Please wait

 

 

 

 

 

 

 

 

 

 

 

  

 

Octagon XAI CLO Income Fund

 

Schedule of Investments
(Unaudited)

 

December 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Octagon XAI CLO Income Fund

 

SCHEDULE OF INVESTMENTS

December 31, 2025 (Unaudited)

 

 

   Reference Rate &
Spread
  Maturity Date  Principal Amount   Value 
COLLATERALIZED LOAN OBLIGATIONS DEBT - 93.08%(a)(b)
AGL CLO 21 Ltd.  3M SOFR + 5.65%  10/21/2037  $500,000   $465,373 
Anchorage Capital CLO 6 Ltd.  3M SOFR + 6.15%  07/22/2038   880,000    874,591 
Anchorage Capital CLO 16 Ltd.  3M SOFR + 5.70%  01/19/2038   500,000    495,064 
Anchorage Capital CLO 21 Ltd.  3M SOFR + 6.25%  10/20/2034   500,000    484,838 
Anchorage Capital CLO 31 Ltd.  3M SOFR + 5.70%  10/20/2038   1,000,000    1,006,384 
Apidos CLO XL Ltd.  3M SOFR + 5.60%  07/15/2037   500,000    503,770 
Apidos CLO XLI Ltd.  3M SOFR + 5.65%  10/20/2037   685,000    695,010 
Apidos CLO XLVII Ltd.  3M SOFR + 6.20%  04/26/2037   500,000    504,185 
Apidos CLO XLVIII Ltd.  3M SOFR + 5.75%  07/25/2037   500,000    504,286 
Apidos CLO XXIII  3M SOFR + 5.20%  04/15/2033   1,000,000    1,001,150 
Apidos CLO XXXIV  3M SOFR + 4.80%  01/20/2039   1,000,000    999,920 
Apidos CLO XXXV  3M SOFR + 6.01%  04/20/2034   500,000    500,840 
Ares Loan Funding III Ltd.  3M SOFR + 6.10%  07/25/2036   500,000    501,000 
Ares XLIV CLO Ltd.  3M SOFR + 6.25%  04/15/2034   1,000,000    990,306 
Bain Capital Credit CLO 2022-3 Ltd.  3M SOFR + 7.35%  07/17/2035   619,357    597,583 
Barings CLO Ltd. 2021-II  3M SOFR + 6.30%  07/15/2034   500,000    496,375 
Barings CLO Ltd. 2024-II  3M SOFR + 5.90%  07/15/2039   1,000,000    1,010,151 
Benefit Street Partners CLO XVII Ltd.  3M SOFR + 6.15%  10/15/2037   750,000    754,241 
Benefit Street Partners CLO XXIX Ltd.  3M SOFR + 4.60%  01/25/2038   1,150,000    1,145,016 
Canyon CLO 2021-3 Ltd.  3M SOFR + 6.00%  07/15/2034   500,000    483,280 
Carlyle US CLO 2017-2 Ltd.  3M SOFR + 7.56%  07/20/2037   1,000,000    1,009,452 
Carlyle US CLO 2019-3 Ltd.  3M SOFR + 7.34%  04/20/2037   1,250,000    1,269,976 
Carlyle US CLO 2021-10 Ltd.  3M SOFR + 6.75%  01/20/2038   700,000    703,586 
Carlyle US CLO 2024-2 Ltd.  3M SOFR + 6.85%  04/25/2037   500,000    505,630 
CBAM 2018-8 Ltd.  3M SOFR + 6.37%  07/15/2037   750,000    759,448 
CIFC Funding 2019-I Ltd.  3M SOFR + 5.75%  10/20/2037   1,250,000    1,261,148 
CIFC Funding 2019-III Ltd.  3M SOFR + 5.00%  01/16/2038   1,250,000    1,253,524 
CIFC Funding 2021-II  3M SOFR + 5.00%  01/15/2039   500,000    499,996 
