			5,513			—
Millennia Patient Services, LLC			—			53
Montway LLC			—			150
MRC Keeler Acquisition, LLC			150			150
MS Pain, LLC			6,899			6,899
MWEC Management, LLC			4,168			4,168
My Buyer, LLC			2,360			4,633
Nasco Healthcare Inc.			734			1,982
NEFCO Holding Company, LLC			6,811			8,248
Nelson Name Plate Company			63			90
Network Partners Acquisition, LLC			38			38
Nimlok Company, LLC			320			320
North & Warren, LLC			954			—
NTM Acquisition Corp			1,809			995
NutriScience Innovations, LLC			131			131
NWI Merger Sub, Inc			8,933			8,933

99

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Portfolio Company			September 30, 2025			December 31, 2024
Optimized Marketing Acquisition, LLC			338			169
Outerbox, LLC			6,357			6,357
P and R Dental Strategies, LLC			14			19
P1 Dental MSO, LLC			4,907			—
Palmetto Technology Group, LLC			9,691			9,781
Peak Investment Holdings, LLC			65			274
Peninsula MMGY Corporation			3,691			3,691
PharmaForceIQ INC.			2,093			2,093
PHGP MB Purchaser, Inc.			71			58
Pink Lily Holdings, LLC			15			31
Polaris Labs Acquisition, LLC			2,123			2,123
Polycorp Ltd			10,261			18,583
PPW Acquisition, LLC			26			9
PRA Acquisition, LLC			56			56
Precision Point Metrics, Inc			9,280			—
Premier Early Childhood Education Partners LLC			5,203			6,261
Premier Produce One, LLC			6,752			—
PRM Management Company, LLC			1,969			1,969
Purpose Home Health Acquisition, LLC			9,999			11,028
Qin's Buffalo, LLC			4,477			4,515
Quality Liaison Services of North America, Inc			912			1,629
Raneys, LLC			1,964			1,964
Rapid Fire Safety and Security, LLC			2,411			—
Redwood Buyer, LLC			9,499			—
Reliable Medical Supply LLC			—			7
Renovation Systems, LLC			1,331			3,309
Revival Animal Health, LLC			—			52
RKD Group, LLC			—			6,872
RMS Health Care Management, LLC			—			1,620
Rose Paving, LLC			1,079			7,943
RTP Acquisition, LLC			—			15
Sage Dental Management, LLC			6,690			12,772
SAMGI Buyer, Inc.			138			138
SCP Cold Chain Packaging Buyer Corp			10,495			—
SCP ENT and Allergy Services, LLC			64			51
SCP OMS Services, LLC			11,046			—
SENS Intermediate Holdings LLC			6,132			—
Shasta Buyer, LLC			4,307			3,732
ShiftKey, LLC			110			110
Signature Dental Partners LLC			4,179			10,589
Signature MD, Inc			5,501			8,274
Silver Falls MSO, LLC			—			12
SimiTree Acquisition LLC			128			128
Simko Merger Sub LLC			3,644			4,835
Sixarp, LLC			4,310			2,053

100

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Portfolio Company			September 30, 2025			December 31, 2024
Southeast Primary Care Partners, LLC			—			150
Southern Orthodontic Partners Management, LLC			5,953			5,905
Southern Sports Medicine Partners, LLC			27			27
Spa Medicca, LLC			7,199			—
Spear Education Holdings, LLC			6,124			7,290
Spectrum Solutions, LLC			125			107
SPG Holdco, LLC			2,200			2,070
Star Dental Partners LLC			10,659			15,405
Starwest Botanicals Acquisition, LLC			65			87
Stax Holding Company, LLC			—			60
Steel City Wash, LLC			—			12
Storm Smart Buyer LLC			131			26
Sun Orchard, LLC			10,476			11,435
Superior Insurance Partners LLC			7,406			14,403
Superscapes Holdco, LLC			1,176			—
Surplus Solutions, LLC			3,626			6,080
TCG Services, LLC			9,280			—
Teel Plastics, LLC			3,909			324
The Channel Company, LLC			35			43
The Chempetitive Group, LLC			13,578			13,919
Therapy2000 Acquisition, LLC			6,888			—
Third Holdco, LLC			9,713			—
Trademark Global, LLC			18			18
Transitions Intermediate Holdings, LLC			1,765			1,765
Treat Planet Acquisition, LLC			2,422			1,965
Triad Technologies, LLC			332			332
TruBlue LLC			3,761			3,761
TruSource Foods LLC			5,260			—
TSR Concrete Coatings, LLC			1,534			537
U.S. Urology Partners, LLC			—			1,401
United Land Services Opco Parent, LLC			275			333
Universal Pure, LLC			2,500			2,104
US Anchors Group Inc			3,904			3,275
US Foot and Ankle Specialists, LLC			2,699			2,699
USSC Holding Corp			3,947			7,177
Value Added Distributors, LLC			3,768			3,768
Vanguard Packaging, LLC			3,233			3,821
Varsity DuvaSawko Operating Corp.			4,568			3,459
Varsity Rejuvenate Partners, LLC			5,078			5,078
Vehicle Accessories, Inc.			—			877
VersiCare Management LLC			5,846			6,034
VetEvolve Holdings, LLC			15,217			8,821
Vintage Parts, Inc			1,564			—
Vital Geriatrics Group Buyer, Inc			2,408			—
WCI Volt Purchaser, LLC			2,249			2,249

101

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Portfolio Company			September 30, 2025			December 31, 2024
Western Veterinary Partners, LLC			24			20,872
Westminster Cracker Company, Inc.			1,303			1,380
White Label Communications,LLC			—			1,534
Wolf Gordon Inc			3,809			3,809
WTWH Buyer, LLC			1,638			1,638
Yard-Nique, Inc			1,557			807
Zipline Logistics, LLC			405			574
Total unfunded portfolio company commitments			$	1,010,824		$	820,807

Other Commitments and Contingencies

From time to time, the Company may become a party to certain legal proceedings incidental to the normal course of business. As of September 30, 2025, management was not aware of any material pending or threatened litigation.

102

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Note 9.  Net Assets

Equity Issuances

As of September 30, 2025 and December 31, 2024, the Company had 84,687,951 and 60,925,719, respectively, shares issued and outstanding with a par value of $0.001 per share.

The following tables summarize transactions in common shares during the three and nine months ended September 30, 2025 and 2024:

						Three Months Ended September 30, 2025						Nine Months Ended September 30, 2025
												Shares			Amount in Thousands			Shares			Amount in Thousands
Class I:
Proceeds from shares sold												6,861,291			$	173,583		18,492,888			$	467,743
Share transfers between classes												—			—			9,899			251
Distributions reinvested												465,967			11,803			1,232,284			31,183
Repurchased shares, net of early repurchase reduction												(249,741)			(6,315)			(1,743,574)			(44,043)
Net increase (decrease)												7,077,517			$	179,071		17,991,497			$	455,134

						Three Months Ended September 30, 2025						Nine Months Ended September 30, 2025
												Shares			Amount in Thousands			Shares						Amount in Thousands
Class S:
Proceeds from shares sold												1,836,375			$	46,458		5,504,034						$	139,191
Share transfers between classes												—			—			(6,911)						(175)
Distributions reinvested												101,366			2,576			248,387						6,294
Repurchased shares, net of early repurchase reduction												—			1			(7,143)						(174)
Net increase (decrease)												1,937,741			$	49,035		5,738,367						$	145,136

103

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

						Three Months Ended September 30, 2025						Nine Months Ended September 30, 2025
												Shares			Amount in Thousands			Shares						Amount in Thousands
Class D:
Proceeds from shares sold												17,339			$	439		41,331						$	1,046
Share transfers between classes												—			—			(2,989)						(76)
Distributions reinvested												844			21			2,128						53
Repurchased shares, net of early repurchase reduction												—			—			(7,597)						(192)
Net increase (decrease)												18,183			$	460		32,873						$	831

			Three Months Ended September 30, 2024									Nine Months Ended September 30, 2024
			Shares						Amount in Thousands			Shares						Amount in Thousands
Class I:
Proceeds from shares sold			4,537,474						$	115,538		21,721,263						$	551,935
Share transfers between classes			—						—			19,456						495
Distributions reinvested			297,399						7,572			654,113						16,653
Repurchased shares, net of early repurchase reduction			(38,837)						(970)			(58,376)						(1,457)
Net increase (decrease)			4,796,036						$	122,140		22,336,456						$	567,626

			Three Months Ended September 30, 2024									Nine Months Ended September 30, 2024
			Shares						Amount in Thousands			Shares						Amount in Thousands
Class S:
Proceeds from shares sold			487,599						$	12,415		1,803,868						$	45,879
Share transfers between classes			—						—			(4,112)						(105)
Distributions reinvested			44,407						1,131			103,964						2,645
Net increase (decrease)			532,006						$	13,546		1,903,720						$	48,419

104

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

			Three Months Ended September 30, 2024									Nine Months Ended September 30, 2024
			Shares						Amount in Thousands			Shares						Amount in Thousands
Class D:
Proceeds from shares sold			15,317						$	390		45,623						$	1,160
Share transfers between classes			—						—			(15,344)						(390)
Distributions reinvested			519						13			1,913						49
Net increase (decrease)			15,836						$	403		32,192						$	819

Dividends

The following table reflects dividends declared on common shares during the nine months ended September 30, 2025 and 2024:

For the Nine Months Ended September 30, 2025
																		Class I
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2025						January 31, 2025						February 26, 2025						$	0.2300					$	13,438
February 25, 2025						February 28, 2025						March 27, 2025						$	0.2200					$	13,365
March 28, 2025						March 31, 2025						April 28, 2025						$	0.2200					$	13,788
April 27, 2025						April 30, 2025						May 28, 2025						$	0.2200					$	14,121
May 28, 2025						May 31, 2025						June 26, 2025						$	0.2200					$	14,580
June 27, 2025						June 30, 2025						July 29, 2025						$	0.2200					$	14,969
July 28, 2025						July 31, 2025						August 29, 2025						$	0.2200					$	15,479
August 28, 2025						August 31, 2025						September 30, 2025						$	0.2200					$	16,136
September 27, 2025						September 30, 2025						October 31, 2025						$	0.2200					$	16,525

For the Nine Months Ended September 30, 2025
																		Class S
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2025						January 31, 2025						February 26, 2025						$	0.2171					$	933
February 25, 2025						February 28, 2025						March 27, 2025						$	0.2084					$	969
March 28, 2025						March 31, 2025						April 28, 2025						$	0.2071					$	1,159
April 27, 2025						April 30, 2025						May 28, 2025						$	0.2075					$	1,307
May 28, 2025						May 31, 2025						June 26, 2025						$	0.2071					$	1,467
June 27, 2025						June 30, 2025						July 29, 2025						$	0.2075					$	1,563
July 28, 2025						July 31, 2025						August 29, 2025						$	0.2071					$	1,691
August 28, 2025						August 31, 2025						September 30, 2025						$	0.2071					$	1,843
September 27, 2025						September 30, 2025						October 31, 2025						$	0.2075					$	1,965

105

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

For the Nine Months Ended September 30, 2025
																		Class D
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2025						January 31, 2025						February 26, 2025						$	0.2300					$	16
February 25, 2025						February 28, 2025						March 27, 2025						$	0.2200					$	17
March 28, 2025						March 31, 2025						April 28, 2025						$	0.2200					$	17
April 27, 2025						April 30, 2025						May 28, 2025						$	0.2200					$	17
May 28, 2025						May 31, 2025						June 26, 2025						$	0.2200					$	19
June 27, 2025						June 30, 2025						July 29, 2025						$	0.2200					$	19
July 28, 2025						July 31, 2025						August 29, 2025						$	0.2200					$	21
August 28, 2025						August 31, 2025						September 30, 2025						$	0.2200					$	22
September 27, 2025						September 30, 2025						October 31, 2025						$	0.2200					$	23

For the Nine Months Ended September 30, 2024
																		Class I
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2024						January 31, 2024						February 29, 2024						$	0.2300					$	7,355
February 26, 2024						February 29, 2024						March 31, 2024						$	0.2300					$	7,809
March 28, 2024						March 31, 2024						April 30, 2024						$	0.2300					$	9,064
April 27, 2024						April 30, 2024						May 31, 2024						$	0.2300					$	9,566
May 28, 2024						May 31, 2024						June 30, 2024						$	0.2300					$	9,937
June 27, 2024						June 30, 2024						July 31, 2024						$	0.2300					$	10,987
July 28, 2024						July 31, 2024						August 31, 2024						$	0.2300					$	11,247
August 28, 2024						August 31, 2024						September 30, 2024						$	0.2400					$	12,183
September 27, 2024						September 30, 2024						October 31, 2024						$	0.2400					$	12,615

