______________________________________________________________________________________________________ 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

______________________________________________________________________________________________________ 

FORM 10-Q

þ                 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended December 31, 2016

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 814-00794

Golub Capital BDC, Inc.

(Exact name of registrant as specified in its charter)

Delaware		27-2326940
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

666 Fifth Avenue, 18th Floor

New York, NY 10103

(Address of principal executive offices)

(212) 750-6060

(Registrant's telephone number, including area code)

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 þ   No o

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

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

Large accelerated filer  þ	Accelerated filer o
Non-accelerated filer  o  (Do not check if a smaller reporting company)	Smaller reporting company 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 þ

As of February 8, 2017, the Registrant had 55,237,037 shares of common stock, $0.001 par value, outstanding.

1

---

Part I. Financial Information
Item 1.	Financial Statements	3
	Consolidated Statements of Financial Condition as of December 31, 2016 (unaudited) and September 30, 2016	3
	Consolidated Statements of Operations for the three months ended December 31, 2016 (unaudited) and 2015 (unaudited)	4
	Consolidated Statements of Changes in Net Assets for the three months ended December 31, 2016 (unaudited) and 2015 (unaudited)	5
	Consolidated Statements of Cash Flows for the three months ended December 31, 2016 (unaudited) and 2015 (unaudited)	6
	Consolidated Schedules of Investments as of December 31, 2016 (unaudited) and September 30, 2016	7
	Notes to Consolidated Financial Statements (unaudited)	35
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	70
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	99
Item 4.	Controls and Procedures	100
Part II. Other Information
Item 1.	Legal Proceedings	101
Item 1A.	Risk Factors	101
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	101
Item 3.	Defaults Upon Senior Securities	101
Item 4.	Mine Safety Disclosures	101
Item 5.	Other Information	101
Item 6.	Exhibits	101

2

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Statements of Financial Condition

(In thousands, except share and per share data)

	December 31, 2016				September 30, 2016
	(unaudited)
Assets
Investments, at fair value
Non-controlled/non-affiliate company investments	$	1,578,352			$	1,546,766
Non-controlled affiliate company investments	9,171				9,618
Controlled affiliate company investments	108,779				104,228
Total investments at fair value (amortized cost of $1,684,739 and $1,650,173, respectively)	1,696,302				1,660,612
Cash and cash equivalents	5,709				10,947
Restricted cash and cash equivalents	66,016				78,593
Interest receivable	5,661				5,935
Other assets	398				422
Total Assets	$	1,774,086			$	1,756,509
Liabilities
Debt	$	889,500			$	864,700
Less unamortized debt issuance costs	5,257				5,627
Debt less unamortized debt issuance costs	884,243				859,073
Secured borrowings, at fair value (proceeds of $458 and $471, respectively)	462				475
Interest payable	5,937				3,229
Management and incentive fees payable	11,812				12,763
Accounts payable and accrued expenses	1,986				2,072
Accrued trustee fees	76				72
Total Liabilities	904,516				877,684
Commitments and Contingencies (Note 8)
Net Assets
Preferred stock, par value $0.001 per share, 1,000,000 shares authorized, zero shares issued and outstanding as of December 31, 2016 and September 30, 2016	—				—
Common stock, par value $0.001 per share, 100,000,000 shares authorized, 55,237,037 and 55,059,067 shares issued and outstanding as of December 31, 2016 and September 30, 2016, respectively	55				55
Paid in capital in excess of par	859,143				855,998
Undistributed net investment income	5,520				18,832
Net unrealized appreciation (depreciation) on investments and secured borrowings	14,228				13,104
Net realized gain (loss) on investments	(9,376		)		(9,164		)
Total Net Assets	869,570				878,825
Total Liabilities and Total Net Assets	$	1,774,086			$	1,756,509
Number of common shares outstanding	55,237,037				55,059,067
Net asset value per common share	$	15.74			$	15.96

See Notes to Consolidated Financial Statements.

3

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Statements of Operations (unaudited)

(In thousands, except share and per share data)

	Three months ended December 31,
	2016				2015
Investment income
From non-controlled/non-affiliate company investments:
Interest income	$	30,731			$	27,567
Dividend income	152				231
Fee income	254				300
Total investment income from non-controlled/non-affiliate company investments	31,137				28,098
From non-controlled affiliate company investments:
Interest income	327				—
Total investment income from non-controlled affiliate company investments	327				—
From controlled affiliate company investments:
Interest income	1,639				1,626
Dividend income	746				776
Total investment income from controlled affiliate company investments	2,385				2,402
Total investment income	33,849				30,500
Expenses
Interest and other debt financing expenses	7,606				6,731
Base management fee	5,837				5,314
Incentive fee	2,091				1,771
Professional fees	580				731
Administrative service fee	601				503
General and administrative expenses	171				149
Total expenses	16,886				15,199
Net investment income - before excise tax	16,963				15,301
Excise tax	10				302
Net investment income - after excise tax	16,953				14,999
Net gain (loss) on investments and secured borrowings
Net realized gain (loss) on investments:
Non-controlled/non-affiliate company investments	907				2,256
Non-controlled affiliate company investments	—				2,722
Net realized gain (loss) on investments	907				4,978
Net change in unrealized appreciation (depreciation) on investments:
Non-controlled/non-affiliate company investments	2,265				1,831
Non-controlled affiliate company investments	(643		)		1,343
Controlled affiliate company investments	(498		)		(2,512		)
Net change in unrealized appreciation (depreciation) on investments	1,124				662
Net change in unrealized appreciation (depreciation) on secured borrowings	—				—
Net gain (loss) on investments and secured borrowings	2,031				5,640
Net increase in net assets resulting from operations	$	18,984			$	20,639
Per Common Share Data
Basic and diluted earnings per common share	$	0.34			$	0.40
Dividends and distributions declared per common share	$	0.57			$	0.32
Basic and diluted weighted average common shares outstanding	55,064,870				51,302,788

See Notes to Consolidated Financial Statements.

4

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Statements of Changes in Net Assets (unaudited)

(In thousands, except share data)

																Net Unrealized Appreciation (Depreciation) on Investments and Secured borrowings
	Common Stock							Paid in Capital in Excess of Par				Undistributed Net Investment Income								Net Realized Gain (loss) on Investments
	Shares			Par Amount																				Total Net Assets
Balance at September 30, 2015	51,300,193			$	51			$	790,713			$	4,230			$	15,134			$	742			$	810,870
Net increase in net assets resulting from operations	—			—				—				14,999				662				4,978				20,639
Distributions to stockholders:
Stock issued in connection with dividend reinvestment plan	79,594			—				1,267				—				—				—				1,267
Distributions from net investment income	—			—				—				(3,998		)		—				—				(3,998		)
Distributions from realized gain	—			—				—				—				—				(12,418		)		(12,418		)
Total increase (decrease) for the period ended December 31, 2015	79,594			—				1,267				11,001				662				(7,440		)		5,490
Balance at December 31, 2015	51,379,787			$	51			$	791,980			$	15,231			$	15,796			$	(6,698	)		$	816,360
Balance at September 30, 2016	55,059,067			55				855,998				18,832				13,104				(9,164		)		878,825
Net increase in net assets resulting from operations	—			—				—				16,953				1,124				907				18,984
Distributions to stockholders:
Stock issued in connection with dividend reinvestment plan	177,970			—				3,145				—				—				—				3,145
Distributions from net investment income	—			—				—				(30,265		)		—				—				(30,265		)
Distributions from realized gain	—			—				—				—				—				(1,119		)		(1,119		)
Total increase (decrease) for the period ended December 31, 2016	177,970			—				3,145				(13,312		)		1,124				(212		)		(9,255		)
Balance at December 31, 2016	55,237,037			$	55			$	859,143			$	5,520			$	14,228			$	(9,376	)		$	869,570

See Notes to Consolidated Financial Statements.

5

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Statements of Cash Flows (unaudited)

(In thousands)

	Three months ended December 31,
	2016				2015
Cash flows from operating activities
Net increase in net assets resulting from operations	$	18,984			$	20,639
Adjustments to reconcile net increase in net assets resulting from operations to net cash (used in) provided by operating activities
Amortization of deferred debt issuance costs	849				1,249
Accretion of discounts and amortization of premiums	(1,807		)		(1,891		)
Net realized (gain) loss on investments	(907		)		(4,978		)
Net change in unrealized (appreciation) depreciation on investments	(1,124		)		(662		)
Proceeds from (fundings of) revolving loans, net	(2,518		)		514
Fundings of investments	(122,736		)		(162,820		)
Proceeds from principal payments and sales of portfolio investments	93,949				171,356
PIK interest	(547		)		(197		)
Changes in operating assets and liabilities:
Interest receivable	274				(181		)
Receivable for investments sold	—				(5,079		)
Other assets	24				103
Interest payable	2,708				2,150
Management and incentive fees payable	(951		)		(2,188		)
Payable for investments purchased	—				4,677
Accounts payable and accrued expenses	(86		)		323
Accrued trustee fees	4				2
Net cash (used in) provided by operating activities	(13,884		)		23,017
Cash flows from investing activities
Net change in restricted cash and cash equivalents	12,577				(2,183		)
Net cash (used in) provided by investing activities	12,577				(2,183		)
Cash flows from financing activities
Borrowings on debt	136,250				56,550
Repayments of debt	(111,450		)		(60,750		)
Capitalized debt issuance costs	(479		)		(73		)
Repayments on secured borrowings	(13		)		(9		)
Distributions paid	(28,239		)		(15,149		)
Net cash provided by (used in) financing activities	(3,931		)		(19,431		)
Net change in cash and cash equivalents	(5,238		)		1,403
Cash and cash equivalents, beginning of period	10,947				5,468
Cash and cash equivalents, end of period	$	5,709			$	6,871
Supplemental disclosure of cash flow information:
Cash paid during the period for interest	$	4,045			$	3,328
Distributions declared during the period	31,384				16,416
Supplemental disclosure of noncash operating activity:
Funding of LLC equity interest in SLF	$	(78,689	)		$	—
Proceeds from subordinated notes in SLF principal payment	78,689				—
Supplemental disclosure of noncash financing activity:
Proceeds from issuance of Class A-Refi 2010 Notes	$	205,000			$	—
Redemptions of Class A and Class B 2010 Notes	(205,000		)		—

See Notes to Consolidated Financial Statements.