CIFC Funding 2021-V Ltd.  3M SOFR + 5.10%  01/15/2038   450,000    450,875 
Dryden 87 CLO Ltd.  3M SOFR + 6.35%  08/20/2038   1,000,000    996,443 
Elmwood CLO 27 Ltd.  3M SOFR + 6.25%  04/18/2037   660,000    665,898 
Elmwood CLO 35 Ltd.  3M SOFR + 5.25%  10/18/2037   1,500,000    1,510,081 
Elmwood CLO 46 Ltd.  3M SOFR + 5.00%  01/17/2039   1,250,000    1,249,812 
Garnet CLO 2 Ltd.  3M SOFR + 5.25%  10/20/2038   415,000    416,248 
Generate CLO 6 Ltd.  3M SOFR + 7.25%  10/22/2037   1,000,000    979,491 
Generate CLO 19 Ltd.  3M SOFR + 6.00%  04/22/2036   1,200,000    1,205,319 
GoldenTree Loan Management US CLO 25 Ltd.  3M SOFR + 5.75%  04/20/2038   750,000    754,963 
Lodi Park CLO Ltd.  3M SOFR + 5.65%  07/21/2037   1,000,000    1,004,698 
Madison Park Funding XXVIII Ltd.  3M SOFR + 6.35%  01/15/2038   1,000,000    953,573 
Meacham Park CLO Ltd.  3M SOFR + 5.35%  10/20/2037   750,000    750,909 
Neuberger Berman Loan Advisers CLO 46 Ltd.  3M SOFR + 5.15%  01/20/2037   1,250,000    1,249,864 
Oaktree CLO 2020-1 Ltd.  3M SOFR + 5.00%  01/15/2038   500,000    497,515 
Oaktree CLO 2024-27 Ltd.  3M SOFR + 5.60%  10/22/2037   500,000    502,986 
OCP CLO 2016-12 Ltd.  3M SOFR + 6.00%  10/18/2037   1,000,000    1,006,419 
OCP CLO 2017-13 Ltd.  3M SOFR + 5.90%  11/26/2037   1,000,000    995,445 
OCP CLO 2019-17 Ltd.  3M SOFR + 6.25%  07/20/2037   1,000,000    1,001,442 
OCP CLO 2022-25 Ltd.  3M SOFR + 5.85%  07/20/2037   500,000    502,946 
OHA Credit Funding 12-R Ltd.  3M SOFR + 4.85%  07/20/2037   750,000    749,617 
OHA Credit Partners VII Ltd.  3M SOFR + 4.50%  02/20/2038   1,000,000    993,963 
OHA Credit Partners XVII Ltd.  3M SOFR + 5.00%  01/18/2038   1,000,000    1,004,697 
OHA Loan Funding 2015-1 Ltd.  3M SOFR + 4.80%  10/19/2038   750,000    750,184 
Rad CLO 3 Ltd.  3M SOFR + 5.88%  07/15/2037   500,000    460,409 
Rad CLO 10 Ltd.  3M SOFR + 6.11%  04/23/2034   457,240    448,119 
Regatta XII Funding Ltd.  3M SOFR + 6.90%  10/15/2037   500,000    498,426 
Regatta XXVIII Funding Ltd.  3M SOFR + 6.85%  04/25/2037   500,000    502,990 
RR 27 Ltd.  3M SOFR + 4.85%  10/15/2040   575,000    577,882 
Shackleton 2019-XIV CLO Ltd.  3M SOFR + 5.90%  07/20/2034   555,000    545,646 
Sixth Street CLO 28 Ltd.  3M SOFR + 5.45%  04/21/2038   1,250,000    1,266,604 
Sixth Street CLO XXII Ltd.  3M SOFR + 4.75%  04/21/2038   1,250,000    1,248,478 
Sixth Street CLO XXIV Ltd.  3M SOFR + 6.65%  04/23/2037   800,000    805,257 
Voya CLO 2024-2 Ltd.  3M SOFR + 6.05%  07/20/2037   375,000    379,937 