For the Nine Months Ended September 30, 2024
																		Class S
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2024						January 31, 2024						February 29, 2024						$	0.2246					$	329
February 26, 2024						February 29, 2024						March 31, 2024						$	0.2250					$	363
March 28, 2024						March 31, 2024						April 30, 2024						$	0.2246					$	410
April 27, 2024						April 30, 2024						May 31, 2024						$	0.2248					$	439
May 28, 2024						May 31, 2024						June 30, 2024						$	0.2246					$	531
June 27, 2024						June 30, 2024						July 31, 2024						$	0.2248					$	575
July 28, 2024						July 31, 2024						August 31, 2024						$	0.2246					$	603
August 28, 2024						August 31, 2024						September 30, 2024						$	0.2346					$	686
September 27, 2024						September 30, 2024						October 31, 2024						$	0.2348					$	724

106

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

For the Nine Months Ended September 30, 2024
																		Class D
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2024						January 31, 2024						February 29, 2024						$	0.2246					$	3
February 26, 2024						February 29, 2024						March 31, 2024						$	0.2250					$	11
March 28, 2024						March 31, 2024						April 30, 2024						$	0.2246					$	12
April 27, 2024						April 30, 2024						May 31, 2024						$	0.2248					$	10
May 28, 2024						May 31, 2024						June 30, 2024						$	0.2246					$	10
June 27, 2024						June 30, 2024						July 31, 2024						$	0.2248					$	6
July 28, 2024						July 31, 2024						August 31, 2024						$	0.2246					$	7
August 28, 2024						August 31, 2024						September 30, 2024						$	0.2346					$	10
September 27, 2024						September 30, 2024						October 31, 2024						$	0.2348					$	11

Distribution Reinvestment Plan

The Company has adopted a distribution reinvestment plan, pursuant to which it reinvests all cash dividends declared by the Board on behalf of its shareholders who do not elect to receive their dividends in cash. As a result, if the Board authorizes, and the Company declares, a cash dividend or other distribution, then shareholders who have not opted out of our Company’s distribution reinvestment plan will have their cash distributions automatically reinvested in additional shares as described below, rather than receiving the cash dividend or other distribution. Distributions on fractional shares will be credited to each participating shareholder’s account to three decimal places.

Share Repurchase Plan

The Company has implemented a share repurchase program under which, at the discretion of the Board, the Company may repurchase, in each quarter, up to 5% of the NAV of the Company’s Common Shares outstanding (either by number of shares or aggregate NAV) as of the close of the previous calendar quarter. For the avoidance of doubt, such target amount is assessed each calendar quarter. The Board may amend or suspend the share repurchase program at any time (including to offer to purchase fewer shares) if in its reasonable judgment it deems such action to be in the best interest of shareholders, such as when a repurchase offer would place an undue burden on the Company’s liquidity, adversely affect the Company’s operations or risk having an adverse impact on the Company that would outweigh the benefit of the repurchase offer. As a result, share repurchases may not be available each quarter, or may only be available in an amount less than 5% of our Common Shares outstanding.

The Company intends to conduct such repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the Securities Exchange Act of 1934, as amended, and the 1940 Act. All shares purchased pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.

Under the share repurchase plan, to the extent the Company offers to repurchase shares in any particular quarter, it is expected to repurchase shares pursuant to tender offers using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that shares that have not been outstanding for at least one year will be repurchased at 98% of such NAV (an “Early Repurchase Deduction”). The one-year holding period is measured as of the subscription closing date immediately following the prospective repurchase date. The Early Repurchase Deduction may be waived in the case of repurchase requests arising from the death, divorce or qualified disability of the holder. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders.

The following table presents the share repurchases completed during the nine months ended September 30, 2025:

107

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Tender Offer Expiration Date			Total Number of Shares Repurchased (all classes)			Percentage of Outstanding Shares Repurchased(1)			Price paid Per Share			Tender Offer Valuation Date			Amount Repurchased (all classes) (in thousands)(2)			Maximum number of shares that may yet be purchased under the repurchase plan(3)
January 29, 2025			259,680			0.4		%	$	25.30		December 31, 2024			$	6,564		0
April 25, 2025			1,248,893			1.7		%	$	25.29		March 31, 2025			$	31,530		0
July 28, 2025			249,741			0.3		%	$	25.31		June 30, 2025			$	6,315		0

(1) Percentage is based on total shares as of the close of the previous calendar quarter.

(2) Amounts shown net of Early Repurchase Deduction.

(3) All repurchases were satisfied in full.

The following table presents the share repurchases completed during the nine months ended September 30, 2024:

Tender Offer Expiration Date			Total Number of Shares Repurchased (all classes)			Percentage of Outstanding Shares Repurchased(1)			Price paid Per Share			Tender Offer Valuation Date			Amount Repurchased (all classes) (in thousands)(2)			Maximum number of shares that may yet be purchased under the repurchase plan(3)
January 30, 2024			19,539			0.1		%	$	25.43		December 31, 2023			$	487		0
April 25, 2024			—			—		%	$	25.40		March 31, 2024			$	—		0
July 26, 2024			38,837			—		%	$	25.45		June 30, 2024			$	969		0

(1) Percentage is based on total shares as of the close of the previous calendar quarter.

(2) Amounts shown net of Early Repurchase Deduction.

(3) All repurchases were satisfied in full.

Character of Distributions

The Company may fund its cash distributions to shareholders from any source of funds available to the Company, including but not limited to offering proceeds, net investment income from operations, capital gains proceeds from the sale of assets, dividends or other distributions paid to it on account of preferred and common equity investments in portfolio companies and expense support from the Adviser, which is subject to recoupment.

All of the dividends declared during the nine months ended September 30, 2025 and 2024 were derived from ordinary income, as determined on a tax basis. Taxable income is an estimate and is not fully determined until the Company's tax return is filed.

108

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

Note 10.  Income Taxes

Taxable income generally differs from net increase (decrease) in net assets resulting from operations due to temporary and permanent differences in the recognition of income and expenses, and generally excludes net unrealized gains or losses, as unrealized gains or losses are generally not included in taxable income until they are realized.

The Company makes certain adjustments to the classification of net assets as a result of permanent book-to-tax differences, which include differences in the book and tax basis of certain assets and liabilities, and nondeductible federal taxes or losses among other items. To the extent these differences are permanent, they are charged or credited to additional paid in capital or total distributable earnings (losses), as appropriate. There were $523,000 and $1,621,000 of permanent book-to-tax differences for the three and nine months ended September 30, 2025. In addition, there were $969,000 and $1,366,000 of permanent book-to-tax differences for the three and nine months ended September 30, 2024.

Note 11.  Financial Highlights

The following are financial highlights for a common share outstanding for Class I, S, and D for the nine months ended September 30, 2025 and 2024.

(Amounts in thousands, except share and per share amounts)			Nine Months Ended September 30, 2025
			Class I			Class S			Class D
Per share data:
Net asset value, beginning of period			$	25.30		$	25.30		$	25.30
Net investment income (loss)(1)			1.92			1.80			1.92
Net realized and unrealized gain (loss)(2)			(0.08)			(0.07)			(0.08)
Total from operations			1.84			1.73			1.84
Dividends declared			(1.99)			(1.88)			(1.99)
Total increase (decrease) in net assets			(0.15)			(0.15)			(0.15)
Net asset value, end of period			$	25.15		$	25.15		$	25.15
Shares outstanding, end of period			75,114,570			9,468,129			105,252
Total return(3)(12)			7.5%			7.0%			7.5%
Ratios / supplemental data
Ratio of total expenses to average net assets(4)(5)(6)			10.6		%	11.4		%	10.7		%
Ratio of total net operating expenses to average net assets(4)(5)(7)			0.5%			0.6%			0.5%
Ratio of net investment income (loss) before taxes to average net assets(4)(5)(8)			10.4%			10.1%			10.5%
Ratio of net investment income (loss) after taxes to average net assets(4)(5)(9)			10.3%			9.9%			10.4%
Net assets, end of period			$	1,888,984		$	238,105		$	2,647
Weighted average shares outstanding			66,685,287			6,867,437			87,223
Portfolio turnover rate(10)			12.7		%	12.7		%	12.7		%
Asset coverage ratio(11)			212.1		%	212.1		%	212.1		%

109

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

(Amounts in thousands, except share and per share amounts)			Nine Months Ended September 30, 2024
			Class I			Class S			Class D
Per share data:
Net asset value, beginning of period			$	25.41		$	25.41		$	25.41
Net investment income (loss)(1)			2.14			2.09			2.09
Net realized and unrealized gain (loss)(2)			0.01			0.01			0.01
Total from operations			2.15			2.10			2.10
Dividends declared			(2.09)			(2.04)			(2.04)
Total increase (decrease) in net assets			0.06			0.06			0.06
Net asset value, end of period			$	25.47		$	25.47		$	25.47
Shares outstanding, end of period			52,561,994			3,084,929			44,892
Total return(3)(12)			8.8%			8.6%			8.6%
Ratios / supplemental data
Ratio of total expenses to average net assets(4)(5)(6)			10.9%			11.2		%	11.1		%
Ratio of total net operating expenses to average net assets(4)(5)(7)			0.7%			0.7%			0.7%
Ratio of net investment income (loss) before taxes to average net assets(4)(5)(9)			11.2		%	10.9		%	10.9		%
Ratio of net investment income (loss) after taxes to average net assets(4)(5)(9)			11.2		%	10.9		%	10.9		%
Net assets, end of period			$	1,338,930		$	78,583		$	1,144
Weighted average shares outstanding			43,300,760			2,271,939			36,172
Portfolio turnover rate(10)			14.3		%	14.3		%	14.3		%
Asset coverage ratio(11)			197.1		%	197.1		%	197.1		%

(1)The per share data was derived using the weighted average shares outstanding during the period.

(2)The amount shown at this caption includes the balancing amount derived from other figures in the schedule. The amount shown does not correspond with the aggregate amount for the period due to the effect of the timing of capital transactions.

(3)Total return is calculated as the change in NAV per share during the period, assuming dividends and distributions, if any, are reinvested in accordance with the Company’s distribution reinvestment plan, divided by the opening NAV per share. Total return does not include upfront transaction fee, if any.

(4)Annualized.

(5)Average net assets are computed using the average monthly net assets during the reporting period.

(6)Ratio of total expenses to average net assets is computed using total expenses net of waivers from the Administrator, if applicable. Included in total expenses are incentive fees of 1.5% , 1.5%, and 1.5% as a percent of average net assets for the nine months ended September 30, 2025 for Class I, Class S, and Class D. Included in total expenses are incentive fees of 1.2%, 1.2%, and 1.2%, respectively, as a percent of average net assets for the nine months ended September 30, 2024 for Class I, Class S, and Class D respectively. The impact of the waiver included in total expenses net of waivers was 0.3% and 0.2% for Class S and Class D shares, respectively, and was not applicable to Class I shares for the nine months ended September 30, 2025. The impact of the waiver included in total expenses net of waivers was 0.4% for Class S shares and was not applicable to Class D or Class I shares for the nine months ended September 30, 2024.

(7)Ratio of net operating expenses to average net assets is computed using total operating expenses net of interest expense, tax expense, organizational expense, offering expense, management fees, incentive fees, and waivers from the Administrator, if applicable.

110

---

Table of Contents

TPG Twin Brook Capital Income Fund

Notes to Consolidated Financial Statements (Unaudited) - Continued

(8)Ratio of net investment income (loss) before taxes to average net assets does not include applicable tax expenses that are not attributable to the Company itself but are taxes to a consolidated subsidiary to the Company and thus shown on the Consolidated Statements of Operations.

(9)Ratio of net investment income (loss) after taxes to average net assets includes applicable tax expenses that are not attributable to the Company itself, but are taxes to a consolidated subsidiary to the Company and thus shown on the Consolidated Statements of Operations.

(10)Portfolio turnover rate is calculated using the lesser of total sales or total purchases over the average of the investments at fair value for the periods reported.

(11)Asset coverage ratio is equal to (i) the sum of (A) net assets at the end of the period and (B) total debt outstanding at the end of the period, divided by (ii) total debt outstanding at the end of the period.