6

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Investments
Non-controlled/non-affiliate company investments
Debt investments
Aerospace and Defense
ILC Dover, LP*^#	One stop		L + 9.00%		8.00% cash/2.00% PIK		03/2020		$	17,701			$	17,575			1.8		%	$	15,577
ILC Dover, LP	One stop		L + 9.00%		8.00% cash/2.00% PIK		03/2019		789				781				0.1			694
NTS Technical Systems*^#	One stop		L + 6.25%		7.25%		06/2021		25,549				25,154				2.9			25,039
NTS Technical Systems(4)	One stop		L + 6.25%		N/A(5)		06/2021		—				(87		)		—			(71		)
NTS Technical Systems(4)	One stop		L + 6.25%		N/A(5)		06/2021		—				(144		)		—			(57		)
Tresys Technology Holdings, Inc.(6)	One stop		L + 6.75%		8.00%		12/2017		3,899				3,845				0.1			1,170
Tresys Technology Holdings, Inc.	One stop		L + 6.75%		8.00%		12/2017		618				616				0.1			618
Tronair Parent, Inc.	Senior loan		L + 4.50%		5.18%		09/2021		24				23				—			24
Whitcraft LLC*^	One stop		L + 6.50%		7.50%		05/2020		13,470				13,377				1.5			13,470
Whitcraft LLC(4)	One stop		L + 6.50%		N/A(5)		05/2020		—				(1		)		—			—
									62,050				61,139				6.5			56,464
Automobile
CH Hold Corp. (Caliber Collision)*#	Senior loan		L + 5.25%		6.25%		11/2019		5,131				5,097				0.6			5,131
Dent Wizard International Corporation*	Senior loan		L + 4.75%		5.75%		04/2020		2,338				2,329				0.3			2,338
OEConnection LLC*	Senior loan		L + 5.00%		6.00%		06/2022		4,871				4,756				0.5			4,871
OEConnection LLC(4)	Senior loan		L + 5.00%		N/A(5)		06/2021		—				(1		)		—			—
T5 Merger Corporation^	One stop		L + 6.25%		7.25%		03/2022		4,145				4,078				0.5			4,103
T5 Merger Corporation	One stop		L + 6.25%		7.25%		03/2022		30				28				—			29
									16,515				16,287				1.9			16,472
Banking
HedgeServ Holding L.P.*#	One stop		L + 8.00%		7.00% cash/2.00% PIK		02/2019		17,621				17,550				1.9			16,739
HedgeServ Holding L.P.(4)	One stop		L + 8.00%		N/A(5)		02/2019		—				(4		)		—			(47		)
									17,621				17,546				1.9			16,692
Beverage, Food and Tobacco
Abita Brewing Co., L.L.C.	One stop		L + 8.00%		7.00% cash/2.00% PIK		04/2021		7,989				7,855				0.8			7,190
Abita Brewing Co., L.L.C.	One stop		L + 8.00%		7.00% cash/2.00% PIK		04/2021		9				8				—			7
ABP Corporation*	Senior loan		L + 4.75%		6.00%		09/2018		4,684				4,658				0.5			4,449
ABP Corporation	Senior loan		P + 3.50%		7.25%		09/2018		292				289				—			267
Atkins Nutritionals, Inc*^	One stop		L + 8.50%		9.75%		04/2019		21,636				21,481				2.5			21,636
Atkins Nutritionals, Inc*^#	One stop		L + 5.00%		6.25%		01/2019		16,872				16,766				1.9			16,872
Benihana, Inc.*^	One stop		L + 7.00%		8.25%		01/2019		16,221				15,973				1.8			16,072
Benihana, Inc.	One stop		L + 7.00%		8.84%		07/2018		1,020				990				0.1			1,000
C. J. Foods, Inc.*	One stop		L + 5.00%		6.00%		05/2019		3,133				3,110				0.4			3,133
C. J. Foods, Inc.	One stop		L + 5.00%		6.00%		05/2019		661				655				0.1			661
C. J. Foods, Inc.	One stop		L + 5.00%		6.00%		05/2019		216				211				—			216
Firebirds International, LLC*	One stop		L + 5.75%		7.00%		05/2018		1,068				1,063				0.1			1,068
Firebirds International, LLC*	One stop		L + 5.75%		7.00%		05/2018		301				299				—			301
Firebirds International, LLC	One stop		L + 5.75%		7.00%		05/2018		97				96				—			97
Firebirds International, LLC(4)	One stop		L + 5.75%		N/A(5)		05/2018		—				(1		)		—			—
First Watch Restaurants, Inc.*^#	One stop		L + 6.00%		7.23%		12/2020		25,529				25,331				2.9			25,529
First Watch Restaurants, Inc.	One stop		P + 5.00%		8.15%		12/2020		1,422				1,415				0.2			1,422
First Watch Restaurants, Inc.*	One stop		L + 6.00%		7.00%		12/2020		1,255				1,246				0.2			1,255
First Watch Restaurants, Inc.*	One stop		L + 6.00%		7.00%		12/2020		1,252				1,243				0.2			1,252
First Watch Restaurants, Inc.(4)	One stop		L + 6.00%		N/A(5)		12/2020		—				(8		)		—			—
Hopdoddy Holdings, LLC	One stop		L + 8.00%		9.00%		08/2020		658				648				0.1			658
Hopdoddy Holdings, LLC	One stop		L + 8.00%		N/A(5)		08/2020		—				—				—			—
Hopdoddy Holdings, LLC(4)	One stop		L + 8.00%		N/A(5)		08/2020		—				(2		)		—			—
IT'SUGAR LLC	Subordinated debt		N/A		5.00%		04/2020		1,707				1,707				0.2			1,355

See Notes to Consolidated Financial Statements.

7

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Beverage, Food and Tobacco  – (continued)
Mid-America Pet Food, L.L.C.^	One stop		L + 6.25%		7.25%		12/2021		$	5,683			$	5,598			0.6		%	$	5,626
Mid-America Pet Food, L.L.C.	One stop		L + 6.25%		7.25%		12/2021		3				2				—			3
P&P Food Safety US Acquisition, Inc.*	One stop		L + 6.50%		7.50%		11/2021		4,157				4,106				0.5			4,115
P&P Food Safety US Acquisition, Inc.	One stop		L + 6.50%		N/A(5)		11/2021		—				—				—			—
Purfoods, LLC	One stop		L + 6.25%		7.25%		05/2021		8,626				8,439				1.0			8,626
Purfoods, LLC	One stop		L + 7.00%		7.00% PIK		05/2026		101				101				—			106
Purfoods, LLC	One stop		L + 6.25%		7.25%		05/2021		40				39				—			40
Purfoods, LLC(4)	One stop		L + 6.25%		N/A(5)		05/2021		—				(1		)		—			—
Restaurant Holding Company, LLC #	Senior loan		L + 7.75%		8.75%		02/2019		4,593				4,571				0.5			4,501
Rubio's Restaurants, Inc.*^	Senior loan		L + 4.75%		6.00%		11/2018		8,896				8,861				1.0			8,896
Smashburger Finance LLC	Senior loan		L + 5.50%		6.75%		05/2018		83				83				—			81
Smashburger Finance LLC(4)	Senior loan		L + 5.50%		N/A(5)		05/2018		—				(2		)		—			—
Surfside Coffee Company LLC#	One stop		L + 5.25%		6.25%		06/2020		4,458				4,427				0.5			4,458
Surfside Coffee Company LLC	One stop		L + 5.25%		6.25%		06/2020		337				329				0.1			337
Surfside Coffee Company LLC	One stop		L + 5.25%		6.25%		06/2020		25				25				—			25
Tate's Bake Shop, Inc.#	Senior loan		L + 5.00%		6.00%		08/2019		596				592				0.1			596
Uinta Brewing Company^	One stop		L + 8.50%		9.50%		08/2019		3,734				3,714				0.4			3,623
Uinta Brewing Company	One stop		L + 8.50%		9.50%		08/2019		385				383				—			373
									147,739				146,300				16.7			145,846
Broadcasting and Entertainment
TouchTunes Interactive Networks, Inc.^	Senior loan		L + 4.75%		5.75%		05/2021		1,473				1,468				0.2			1,484
Building and Real Estate
Brooks Equipment Company, LLC*^	One stop		L + 5.00%		6.00%		08/2020		22,720				22,513				2.6			22,720
Brooks Equipment Company, LLC(4)	One stop		L + 5.00%		N/A(5)		08/2020		—				(12		)		—			—
ITEL Laboratories, Inc.*	Senior loan		L + 4.50%		5.75%		06/2018		548				546				0.1			548
ITEL Laboratories, Inc.	Senior loan		L + 4.50%		N/A(5)		06/2018		—				—				—			—
									23,268				23,047				2.7			23,268
Chemicals, Plastics and Rubber
Flexan, LLC*	One stop		L + 5.75%		6.75%		02/2020		2,351				2,328				0.3			2,327
Flexan, LLC	One stop		L + 5.75%		N/A(5)		02/2020		—				—				—			—
									2,351				2,328				0.3			2,327
Diversified Conglomerate Manufacturing
Chase Industries, Inc.*^#	One stop		L + 5.75%		6.82%		09/2020		21,649				21,510				2.5			21,649
Chase Industries, Inc.#	One stop		L + 5.75%		7.20%		09/2020		4,807				4,777				0.5			4,807
Chase Industries, Inc.(4)	One stop		L + 5.75%		N/A(5)		09/2020		—				(13		)		—			—
Inventus Power, Inc.*^	One stop		L + 5.50%		6.50%		04/2020		8,409				8,371				0.9			7,778
Inventus Power, Inc.(4)	One stop		L + 5.50%		N/A(5)		04/2020		—				(2		)		—			(39		)
Onicon Incorporated*^#	One stop		L + 6.00%		7.00%		04/2020		13,338				13,211				1.5			13,338
Onicon Incorporated(4)	One stop		L + 6.00%		N/A(5)		04/2020		—				(6		)		—			—
PetroChoice Holdings, Inc.^	Senior loan		L + 5.00%		6.00%		08/2022		1,763				1,716				0.2			1,763
Plex Systems, Inc.*^	One stop		L + 7.50%		8.75%		06/2020		18,797				18,439				2.2			18,797
Plex Systems, Inc.(4)	One stop		L + 7.50%		N/A(5)		06/2020		—				(28		)		—			—
Reladyne, Inc.*^	Senior loan		L + 5.25%		6.25%		07/2022		10,149				9,999				1.2			10,149
Reladyne, Inc.*	Senior loan		L + 5.25%		6.25%		07/2022		111				110				—			111
Reladyne, Inc.	Senior loan		L + 5.25%		6.25%		07/2022		36				36				—			36
Reladyne, Inc.	Senior loan		L + 5.25%		6.25%		07/2022		26				24				—			26
Reladyne, Inc.(4)	Senior loan		L + 5.25%		N/A(5)		07/2022		—				(1		)		—			—
Sunless Merger Sub, Inc.#	Senior loan		L + 5.00%		6.25%		07/2019		1,488				1,496				0.2			1,488
Sunless Merger Sub, Inc.	Senior loan		P + 3.75%		7.50%		07/2019		145				145				—			145
									80,718				79,784				9.2			80,048

See Notes to Consolidated Financial Statements.