 

2

 

 

Octagon XAI CLO Income Fund

 

SCHEDULE OF INVESTMENTS

December 31, 2025 (Continued) (Unaudited)

 

 

   Reference Rate &
Spread
  Maturity Date  Principal Amount   Value 
COLLATERALIZED LOAN OBLIGATIONS DEBT - 93.08%(a)(b)(Continued)
Voya CLO 2024-7 Ltd.  3M SOFR + 5.25%  01/20/2038  $750,000   $751,428 
TOTAL COLLATERALIZED LOAN OBLIGATIONS DEBT
(Cost $49,243,327)
          $48,954,687 
                 
   Estimated Yield  Maturity Date   Principal Amount    Value 
COLLATERALIZED LOAN OBLIGATIONS EQUITY - 4.98%(a)(c)
Benefit Street Partners CLO XII Ltd.  15.49% 10/15/2030   500,000    358,355 
CIFC Funding 2018-II Ltd.  13.12% 10/20/2037   1,250,000    445,750 
Neuberger Berman CLO XXI Ltd.  13.63% 01/20/2039   1,400,000    812,000 
OCP CLO 2024-36 Ltd.  8.98% 10/16/2037   1,000,000    655,830 
Regatta XIX Funding Ltd.  12.89% 04/20/2035   605,000    348,050 
TOTAL COLLATERALIZED LOAN OBLIGATIONS EQUITY
(Cost $3,250,768)
          $2,619,985 

 

   Shares   Value 
MONEY MARKET FUNDS - 0.20%          
Invesco Short Term Investments Trust Treasury Portfolio,
Institutional Class, 3.64% (7-day yield)
   104,120    104,120 
           
TOTAL MONEY MARKET FUNDS
(Cost $104,120)
       $104,120 
           
TOTAL INVESTMENTS - 98.26%
(Cost $52,598,215)
       $51,678,792 
           
Other Assets in Excess of Liabilities - 1.74%        917,414 
NET ASSETS - 100.00%       $52,596,206 

 

(a)

All or a portion of the security is exempt from registration of the Securities Act of 1933. These securities may be resold in transactions exempt from registration under Rule 144A, normally to qualified institutional buyers. As of December 31, 2025, these securities had an aggregate value of $51,574,672 or 98.06% of net assets.

(b)

Variable rate investment. Interest rates reset periodically. Interest rate shown reflects the rate in effect at December 31, 2025. For securities based on a published reference rate and spread, the reference rate and spread are indicated in the description above. Leveraged loans and CLO debt securities typically have reference Rate Floors (“Rate Floors”) embedded in their loan agreements and organizational documents. Leveraged loans generally have Rate Floors of 0% or more, while CLO debt securities often set Rate Floors at 0%. Rate Floors serve to establish a minimum base rate to be paid by the borrower before the fixed spread. Certain variable rate securities are not based on a published reference rate and spread but are determined by the issuer or agent and are based on current market conditions. These securities do not indicate a reference rate and spread in their description above.

(c)

CLO subordinated notes, income notes, Y notes and M notes are considered CLO equity positions. CLO equity positions are entitled to recurring distributions which are generally equal to the remaining cash flow of payments made by underlying securities less contractual payments to debt holders and fund expenses. The effective yield is estimated based upon the amount and timing of these recurring distributions in addition to the estimated amount of terminal principal payment. Effective yields for the CLO equity positions are updated generally once per quarter or on a transaction such as an add-on purchase, refinancing or reset. The estimated yield and investment cost may ultimately not be realized. Estimated yields shown are as of December 31, 2025.

 

Investment Abbreviations:

Ltd. – Limited

SOFR – Secured Overnight Financing Rate

 

Reference Rates:

3M SOFR as of December 31, 2025 was 4.01%

 

3