(12)Not annualized.

Note 12.  Subsequent Events

The Company’s management evaluated subsequent events through the date of issuance of these consolidated financial statements. There have been no subsequent events that occurred that would require disclosure in, or would be required to be recognized in, these consolidated financial statements, except as discussed below:

Subsequent Activity, Subscriptions and Dividend Declarations

The Company received approximately $57 million of net proceeds, inclusive of distributions reinvested through the Company’s distribution reinvestment plan, relating to the issuance of Class I shares, Class S shares and Class D shares for subscriptions effective October 1, 2025. Additionally, the Company received approximately $51 million of net proceeds relating to the issuance of Class I shares, Class S shares and Class D shares for subscriptions effective November 1, 2025.

On October 23, 2025, the Company’s Board declared net distributions of $0.2200, $0.2147, and $0.2018 per Class I share, Class S share, and Class D share, respectively, payable on November 25, 2025 to shareholders of record as of October 31, 2025.

Effective October 28, 2025, the Company repurchased 204,639 shares for $5,107,898, net of Early Repurchase Deductions, when applicable.

Truist Credit Facility Amendment

On October 1, 2025, the Company, as borrower, entered into the Second Amendment to the Truist Credit Facility to, among other things: (i) reduce the interest rate on revolving loans to adjusted term SOFR plus 1.875% or, at the Company’s option, the alternate base rate plus 0.875%; provided that, the interest rate may be reduced further depending on the ratio of the borrowing base and certain outstanding indebtedness of the Company, as further described in the Truist Credit Facility, (ii) extend the termination date of the lenders’ obligation to make loans under the Truist Credit Facility from August 16, 2028 to October 1, 2029 and extend the final scheduled maturity date from August 16, 2029 to October 1, 2030, and (iii) remove the net worth covenant and liquidity covenant previously included in the existing Truist Credit Facility.

ASPV Credit Facility Amendment

On October 2, 2025, the ASPV Borrower, entered into the Second Amendment to the ASPV Credit Facility to, among other things: (i) reduce the interest rate on revolving loans from daily simple SOFR plus 2.40% per annum to daily simple SOFR plus 1.90% per annum, (ii) extend the termination date of the lenders’ obligation to make revolving commitments under the ASPV Credit Facility from August 9, 2027 to October 2, 2028 and extend the final scheduled maturity date from August 9, 2029 to October 2, 2030, and (iii) increase certain advance rates pursuant to the ASPV Credit Facility.

111

---

Table of Contents

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

In this quarterly report on Form 10-Q, or this "report," we refer to TPG Twin Brook Capital Income Fund (formerly known as, “AG Twin Brook Capital Income Fund”) and its consolidated subsidiaries as "we," "us," the "Company," "TCAP," or "our," unless we specifically state otherwise or the context indicates otherwise. We refer to our investment adviser, AGTB Fund Manager, LLC, as our "Adviser," and we refer to the direct parent company of our Adviser, Angelo, Gordon & Co., L.P., as "TPG Angelo Gordon." The Adviser serves as the Company’s Administrator and may also be referred to herein as "Administrator".

Forward-Looking Statements

The information contained in this section should be read in conjunction with “Item 1. Financial Statements.” This discussion contains forward-looking statements, which relate to future events our future performance or financial condition and involves numerous risks and uncertainties, including, but not limited to, those set forth in "Risk Factors" in Part I, Item 1A of our annual report on Form 10-K for the year ended December 31, 2024 and Part II, Item 1A of and elsewhere in this Form 10-Q. Actual results could differ materially from those implied or expressed in any forward-looking statements.

These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about TCAP, our current and prospective portfolio investments, our industry, our beliefs and opinions, and our assumptions. Words such as “anticipates,” “expects,” “intends,” “plans,” “will,” “may,” “continue,” “believes,” “seeks,” “estimates,” “would,” “could,” “should,” “targets,” “projects,” “outlook,” “potential,” “predicts” and variations of these words and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements.

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statements in this report should not be regarded as a representation by us that our plans and objectives will be achieved. These risks and uncertainties include those described or identified in the section entitled “Item 1A. Risk Factors” and elsewhere in this report. These forward-looking statements apply only as of the date of this report. Moreover, we assume no duty and do not undertake to update the forward-looking statements, except as required by applicable law. You are advised to consult any additional disclosures that we make directly to you or through reports that we have filed or in the future file with the U.S. Securities and Exchange Commission (the “SEC”) including annual reports on Form 10-K, registration statements on Form N-2, quarterly reports on Form 10-Q and current reports on Form 8-K. This quarterly report on 10-Q contains statistics and other data that have been obtained from or compiled from information made available by third-party service providers. We have not independently verified such statistics or data. Because we are an investment company, the forward-looking statements and projections contained in this report are excluded from the safe harbor protection provided by Section 21E of the U.S. Securities Exchange Act of 1934 Act, as amended (the “1934 Act”).

Overview

We are an externally managed, non-diversified closed-end management investment company that has elected to be treated as a BDC under the Investment Company Act of 1940, as amended (the “1940 Act”). Formed as a Delaware statutory trust on January 27, 2022, we are externally managed by the Adviser, a wholly-owned subsidiary of TPG Angelo Gordon, a diversified credit and real estate investing platform within TPG Inc. (“TPG”) (Nasdaq: TPG), a leading global alternative investment firm. Our Adviser is registered as an investment adviser with the SEC. We also have elected to be treated, and intend to qualify annually thereafter, as a RIC under the Code.

On March 17, 2025, our board of trustees (the “Board”) adopted the Fifth Amended and Restated Agreement and Declaration of Trust in order to address comments from certain state securities divisions. Further, to reflect comments from certain state securities divisions, on March 17, 2025, the Board adopted the Fourth Amended and Restated Bylaws (the “Fourth A&R Bylaws”), effective the same day.

Pursuant to our Investment Management Agreement, subject to the overall supervision of the Board, our Adviser manages our day-to-day operations, and provides investment advisory and management services to us. Our Adviser is responsible for originating prospective investments, conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring our investments, and monitoring our investments and portfolio companies on an ongoing basis.

112

---

Table of Contents

Under our Investment Management Agreement, we have agreed to pay the Adviser an annual management fee as well as an incentive fee based on our investment performance. Also, under the Administration Agreement, we have agreed to reimburse the Administrator for the allocable portion of expenses incurred by the Administrator in performing its obligations under the Administration Agreement, including our allocable portion of the costs of compensation and related expenses of our chief compliance officer, chief financial officer, general counsel and their respective staffs.

Investments

We invest principally in privately originated senior secured loans to U.S. middle market companies, which we believe have consistent capital needs and have not only been underserved in recent years by traditional providers of capital such as banks and the public debt markets, but also for a variety of reasons may prefer working with experienced non-bank lenders. Our origination strategy focuses on the middle market private equity community. This financing is utilized for a variety of purposes, including to fund organic growth, acquisitions, recapitalizations, management buyouts and leveraged buyouts for companies with revenue generally under $500 million. In describing our business, we generally use the term “middle market” to refer to companies with EBITDA of between $3 million and $50 million annually; however, we typically invest in companies with EBITDA of less than $25 million. Notwithstanding the foregoing, the Adviser may determine whether companies qualify as “middle market” in its sole discretion, and we may from time to time invest in larger or smaller companies.

By investing predominantly in senior secured debt, we expect to reduce our risk of principal loss and deliver more stable returns over time as compared with investments in bonds, unsecured loans, mezzanine investments and public, private and project equity. However, we may also invest opportunistically in other parts of the capital structure, including senior secured stretch and unitranche facilities, second lien loans, mezzanine and mezzanine-related loans, and equity investments, as well as select other subordinated instruments either directly or through acquisitions in the secondary market.

The level of our investment activity depends on many factors, including the amount of debt and equity capital available to prospective portfolio companies, the level of merger, acquisition and refinancing activity for such companies, the availability of credit to finance transactions, the general economic environment and the competitive environment for the types of investments we make.

As a BDC, we must invest at least 70% of our assets in “eligible portfolio companies,” generally, U.S. private operating companies (or small U.S. public operating companies with a market capitalization of less than $250 million). As a BDC, we may also invest up to 30% of our portfolio in non-eligible portfolio company investments, such as investments in non-U.S. companies, which may include investments in a “passive foreign investment company.” Because we have elected to be regulated as a BDC, and we intend to elect to be treated, and intend to qualify annually thereafter, as a RIC under the Code, our portfolio will also be subject to the diversification and other requirements under the Code. Subject to the limitations of the 1940 Act, we may invest in loans or other securities, the proceeds of which may refinance or otherwise repay debt or securities of companies whose debt is owned by other TPG Angelo Gordon funds. From time to time, we may co-invest with other TPG Angelo Gordon funds.

Revenues

We generate revenues primarily through the receipt of interest income from the investments we hold. In addition, we generate income from various loan origination and other fees and from dividends on direct equity investments. In addition, we may generate revenue in the form of commitment, origination, administration, amendment, and loan servicing fees. Loan origination fees, original issue discount and market discount or premium are capitalized as part of the underlying cost of the investments and accreted or amortized over the life of the investment as interest income. We record contractual prepayment premiums on loans and debt securities as interest income.

Our debt investment portfolio consists of primarily floating rate loans. As of September 30, 2025, 99.9% of our debt investments, based on fair value, bore interest at floating rates, which may be subject to interest rate floors. Variable-rate investments subject to a floor generally reset periodically to the applicable floor, only if the floor exceeds the index. Trends in base interest rates, such as Term SOFR, may affect our net investment income over the long term. In addition, our results may vary from period to period depending on the interest rates of new investments made during the period compared to investments that were sold or repaid during the period; these results reflect the characteristics of the particular portfolio companies that we invested in or exited during the period and not necessarily any trends in our business or macroeconomic trends.

113

---

Table of Contents

Dividend income that we receive from our ownership of private securities is recorded pursuant to the terms of the respective investments.

Expenses

Our primary operating expenses include the payment of fees to the Adviser under the Investment Management Agreement, our allocable portion of expenses under the Administration Agreement, interest expense related to borrowings outstanding, and other operating costs described below.

We are responsible for all costs and expenses incurred in connection with the operations of the Company and locating, structuring, consummating, maintaining and disposing of investments and potential investments (whether or not the acquisition is consummated), including but not limited to legal, regulatory, accounting and other professional or third-party costs or disbursements including travel, rent or lodging, out-of-pocket expenses of the Adviser, the fees and expenses of any independent counsel engaged by the Adviser and out-of-pocket expenses related to third-party service providers (including loan servicer fees), placement agent fees and expenses, advertising expenses, litigation expenses, brokerage commissions, clearing and settlement charges and other transaction costs, custody fees, interest expenses, financing charges, initial and variation margin, broken deal expenses, compensation (which may include fees or performance-based compensation) of Advisers, consultants and finders, joint venture partners, or other professionals relating to the Company’s operations and investments or potential investments (whether or not completed), which may include costs incurred to attend or sponsor networking and other similar events hosted by both for-profit and not-for-profit organizations (which may include organizations affiliated with current or prospective investors), specific expenses incurred in connection with the Company’s information and data technology systems, fees of pricing and valuation services, appraisal costs and brokerage expenses. We will also bear all commitment fees and any transfer or recording taxes, registration fees and other expenses in connection with acquisitions and dispositions of investments, and all expenses relating to the ownership and operation of investments, including taxes, interest, insurance, and other fees and expenses. Travel expenses may include first-class airfare and limited use of private or charter aircraft, as well as premium accommodations, in accordance with our Adviser’s policies related thereto.

In addition, we will bear all costs of the administration of the Company, including but not limited to accounting expenses (including accounting systems) and expenses relating to audit, legal and regulatory expenses (including filings with U.S. and non-U.S. regulators and compliance obligations), costs associated with our reporting and compliance obligations under the 1940 Act and other applicable U.S. federal and state securities laws, fees and expenses of any administrators in connection with the administration of the Company, expenses relating to the maintenance of registered offices of the Company to the extent provided by unaffiliated service providers, temporary office space of non-employee consultants or auditors, blue sky and corporate filing fees and expenses, corporate licensing expenses, indemnification expenses, costs of holding any meetings or conferences of investors or their delegates or Advisers (including meetings of the Adviser and related activities), Independent Trustees’ fees and expenses, costs of any litigation or threatened litigation or costs of any investigation or legal inquiries involving Company activities (including regulatory sweeps), the cost of any liability insurance or fidelity coverage for the Company, including any trustees’ and officers’ liability insurance and key-person life insurance policies, maintained with respect to liabilities arising in connection with the activities of our trustees and officers conducted on behalf of the Company, costs associated with reporting and providing information to existing and prospective investors, including printing and mailing costs, wind-up and liquidation expenses, and any extraordinary expenses arising in connection with the operations of the Company.