8

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Diversified Conglomerate Service
Accellos, Inc.*^	One stop		L + 5.75%		6.75%		07/2020		$	17,126			$	16,999			2.0		%	$	17,126
Accellos, Inc.(4)	One stop		L + 5.75%		N/A(5)		07/2020		—				(7		)		—			—
Actiance, Inc.*^	One stop		L + 9.00%		10.00%		10/2019		3,962				3,826				0.4			3,943
Actiance, Inc.	One stop		L + 9.00%		N/A(5)		10/2019		—				—				—			—
Agility Recovery Solutions Inc.*^	One stop		L + 6.50%		7.50%		03/2020		14,057				13,925				1.6			14,057
Agility Recovery Solutions Inc.(4)	One stop		L + 6.50%		N/A(5)		03/2020		—				(6		)		—			—
Bomgar Corporation^	One stop		L + 7.50%		8.50%		06/2022		4,876				4,786				0.6			4,876
Bomgar Corporation(4)	One stop		L + 7.50%		N/A(5)		06/2022		—				(2		)		—			—
CIBT Holdings, Inc^	Senior loan		L + 5.25%		6.25%		06/2022		1,973				1,955				0.2			1,973
CIBT Holdings, Inc	Senior loan		L + 5.25%		N/A(5)		06/2022		—				—				—			—
Clearwater Analytics, LLC#	One stop		L + 7.50%		8.50%		09/2022		10,025				9,859				1.2			10,025
Clearwater Analytics, LLC(4)	One stop		L + 7.50%		N/A(5)		09/2022		—				(2		)		—			—
Daxko Acquisition Corporation#	One stop		L + 6.50%		7.50%		09/2022		8,536				8,414				1.0			8,536
Daxko Acquisition Corporation	One stop		L + 6.50%		N/A(5)		09/2022		—				—				—			—
EGD Security Systems, LLC	One stop		L + 6.25%		7.25%		06/2022		11,113				10,887				1.3			11,113
EGD Security Systems, LLC^	One stop		L + 6.25%		7.25%		06/2022		98				97				—			98
EGD Security Systems, LLC(4)	One stop		L + 6.25%		N/A(5)		06/2022		—				(2		)		—			—
EGD Security Systems, LLC(4)	One stop		L + 6.25%		N/A(5)		06/2022		—				(1		)		—			—
HealthcareSource HR, Inc.	One stop		L + 6.75%		7.75%		05/2020		17,679				17,392				2.0			17,679
HealthcareSource HR, Inc.(4)	One stop		L + 6.75%		N/A(5)		05/2020		—				(1		)		—			—
Host Analytics, Inc.	One stop		N/A		8.50% cash/2.25% PIK		02/2020		3,046				2,999				0.4			3,046
Host Analytics, Inc.	One stop		N/A		8.50% cash/2.25% PIK		08/2021		2,553				2,402				0.3			2,553
Host Analytics, Inc.(4)	One stop		N/A		N/A(5)		02/2020		—				(8		)		—			—
III US Holdings, LLC#	One stop		L + 6.00%		7.09%		09/2022		5,496				5,391				0.6			5,496
III US Holdings, LLC(4)	One stop		L + 6.00%		N/A(5)		09/2022		—				(1		)		—			—
Integration Appliance, Inc.*^	One stop		L + 8.25%		9.50%		09/2020		16,123				15,994				1.9			16,123
Integration Appliance, Inc.	One stop		L + 8.25%		9.50%		09/2020		7,913				7,780				0.9			7,913
Integration Appliance, Inc.	One stop		L + 8.25%		9.50%		09/2020		5,396				5,313				0.6			5,396
Integration Appliance, Inc.	One stop		L + 8.25%		9.50%		09/2018		899				892				0.1			899
Integration Appliance, Inc.*	One stop		L + 8.25%		9.50%		09/2020		719				710				0.1			719
Jensen Hughes, Inc.#	Senior loan		L + 5.00%		6.00%		12/2021		134				133				—			134
Kinnser Software, Inc.	One stop		L + 6.50%		7.50%		12/2022		8,626				8,433				1.0			8,540
Kinnser Software, Inc.(4)	One stop		L + 6.50%		N/A(5)		12/2021		—				(1		)		—			(1		)
Netsmart Technologies, Inc.#	Senior loan		L + 4.50%		5.50%		04/2023		1,768				1,752				0.2			1,777
Netsmart Technologies, Inc.(4)	Senior loan		L + 4.75%		N/A(5)		04/2023		—				(9		)		—			—
Project Alpha Intermediate Holding, Inc.*#	One stop		L + 8.25%		9.25%		08/2022		17,214				16,728				2.0			17,214
PT Intermediate Holdings III, LLC	One stop		L + 6.50%		7.50%		06/2022		22,194				21,688				2.5			22,194
PT Intermediate Holdings III, LLC	One stop		P + 5.50%		9.25%		06/2022		25				22				—			25
Secure-24, LLC*^	One stop		L + 5.00%		6.00%		08/2019		22,604				22,346				2.6			22,379
Secure-24, LLC(4)	One stop		L + 5.00%		N/A(5)		08/2019		—				(6		)		—			(6		)
Severin Acquisition, LLC^	Senior loan		L + 5.38%		6.38%		07/2021		890				883				0.1			902
Severin Acquisition, LLC^	Senior loan		L + 5.00%		6.00%		07/2021		792				786				0.1			792
Severin Acquisition, LLC#	Senior loan		L + 5.00%		6.00%		07/2021		673				667				0.1			673
Severin Acquisition, LLC^	Senior loan		L + 5.38%		6.38%		07/2021		606				600				0.1			614
Severin Acquisition, LLC^	Senior loan		L + 4.88%		5.88%		07/2021		195				194				—			195
Source Medical Solutions, Inc.	Second lien		L + 11.00%		9.00% cash/3.00% PIK		03/2018		9,546				9,436				1.1			9,546
Steelwedge Software, Inc.^	One stop		L + 10.00%		9.00% cash/2.00% PIK		09/2020		2,208				2,125				0.2			2,208
Steelwedge Software, Inc.	One stop		L + 10.00%		N/A(5)		09/2020		—				—				—			—
TA MHI Buyer, Inc.^	One stop		L + 6.50%		7.50%		09/2021		8,212				8,155				0.9			8,212
TA MHI Buyer, Inc.*	One stop		L + 6.50%		7.50%		09/2021		1,278				1,266				0.1			1,278
TA MHI Buyer, Inc.^	One stop		L + 6.50%		7.50%		09/2021		664				658				0.1			664
TA MHI Buyer, Inc. ^	One stop		L + 6.50%		7.50%		09/2021		237				235				—			237

See Notes to Consolidated Financial Statements.

9

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Diversified Conglomerate Service  – (continued)
TA MHI Buyer, Inc.	One stop		L + 6.50%		N/A(5)		09/2021		$	—			$	—			—		%	$	—
Trintech, Inc.*^#	One stop		L + 6.00%		7.00%		10/2021		10,938				10,826				1.3			10,938
Trintech, Inc.	One stop		L + 6.00%		N/A(5)		10/2021		—				—				—			—
Vendavo, Inc.	One stop		L + 8.50%		9.50%		10/2019		17,981				17,739				2.0			17,672
Vendavo, Inc.(4)	One stop		L + 8.50%		N/A(5)		10/2019		—				(9		)		—			(25		)
Vendor Credentialing Service LLC	One stop		L + 6.00%		7.00%		11/2021		10,169				9,956				1.2			10,169
Vendor Credentialing Service LLC(4)	One stop		L + 6.00%		N/A(5)		11/2021		—				(1		)		—			—
Vitalyst, LLC	Senior loan		L + 5.00%		6.25%		09/2017		1,365				1,363				0.2			1,365
Vitalyst, LLC	Senior loan		P + 4.00%		7.75%		09/2017		11				11				—			11
Workforce Software, LLC^	One stop		L + 10.50%		4.50% cash/7.00% PIK		06/2021		5,128				5,095				0.6			5,128
Workforce Software, LLC	One stop		L + 10.50%		N/A(5)		06/2021		—				—				—			—
Xmatters, Inc. and Alarmpoint, Inc.	One stop		L + 8.50%		9.50%		08/2021		4,629				4,567				0.5			4,629
Xmatters, Inc. and Alarmpoint, Inc.	One stop		P + 7.25%		11.00%		08/2021		20				20				—			20
									279,697				275,249				32.1			279,055
Ecological
Pace Analytical Services, LLC	One stop		L + 6.25%		7.25%		09/2022		15,462				15,054				1.8			15,462
Pace Analytical Services, LLC	One stop		L + 6.25%		7.25%		09/2022		12				6				—			12
Pace Analytical Services, LLC(4)	One stop		L + 6.25%		N/A(5)		09/2022		—				(2		)		—			—
									15,474				15,058				1.8			15,474
Electronics
Appriss Holdings, Inc.*#	Senior loan		L + 5.25%		6.25%		11/2020		15,412				15,240				1.8			15,412
Appriss Holdings, Inc.	Senior loan		P + 4.00%		7.12%		11/2020		1,892				1,863				0.2			1,892
Compusearch Software Holdings, Inc.^	Senior loan		L + 4.25%		5.25%		05/2021		1,305				1,302				0.1			1,305
Diligent Corporation*	One stop		L + 6.75%		7.75%		04/2022		4,876				4,767				0.5			4,897
Diligent Corporation*^	One stop		L + 6.25%		7.25%		04/2022		2,669				2,630				0.3			2,630
Diligent Corporation(4)	One stop		L + 6.75%		N/A(5)		04/2022		—				(2		)		—			—
ECI Acquisition Holdings, Inc.*^#	One stop		L + 6.25%		7.25%		03/2019		21,612				21,432				2.5			21,612
ECI Acquisition Holdings, Inc.*	One stop		L + 6.25%		7.25%		03/2019		1,399				1,388				0.2			1,399
ECI Acquisition Holdings, Inc.(4)	One stop		L + 6.25%		N/A(5)		03/2019		—				(8		)		—			—
Gamma Technologies, LLC^#	One stop		L + 5.00%		6.00%		06/2021		17,955				17,821				2.1			17,955
Gamma Technologies, LLC	One stop		L + 5.00%		6.00%		06/2021		5				4				—			5
LD Intermediate Holdings, Inc.*^	Senior loan		L + 5.88%		6.88%		12/2022		2,588				2,382				0.3			2,406
Park Place Technologies LLC*^#	One stop		L + 5.00%		6.00%		06/2022		16,175				15,982				1.8			16,014
Park Place Technologies LLC(4)	One stop		L + 5.00%		N/A(5)		06/2022		—				(2		)		—			(2		)
SEI, Inc.#	Senior loan		L + 4.75%		5.75%		07/2021		1,099				1,088				0.1			1,099
Sloan Company, Inc., The#	One stop		L + 7.25%		8.25%		04/2020		7,494				7,400				0.8			7,120
Sloan Company, Inc., The	One stop		L + 7.25%		8.25%		04/2020		15				14				—			12
Sovos Compliance*^	One stop		L + 7.25%		8.25%		03/2022		9,399				9,232				1.1			9,399
Sovos Compliance(4)	One stop		L + 7.25%		N/A(5)		03/2022		—				(1		)		—			—
Sparta Holding Corporation*^#	One stop		L + 5.50%		6.50%		07/2020		22,309				22,142				2.6			22,309
Sparta Holding Corporation(4)	One stop		L + 5.50%		N/A(5)		07/2020		—				(23		)		—			—
Watchfire Enterprises, Inc.	Second lien		L + 8.00%		9.00%		10/2021		9,435				9,283				1.1			9,435
									135,639				133,934				15.5			134,899
Grocery
MyWebGrocer, Inc.*	One stop		L + 8.75%		10.00%		05/2017		14,271				14,218				1.6			14,271
Teasdale Quality Foods, Inc.#	Senior loan		L + 4.75%		5.77%		10/2020		716				704				0.1			726
Teasdale Quality Foods, Inc.#	Senior loan		L + 4.75%		5.77%		10/2020		536				532				0.1			543
									15,523				15,454				1.8			15,540
Healthcare, Education and Childcare
Active Day, Inc.	One stop		L + 6.00%		7.00%		12/2021		13,504				13,198				1.6			13,504
Active Day, Inc.^	One stop		L + 6.00%		7.00%		12/2021		1,042				1,027				0.1			1,042

See Notes to Consolidated Financial Statements.