From time to time, the Adviser, the Administrator or their affiliates may pay third-party providers of goods or services. We will reimburse the Adviser, the Administrator or such affiliates thereof for any such amounts paid on our behalf. From time to time, the Adviser or the Administrator may defer or waive fees and/or rights to be reimbursed for expenses. All of the foregoing expenses will ultimately be borne by our shareholders, subject to the cap on organization and offering expenses described above.

Leverage

In accordance with the 1940 Act, we can borrow amounts such that our asset coverage, as defined in the 1940 Act, is at least 150% after such borrowings, subject to certain limitations. As market conditions permit and at the discretion of our Adviser, we currently estimate that our portfolio will be approximately 1.00-1.10x levered consistent with our target leverage profile of 0.90x – 1.25x. We may from time to time increase the size of our existing credit facilities, enter into new credit facilities or issue new debt securities. Any such incurrence would be subject to prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions and other factors.

114

---

Table of Contents

As of September 30, 2025, we had borrowings of $1.89 billion outstanding at an average all-in rate of 6.76%, which is included in debt on the consolidated statements of assets and liabilities. As of December 31, 2024, the Company had borrowings of $1.75 billion outstanding at an average all-in rate of 7.56%. We incurred approximately $33.5 million and $95.5 million and $18.3 million and $32.4 million of interest and unused commitment fees for the three and nine months ended September 30, 2025 and 2024, respectively, which is included in interest expense on the consolidated statements of operations. The carrying values of borrowings outstanding under the debt facilities approximate fair value. See Note 5 to the consolidated financial statements for information on the Company’s debt.

Portfolio and Investment Activity

As of September 30, 2025, based on fair value, our portfolio consisted of 97.52% first lien senior secured debt investments and 2.48% investments in affiliated funds that hold our equity co-investments. As of December 31, 2024, based on fair value, our portfolio consisted of 97.45% first lien senior secured debt investments and 2.55% investments in affiliated funds that hold our equity co-investments.

As of September 30, 2025, we had investments in 258 portfolio companies with an aggregate fair value of $3.9 billion. As of December 31, 2024, we had investments in 234 portfolio companies with an aggregate fair value of $3.2 billion.

Our investment activity for the three months ended September 30, 2025 and 2024 is presented below (information presented herein is at par value unless otherwise indicated).

(Amounts in thousands)			Three Months Ended September 30, 2025			Three Months Ended September 30, 2024
Principal amount of investments committed (including add-ons):
First lien senior secured debt investments			$	566,634		$	746,778
Investment in affiliated funds			6,031			6,514
Total principal amount of investments committed			$	572,665		$	753,292
Principal amount of investments sold or repaid:
First lien senior secured debt investments			$	(154,333)		$	(197,471)
Investment in affiliated funds			(1,865)			(650)
Total principal amount of investments sold or repaid			$	(156,198)		$	(198,121)
New debt investments(1):
New commitments			$	324,409		$	434,581
Number of new commitments in new portfolio companies(2)			15			12
Average new commitment amount			$	21,627		$	36,215
Weighted average term for new commitments (in years)			4.4			4.5
Percentage of new commitments at floating rates			100.0		%	100.0		%
Percentage of new commitments at fixed rates			—		%	—		%

(1)Amounts shown exclude add-on transactions to existing portfolio companies during the period.

(2)Number of new debt investment commitments represent commitments to a particular portfolio company.

115

---

Table of Contents

As of September 30, 2025 and December 31, 2024 our investments consisted of the following:

			September 30, 2025												December 31, 2024
(Amounts in thousands)			Amortized Cost						Fair Value						Amortized Cost						Fair Value
First lien senior secured debt			$	3,820,975					$	3,804,000					$	3,084,605					$	3,080,554
Sponsor subordinated note			413						18						14						15
Investment in affiliated funds			85,589						96,668						74,552						80,654
Total investments			$	3,906,977					$	3,900,686					$	3,159,171					$	3,161,223

The table below describes investments by industry composition based on fair value as of September 30, 2025 and December 31, 2024:

			September 30, 2025(1)			December 31, 2024
Aerospace and defense			2.2		%	2.1		%
Air freight and logistics			0.6		%	0.7		%
Auto components			2.8		%	3.6		%
Building products			0.5		%	0.5		%
Chemicals			2.5		%	1.3		%
Commercial services and supplies			3.7		%	3.7		%
Construction and engineering			4.7		%	3.4		%
Containers and packaging			2.7		%	2.6		%
Distributors			0.1		%	0.1		%
Diversified consumer services			6.5		%	6.0		%
Diversified telecommunication services			0.2		%	0.2		%
Electrical equipment			1.5		%	1.6		%
Electronic equipment, instruments and components			1.1		%	0.1		%
Food and staples retailing			1.5		%	1.5		%
Food products			2.1		%	2.1		%
Gas utilities			—		%	—		%
Health care equipment and supplies			3.6		%	2.9		%
Health care providers and services			23.7		%	24.9		%
Health care technology			1.3		%	1.2		%
Household durables			3.7		%	4.3		%
Industrial conglomerates			0.4		%	0.5		%
Insurance			0.5		%	0.3		%
Interactive media and services			0.5		%	0.7		%
Internet and direct marketing retail			0.6		%	0.7		%
IT services			2.4		%	1.8		%
Leisure equipment and products			0.2		%	0.2		%
Leisure products			—		%	—		%
Life sciences tools and services			1.4		%	1.4		%
Machinery			3.5		%	4.1		%
Media			8.0		%	9.2		%
Metals and mining			—		%	0.1		%
Multiline Retail			1.5		%	1.6		%
Multisector holdings			2.5		%	2.6		%
Pharmaceuticals			—		%	—		%

116

---

Table of Contents

			September 30, 2025(1)			December 31, 2024
Personal products			—		%	—		%
Professional services			1.0		%	1.1		%
Real estate management and development			0.1		%	0.1		%
Semiconductors and semiconductor equipment			—		%	—		%
Software			2.5		%	2.8		%
Specialty retail			0.5		%	0.5		%
Textiles, apparel and luxury goods			0.8		%	1.1		%
Trading companies and distributors			8.5		%	8.3		%
Water utilities			0.1		%	0.1		%
Total			100.0		%	100.0		%

(1)Certain industries round to less than 0.1%

As of September 30, 2025, approximately 100.0% of our investments were based in the United States and approximately 0.0% were based in Canada. As of December 31, 2024, approximately 100.0% of our investments were based in the United States and approximately 0.0% were based in Canada.

The weighted average yields and interest rates of our funded debt investments as of September 30, 2025 and December 31, 2024 were as follows:

			September 30, 2025			December 31, 2024
Weighted average total yield of funded debt investments at cost (1)			9.6		%	10.1		%
Weighted average total yield of funded debt investments at fair value(1)			9.6		%	10.1		%
Weighted average spread over reference rates of all floating rate funded debt investments			5.4		%	5.6		%

(1)Calculated using actual interest rates in effect as of September 30, 2025 and December 31, 2024 based on borrower elections.

The weighted average yield of our funded debt investments is not the same as a return on investment for our shareholders but, rather, relates to a portion of our investment portfolio and is calculated before the payment of all of our and our subsidiaries’ fees and expenses. The weighted average yield was computed using the effective interest rates of each investment as of each respective date, including accretion of original issue discount, but excluding investments on non-accrual status, if any. There can be no assurance that the weighted average yield will remain at its current level.

Our Adviser monitors our portfolio companies on an ongoing basis. It monitors the financial trends of each portfolio company to determine if they are meeting their respective business plans and to assess the appropriate course of action with respect to each portfolio company. Our Adviser has several methods of evaluating and monitoring the performance and fair value of our investments, which may include the following:

•assessment of success of the portfolio company in adhering to its business plan and compliance with covenants;

•periodic and regular contact with portfolio company management and, if appropriate, the financial or strategic sponsor, to discuss financial position, requirements and accomplishments;

•comparisons to other companies in the portfolio company’s industry; and

•review of monthly or quarterly financial statements and financial projections for portfolio companies.

As part of the monitoring process, our Adviser employs an investment rating system to categorize our investments. In addition to various risk management and monitoring tools, our Adviser rates the credit risk of all debt investments on a scale of A to F. This system is intended primarily to reflect the underlying risk of a portfolio investment relative to our initial cost basis in respect of such portfolio investment (i.e., at the time of origination or acquisition), although it may also

117

---

Table of Contents

take into account the performance of the portfolio company’s business, the collateral coverage of the investment and other relevant factors. The rating system is as follows:

Investment Rating						Description
A						A loan supported by exceptional financial strength, stability and liquidity;
B						As a general rule, a new transaction will be risk rated a “B” loan. Overtime, a “B” loan is supported by good financial strength, stability and liquidity;
C						A loan that is exhibiting deteriorating trends, which if not corrected could jeopardize repayment of the debt. In general, a default by the borrower of one of its financial performance covenants (leverage or coverage ratios) would warrant a downgrade of a loan to a risk rating of “C”;
D						A loan that has a well-defined weakness that jeopardizes the repayment of the debt or the ongoing enterprise value of the borrower;
E						A loan that has an uncured payment default; and
F						An asset that is considered uncollectible or of such little value that its continuance as a booked asset is unwarranted.

Our Adviser rates the investments in our portfolio at least quarterly and it is possible that the rating of a portfolio investment may be reduced or increased over time. For investments rated C through F, our Adviser enhances its level of scrutiny over the monitoring of such portfolio company.

The following table shows the composition of our debt investments on the A to F rating scale as of September 30, 2025 and December 31, 2024:

						September 30, 2025												December 31, 2024
Investment Rating						Investments at Fair Value						Percentage of Total Debt Investments						Investments at Fair Value						Percentage of Total Debt Investments
(Amounts in thousands)
A						$	—					—						$	—					—
B						3,737,132						98.2		%				3,037,796						98.6		%
C						51,477						1.4		%				29,483						0.9		%
D						6,414						0.2		%				8,179						0.3		%
E						8,994						0.2		%				5,111						0.2		%
F						—						—						—						—
Total						$	3,804,017					100.0		%				$	3,080,569					100.0		%

The following table shows the amortized cost of our performing and non-accrual debt investments as of September 30, 2025 and December 31, 2024:

			September 30, 2025												December 31, 2024
(Amounts in thousands)			Amortized Cost						Percentage						Amortized Cost						Percentage
Performing			$	3,816,060					99.9		%				$	3,078,161					99.8		%
Non-accrual			5,328						0.1		%				6,458						0.2		%
Total			$	3,821,388					100.0		%				$	3,084,619					100.0		%

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected in full. Accrued interest is generally reversed when a loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon the Adviser’s judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in

118

---

Table of Contents

the Adviser’s judgment, are likely to remain current. Management may make exceptions to this treatment and determine to not place a loan on non-accrual status if the loan has sufficient collateral value and is in the process of collection.

Results of Operations

The following table represents the operating results for the three and nine months ended September 30, 2025 and 2024:

(Amounts in thousands)			Three Months Ended September 30, 2025						Three Months Ended September 30, 2024						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Total investment income			$	103,744					$	80,244					$	288,552					$	192,725
Less: expenses and taxes			52,078						41,589						147,988						95,431
Net investment income (loss)			51,666						38,655						140,564						97,294
Net realized gain (loss)			255						874						1,055						1,153
Net change in unrealized gain (loss)			(11,700)						(42)						(8,685)						(2)
Net increase (decrease) in net assets resulting from operations			$	40,221					$	39,487					$	132,934					$	98,445

Net increase (decrease) in net assets resulting from operations can vary from period to period as a result of various factors, including the level of new investment commitments, expenses, the recognition of realized gains and losses and changes in unrealized appreciation and depreciation on the investment portfolio.