10

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Healthcare, Education and Childcare  – (continued)
Active Day, Inc.(4)	One stop		L + 6.00%		N/A(5)		12/2021		$	—			$	(1	)		—		%	$	—
Active Day, Inc.(4)	One stop		L + 6.00%		N/A(5)		12/2021		—				(20		)		—			—
ADCS Clinics Intermediate Holdings, LLC	One stop		L + 5.75%		6.75%		05/2022		21,442				20,866				2.5			21,442
ADCS Clinics Intermediate Holdings, LLC*	One stop		L + 5.75%		6.75%		05/2022		109				107				—			109
ADCS Clinics Intermediate Holdings, LLC	One stop		P + 4.75%		8.50%		05/2022		33				31				—			33
ADCS Clinics Intermediate Holdings, LLC*	One stop		L + 5.75%		6.75%		05/2022		32				32				—			32
ADCS Clinics Intermediate Holdings, LLC(4)	One stop		L + 5.75%		N/A(5)		05/2022		—				(4		)		—			—
Agilitas USA, Inc.^	Senior loan		L + 4.00%		5.00%		10/2020		2,119				2,106				0.2			2,013
Aris Teleradiology Company, LLC*	Senior loan		L + 4.75%		5.75%		03/2021		2,720				2,695				0.3			2,693
Aris Teleradiology Company, LLC	Senior loan		L + 4.75%		5.75%		03/2021		15				15				—			15
Avalign Technologies, Inc.^	Senior loan		L + 4.50%		5.50%		07/2021		1,136				1,132				0.1			1,136
BIORECLAMATIONIVT, LLC*^#	One stop		L + 6.25%		7.25%		01/2021		14,356				14,153				1.7			14,356
BIORECLAMATIONIVT, LLC(4)	One stop		L + 6.25%		N/A(5)		01/2021		—				(1		)		—			—
California Cryobank, LLC^	One stop		L + 5.50%		6.50%		08/2019		1,547				1,538				0.2			1,531
California Cryobank, LLC^	One stop		L + 5.50%		6.50%		08/2019		758				747				0.1			750
California Cryobank, LLC^	One stop		L + 5.50%		6.50%		08/2019		213				212				—			211
California Cryobank, LLC(4)	One stop		L + 5.50%		N/A(5)		08/2019		—				(1		)		—			(2		)
Certara L.P.*^	One stop		L + 6.25%		7.25%		12/2018		20,705				20,584				2.4			20,705
Certara L.P.(4)	One stop		L + 6.25%		N/A(5)		12/2018		—				(5		)		—			—
CLP Healthcare Services, Inc.^	Senior loan		L + 5.25%		6.25%		12/2020		3,954				3,920				0.5			3,954
CPI Buyer, LLC*^	Senior loan		L + 4.50%		5.50%		08/2021		7,720				7,514				0.9			7,720
Curo Health Services LLC#	Senior loan		L + 5.50%		6.50%		02/2022		1,965				1,951				0.2			1,981
DCA Investment Holding, LLC*^#	One stop		L + 5.25%		6.25%		07/2021		18,919				18,604				2.1			18,542
DCA Investment Holding, LLC*^#	One stop		L + 5.25%		6.25%		07/2021		13,570				13,433				1.5			13,298
DCA Investment Holding, LLC#	One stop		L + 5.25%		6.25%		07/2021		2,494				2,446				0.3			2,444
DCA Investment Holding, LLC	One stop		P + 4.25%		8.00%		07/2021		482				468				0.1			455
DCA Investment Holding, LLC(4)	One stop		L + 5.25%		N/A(5)		07/2021		—				(4		)		—			(4		)
Deca Dental Management LLC*^	One stop		L + 6.25%		7.25%		07/2020		4,136				4,092				0.5			4,136
Deca Dental Management LLC	One stop		L + 6.25%		7.25%		07/2020		503				498				0.1			503
Deca Dental Management LLC	One stop		L + 6.25%		7.25%		07/2020		50				49				—			50
Deca Dental Management LLC(4)	One stop		L + 6.25%		N/A(5)		07/2020		—				(3		)		—			—
Delta Educational Systems*(6)	Senior loan		P + 4.75%		8.25%		12/2017		1,438				1,433				—			—
Delta Educational Systems(4)(6)	Senior loan		L + 6.00%		N/A(5)		12/2017		—				—				—			(69		)
Dental Holdings Corporation	One stop		L + 5.50%		6.50%		02/2020		7,580				7,470				0.9			7,580
Dental Holdings Corporation	One stop		L + 5.50%		6.50%		02/2020		1,153				1,142				0.1			1,153
Dental Holdings Corporation	One stop		P + 4.25%		8.00%		02/2020		213				204				—			213
eSolutions, Inc.	One stop		L + 6.50%		7.50%		03/2022		12,782				12,535				1.5			12,782
eSolutions, Inc.(4)	One stop		L + 6.50%		N/A(5)		03/2022		—				(1		)		—			—
G & H Wire Company, Inc.*^	One stop		L + 5.75%		6.75%		12/2017		13,123				13,089				1.5			13,123
G & H Wire Company, Inc.	One stop		P + 4.50%		8.25%		12/2017		286				284				—			286
Joerns Healthcare, LLC*^	One stop		L + 7.00%		8.00%		05/2020		3,829				3,791				0.4			3,599
Katena Holdings, Inc.^	One stop		L + 6.25%		7.25%		06/2021		8,677				8,609				1.0			8,677
Katena Holdings, Inc.^	One stop		L + 6.25%		7.25%		06/2021		847				841				0.1			847
Katena Holdings, Inc.	One stop		P + 5.25%		9.00%		06/2021		18				17				—			18
Lombart Brothers, Inc.	One stop		L + 6.50%		7.50%		04/2022		3,499				3,403				0.4			3,499
Lombart Brothers, Inc.(4)	One stop		L + 6.50%		N/A(5)		04/2022		—				(1		)		—			—
Maverick Healthcare Group, LLC*	Senior loan		L + 7.50%		7.25% cash/2.00% PIK		04/2017		1,930				1,928				0.2			1,930
Oliver Street Dermatology Holdings, LLC	One stop		L + 6.50%		7.50%		05/2022		8,583				8,359				1.0			8,583
Oliver Street Dermatology Holdings, LLC	One stop		L + 6.50%		7.50%		05/2022		42				41				—			42
Oliver Street Dermatology Holdings, LLC	One stop		L + 6.50%		7.50%		05/2022		23				22				—			23
Oliver Street Dermatology Holdings, LLC(4)	One stop		L + 6.50%		N/A(5)		05/2022		—				(2		)		—			—
Pinnacle Treatment Centers, Inc.	One stop		L + 6.25%		7.25%		08/2021		10,056				9,801				1.2			10,056

See Notes to Consolidated Financial Statements.

11

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Healthcare, Education and Childcare  – (continued)
Pinnacle Treatment Centers, Inc.	One stop		P + 5.00%		8.75%		08/2021		$	10			$	8			—		%	$	10
Pinnacle Treatment Centers, Inc.(4)	One stop		L + 6.25%		N/A(5)		08/2021		—				(2		)		—			—
PPT Management Holdings, LLC^#	One stop		L + 6.00%		7.00%		12/2022		10,300				10,070				1.2			10,145
PPT Management Holdings, LLC(4)	One stop		L + 6.00%		N/A(5)		12/2022		—				—				—			(7		)
PPT Management Holdings, LLC(4)	One stop		L + 6.00%		N/A(5)		12/2022		—				(4		)		—			(3		)
Premise Health Holding Corp.#	One stop		L + 4.50%		5.50%		06/2020		14,925				14,849				1.7			14,925
Premise Health Holding Corp.(4)	One stop		L + 4.50%		N/A(5)		06/2020		—				(15		)		—			—
Radiology Partners, Inc.#	One stop		L + 5.50%		6.50%		09/2020		22,514				22,256				2.6			22,514
Radiology Partners, Inc.	One stop		L + 5.50%		6.50%		09/2020		832				815				0.1			832
Radiology Partners, Inc.	One stop		L + 5.50%		6.50%		09/2020		706				706				0.1			706
Radiology Partners, Inc.(4)	One stop		L + 5.50%		N/A(5)		09/2020		—				(4		)		—			—
Reliant Pro ReHab, LLC*	Senior loan		L + 5.00%		6.00%		12/2017		2,532				2,521				0.3			2,532
Reliant Pro ReHab, LLC	Senior loan		P + 4.00%		7.75%		12/2017		226				222				—			226
Riverchase MSO, LLC#	Senior loan		L + 5.25%		6.25%		10/2022		4,043				3,985				0.5			3,982
Riverchase MSO, LLC(4)	Senior loan		L + 5.25%		N/A(5)		10/2022		—				(1		)		—			(1		)
RXH Buyer Corporation*^	One stop		L + 5.75%		6.75%		09/2021		17,391				17,119				1.9			16,870
RXH Buyer Corporation*	One stop		L + 5.75%		6.75%		09/2021		1,968				1,937				0.2			1,909
RXH Buyer Corporation	One stop		P + 4.75%		8.50%		09/2021		35				32				—			29
RXH Buyer Corporation(4)	One stop		L + 5.75%		N/A(5)		09/2021		—				(13		)		—			(25		)
Southern Anesthesia and Surgical	One stop		L + 5.50%		6.50%		11/2017		4,893				4,869				0.5			4,893
Southern Anesthesia and Surgical(4)	One stop		L + 5.50%		N/A(5)		11/2017		—				(2		)		—			—
Spear Education, LLC#	One stop		L + 5.75%		6.75%		08/2019		4,720				4,689				0.5			4,720
Spear Education, LLC	One stop		L + 5.75%		6.75%		08/2019		76				76				—			76
Spear Education, LLC	One stop		L + 5.75%		N/A(5)		08/2019		—				—				—			—
Summit Behavioral Holdings I, LLC*	One stop		L + 5.00%		6.00%		06/2021		4,371				4,322				0.5			4,371
Summit Behavioral Holdings I, LLC(4)	One stop		L + 5.00%		N/A(5)		06/2021		—				(1		)		—			—
Summit Behavioral Holdings I, LLC(4)	One stop		L + 5.00%		N/A(5)		06/2021		—				(2		)		—			—
Surgical Information Systems, LLC^	Senior loan		L + 3.00%		4.02%		09/2018		1,673				1,672				0.2			1,673
U.S. Anesthesia Partners, Inc.#	One stop		L + 5.00%		6.12%		12/2019		5,867				5,851				0.7			5,867
U.S. Anesthesia Partners, Inc.#	Senior loan		L + 5.00%		6.00%		12/2019		1,597				1,581				0.2			1,597
WIRB-Copernicus Group, Inc.*^	Senior loan		L + 5.00%		6.00%		08/2022		9,886				9,794				1.1			9,886
WIRB-Copernicus Group, Inc.(4)	Senior loan		L + 5.00%		N/A(5)		08/2022		—				(1		)		—			—
Young Innovations, Inc.*#	Senior loan		L + 5.00%		6.00%		01/2019		8,025				7,950				0.9			7,944
Young Innovations, Inc.(4)	Senior loan		L + 5.00%		N/A(5)		01/2019		—				(1		)		—			(1		)
									324,193				319,622				36.9			320,661
Home and Office Furnishings, Housewares, and Durable Consumer
Plano Molding Company, LLC*^#	One stop		L + 7.00%		8.00%		05/2021		14,594				14,408				1.6			13,866
Hotels, Motels, Inns, and Gaming
Aimbridge Hospitality, LLC^	Senior loan		L + 4.50%		5.75%		10/2018		811				801				0.1			811
Insurance
Captive Resources Midco, LLC*^#	One stop		L + 5.75%		6.75%		06/2020		26,059				25,827				3.0			26,059
Captive Resources Midco, LLC(4)	One stop		L + 5.75%		N/A(5)		06/2020		—				(15		)		—			—
Captive Resources Midco, LLC(4)	One stop		L + 5.75%		N/A(5)		06/2020		—				(16		)		—			—
Higginbotham Insurance Agency, Inc.*	Senior loan		L + 5.00%		6.00%		11/2021		1,611				1,599				0.1			1,611
Internet Pipeline, Inc.	One stop		L + 7.25%		8.25%		08/2022		4,898				4,790				0.6			4,898
Internet Pipeline, Inc.(4)	One stop		L + 7.25%		N/A(5)		08/2021		—				(1		)		—			—
RSC Acquisition, Inc.#	Senior loan		L + 5.25%		6.25%		11/2022		627				622				0.1			627
									33,195				32,806				3.8			33,195

See Notes to Consolidated Financial Statements.