Investment Income

Investment income for the three and nine months ended September 30, 2025 and 2024, were as follows:

(Amounts in thousands)			Three Months Ended September 30, 2025						Three Months Ended September 30, 2024						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Interest			$	100,451					$	78,485					$	280,234					$	186,072
Payment-in-kind interest			1,232						478						3,476						1,756
Other			2,061						1,281						4,842						4,897
Total investment income			$	103,744					$	80,244					$	288,552					$	192,725

119

---

Table of Contents

Increases in interest and other investment income were driven by deployment of capital and an increase in investment activity. Total investments as of September 30, 2025 were $3.9 billion as compared to $2.8 billion as of September 30, 2024.

Expenses

Expenses for the three and nine months ended September 30, 2025, and 2024, were as follows:

(Amounts in thousands)			Three Months Ended September 30, 2025						Three Months Ended September 30, 2024						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Interest			$	34,939					$	28,603					$	99,497					$	63,730
Income incentive fees			7,388						5,545						20,192						13,936
Capital gains incentive fees			(277)						115						—						169
Management fees			6,284						4,150						16,786						10,234
Other			764						772						3,065						1,390
Professional fees			929						858						2,052						1,943
Offering costs			523						326						1,621						1,042
Administrative fees			248						489						1,078						1,084
Accounting fees			284						139						712						449
Insurance fees			122						144						387						605
Trustees' fees			59						62						175						152
Distribution and shareholder servicing fees:
Class S			470						157						1,101						368
Class D			2						1						4						2
Total expenses			$	51,735					$	41,361					$	146,670					$	95,104
Distribution and shareholder servicing fees waived
Class S			(138)						(111)						(324)						(260)
Class D			(2)						—						(4)						—
Net expenses			$	51,595					$	41,250					$	146,342					$	94,844

Increases in interest and other expenses were driven by the Company’s continued deployment of capital, elevated interest rates and an increase in investment activity and leverage.

Increases in incentive fees are correlated to an increase in results from operations. For the three and nine months ended September 30, 2025, there were net increases in net assets resulting from operations of $40.2 million and $132.9 million, driving the increase in incentive fees, compared to the three and nine months ended September 30, 2024, there were net increases in net assets resulting from operations of $39.5 million and $98.4 million. Increases in management fees were driven by the increase in net assets during the periods presented. The increase in net assets was primarily driven by net capital activity.

Under the terms of the Administration Agreement and Investment Management Agreement, we reimburse the Administrator and Adviser, respectively, for services performed for us. In addition, pursuant to the terms of these agreements, the Administrator and Adviser may delegate its obligations under these agreements to an affiliate or to a third party and we reimburse the Administrator and Adviser for any services performed for us by such affiliate or third party.

For the three and nine months ended September 30, 2025, the Administrator charged approximately $248,000 and $1.1 million for certain costs and expenses allocable to the Company under the terms of the Administration Agreement. For the three and nine months ended September 30, 2024, the Administrator charged approximately $489,000 and $1.1 million for certain costs and expenses allocable to the Company under the terms of the Administration Agreement.

120

---

Table of Contents

Income Taxes, including Excise Taxes

We intend to elect to be treated as a RIC under Subchapter M of the Code, and we intend to operate in a manner so as to continue to qualify for the tax treatment applicable to RICs. To continue to qualify for tax treatment as a RIC, we must, among other things, distribute to our shareholders in each taxable year generally at least 90% of our investment company taxable income, as defined by the Code, and net tax-exempt income for that taxable year. To maintain our tax treatment as a RIC, we, among other things, intend to make the requisite distributions to our shareholders, which generally relieves us from corporate-level U.S. federal income taxes.

Depending on the level of taxable income earned in a tax year, we may carry forward taxable income (including net capital gains, if any) in excess of current year dividend distributions from the current tax year into the next tax year and pay a nondeductible 4% U.S. federal excise tax on such taxable income, as required. To the extent that we determine that our estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such income, we will accrue excise tax on estimated excess taxable income. For the three and nine months ended September 30, 2025 and 2024, we did not accrue U.S. federal excise tax.

We conduct certain activities through our wholly-owned subsidiaries, Twin Brook Equity XVIII Corp., and Twin Brook Equity XXXIII Corp., both of which are Delaware corporations. They are treated as corporations for United States federal income tax purposes and are subject to U.S. federal, state or local income tax. For the three and nine months ended September 30, 2025, the Company accrued $236,000 and $399,000 current federal tax. For the three and nine months ended September 30, 2024, the Company accrued $2,000 and $34,000 current federal tax. For the three and nine months ended September 30, 2025 and 2024, the Company accrued approximately $247,000, $1.2 million, $337,000, and $553,000, respectively, of deferred federal tax related to the corporations, which is included in “deferred federal tax provision” on the consolidated statements of operations. On December 23, 2024, Twin Brook Equity XVIII Corp. was merged with and into its direct parent, Twin Brook Equity XXXIII Corp., with Twin Brook Equity XXXIII Corp. continuing as the surviving entity.

Net Change in Unrealized Gains (Losses) on Investment Transactions

We fair value our portfolio investments quarterly and any changes in fair value are recorded as unrealized gains or losses. During the three and nine months ended September 30, 2025 and 2024, net unrealized gains (losses) on our investment transactions were as follows:

(Amounts in thousands)			Three Months Ended September 30, 2025						Three Months Ended September 30, 2024						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Non-controlled, non-affiliated investments			(11,252)						(441)						$	(13,320)					$	(1,527)
Non-controlled, affiliated investments			168						1,790						4,977						2,879
Interest rate swaps and options			(630)						(1,387)						(304)						(1,387)
Foreign currency forward contracts			14						(4)						(38)						33
Net change in unrealized gain (loss) on investment transactions			$	(11,700)					$	(42)					$	(8,685)					$	(2)

For the three months ended September 30, 2025, the net unrealized losses from non-affiliated investments were primarily driven by increased market volatility, offset by unrealized gains driven on equity investments held through our interest in the affiliated funds, Twin Brook Equity Holdings, LLC and Twin Brook Segregated Equity Holdings, LLC. The unrealized loss on interest rate swaps and options represents the unrealized losses on interest rate options from changes in SOFR.

121

---

Table of Contents

Net Realized Gains (Losses) on Investment Transactions

The realized gains and losses on fully and partially exited portfolio companies during the three and nine months ended September 30, 2025 and 2024, were as follows:

(Amounts in thousands)			Three Months Ended September 30, 2025						Three Months Ended September 30, 2024						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Non-controlled, non-affiliated investments			$	(175)					$	369					$	(125)					$	599
Non-controlled, affiliated investments			466						514						1,180						549
Foreign currency forward contracts			(36)						(9)						—						5
Net realized gain (loss) on investments			$	255					$	874					$	1,055					$	1,153

Financial Condition, Liquidity, and Capital Resources

Our liquidity and capital resources are generated primarily from the net proceeds of our continuous offering of common shares, cash flows from interest, dividends and fees earned from our investments and principal repayments, and credit facilities. The primary uses of our cash are (1) investments in portfolio companies and other investments to comply with certain portfolio diversification requirements, (2) the cost of operations (including paying our Adviser and Administrator or its affiliates), (3) debt service of any borrowings and (4) cash distributions to the holders of our shares.

We may from time to time increase the size of our existing credit facilities. Any such incurrence would be subject to prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions and other factors. In accordance with the 1940 Act, with certain limited exceptions, we are only allowed to incur borrowings, issue debt securities or issue preferred stock, if immediately after the borrowing or issuance, the ratio of total assets (less total liabilities other than indebtedness) to total indebtedness plus preferred stock, is at least 150%. As market conditions permit and at the discretion of our Adviser, we currently estimate that our portfolio will be approximately 1.00-1.10x levered consistent with our target leverage profile of 0.90x – 1.25x. There were $1.9 billion outstanding borrowings as of September 30, 2025. We seek to carefully consider our unfunded commitments for the purpose of planning our ongoing financial leverage. Further, we maintain sufficient borrowing capacity within the 150% asset coverage limitation to cover any outstanding unfunded commitments we are required to fund.

Cash as of September 30, 2025, taken together with our available debt capacity of $541.5 million, is expected to be sufficient for our investing activities and to conduct our operations.

As of September 30, 2025 we had $152.5 million in cash. During the nine months ended September 30, 2025, we used $606.3 million in cash for operating activities, primarily as a result of funding portfolio investments of $1,169.3 million and partially offset by other operating activities of $563.0 million. Net cash provided by financing activities was $597.7 million during the period, primarily the result of proceeds from the issuance of common shares and debt borrowings.

Equity

As of September 30, 2025, the Company had 84,687,951 shares issued and outstanding with a par value of $0.001 per share.

The following tables summarize transactions in common shares during the three and nine months ended September 30, 2025 and 2024:

122

---

Table of Contents

			Three Months Ended September 30, 2025									Nine Months Ended September 30, 2025
			Shares						Amount in Thousands			Shares						Amount in Thousands
Class I:
Proceeds from shares sold			6,861,291						$	173,583		18,492,888						$	467,743
Share transfers between classes			—						—			9,899						251
Distributions reinvested			465,967						11,803			1,232,284						31,183
Repurchased shares, net of early repurchase reduction			(249,741)						(6,315)			(1,743,574)						(44,043)
Net increase (decrease)			7,077,517						$	179,071		17,991,497						$	455,134

			Three Months Ended September 30, 2025									Nine Months Ended September 30, 2025
			Shares						Amount in Thousands			Shares						Amount in Thousands
Class S:
Proceeds from shares sold			1,836,375						$	46,458		5,504,034						$	139,191
Share transfers between classes			—						—			(6,911)						(175)
Distributions reinvested			101,366						2,576			248,387						6,294
Repurchased shares, net of early repurchase reduction			—						1			(7,143)						(174)
Net increase (decrease)			1,937,741						$	49,035		5,738,367						$	145,136

			Three Months Ended September 30, 2025									Nine Months Ended September 30, 2025
			Shares						Amount in Thousands			Shares						Amount in Thousands
Class D:
Proceeds from shares sold			17,339						$	439		41,331						$	1,046
Share transfers between classes			—						—			(2,989)						(76)
Distributions reinvested			844						21			2,128						53
Repurchased shares, net of early repurchase reduction			—						—			(7,597)						(192)
Net increase (decrease)			18,183						$	460		32,873						$	831

			Three Months Ended September 30, 2024									Nine Months Ended September 30, 2024
			Shares						Amount in Thousands			Shares						Amount in Thousands
Class I:
Proceeds from shares sold			4,537,474						$	115,538		21,721,263						$	551,935
Share transfers between classes			—						—			19,456						495
Distributions reinvested			297,399						7,572			654,113						16,653
Repurchased shares, net of early repurchase reduction			(38,837)						(970)			(58,376)						(1,457)
Net increase (decrease)			4,796,036						$	122,140		22,336,456						$	567,626

123

---

Table of Contents

			Three Months Ended September 30, 2024									Nine Months Ended September 30, 2024
			Shares						Amount in Thousands			Shares						Amount in Thousands
Class S:
Proceeds from shares sold			487,599						$	12,415		1,803,868						$	45,879
Share transfers between classes			—						—			(4,112)						(105)
Distributions reinvested			44,407						1,131			103,964						2,645
Net increase (decrease)			532,006						$	13,546		1,903,720						$	48,419

			Three Months Ended September 30, 2024									Nine Months Ended September 30, 2024
			Shares						Amount in Thousands			Shares						Amount in Thousands
Class D:
Proceeds from shares sold			15,317						$	390		45,623						$	1,160
Share transfers between classes			—						—			(15,344)						(390)
Distributions reinvested			519						13			1,913						49
Net increase (decrease)			15,836						$	403		32,192						$	819

Net Asset Value per Share and Offering Price

The Company determines net asset value (“NAV”) for each class of shares as of the last day of each calendar month. Share issuances related to monthly subscriptions are effective the first calendar day of each month. Shares are issued at an offering price equivalent to the most recent NAV per share available for each share class, which will be the prior calendar day NAV per share (i.e. the prior month-end NAV). The following table presents each month-end NAV per share for the common shares during the nine months ended September 30, 2025:

			NAV Per Share
For the Months Ended			Class I			Class S			Class D
January 31, 2025			$	25.28		$	25.28		$	25.28
February 28, 2025			$	25.28		$	25.28		$	25.28
March 31, 2025			$	25.29		$	25.29		$	25.29
April 30, 2025			$	25.30		$	25.30		$	25.30
May 31, 2025			$	25.29		$	25.29		$	25.29
June 30, 2025			$	25.31		$	25.31		$	25.31
July 31, 2025			$	25.29		$	25.29		$	25.29
August 31, 2025			$	25.30		$	25.30		$	25.30
September 30, 2025			$	25.15		$	25.15		$	25.15

Dividends

We plan to make monthly dividends at the Board’s discretion. The following tables reflect dividends declared on common shares during the nine months ended September 30, 2025.