12

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Leisure, Amusement, Motion Pictures and Entertainment
NFD Operating, LLC*	One stop		L + 7.00%		8.25%		06/2021		$	2,343			$	2,311			0.3		%	$	2,343
NFD Operating, LLC	One stop		L + 7.00%		N/A(5)		06/2021		—				—				—			—
NFD Operating, LLC(4)	One stop		L + 7.00%		N/A(5)		06/2021		—				(1		)		—			—
Self Esteem Brands, LLC^	Senior loan		L + 4.00%		5.00%		02/2020		2,791				2,782				0.3			2,791
Self Esteem Brands, LLC(4)	Senior loan		L + 4.00%		N/A(5)		02/2020		—				(3		)		—			—
Teaching Company, The	One stop		L + 6.25%		7.25%		08/2020		18,878				18,672				2.2			18,878
Teaching Company, The	One stop		L + 6.25%		7.25%		08/2020		30				29				—			30
Titan Fitness, LLC*	One stop		L + 6.50%		7.75%		09/2019		13,189				13,050				1.5			13,189
Titan Fitness, LLC*	One stop		L + 6.50%		7.75%		09/2019		1,747				1,735				0.2			1,747
Titan Fitness, LLC	One stop		P + 5.25%		9.00%		09/2019		1,118				1,106				0.1			1,118
Titan Fitness, LLC	One stop		L + 6.50%		7.75%		09/2019		582				549				0.1			582
									40,678				40,230				4.7			40,678
Mining, Steel, Iron and Non-Precious Metals
Benetech, Inc.*	One stop		L + 9.00%		10.25%		10/2017		4,358				4,348				0.4			3,835
Benetech, Inc.	One stop		P + 7.75%		11.50%		10/2017		52				50				—			34
									4,410				4,398				0.4			3,869
Oil and Gas
Drilling Info, Inc.^#(7)	One stop		L + 5.50%		6.50%		06/2020		1,786				1,764				0.2			1,786
Drilling Info, Inc.*(7)	One stop		L + 5.50%		6.50%		06/2020		510				500				0.1			510
Drilling Info, Inc.(4)(7)	One stop		L + 5.50%		N/A(5)		06/2020		—				(1		)		—			—
									2,296				2,263				0.3			2,296
Personal and Non-Durable Consumer Products
Georgica Pine Clothiers, LLC	One stop		L + 5.50%		6.50%		11/2021		5,721				5,629				0.7			5,721
Georgica Pine Clothiers, LLC^	One stop		L + 5.50%		6.50%		11/2021		499				494				0.1			499
Georgica Pine Clothiers, LLC*	One stop		L + 5.50%		6.50%		11/2021		350				346				—			350
Georgica Pine Clothiers, LLC	One stop		P + 4.50%		8.25%		11/2021		8				7				—			8
Massage Envy, LLC*^#	One stop		L + 6.75%		7.75%		09/2020		35,458				35,046				4.0			35,102
Massage Envy, LLC	One stop		L + 6.75%		7.75%		09/2020		737				725				0.1			727
Massage Envy, LLC(4)	One stop		L + 6.75%		N/A(5)		09/2020		—				(1		)		—			(1		)
Orthotics Holdings, Inc	One stop		L + 5.00%		6.00%		02/2020		139				129				—			132
Orthotics Holdings, Inc.*#	One stop		L + 5.00%		6.00%		02/2020		8,354				8,287				0.9			7,936
Orthotics Holdings, Inc.*#(9)	One stop		L + 5.00%		6.00%		02/2020		1,370				1,358				0.2			1,301
Orthotics Holdings, Inc.(4)	One stop		L + 5.00%		N/A(5)		02/2020		—				(11		)		—			—
Orthotics Holdings, Inc.(4)(9)	One stop		L + 5.00%		N/A(5)		02/2020		—				(1		)		—			—
Team Technologies Acquisition Company^	Senior loan		L + 5.00%		6.25%		12/2017		4,549				4,538				0.5			4,504
Team Technologies Acquisition Company#	Senior loan		L + 5.50%		6.76%		12/2017		838				834				0.1			834
Team Technologies Acquisition Company(4)	Senior loan		L + 5.00%		N/A(5)		12/2017		—				(1		)		—			(3		)
									58,023				57,379				6.6			57,110
Personal, Food and Miscellaneous Services
Ignite Restaurant Group, Inc (Joe's Crab Shack)^	One stop		L + 7.00%		8.00%		02/2019		4,312				4,279				0.5			4,096
PetVet Care Centers LLC^	Senior loan		L + 4.75%		5.75%		12/2020		5,822				5,738				0.7			5,763
PetVet Care Centers LLC^	Senior loan		L + 4.75%		5.75%		12/2020		1,216				1,200				0.2			1,204
PetVet Care Centers LLC(4)	Senior loan		L + 4.75%		N/A(5)		12/2019		—				(9		)		—			(7		)
Vetcor Professional Practices LLC*^#	One stop		L + 6.25%		7.25%		04/2021		28,970				28,482				3.3			28,970
Vetcor Professional Practices LLC*	One stop		L + 6.25%		7.25%		04/2021		964				955				0.1			964
Vetcor Professional Practices LLC#	One stop		L + 6.25%		7.25%		04/2021		955				939				0.1			955
Vetcor Professional Practices LLC	One stop		L + 6.25%		7.25%		04/2021		731				718				0.1			731
Vetcor Professional Practices LLC#	One stop		L + 6.25%		7.25%		04/2021		288				285				—			288
Vetcor Professional Practices LLC#	One stop		L + 6.25%		7.25%		04/2021		235				233				—			235

See Notes to Consolidated Financial Statements.

13

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Personal, Food and Miscellaneous Services  – (continued)
Vetcor Professional Practices LLC	One stop		L + 6.25%		7.25%		04/2021		$	130			$	112			—		%	$	130
Vetcor Professional Practices LLC(4)	One stop		L + 6.25%		N/A(5)		04/2021		—				(4		)		—			—
Vetcor Professional Practices LLC(4)	One stop		L + 6.25%		N/A(5)		04/2021		—				(15		)		—			—
Veterinary Specialists of North America, LLC*^	One stop		L + 5.00%		6.00%		07/2021		6,086				6,018				0.7			6,086
Veterinary Specialists of North America, LLC*	One stop		L + 5.00%		6.00%		07/2021		64				63				—			64
Veterinary Specialists of North America, LLC(4)	One stop		L + 5.00%		N/A(5)		07/2021		—				(3		)		—			—
Veterinary Specialists of North America, LLC(4)	One stop		L + 5.00%		N/A(5)		07/2021		—				(17		)		—			—
Wetzel's Pretzels, LLC	One stop		L + 6.75%		7.75%		09/2021		7,064				6,883				0.8			7,064
Wetzel's Pretzels, LLC(4)	One stop		L + 6.75%		N/A(5)		09/2021		—				(1		)		—			—
									56,837				55,856				6.5			56,543
Printing and Publishing
Brandmuscle, Inc.#	Senior loan		L + 5.00%		6.00%		12/2021		629				623				0.1			635
Market Track, LLC*^#	One stop		L + 7.00%		8.00%		10/2019		28,530				28,301				3.3			28,530
Market Track, LLC*	One stop		L + 7.00%		8.00%		10/2019		2,169				2,152				0.2			2,169
Market Track, LLC#	One stop		L + 7.00%		8.00%		10/2019		2,135				2,122				0.2			2,135
Market Track, LLC	One stop		L + 7.00%		8.00%		10/2019		1,759				1,742				0.2			1,759
Market Track, LLC*	One stop		L + 7.00%		8.00%		10/2019		1,281				1,275				0.2			1,281
Marketo, Inc.	One stop		L + 9.50%		10.50%		08/2021		9,940				9,664				1.1			9,940
Marketo, Inc.(4)	One stop		L + 9.50%		N/A(5)		08/2021		—				(2		)		—			—
									46,443				45,877				5.3			46,449
Retail Stores
Batteries Plus Holding Corporation	One stop		L + 6.75%		7.75%		07/2022		13,861				13,531				1.6			13,861
Batteries Plus Holding Corporation(4)	One stop		L + 6.75%		N/A(5)		07/2022		—				(2		)		—			—
CVS Holdings I, LP*^#	One stop		L + 6.25%		7.25%		08/2021		22,226				21,884				2.6			22,226
CVS Holdings I, LP*	One stop		L + 6.25%		7.25%		08/2021		320				314				—			320
CVS Holdings I, LP(4)	One stop		L + 6.25%		N/A(5)		08/2020		—				(3		)		—			—
CVS Holdings I, LP(4)	One stop		L + 6.25%		N/A(5)		08/2021		—				(7		)		—			—
Cycle Gear, Inc.^	One stop		L + 6.50%		7.50%		01/2020		10,506				10,365				1.2			10,506
Cycle Gear, Inc.	One stop		P + 5.25%		9.00%		01/2020		461				446				0.1			461
Cycle Gear, Inc.(4)	One stop		L + 6.50%		N/A(5)		01/2020		—				(9		)		—			—
DTLR, Inc.*^	One stop		L + 6.50%		7.50%		10/2020		11,365				11,280				1.3			11,365
Elite Sportswear, L.P.	Senior loan		L + 5.25%		6.25%		03/2020		6,994				6,880				0.8			6,924
Elite Sportswear, L.P.	Senior loan		L + 5.00%		6.00%		03/2020		2,813				2,767				0.3			2,765
Elite Sportswear, L.P.	Senior loan		L + 5.25%		6.25%		03/2020		1,447				1,429				0.2			1,433
Elite Sportswear, L.P.	Senior loan		L + 5.25%		6.25%		03/2020		220				216				—			217
Elite Sportswear, L.P.(4)	Senior loan		L + 5.00%		N/A(5)		03/2020		—				(7		)		—			(14		)
Express Oil Change, LLC	Senior loan		L + 5.00%		6.00%		12/2017		1,707				1,697				0.2			1,707
Express Oil Change, LLC^	Senior loan		L + 5.00%		6.00%		12/2017		466				464				0.1			466
Feeders Supply Company, LLC	One stop		L + 5.75%		6.75%		04/2021		5,234				5,131				0.6			5,234
Feeders Supply Company, LLC	Subordinated debt		N/A		12.50% cash/7.00% PIK		04/2021		56				56				—			56
Feeders Supply Company, LLC	One stop		L + 5.75%		6.75%		04/2021		10				9				—			10
Marshall Retail Group, LLC, The^#	One stop		L + 6.00%		7.00%		08/2020		12,175				12,083				1.3			11,566
Marshall Retail Group, LLC, The	One stop		L + 6.00%		7.00%		08/2019		410				393				—			300
Mills Fleet Farm Group LLC*^	One stop		L + 5.50%		6.50%		02/2022		1,815				1,710				0.2			1,815
Paper Source, Inc.*^#	One stop		L + 6.25%		7.25%		09/2018		12,724				12,656				1.5			12,724
Paper Source, Inc.*	One stop		L + 6.25%		7.25%		09/2018		1,689				1,677				0.2			1,689
Paper Source, Inc.(4)	One stop		L + 6.25%		N/A(5)		09/2018		—				(7		)		—			—
Pet Holdings ULC*^(8)(9)	One stop		L + 5.50%		6.50%		07/2022		14,738				14,467				1.7			14,738
Pet Holdings ULC(8)(9)	One stop		P + 4.50%		8.25%		07/2022		67				65				—			67

See Notes to Consolidated Financial Statements.