124

---

Table of Contents

For the Nine Months Ended September 30, 2025
																		Class I
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2025						January 31, 2025						February 26, 2025						$	0.2300					$	13,438
February 25, 2025						February 28, 2025						March 27, 2025						$	0.2200					$	13,365
March 28, 2025						March 31, 2025						April 28, 2025						$	0.2200					$	13,788
April 27, 2025						April 30, 2025						May 28, 2025						$	0.2200					$	14,121
May 28, 2025						May 31, 2025						June 26, 2025						$	0.2200					$	14,580
June 27, 2025						June 30, 2025						July 29, 2025						$	0.2200					$	14,969
July 28, 2025						July 31, 2025						August 29, 2025						$	0.2200					$	15,479
August 28, 2025						August 31, 2025						September 30, 2025						$	0.2200					$	16,136
September 27, 2025						September 30, 2025						October 31, 2025						$	0.2200					$	16,525

For the Nine Months Ended September 30, 2025
																		Class S
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2025						January 31, 2025						February 26, 2025						$	0.2171					$	933
February 25, 2025						February 28, 2025						March 27, 2025						$	0.2084					$	969
March 28, 2025						March 31, 2025						April 28, 2025						$	0.2071					$	1,159
April 27, 2025						April 30, 2025						May 28, 2025						$	0.2075					$	1,307
May 28, 2025						May 31, 2025						June 26, 2025						$	0.2071					$	1,467
June 27, 2025						June 30, 2025						July 29, 2025						$	0.2075					$	1,563
July 28, 2025						July 31, 2025						August 29, 2025						$	0.2071					$	1,691
August 28, 2025						August 31, 2025						September 30, 2025						$	0.2071					$	1,843
September 27, 2025						September 30, 2025						October 31, 2025						$	0.2075					$	1,965

For the Nine Months Ended September 30, 2025
																		Class D
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2025						January 31, 2025						February 26, 2025						$	0.2300					$	16
February 25, 2025						February 28, 2025						March 27, 2025						$	0.2200					$	17
March 28, 2025						March 31, 2025						April 28, 2025						$	0.2200					$	17
April 27, 2025						April 30, 2025						May 28, 2025						$	0.2200					$	17
May 28, 2025						May 31, 2025						June 26, 2025						$	0.2200					$	19
June 27, 2025						June 30, 2025						July 29, 2025						$	0.2200					$	19
July 28, 2025						July 31, 2025						August 29, 2025						$	0.2200					$	21
August 28, 2025						August 31, 2025						September 30, 2025						$	0.2200					$	22
September 27, 2025						September 30, 2025						October 31, 2025						$	0.2200					$	23

The following tables reflect dividends declared on common shares for the nine months ended September 30, 2024:

125

---

Table of Contents

For the Nine Months Ended September 30, 2024
																		Class I
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2024						January 31, 2024						February 29, 2024						$	0.2300					$	7,355
February 26, 2024						February 29, 2024						March 31, 2024						$	0.2300					$	7,809
March 28, 2024						March 31, 2024						April 30, 2024						$	0.2300					$	9,064
April 27, 2024						April 27, 2024						May 31, 2024						$	0.2300					$	9,566
May 28, 2024						May 28, 2024						June 30, 2024						$	0.2300					$	9,937
June 27, 2024						June 27, 2024						July 31, 2024						$	0.2300					$	10,987
July 28, 2024						July 31, 2024						August 31, 2024						$	0.2300					$	11,247
August 28, 2024						August 31, 2024						September 30, 2024						$	0.2400					$	12,183
September 27, 2024						September 30, 2024						October 31, 2024						$	0.2400					$	12,615

For the Nine Months Ended September 30, 2024
																		Class S
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2024						January 31, 2024						February 29, 2024						$	0.2246					$	329
February 26, 2024						February 29, 2024						March 31, 2024						$	0.2250					$	363
March 28, 2024						March 31, 2024						April 30, 2024						$	0.2246					$	410
April 27, 2024						April 30, 2024						May 31, 2024						$	0.2248					$	439
May 28, 2024						May 31, 2024						June 30, 2024						$	0.2246					$	531
June 27, 2024						June 30, 2024						July 31, 2024						$	0.2248					$	575
July 28, 2024						July 31, 2024						August 31, 2024						$	0.2246					$	603
August 28, 2024						August 31, 2024						September 30, 2024						$	0.2346					$	686
September 27, 2024						September 30, 2024						October 31, 2024						$	0.2348					$	724

For the Nine Months Ended September 30, 2024
																		Class D
Date Declared						Record Date						Payment Date						Dividend per Share						Amount in Thousands
January 28, 2024						January 31, 2024						February 29, 2024						$	0.2246					$	3
February 26, 2024						February 29, 2024						March 31, 2024						$	0.2250					$	11
March 28, 2024						March 31, 2024						April 30, 2024						$	0.2246					$	12
April 27, 2024						April 30, 2024						May 31, 2024						$	0.2248					$	10
May 28, 2024						May 31, 2024						June 30, 2024						$	0.2246					$	10
June 27, 2024						June 30, 2024						July 31, 2024						$	0.2248					$	6
July 28, 2024						July 31, 2024						August 31, 2024						$	0.2246					$	7
August 28, 2024						August 31, 2024						September 30, 2024						$	0.2346					$	10
September 27, 2024						September 30, 2024						October 31, 2024						$	0.2348					$	11

Character of Distributions

The Company may fund its cash distributions to shareholders from any source of funds available to the Company, including but not limited to offering proceeds, borrowings, net investment income from operations, capital gains proceeds from the sale of assets, non-capital gains proceeds from the sale of assets, dividends or other distributions paid to it on account of preferred and common equity investments in portfolio companies and fee and expense reimbursement waivers from the Adviser, which is subject to recoupment, or the Administrator, if any.

126

---

Table of Contents

All of the dividends declared for the three and nine months ended September 30, 2025 and 2024 and were derived from ordinary income, as determined on a tax basis. Taxable income is an estimate and is not fully determined until the Company’s tax return is filed.

Distribution Reinvestment Plan

The Company has adopted a distribution reinvestment plan, pursuant to which it reinvests all cash dividends declared by the Board on behalf of its shareholders who do not elect to receive their dividends in cash. As a result, if the Board authorizes, and the Company declares, a cash dividend or other distribution, then shareholders who have not opted out of our Company’s distribution reinvestment plan will have their cash distributions automatically reinvested in additional shares as described below, rather than receiving the cash dividend or other distribution. Distributions on fractional shares will be credited to each participating shareholder’s account to three decimal places.

Share Repurchase Plan

The Company has implemented a share repurchase program under which, at the discretion of the Board, the Company may repurchase, in each quarter, up to 5% of the NAV of the Company’s Common Shares outstanding (either by number of shares or aggregate NAV) as of the close of the previous calendar quarter. For the avoidance of doubt, such target amount is assessed each calendar quarter. The Board may amend or suspend the share repurchase program at any time (including to offer to purchase fewer shares) if in its reasonable judgment it deems such action to be in the best interest of shareholders, such as when a repurchase offer would place an undue burden on the Company’s liquidity, adversely affect the Company’s operations or risk having an adverse impact on the Company that would outweigh the benefit of the repurchase offer. As a result, share repurchases may not be available each quarter, or may only be available in an amount less than 5% of our Common Shares outstanding.

The Company intends to conduct such repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the Securities Exchange Act of 1934, as amended, and the 1940 Act. All shares purchased pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.

Under the share repurchase plan, to the extent the Company offers to repurchase shares in any particular quarter, it is expected to repurchase shares pursuant to tender offers using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that shares that have not been outstanding for at least one year will be repurchased at 98% of such NAV (an “Early Repurchase Deduction”). The one-year holding period is measured as of the subscription closing date immediately following the prospective repurchase date. The Early Repurchase Deduction may be waived in the case of repurchase requests arising from the death, divorce or qualified disability of the holder. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders.

The following table presents the share repurchases completed during the nine months ended September 30, 2025:

Tender Offer Expiration Date			Total Number of Shares Repurchased (all classes)			Percentage of Outstanding Shares Repurchased(1)			Price paid Per Share			Tender Offer Valuation Date			Amount Repurchased (all classes) (in thousands)(2)			Maximum number of shares that may yet be purchased under the repurchase plan(3)
January 29, 2025			259,680			0.4		%	$	25.30		December 31, 2024			$	6,564		0
April 25, 2025			1,248,893			1.7		%	$	25.29		March 31, 2025			$	31,530		0
July 28, 2025			249,741			0.3		%	$	25.31		June 30, 2025			$	6,315		0

(1) Percentage is based on total shares as of the close of the previous calendar quarter.

(2) Amounts shown net of Early Repurchase Deduction.

(3) All repurchases were satisfied in full.

The following table presents the share repurchases completed during the nine months ended September 30, 2024:

127

---

Table of Contents

Tender Offer Expiration Date			Total Number of Shares Repurchased (all classes)			Percentage of Outstanding Shares Repurchased(1)			Price paid Per Share			Tender Offer Valuation Date			Amount Repurchased (all classes) (in thousands)(2)			Maximum number of shares that may yet be purchased under the repurchase plan(3)
January 30, 2024			19,539			0.1		%	$	25.43		December 31, 2023			$	487		0
April 25, 2024			—			—		%	$	25.40		March 31, 2024			$	—		0
July 26, 2024			38,837			—		%	$	25.45		June 30, 2024			$	969		0

(1) Percentage is based on total shares as of the close of the previous calendar quarter.

(2) Amounts shown net of Early Repurchase Deduction.

(3) All repurchases were satisfied in full.

Debt

In accordance with the 1940 Act, we can borrow amounts such that our asset coverage, as defined in the 1940 Act, is at least 150% after such borrowings, subject to certain limitations.

For the three and nine months ended September 30, 2025 and 2024, the components of interest expense were as follows:

(Amounts in thousands)			Three Months Ended September 30, 2025						Three Months Ended September 30, 2024						Nine Months Ended September 30, 2025						Nine Months Ended September 30, 2024
Interest expense			$	33,529					$	27,394					$	95,489					$	61,097
Amortization of deferred financing costs			1,711						1,209						5,281						2,633
(Gain) loss from interest rate swaps accounted for as hedges and related hedged items
Interest rate swaps			(1,070)						—						(14,766)						—
Hedged items			769												13,493
Total interest expense			$	34,939					$	28,603					$	99,497					$	63,730
Average interest rate			6.73		%				7.72		%				6.76		%				7.84		%
Average daily borrowings			$	1,790,090					$	1,299,712					$	1,735,364					$	960,691

Credit Facilities

MSPV Credit Facility

On June 17, 2022, Twin Brook Capital Funding XXXIII MSPV, LLC, as borrower (the “MSPV Borrower”), an indirect, wholly-owned subsidiary of the Company, entered into a new loan and servicing agreement (as amended, supplemented or otherwise modified from time to time, the “MSPV Credit Facility”) with Twin Brook Capital Funding XXXIII, LLC, as the transferor (the “Transferor”), AGTB Fund Manager, LLC, as the servicer, Morgan Stanley Asset Funding, Inc., as administrative agent, the lenders from time to time party thereto and The Bank of New York Mellon Trust Company, National Association, as the collateral agent, account bank and collateral custodian.

From time to time, the Transferor expects to sell and/or contribute certain investments to the MSPV Borrower. Proceeds from the MSPV Credit Facility will be used to finance the origination and acquisition of loans by the MSPV Borrower, including the purchase of such assets from the Transferor. The Company retains a residual interest in assets contributed to or acquired by the MSPV Borrower through its ownership of the MSPV Borrower. The MSPV Borrower is subject to meet

128

---

Table of Contents

financial covenants under the MSPV Credit Facility agreement. As of September 30, 2025 and December 31, 2024, the MSPV Borrower was in compliance with all such covenants.