14

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Retail Stores  – (continued)
Pet Holdings ULC(4)(8)(9)	One stop		L + 5.50%		N/A(5)		07/2022		$	—			$	(1	)		—		%	$	—
Sneaker Villa, Inc.*#	One stop		L + 7.75%		8.75%		12/2020		12,436				12,336				1.4			12,436
									133,740				131,820				15.3			132,872
Telecommunications
Arise Virtual Solutions, Inc.^	One stop		L + 6.50%		7.75%		12/2018		1,310				1,302				0.1			1,244
Arise Virtual Solutions, Inc.(4)	One stop		L + 6.50%		N/A(5)		12/2018		—				(1		)		—			—
Hosting.com Inc.*	Senior loan		L + 4.50%		5.75%		12/2017		702				700				0.1			702
Hosting.com Inc.	Senior loan		L + 4.50%		5.75%		12/2017		75				74				—			75
NetMotion Wireless Holdings, Inc.^#	One stop		L + 6.25%		7.25%		10/2021		7,394				7,288				0.9			7,320
NetMotion Wireless Holdings, Inc.	One stop		L + 6.25%		7.25%		10/2021		5				4				—			5
									9,486				9,367				1.1			9,346
Textile and Leather
SHO Holding I Corporation*	Senior loan		L + 5.00%		6.00%		10/2022		2,057				2,013				0.2			2,057
SHO Holding I Corporation(4)	Senior loan		L + 4.00%		N/A(5)		10/2021		—				(1		)		—			(2		)
									2,057				2,012				0.2			2,055
Utilities
Arcos, LLC	One stop		L + 6.50%		7.50%		02/2021		4,004				3,938				0.4			4,004
Arcos, LLC	One stop		L + 6.50%		N/A(5)		02/2021		—				—				—			—
Power Plan Holdings, Inc.*#	Senior loan		L + 4.75%		5.75%		02/2022		6,783				6,697				0.8			6,783
PowerPlan Holdings, Inc.(4)	Senior loan		L + 4.75%		N/A(5)		02/2021		—				(5		)		—			—
									10,787				10,630				1.2			10,787
Total non-controlled/non-affiliate company debt investments									$	1,535,618			$	1,515,063			174.6		%	$	1,518,107
Equity Investments (10)(11)
Aerospace and Defense
NTS Technical Systems	Common stock		N/A		N/A		N/A		2				$	1,506			0.2		%	$	1,290
NTS Technical Systems	Preferred stock A		N/A		N/A		N/A		—				128				—			128
Tresys Technology Holdings, Inc.	Common stock		N/A		N/A		N/A		295				295				—			—
Whitcraft LLC	Preferred stock B		N/A		N/A		N/A		1				670				0.2			1,440
Whitcraft LLC	Warrant		N/A		N/A		N/A		—				—				—			280
													2,599				0.4			3,138
Automobile
Polk Acquisition Corp.	LP interest		N/A		N/A		N/A		1				144				—			171
Beverage, Food and Tobacco
Atkins Nutritionals, Inc	LLC interest		N/A		N/A		N/A		57				746				0.3			2,842
Benihana, Inc.	LLC units		N/A		N/A		N/A		43				699				0.1			487
C. J. Foods, Inc.	Preferred stock		N/A		N/A		N/A		—				157				—			310
First Watch Restaurants, Inc.	Common stock		N/A		N/A		N/A		9				964				0.2			1,692
Hopdoddy Holdings, LLC	LLC interest		N/A		N/A		N/A		27				130				—			47
Hopdoddy Holdings, LLC	LLC interest		N/A		N/A		N/A		12				36				—			13
Julio & Sons Company	LLC interest		N/A		N/A		N/A		521				521				0.1			885
Purfoods, LLC	LLC interest		N/A		N/A		N/A		381				381				0.1			464
Richelieu Foods, Inc.	LP interest		N/A		N/A		N/A		220				220				0.1			595
Rubio's Restaurants, Inc.	Preferred stock A		N/A		N/A		N/A		2				945				0.3			2,465
Tate's Bake Shop, Inc.	LP interest		N/A		N/A		N/A		462				428				—			463
Uinta Brewing Company	LP interest		N/A		N/A		N/A		462				462				—			—
													5,689				1.2			10,263

See Notes to Consolidated Financial Statements.

15

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Buildings and Real Estate
Brooks Equipment Company, LLC	Common stock		N/A		N/A		N/A		10				$	1,021			0.1		%	$	1,245
Chemicals, Plastics and Rubber
Flexan, LLC	Preferred stock		N/A		N/A		N/A		—				90				—			101
Flexan, LLC	Common stock		N/A		N/A		N/A		1				—				—			13
													90				—			114
Diversified Conglomerate Manufacturing
Chase Industries, Inc.	LLC units		N/A		N/A		N/A		1				1,186				0.2			1,701
Inventus Power, Inc.	Preferred stock		N/A		N/A		N/A		—				370				—			117
Inventus Power, Inc.	Common stock		N/A		N/A		N/A		—				—				—			—
Reladyne, Inc.	LP interest		N/A		N/A		N/A		—				249				—			292
Sunless Merger Sub, Inc.	LP interest		N/A		N/A		N/A		160				160				—			—
													1,965				0.2			2,110
Diversified Conglomerate Service
Actiance, Inc.	Warrant		N/A		N/A		N/A		510				122				—			130
Agility Recovery Solutions Inc.	Preferred stock		N/A		N/A		N/A		67				341				0.1			555
Bomgar Corporation	Common stock		N/A		N/A		N/A		—				108				—			100
Bomgar Corporation	Common stock		N/A		N/A		N/A		72				1				—			—
DISA Holdings Acquisition Subsidiary Corp.	Common stock		N/A		N/A		N/A		—				154				—			53
HealthcareSource HR, Inc.	LLC interest		N/A		N/A		N/A		—				348				—			300
Host Analytics, Inc.	Warrant		N/A		N/A		N/A		346				130				—			279
Marathon Data Operating Co., LLC	LLC units		N/A		N/A		N/A		1				264				0.1			402
Marathon Data Operating Co., LLC	LLC units		N/A		N/A		N/A		1				264				—			—
Project Alpha Intermediate Holding, Inc.	Common stock		N/A		N/A		N/A		1				417				0.1			430
Project Alpha Intermediate Holding, Inc.	Common stock		N/A		N/A		N/A		103				4				—			12
Secure-24, LLC	LLC units		N/A		N/A		N/A		263				148				0.1			339
Steelwedge Software, Inc.	Warrant		N/A		N/A		N/A		36,575				76				—			88
TA MHI Buyer, Inc.	Preferred stock		N/A		N/A		N/A		—				202				—			307
Vendavo, Inc.	Preferred stock A		N/A		N/A		N/A		827				827				0.1			827
Vitalyst, LLC	Preferred stock A		N/A		N/A		N/A		—				61				—			46
Vitalyst, LLC	Common stock		N/A		N/A		N/A		1				7				—			—
Workforce Software, LLC	LLC units		N/A		N/A		N/A		308				308				—			303
Xmatters, Inc. and Alarmpoint, Inc.	Warrant		N/A		N/A		N/A		40				32				—			32
													3,814				0.5			4,203
Ecological
Pace Analytical Services, LLC	LLC units		N/A		N/A		N/A		3				277				—			277
Electronics
Diligent Corporation	Preferred stock		N/A		N/A		N/A		83				83				—			119
ECI Acquisition Holdings, Inc.	Common stock		N/A		N/A		N/A		9				873				0.1			1,094
Gamma Technologies, LLC	LLC units		N/A		N/A		N/A		1				134				—			257
SEI, Inc.	LLC units		N/A		N/A		N/A		340				264				—			269
Sloan Company, Inc., The	LLC units		N/A		N/A		N/A		—				122				—			9
Sloan Company, Inc., The	LLC units		N/A		N/A		N/A		1				14				—			—
Sparta Holding Corporation	Common stock		N/A		N/A		N/A		1				567				0.1			704
Sparta Holding Corporation	Common stock		N/A		N/A		N/A		235				6				0.1			364
Syncsort Incorporated	Preferred stock		N/A		N/A		N/A		90				226				0.1			328
													2,289				0.4			3,144
Grocery
MyWebGrocer, Inc.	LLC units		N/A		N/A		N/A		1,418				1,446				0.3			2,147
MyWebGrocer, Inc.	Preferred stock		N/A		N/A		N/A		71				165				—			272
													1,611				0.3			2,419

See Notes to Consolidated Financial Statements.

16

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Healthcare, Education and Childcare
Active Day, Inc.	LLC interest		N/A		N/A		N/A		1				$	614			0.1		%	$	748
ADCS Clinics Intermediate Holdings, LLC	Preferred stock		N/A		N/A		N/A		1				579				0.1			608
ADCS Clinics Intermediate Holdings, LLC	Common stock		N/A		N/A		N/A		—				6				—			64
Advanced Pain Management Holdings, Inc.	Preferred stock		N/A		N/A		N/A		8				829				—			117
Advanced Pain Management Holdings, Inc.	Common stock		N/A		N/A		N/A		67				67				—			—
Advanced Pain Management Holdings, Inc.	Preferred stock		N/A		N/A		N/A		1				64				—			200
BIORECLAMATIONIVT, LLC	LLC interest		N/A		N/A		N/A		—				365				0.1			471
California Cryobank, LLC	LLC units		N/A		N/A		N/A		—				28				—			34
California Cryobank, LLC	LLC units		N/A		N/A		N/A		—				11				—			11
California Cryobank, LLC	LLC units		N/A		N/A		N/A		—				—				—			6
Certara L.P.	LP interest		N/A		N/A		N/A		—				635				0.2			1,374
DCA Investment Holding, LLC	LLC units		N/A		N/A		N/A		8,637				864				0.1			959
DCA Investment Holding, LLC	LLC units		N/A		N/A		N/A		87				9				—			286
Deca Dental Management LLC	LLC units		N/A		N/A		N/A		357				357				0.1			390
Dental Holdings Corporation	LLC units		N/A		N/A		N/A		775				775				0.1			834
Encore GC Acquisition, LLC	LLC units		N/A		N/A		N/A		18				182				—			181
Encore GC Acquisition, LLC	LLC units		N/A		N/A		N/A		18				—				—			—
G & H Wire Company, Inc.	LP interest		N/A		N/A		N/A		102				102				—			98
Global Healthcare Exchange, LLC	Common stock		N/A		N/A		N/A		—				287				—			294
Global Healthcare Exchange, LLC	Common stock		N/A		N/A		N/A		—				5				0.1			335
IntegraMed America, Inc.	LLC interest		N/A		N/A		N/A		—				458				—			202
IntegraMed America, Inc.	LLC interest		N/A		N/A		N/A		—				417				—			325
Katena Holdings, Inc.	LLC units		N/A		N/A		N/A		—				387				—			426
Lombart Brothers, Inc.	Common stock		N/A		N/A		N/A		—				118				—			144
Northwestern Management Services, LLC	LLC units		N/A		N/A		N/A		—				249				0.1			342
Northwestern Management Services, LLC	LLC units		N/A		N/A		N/A		3				3				—			222
Oliver Street Dermatology Holdings, LLC	LLC units		N/A		N/A		N/A		234				234				—			233
Pentec Acquisition Sub, Inc.	Preferred stock		N/A		N/A		N/A		1				116				—			247
Pinnacle Treatment Centers, Inc.	Preferred stock		N/A		N/A		N/A		2				221				—			221
Pinnacle Treatment Centers, Inc.	Common stock		N/A		N/A		N/A		—				2				—			2
Radiology Partners, Inc.	LLC units		N/A		N/A		N/A		43				85				—			125
Reliant Pro ReHab, LLC	Preferred stock A		N/A		N/A		N/A		2				183				0.1			989
RXH Buyer Corporation	LP interest		N/A		N/A		N/A		7				683				0.1			352
Southern Anesthesia and Surgical	LLC units		N/A		N/A		N/A		487				487				0.1			605
Spear Education, LLC	LLC units		N/A		N/A		N/A		—				62				—			67
Spear Education, LLC	LLC units		N/A		N/A		N/A		1				1				—			60
SSH Corporation	Common stock		N/A		N/A		N/A		—				40				—			72
Surgical Information Systems, LLC	Common stock		N/A		N/A		N/A		4				414				0.1			480
U.S. Renal Care, Inc.	LP interest		N/A		N/A		N/A		1				2,665				0.3			2,223
Young Innovations, Inc.	LLC units		N/A		N/A		N/A		—				236				—			175
Young Innovations, Inc.	Common stock		N/A		N/A		N/A		2				—				—			282
													12,840				1.7			14,804
Insurance
Captive Resources Midco, LLC	LLC units		N/A		N/A		N/A		1				—				0.1			229
Internet Pipeline, Inc.	Preferred stock		N/A		N/A		N/A		—				98				—			118
Internet Pipeline, Inc.	Common stock		N/A		N/A		N/A		43				1				—			59
													99				0.1			406
Leisure, Amusement, Motion Pictures
and Entertainment
LMP TR Holdings, LLC	LLC units		N/A		N/A		N/A		712				712				0.1			701
Titan Fitness, LLC	LLC units		N/A		N/A		N/A		7				712				0.1			770
													1,424				0.2			1,471

See Notes to Consolidated Financial Statements.