The MSPV Borrower may, subject to the applicable prepayment premium, prepay the loans and/or terminate or reduce the revolving commitments under the MSPV Credit Facility at any time without penalty. The obligation of the lenders to make revolving commitments under the MSPV Credit Facility will terminate on June 17, 2027 (the “Reinvestment Period”) with a scheduled final maturity date of May 28, 2029. The revolving loans are subject to an interest rate, during the Reinvestment Period, of Term SOFR plus 2.20% per annum and thereafter, Term SOFR plus 2.70% per annum. Prior to May 28, 2024, when the MSPV Credit Facility was amended, the Reinvestment Period terminated on June 17, 2025, the final maturity date was June 17, 2027, and the revolving loans were subject to an interest rate of Term SOFR plus 2.50% per annum during the Reinvestment Period and Term SOFR plus 3.00% per annum during the period following the Reinvestment Period. After the amendment on May 28, 2024, the MSPV Credit Facility permitted prepayment and release of collateral in connection with certain collateralized loan obligation transactions. The other material terms of the MSPV Credit Facility were unchanged.

ASPV Credit Facility

On December 13, 2022, Twin Brook Capital Funding XXXIII ASPV, LLC, as borrower (the “ASPV Borrower”), an indirect, wholly-owned subsidiary of the Company, entered into a new Loan, Security and Collateral Management Agreement (as amended, supplemented or otherwise modified from time to time, the “ASPV Credit Facility”), with the Transferor, AGTB Fund Manager, LLC, as the collateral manager, Ally Bank, as administrative agent and arranger, Computershare Trust Company, National Association, as the collateral custodian, and the lenders from time to time party thereto. On September 19, 2023 the ASPV Credit Facility was amended to appoint Western Alliance Trust Company, N.A., as the successor collateral custodian, and Computershare Trust Company, N.A. resigned as collateral custodian.

From time to time, the Transferor expects to sell and/or contribute certain investments to the ASPV Borrower. Proceeds from the ASPV Credit Facility will be used to finance the origination and acquisition of loans by the ASPV Borrower, including the purchase of such assets from the Transferor. The Company retains a residual interest in assets contributed to or acquired by the ASPV Borrower through its ownership of the ASPV Borrower.

The ASPV Credit Facility created a revolving loan facility with an initial maximum principal amount of $300 million, subject to availability under a borrowing base which consists primarily of commercial loans acquired by the ASPV Borrower from the Transferor, a wholly-owned subsidiary of the Company. The ASPV Borrower may, subject to the applicable prepayment premium, prepay the loans and/or terminate or reduce the revolving commitments under the ASPV Credit Facility at any time without penalty. The obligation of the lenders to make revolving commitments under the ASPV Credit Facility will terminate on December 12, 2025 (the “Reinvestment Period”) with a scheduled final maturity date of December 12, 2027. The revolving loans will be subject to an interest rate of daily simple SOFR plus 2.875% per annum.

The ASPV Credit Facility is secured by all of the assets of the ASPV Borrower and a pledge of equity interests in the ASPV Borrower. The ASPV Borrower is subject to meet financial covenants under the ASPV Credit Facility agreement. As of September 30, 2025 and December 31, 2024, the ASPV Borrower was in compliance with all such covenants.

On August 9, 2024, ASPV Borrower entered into Amendment No. 1 to Loan, Security and Collateral Management Agreement (the “First Amendment”), by and among ASPV Borrower, as borrower, AGTB Fund Manager, LLC, as the collateral manager, Ally Bank, as administrative agent, and swingline lender, Western Alliance Trust Company, N.A., as the collateral custodian, and the lenders from time to time party thereto, which amends the Loan, Security and Collateral Management Agreement dated as of December 13, 2022.

The First Amendment amends the ASPV Credit Facility to, among other things: (i) increase the initial maximum principal amount from $300 million to $500 million, subject to availability under a borrowing base, (ii) reduce the interest rate on revolving loans from daily simple SOFR plus 2.875% per annum to daily simple SOFR plus 2.40% per annum and (iii) extend the termination date of the lenders’ obligation to make revolving commitments under the ASPV Credit Facility from December 12, 2025 to August 9, 2027 and extend the final scheduled maturity date from December 12, 2027 to August 9, 2029.

129

---

Table of Contents

Truist Credit Facility

On November 17, 2023, the Company, as borrower, entered into a new Senior Secured Revolving Credit Agreement (as amended, supplemented or otherwise modified from time to time, the “Truist Credit Facility”), with the lenders and issuing banks party thereto and Truist Bank, as administrative agent.

On August 16, 2024, the Truist Credit Facility was amended to, among other things: (i) increase the initial maximum principal amount from $300 million to $975 million, subject to availability under a borrowing base, (ii) increase the additional commitments that the Company may seek from new and existing lenders in the future, up to an aggregate facility size not to exceed $1,462,500,000, and (iii) extend the termination date of the lenders’ obligation to make loans under the Truist Credit Facility from November 17, 2027 to August 16, 2028 and extend the final scheduled maturity date from November 17, 2028 to August 16, 2029.

The Company may prepay any class of loans and/or terminate or reduce the revolving commitments of any class under the Truist Credit Facility at any time without penalty. The revolving loans will be subject to an interest rate of, at the Company’s option, adjusted term SOFR plus 2.00% or the alternate base rate plus 1.00%.

The Truist Credit Facility is guaranteed by Twin Brook Capital Funding XXXIII, LLC (the “Guarantor”), a direct and wholly owned subsidiary of the Company, and will be guaranteed by certain domestic subsidiaries of the Company that are formed or acquired by the Company in the future. The Truist Credit Facility is secured by all assets of the Company and the Guarantor. The Company is subject to financial covenants under the Truist Credit Facility agreement. As of September 30, 2025 and December 31, 2024, the Company was in compliance with all such covenants.

As of September 30, 2025, there are approximately $274.2 million in borrowings outstanding on the ASPV Credit Facility, $363.1 million borrowings outstanding on the MSPV Credit Facility and $146.2 million in borrowings outstanding on the Truist Credit Facility. Borrowings under the Company’s facilities are considered the Company’s borrowings for purposes of complying with the asset coverage requirements under the 1940 Act.

The carrying values of borrowings outstanding under the debt facilities approximate fair value. As of September 30, 2025 and December 31, 2024, the asset coverage ratio was 212.1% and 188.3%, respectively.

Private Placement Notes

On March 19, 2024, the Company entered into a Note Purchase Agreement, governing the issuance of $90,000,000 aggregate principal amount of 7.69% Series A Senior Notes, Tranche A, due March 19, 2027 (the “Tranche A Notes”) and $150,000,000 aggregate principal amount of 7.78% Series A Senior Notes, Tranche B, due March 19, 2029 (the “Tranche B Notes”), to qualified institutional investors in a private placement. The Tranche A Notes and the Tranche B Notes bear interest at a rate equal to 7.69% per annum and 7.78% per annum, respectively. The Tranche A Notes and the Tranche B Notes are guaranteed by Twin Brook Capital Funding XXXIII, LLC, a subsidiary of the Company.

Interest on the Tranche A Notes and the Tranche B Notes will be due semiannually on March 19 and September 19 of each year, beginning on September 19, 2024. The Tranche A Notes and the Tranche B Notes may be redeemed in whole or in part at any time or from time to time at the Company’s option at par plus accrued interest to the prepayment date and, if applicable, a make-whole premium. In addition, the Company is obligated to offer to prepay the Tranche A Notes and the Tranche B Notes at par plus accrued and unpaid interest up to, but excluding, the date of prepayment, if certain change in control events occur. The Tranche A Notes and the Tranche B Notes are general unsecured obligations of the Company that rank pari passu with all outstanding and future unsecured and unsubordinated indebtedness issued by the Company.

In connection with the Tranche A Notes and the Tranche B Notes, the Company entered into interest rate swaps to more closely align the interest rates of the Company’s liabilities with the investment portfolio, which consists of predominately floating rate loans. The Company designated this interest rate swap and the Tranche A Notes and the Tranche B Notes in a qualifying hedge accounting relationship.

On October 15, 2024, the Company entered into a First Supplement to the Master Note Purchase Agreement, governing the issuance of $400 million aggregate principal amount of Series B Notes consisting of (i) $85 million aggregate principal amount of 6.42% Series B Senior Notes, Tranche A, due October 15, 2028 (the “Series B Tranche A Notes”), (ii) $25 million aggregate principal amount of Series B Senior Notes, Tranche B, due October 15, 2029 to be issued at a floating rate (the “Series B Tranche B Notes”), and (iii) $290 million aggregate principal amount of 6.52% Series B Senior Notes,

130

---

Table of Contents

Tranche C, due October 15, 2029 (the “Series B Tranche C Notes,” collectively with the Series B Tranche A Notes and Series B Tranche B Notes, the “Series B Notes”), to qualified institutional investors in a private placement. The Series B Tranche B Notes bear interest at a floating interest rate equal to three-month SOFR plus 3.24% per annum. The Series B Notes are guaranteed by Twin Brook Capital Funding XXXIII, LLC, a subsidiary of the Company. All of the Series B Tranche A Notes and the Series B Tranche B Notes and $100 million of the Series B Tranche C Notes were delivered and paid for on October 15, 2024. Of the remaining Series B Tranche C Notes, $100 million and $90 million were delivered and paid for on November 14, 2024 and December 12, 2024, respectively.

On June 30, 2025, the Company entered into a Second Supplement to the Master Note Purchase Agreement dated as of March 19, 2024, governing the issuance of $100 million aggregate principal amount of Series C Notes consisting of (i) $25 million aggregate principal amount of 6.05% Series C Senior Notes, Tranche A, due June 30, 2028 (the “Tranche A Notes”), and (ii) $75 million aggregate principal amount of 6.40% Series C Senior Notes, Tranche B, due June 30, 2030 (the “Tranche B Notes,” together with the Tranche A Notes, the “Series C Notes”), to qualified institutional investors in a private placement. The Tranche A Notes and the Tranche B Notes bear interest at a rate equal to 6.05% per annum and 6.40% per annum, respectively. The Series C Notes are guaranteed by Twin Brook Capital Funding XXXIII, LLC, a subsidiary of the Company. All of the Tranche A Notes and the Tranche B Notes were delivered and paid for on June 30, 2025

As of September 30, 2025, the Company was in compliance with all covenants and other requirements of each of the Tranche A Notes, Tranche B Notes, and Tranche C Notes.

Total debt consisted of the following as of September 30, 2025:

			As of September 30, 2025
(Amounts in thousands)			Maximum Principal Amount Committed						Principal Amount Outstanding						Principal Amount Available(1)						Carrying Value(2)						Assets Pledged as Collateral(3)
ASPV Credit Facility			$	500,000					$	274,200					$	58,956					$	274,200					$	501,263
MSPV Credit Facility			500,000						363,100						74,273						363,100						707,695
Truist Credit Facility			975,000						146,200						408,259						146,200						2,160,297
Series A Tranche A Notes			90,000						90,000						—						90,384						—
Series A Tranche B Notes			150,000						150,000						—						151,953						—
Series B Tranche A Notes			85,000						85,000						—						86,092						—
Series B Tranche B Notes			25,000						25,000						—						25,000						—
Series B Tranche C Notes			290,000						290,000						—						294,360						—
Series C Tranche A Notes			25,000						25,000						—						25,324						—
Series C Tranche B Notes			75,000						75,000						—						75,078						—
CLO Transaction			369,000						369,000						—						369,000						434,764
Total			$	3,084,000					$	1,892,500					$	541,488					$	1,900,691					$	3,804,018

(1)The amount available reflects any limitations related to the facilities borrowing bases.

(2)Carrying value is inclusive of adjustments for the change in fair value of the effective hedge relationship

(3)Fair market value of the assets held as collateral in the respective credit facility.

Total debt consisted of the following as of December 31, 2024:

131

---

Table of Contents

			As of December 31, 2024
(Amounts in thousands)			Maximum Principal Amount Committed						Principal Amount Outstanding						Principal Amount Available(1)						Carrying Value						Assets Pledged as Collateral(2)
ASPV Credit Facility			$	500,000					$	251,300					$	69,062					$	251,300					$	493,142
MSPV Credit Facility			500,000						191,400						101,922						191,400						505,122
Truist Credit Facility			975,000						299,600						546,860						299,600						1,639,675
Series A Tranche A Notes			90,000						90,000						—						89,732						—
Series A Tranche B Notes			150,000						150,000						—						148,799						—
Series B Tranche A Notes			85,000						85,000						—						84,330						—
Series B Tranche B Notes			25,000						25,000						—						25,000						—
Series B Tranche C Notes			290,000						290,000						—						286,838						—
CLO Transaction			369,000						369,000						—						369,000						442,629
Total			$	2,984,000					$	1,751,300					$	717,844					$	1,745,999					$	3,080,569

(1)The amount available reflects any limitations related to the facilities borrowing bases.

(2)Fair market value of the assets held as collateral in the respective credit facility.

Debt Securitizations

On May 30, 2024, the Company completed an approximately $445.0 million term debt securitization (the “CLO Transaction”). Term debt securitizations are also known as collateralized loan obligations and are a form of secured financing incurred by a subsidiary of the Company, which is consolidated by the Company and subject to the Company’s overall asset coverage requirements. The secured notes issued in the CLO Transaction and the secured loan borrowed in the CLO Transaction were issued and incurred, as applicable, by Twin Brook CLO 2024-1 LLC (the “Issuer”), an indirect, wholly-owned, consolidated subsidiary of the Company, and are backed by a portfolio of collateral obligations consisting of middle market loans and participation interests in middle market loans as well as by other assets of the Issuer.

The following table presents information on the secured notes and equity interests in the CLO Transaction:

As of September 30, 2025

(Amounts in thousands)

Principal Outstanding

Interest Rate

Credit Rating

Class A Senior Secured Floating Rate Notes

$

161,000

SOFR + 1.90%

AAA(sf)

Class A-L Senior Secured Floating Rate Loans

$

100,000

SOFR + 1.90%

AAA(sf)

Class B Senior Secured Floating Rate Notes

$

45,000

SOFR + 2.30%

AA(sf)

Class C Senior Secured Floating Rate Notes

$

36,000

SOFR + 2.95%

A(sf)

Class D Senior Secured Floating Rate Notes

$

27,000

SOFR + 4.95%

BBB(sf)

Equity Interests1

$

76,000

None

Not Rated

Total CLO Transaction

$

445,000

The secured notes are scheduled to mature on July 20, 2036, unless redeemed by the Issuer, at the direction of the Adviser, serving as collateral manager, on any business day after July 20, 2026.

The Class A Notes, Class A-L Loans, Class B Notes, Class C Notes and Class D Notes (collectively, the “Secured Debt”) are the secured obligations of the Issuer and the Equity Interests are the unsecured obligations of Issuer. The Class A-L Loans may be exchanged by the lenders for Class A Notes at any time, subject to certain conditions under the indenture and related agreements. The indenture governing the CLO Transaction includes customary covenants and events of default.

As part of the CLO Transaction, an wholly owned subsidiary of the Company (the “Retention Holder”) sold and transferred certain middle market loans to the Issuer for the purchase price and other consideration set forth in a loan sale agreement and for future sales from the Retention Holder to the Issuer on an ongoing basis. Such loans constituted the initial portfolio

132

---

Table of Contents

of assets securing the Secured Debt. In connection with such sale and transfer, the Retention Holder made customary representations, warranties and covenants to the Issuer.

The Notes have not been, and will not be, registered under the Securities Act of 1933, as amended (the “Securities Act”), or any state securities or “blue sky” laws and may not be offered or sold in the United States absent registration with the SEC or an applicable exemption from registration.

The Adviser serves as collateral manager to Issuer under a collateral management agreement and is entitled to receive fees for providing the services; however, the Adviser has waived its right to receive such fees but may rescind such waiver at any time.

Short-Term Debt

In order to finance certain investment transactions, the Company may, from time to time, enter into financing agreements, whereby the Company transfers to a third party an investment that it holds in exchange for cash for a period of time, generally not to exceed 180 days from the date it was transferred (each, a “Short Term Financing Transaction”). At the expiration of the agreement, the Company returns the cash and interest to the third party and receives the original investment transferred.

As of September 30, 2025 and December 31, 2024, the Company did not have borrowings under Short-Term Financing Transactions with a third party.

Off-Balance Sheet Arrangements

Portfolio Company Commitments

Our investment portfolio may contain debt investments that are in the form of revolving lines of credit and unfunded delayed draw commitments, which require us to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements. Unfunded portfolio company commitments and funded debt investments are presented on the consolidated schedule of investments at fair value. Unrealized appreciation or depreciation, if any, is included in the consolidated statements of assets and liabilities and consolidated statements of operations.

As of September 30, 2025 and December 31, 2024, we had unfunded commitments, including delayed draw term loans and revolvers, with an aggregate principal amount of $1.011 billion and $821 million, respectively.

We seek to carefully manage our unfunded portfolio company commitments for purposes of planning our ongoing financial leverage. Further, we maintain sufficient borrowing capacity within the 150% asset coverage ratio, to cover any outstanding portfolio company unfunded commitments we are required to fund.

Contractual Obligations

A summary of our contractual payment obligations under our borrowing arrangements as of September 30, 2025 is as follows:

133

---

Table of Contents

			Payment Due by Period
(Amounts in millions)			Total						Less than 1 year						1-3						3-5						More than 5 years
ASPV Credit Facility			$	274.2					$	—					$	—					$	274.2					$	—
MSPV Credit Facility			$	363.1					$	—					$	—					$	363.1					$	—
Truist Credit Facility			$	146.2					$	—					$	—					$	146.2					$	—
Series A Tranche A Notes			$	90.0					$	—					$	90.0					$	—					$	—
Series A Tranche B Notes			$	150.0					$	—					$	—					$	150.0					$	—
CLO Transaction			$	369.0					$	—					$	—					$	—					$	369.0
Series B Tranche A Notes			$	85.0					$	—					$	—					$	85.0					$	—
Series B Tranche B Notes			$	25.0					$	—					$	—					$	25.0					$	—
Series B Tranche C Notes			$	290.0					$	—					$	—					$	290.0					$	—
Series C Tranche A Notes			$	25.0					$	—					$	—					$	25.0					$	—
Series C Tranche B Notes			$	75.0					$	—					$	—					$	75.0					$	—
Total			$	1,892.5					$	—					$	90.0					$	1,433.5					$	369.0

Related Party Transactions

We have entered into a number of business relationships with affiliated or related parties, including the Investment Management Agreement, the Administration Agreement, Expense Support and Conditional Reimbursement Agreement and the Resource Sharing Agreement.

In addition to the aforementioned agreements, we intend to rely on exemptive relief that has been granted to us, our Adviser, and TPG Angelo Gordon to permit us to co-invest with other funds managed by TPG Angelo Gordon in a manner consistent with our investment objective, positions, policies, strategies and restrictions as well as any regulatory requirements and other pertinent factors. See “Item 1. – Notes to Consolidated Financial Statements – Note 6. Agreements and Related Party Transactions” for further description of our related party transactions.

Critical Accounting Policies

The preparation of our consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the economic environment, financial markets, and any other parameters used in determining such estimates could cause actual results to differ. Our critical accounting policies, including those relating to the valuation of our investment portfolio, are described in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 18, 2025, and elsewhere in our filings with the SEC. There have been no significant changes this quarter in our critical accounting policies and practices.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Uncertainty with respect to the economic effects of elevated interest rates in response to inflation, the Israel-Hamas war and the war in Russia and Ukraine has introduced significant volatility in the financial markets, and the effect of the volatility could materially impact our market risks, including those listed below. We are subject to financial market risks, including valuation risk and interest rate risk.

Valuation Risk

We have invested, and plan to continue to invest, primarily in illiquid debt and equity securities of private companies. Most of our investments will not have a readily available market price, and therefore, we will value these investments at fair value as determined in good faith by Adviser, pursuant to Rule 2a-5, based on, among other things, the input of independent third party valuation firm(s) engaged by the Adviser, and in accordance with our valuation policy. There is no single standard for determining fair value. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make. If we were required to liquidate a portfolio investment in a forced or liquidation sale, we may realize amounts that are different from the amounts presented and such differences could be material.

134

---

Table of Contents

Interest Rate Risk

Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. We may fund portions of our investments with borrowings on a short term basis, and at such time, our net investment income will be affected by the difference between the rate at which we invest and the rate at which we borrow. Accordingly, we cannot assure you that a significant change in market interest rates will not have a material adverse effect on our net investment income.

As of September 30, 2025, 99.9% of our debt investments based on fair value in our portfolio were at floating rates. Our credit facilities bear interest at floating rates with no interest rate floor. Our unsecured notes, which bear interest at fixed rates, are hedged by fixed to floating interest rate swaps in order to align the interest rates of our liabilities with our investment portfolio.

Based on our Consolidated Statements of Assets and Liabilities as of September 30, 2025, the following table shows the annualized impact on net income of hypothetical base rate changes in interest rates on our debt investments and leverage (considering interest rate floors for floating rate instruments) assuming each floating rate investment is subject to Term SOFR and there are no changes in our investment and borrowing structure:

(Amounts in millions)			Interest Income						Interest Expense						Net Income
Up 200 basis points			$	77.1					$	23.1					$	54.0
Up 100 basis points			$	38.3					$	11.5					$	26.8
Down 100 basis points			$	(38.3)					$	(11.5)					$	(26.8)
Down 200 basis points			$	(76.5)					$	(23.1)					$	(53.4)

To a limited extent, we may in the future hedge against interest rate fluctuations by using hedging instruments such as futures, options, swaps and forward contracts, and credit hedging contracts, such as credit default swaps. However, no assurance can be given that such hedging transactions will be entered into or, if they are, that they will be effective.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

In accordance with Rules 13a-15(b) and 15d-15(b) of the Exchange Act, we, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q and determined that our disclosure controls and procedures are effective as of the end of the period covered by the Quarterly Report on Form 10-Q.

Changes in Internal Controls over Financial Reporting

There have been no changes in our internal control over financial reporting that occurred during the period ended September 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

135

---

Table of Contents

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

We are not currently subject to any material legal proceedings, nor, to our knowledge, are any material legal proceedings threatened against us. From time to time, we may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. Our business is also subject to extensive regulation, which may result in regulatory proceedings against us. While the outcome of any such future legal or regulatory proceedings cannot be predicted with certainty, we do not expect that any such future proceedings will have a material effect upon our financial condition or results of operations.

Item 1A. Risk Factors.

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on March 18, 2025 which could materially affect our business, financial condition and/or operating results. The risks are not the only risks we face. Additional risks and uncertainties are not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

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

We did not sell any securities during the period covered by this Quarterly Report on Form 10-Q that were not registered under the Securities Act. In addition to other information set forth in this report, you should carefully consider the information regarding repurchases discussed in Part I, “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Share Repurchase Plan”, herein.

The following table sets forth information regarding repurchases of our Common Shares pursuant to a tender offer during the three months ended September 30, 2025 (dollar amounts in thousands, except per share amounts).

Tender Offer Expiration Date			Total Number of Shares Repurchased (all classes)			Percentage of Outstanding Shares Repurchased(1)			Price paid Per Share			Tender Offer Valuation Date			Amount Repurchased (all classes) (in thousands)(2)			Maximum number of shares that may yet be purchased under the repurchase plan(3)
July 28, 2025			249,741			0.3		%	$	25.31		June 30, 2025			$	6,315		0

(1) Percentage is based on total shares as of the close of the previous calendar quarter.

(2) Amounts shown net of Early Repurchase Deduction.

(3) All repurchases were satisfied in full.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

During the fiscal quarter ended September 30, 2025, none of our trustees or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of our securities to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement”.

136

---

Table of Contents

Item 6. Exhibits.

Exhibit No.						Description
3.1						Fifth Amended and Restated Agreement and Declaration of Trust, dated March 17, 2025 (incorporated by reference to Exhibit 3.1 to the Company’s Annual Report on Form 10-K, filed with the SEC on March 18, 2025)
3.2						Fourth Amended and Restated Bylaws, dated March 17, 2025 (incorporated by reference to Exhibit 3.2 to the Company’s Annual Report on Form 10-K, filed with the SEC on March 18, 2025)
10.1						Second Supplement to Master Note Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on July 2, 2025)
31.1*						Certification of Trevor Clark pursuant to Securities Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*						Certification of Terrence Walters pursuant to Securities Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*						Certification of Trevor Clark pursuant to Securities Exchange Act Rule 13a-14(b) and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*						Certification of Terrence Walters pursuant to Securities Exchange Act Rule 13a-14(b) and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

___________________

*Filed herewith

137

---

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused his report to be signed on its behalf by the undersigned thereunto duly authorized.

			TPG Twin Brook Capital Income Fund
November 10, 2025			By:			/s/ Trevor Clark
						Trevor Clark
						Chief Executive Officer
						(Principal Executive Officer)
November 10, 2025			By:			/s/ Terrence Walters
						Terrence Walters
						Chief Financial Officer and Treasurer
						(Principal Financial Officer and Principal Accounting Officer)

138