17

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Personal and Non-Durable Consumer
Products
C.B. Fleet Company, Incorporated	LLC units		N/A		N/A		N/A		2				$	134			0.1		%	$	465
Georgica Pine Clothiers, LLC	LLC interest		N/A		N/A		N/A		11				106				—			125
Massage Envy, LLC	LLC interest		N/A		N/A		N/A		749				210				0.1			724
Team Technologies Acquisition Company	Common stock		N/A		N/A		N/A		—				114				—			238
													564				0.2			1,552
Personal, Food and Miscellaneous Services
Community Veterinary Partners, LLC	Common stock		N/A		N/A		N/A		1				114				—			142
R.G. Barry Corporation	Preferred stock		N/A		N/A		N/A		—				161				—			204
Vetcor Professional Practices LLC	LLC units		N/A		N/A		N/A		766				525				0.1			547
Vetcor Professional Practices LLC	LLC units		N/A		N/A		N/A		85				85				0.1			592
Veterinary Specialists of North America, LLC	LLC units		N/A		N/A		N/A		—				106				—			106
Wetzel's Pretzels, LLC	Common stock		N/A		N/A		N/A		—				160				—			160
													1,151				0.2			1,751
Printing and Publishing
Brandmuscle, Inc.	LLC interest		N/A		N/A		N/A		—				240				—			274
Market Track, LLC	Preferred stock		N/A		N/A		N/A		—				145				—			219
Market Track, LLC	Common stock		N/A		N/A		N/A		1				145				0.1			419
													530				0.1			912
Retail Stores
Barcelona Restaurants, LLC	LP interest		N/A		N/A		N/A		1,996				—				0.7			6,044
Batteries Plus Holding Corporation	LLC units		N/A		N/A		N/A		5				529				0.1			529
Cycle Gear, Inc.	LLC interest		N/A		N/A		N/A		19				248				—			415
DentMall MSO, LLC	LLC units		N/A		N/A		N/A		2				97				—			—
DentMall MSO, LLC	LLC units		N/A		N/A		N/A		2				—				—			—
Elite Sportswear, L.P.	LLC interest		N/A		N/A		N/A		—				158				—			233
Express Oil Change, LLC	LLC interest		N/A		N/A		N/A		81				81				—			306
Feeders Supply Company, LLC	Preferred stock		N/A		N/A		N/A		2				192				—			203
Feeders Supply Company, LLC	Common stock		N/A		N/A		N/A		—				—				—			14
Marshall Retail Group LLC, The	LLC units		N/A		N/A		N/A		15				154				—			63
Paper Source, Inc.	Common stock		N/A		N/A		N/A		8				1,387				0.2			1,334
Pet Holdings ULC(8)(9)	LP interest		N/A		N/A		N/A		455				386				—			351
RCP PetPeople LP	LP interest		N/A		N/A		N/A		889				889				0.2			1,590
Sneaker Villa, Inc.	LLC interest		N/A		N/A		N/A		4				411				0.1			543
													4,532				1.3			11,625
Utilities
PowerPlan Holdings, Inc.	Common stock		N/A		N/A		N/A		—				303				—			357
PowerPlan Holdings, Inc.	Common stock		N/A		N/A		N/A		151				3				—			283
													306				—			640
Total non-controlled/non-affiliate company equity investments													$	40,945			6.9		%	$	60,245
Total non-controlled/non-affiliate company investments									$	1,535,618			$	1,556,008			181.5		%	$	1,578,352

See Notes to Consolidated Financial Statements.

18

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Non-controlled affiliate company investments(12)
Debt investments
Leisure, Amusement, Motion Pictures
and Entertainment
Competitor Group, Inc.*#(9)	One stop		L + 9.25%		5.00% cash/5.50% PIK		11/2018		$	9,362			$	9,011			1.0		%	$	8,191
Competitor Group, Inc.(9)	One stop		L + 9.25%		5.00% cash/5.50% PIK		11/2018		1,110				1,082				0.1			971
Competitor Group, Inc.(9)	One stop		L + 9.25%		5.00% cash/5.50% PIK		11/2018		9				9				—			9
									10,481				10,102				1.1			9,171
Total non-controlled affiliate company debt investments									$	10,481			$	10,102			1.1		%	$	9,171
Equity Investments (10)(11)
Leisure, Amusement, Motion Pictures
and Entertainment
Competitor Group, Inc.*#(9)	Preferred stock		N/A		N/A		N/A		4				$	4,226			—		%	$	—
Competitor Group, Inc.(9)	LLC interest		N/A		N/A		N/A		1				714				—			—
Competitor Group, Inc.*#(9)	Common stock		N/A		N/A		N/A		27				—				—			—
													4,940				—			—
Total non-controlled affiliate company equity investments													$	4,940			—		%	$	—
Total non-controlled affiliate company investments									$	10,481			$	15,042			1.1		%	$	9,171
Controlled affiliate company investments(13)
Equity Investments
Investment Funds and Vehicles
Senior Loan Fund LLC(9)	LLC interest		N/A		N/A		N/A						$	113,689			12.5		%	$	108,779
Total controlled affiliate company equity investments													$	113,689			12.5		%	$	108,779
Total investments									$	1,546,099			$	1,684,739			195.1		%	$	1,696,302
Cash, Restricted Cash and Cash Equivalents
Cash and Restricted Cash													$	42,253			4.8		%	$	42,253
BlackRock Liquidity Funds T-Fund Institutional Shares (CUSIP 09248U718)					0.23% (14)								29,472				3.4			29,472
Total Cash, Restricted Cash and Cash Equivalents													$	71,725			8.2		%	$	71,725
Total Investments and Cash, Restricted Cash and Cash Equivalents													$	1,756,464			203.3		%	$	1,768,027

*		Denotes that all or a portion of the loan secures the notes offered in the 2010 Debt Securitization (as defined in Note 7).
^		Denotes that all or a portion of the loan secures the notes offered in the 2014 Debt Securitization (as defined in Note 7).
#		Denotes that all or a portion of the loan collateralizes the Credit Facility (as defined in Note 7).

(1)

The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate ("LIBOR" or "L") or Prime ("P") and which reset daily, quarterly or semiannually. For each, the Company has provided the spread over LIBOR or Prime and the weighted average current interest rate in effect at December 31, 2016. Certain investments are subject to a LIBOR or Prime interest rate floor. For fixed rate loans, a spread above a reference rate is not applicable.

(2)	For portfolio companies with multiple interest rate contracts, the interest rate shown is a weighted average current interest rate in effect at December 31, 2016.

(3)	The total principal amount is presented for debt investments while the number of shares or units owned is presented for equity investments.

(4)	The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par. The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan.

(5)	The entire commitment was unfunded at December 31, 2016. As such, no interest is being earned on this investment. The investment may be subject to an unused facility fee.

See Notes to Consolidated Financial Statements.

19

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments (unaudited) - (continued)

December 31, 2016

(In thousands)

(6)	Loan was on non-accrual status as of December 31, 2016, meaning that the Company has ceased recognizing interest income on the loan.

(7)	The sale of a portion of this loan does not qualify for sale accounting under ASC Topic 860 - Transfers and Servicing, and therefore, the entire one stop loan asset remains in the Consolidated Schedule of Investments. (See Note 7 in the accompanying notes to the consolidated financial statements.)

(8)	The headquarters of this portfolio company is located in Canada.

(9)

The investment is treated as a non-qualifying asset under Section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company's total assets. As of December 31, 2016, total non-qualifying assets at fair value represented 7.6% of the Company's assets calculated in accordance with the 1940 Act.

(10)	Non-income producing securities.

(11)	Ownership of certain equity investments may occur through a holding company or partnership.

(12)	As defined in the 1940 Act, the Company is deemed to be an "Affiliated Person" of the portfolio company as the Company owns five percent or more of the portfolio company's securities.

(13)

As defined in the 1940 Act, the Company is deemed to be both an "Affiliated Person" of and "Control" this portfolio company as the Company owns more than 25% of the portfolio company's outstanding voting securities or has the power to exercise control over management or policies of such portfolio company (including through a management agreement). See Note 5 in the accompanying notes to the consolidated financial statements for transactions during the year ended December 31, 2016 in which the issuer was both an Affiliated Person and a portfolio company that the Company is deemed to Control.

(14)	The rate shown is the annualized seven-day yield as of December 31, 2016.

See Notes to Consolidated Financial Statements.

20

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Investments
Non-controlled/non-affiliate company investments
Debt investments
Aerospace and Defense
ILC Dover, LP*^#	One stop		L + 9.00%		8.00% cash/2.00% PIK		03/2020		$	17,730			$	17,592			1.7		%	$	15,070
ILC Dover, LP	One stop		L + 9.00%		8.00% cash/2.00% PIK		03/2019		784				776				0.1			667
NTS Technical Systems*^#	One stop		L + 6.25%		7.25		06/2021		26,079				25,721				2.9			25,557
NTS Technical Systems(4)	One stop		L + 6.25%		N/A(5)		06/2021		—				(83		)		—			(71		)
NTS Technical Systems(4)	One stop		L + 6.25%		N/A(5)		06/2021		—				(39		)		—			(57		)
Tresys Technology Holdings, Inc.(6)	One stop		L + 6.75%		8.00%		12/2017		3,899				3,845				0.1			1,170
Tresys Technology Holdings, Inc.	One stop		L + 6.75%		8.00%		12/2017		537				535				0.1			537
Tronair Parent, Inc.(4)	Senior loan		L + 4.50%		N/A(5)		09/2021		—				(1		)		—			—
Whitcraft LLC*^	One stop		L + 6.50%		7.50%		05/2020		13,504				13,404				1.5			13,504
Whitcraft LLC(4)	One stop		L + 6.50%		N/A(5)		05/2020		—				(1		)		—			—
									62,533				61,749				6.4			56,377
Automobile
American Driveline Systems, Inc.*	Senior loan		L + 5.75%		6.75%		03/2020		1,798				1,758				0.2			1,798
American Driveline Systems, Inc.^	Senior loan		L + 5.75%		6.75%		03/2020		233				229				—			233
American Driveline Systems, Inc.	Senior loan		P + 4.75%		8.25%		03/2020		46				40				—			46
CH Hold Corp. (Caliber Collision)*#	Senior loan		L + 5.25%		6.25%		11/2019		5,144				5,108				0.6			5,144
Dent Wizard International Corporation*	Senior loan		L + 4.75%		5.75%		04/2020		2,469				2,460				0.3			2,469
K&N Engineering, Inc.^	Senior loan		P + 3.25%		6.75%		07/2019		2,821				2,797				0.3			2,821
K&N Engineering, Inc.^	Senior loan		L + 4.25%		5.25%		07/2019		133				122				—			133
K&N Engineering, Inc.(4)	Senior loan		L + 4.25%		N/A(5)		07/2019		—				(2		)		—			—
OEConnection LLC*	Senior loan		L + 5.00%		6.00%		06/2022		4,883				4,763				0.6			4,883
OEConnection LLC(4)	Senior loan		L + 5.00%		N/A(5)		06/2021		—				(1		)		—			—
Polk Acquisition Corp.*	Senior loan		L + 5.00%		6.00%		06/2022		4,734				4,662				0.5			4,734
Polk Acquisition Corp.	Senior loan		L + 5.00%		6.00%		06/2022		54				53				—			54
Polk Acquisition Corp.	Senior loan		L + 5.00%		6.64%		06/2022		18				16				—			18
Polk Acquisition Corp.(4)	Senior loan		L + 5.00%		N/A(5)		06/2022		—				(2		)		—			—
T5 Merger Corporation^	One stop		L + 6.25%		7.25%		03/2022		3,200				3,148				0.4			3,168
T5 Merger Corporation(4)	One stop		L + 6.25%		N/A(5)		03/2022		—				(2		)		—			(1		)
									25,533				25,149				2.9			25,500
Banking
HedgeServ Holding L.P.*^#	One stop		L + 8.00%		7.00% cash/2.00% PIK		02/2019		17,529				17,451				2.0			17,529
HedgeServ Holding L.P.(4)	One stop		L + 6.00%		N/A(5)		02/2019		—				(4		)		—			—
									17,529				17,447				2.0			17,529
Beverage, Food and Tobacco
Abita Brewing Co., L.L.C.	One stop		L + 5.75%		6.75%		04/2021		7,993				7,871				0.8			7,194
Abita Brewing Co., L.L.C.(4)	One stop		L + 5.75%		6.75%		04/2021		4				3				—			(11		)
ABP Corporation*	Senior loan		L + 4.75%		6.00%		09/2018		4,696				4,667				0.5			4,461
ABP Corporation	Senior loan		P + 3.50%		7.25%		09/2018		250				247				—			225
Atkins Nutritionals, Inc*^	One stop		L + 8.50%		9.75%		04/2019		21,636				21,464				2.5			21,636
Atkins Nutritionals, Inc*^#	One stop		L + 5.00%		6.25%		01/2019		16,872				16,752				1.9			16,872
Benihana, Inc.*^	One stop		L + 6.00%		7.25%		01/2019		15,279				15,064				1.7			14,973
Benihana, Inc.	One stop		P + 4.75%		7.92%		07/2018		1,628				1,599				0.2			1,585
C. J. Foods, Inc.*	One stop		L + 5.00%		6.00%		05/2019		3,141				3,116				0.4			3,141
C. J. Foods, Inc.	One stop		L + 5.00%		6.00%		05/2019		663				656				0.1			663
C. J. Foods, Inc.(4)	One stop		L + 5.00%		N/A(5)		05/2019		—				(5		)		—			—
Firebirds International, LLC*	One stop		L + 5.75%		7.00%		05/2018		1,074				1,067				0.1			1,074
Firebirds International, LLC*	One stop		L + 5.75%		7.00%		05/2018		302				300				—			302
Firebirds International, LLC	One stop		L + 5.75%		7.00%		05/2018		55				53				—			55
Firebirds International, LLC(4)	One stop		L + 5.75%		N/A(5)		05/2018		—				(1		)		—			—

21

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Beverage, Food and Tobacco  – (continued)
First Watch Restaurants, Inc.*^#	One stop		L + 6.00%		7.15%		12/2020		$	25,596			$	25,384			2.9		%	$	25,596
First Watch Restaurants, Inc.	One stop		P + 5.00%		8.05%		12/2020		1,603				1,596				0.2			1,603
First Watch Restaurants, Inc.	One stop		L + 6.00%		7.00%		12/2020		1,258				1,248				0.1			1,258
First Watch Restaurants, Inc.	One stop		L + 6.00%		7.00%		12/2020		1,255				1,246				0.2			1,255
First Watch Restaurants, Inc.(4)	One stop		L + 6.00%		N/A(5)		12/2020		—				(8		)		—			—
Hopdoddy Holdings, LLC	One stop		L + 8.00%		9.00%		08/2020		660				649				0.1			660
Hopdoddy Holdings, LLC	One stop		L + 8.00%		N/A(5)		08/2020		—				—				—			—
Hopdoddy Holdings, LLC(4)	One stop		L + 8.00%		N/A(5)		08/2020		—				(3		)		—			—
IT'SUGAR LLC	Subordinated debt		N/A		5.00%		10/2017		1,707				1,707				0.2			1,384
Purfoods, LLC	One stop		L + 6.25%		7.25%		05/2021		8,647				8,449				1.0			8,647
Purfoods, LLC	One stop		N/A		7.00% PIK		05/2026		101				101				—			101
Purfoods, LLC	One stop		L + 6.25%		7.25%		05/2021		25				24				—			25
Purfoods, LLC(4)	One stop		L + 6.25%		N/A(5)		05/2021		—				(1		)		—			—
Restaurant Holding Company, LLC #	Senior loan		L + 7.75%		8.75%		02/2019		4,605				4,581				0.5			4,513
Rubio's Restaurants, Inc*^	Senior loan		L + 4.75%		6.00%		11/2018		8,919				8,879				1.0			8,919
Smashburger Finance LLC	Senior loan		L + 5.50%		6.75%		05/2018		87				86				—			85
Smashburger Finance LLC(4)	Senior loan		L + 5.50%		N/A(5)		05/2018		—				(2		)		—			—
Surfside Coffee Company LLC^	One stop		L + 5.25%		6.25%		06/2020		4,470				4,436				0.5			4,470
Surfside Coffee Company LLC	One stop		L + 5.25%		6.25%		06/2020		337				329				—			337
Surfside Coffee Company LLC	One stop		L + 5.25%		6.25%		06/2020		26				25				—			26
Tate's Bake Shop, Inc.#	Senior loan		L + 5.00%		6.00%		08/2019		597				593				0.1			597
Uinta Brewing Company^	One stop		L + 8.50%		9.50%		08/2019		3,734				3,713				0.4			3,622
Uinta Brewing Company	One stop		L + 8.50%		9.50%		08/2019		308				305				—			296
									137,528				136,190				15.4			135,564
Broadcasting and Entertainment
TouchTunes Interactive Networks, Inc.^	Senior loan		L + 4.75%		5.75%		05/2021		1,477				1,471				0.2			1,483
Building and Real Estate
Brooks Equipment Company, LLC*^	One stop		L + 5.00%		6.00%		08/2020		22,970				22,747				2.6			22,970
Brooks Equipment Company, LLC(4)	One stop		L + 5.00%		N/A(5)		08/2020		—				(13		)		—			—
ITEL Laboratories, Inc.*	Senior loan		L + 4.50%		5.75%		06/2018		634				631				0.1			634
ITEL Laboratories, Inc.	Senior loan		L + 4.50%		N/A(5)		06/2018		—				—				—			—
									23,604				23,365				2.7			23,604
Containers, Packaging and Glass
Fort Dearborn Company*^	Senior loan		L + 4.75%		5.75%		10/2018		2,980				2,969				0.3			2,980
Fort Dearborn Company*^	Senior loan		L + 4.25%		5.25%		10/2017		509				508				0.1			509
									3,489				3,477				0.4			3,489
Diversified Conglomerate Manufacturing
Chase Industries, Inc.*^#	One stop		L + 5.75%		6.81%		09/2020		21,704				21,556				2.5			21,704
Chase Industries, Inc.#	One stop		L + 5.75%		7.13%		09/2020		4,816				4,784				0.5			4,816
Chase Industries, Inc.(4)	One stop		L + 5.75%		N/A(5)		09/2020		—				(14		)		—			—
Inventus Power, Inc*^	One stop		L + 5.50%		6.50%		04/2020		8,409				8,369				0.9			7,736
Inventus Power, Inc(4)	One stop		L + 5.50%		N/A(5)		04/2020		—				(3		)		—			(42		)
Onicon Incorporated*^#	One stop		L + 6.00%		7.00%		04/2020		13,422				13,286				1.5			13,221
Onicon Incorporated(4)	One stop		L + 6.00%		N/A(5)		04/2020		—				(6		)		—			(15		)
Pasternack Enterprises, Inc. and Fairview Microwave, Inc#	Senior loan		L + 5.00%		6.00%		05/2022		2,460				2,436				0.3			2,435
PetroChoice Holdings, Inc.^	Senior loan		L + 5.00%		6.00%		08/2022		1,768				1,718				0.2			1,768
Plex Systems, Inc.*^	One stop		L + 7.50%		8.75%		06/2020		18,797				18,410				2.1			18,797
Plex Systems, Inc.(4)	One stop		L + 7.50%		N/A(5)		06/2020		—				(30		)		—			—
Reladyne, Inc.*#	Senior loan		L + 5.25%		6.25%		07/2022		10,149				9,992				1.2			10,047
Reladyne, Inc.	Senior loan		L + 5.25%		6.25%		07/2022		111				110				—			110

See Notes to Consolidated Financial Statements.

22

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Diversified Conglomerate Manufacturing  – (continued)
Reladyne, Inc.	Senior loan		P + 4.25%		7.75%		07/2022		$	26			$	24			—		%	$	24
Reladyne, Inc.(4)	Senior loan		L + 5.25%		N/A(5)		07/2022		—				(2		)		—			(1		)
Sunless Merger Sub, Inc.	Senior loan		L + 5.00%		6.25%		07/2019		1,503				1,509				0.2			1,503
Sunless Merger Sub, Inc.	Senior loan		P + 3.75%		7.25%		07/2019		151				151				—			151
									83,316				82,290				9.4			82,254
Diversified Conglomerate Service
Accellos, Inc.*^#	One stop		L + 5.75%		6.75%		07/2020		31,051				30,806				3.5			31,051
Accellos, Inc.(4)	One stop		L + 5.75%		N/A(5)		07/2020		—				(13		)		—			—
Actiance, Inc. *^	One stop		L + 9.00%		10.00%		04/2018		2,900				2,831				0.3			2,900
Actiance, Inc.	One stop		L + 9.00%		N/A(5)		04/2018		—				—				—			—
Agility Recovery Solutions Inc.*^	One stop		L + 6.50%		7.50%		03/2020		14,092				13,950				1.6			14,092
Agility Recovery Solutions Inc.(4)	One stop		L + 6.50%		N/A(5)		03/2020		—				(6		)		—			—
Bomgar Corporation^	One stop		L + 7.50%		8.50%		06/2022		4,888				4,794				0.6			4,888
Bomgar Corporation(4)	One stop		L + 7.50%		N/A(5)		06/2022		—				(2		)		—			—
CIBT Holdings, Inc^	Senior loan		L + 5.25%		6.25%		06/2022		1,973				1,954				0.2			1,973
CIBT Holdings, Inc	Senior loan		L + 5.25%		N/A(5)		06/2022		—				—				—			—
Clearwater Analytics, LLC#	One stop		L + 7.50%		8.50%		09/2022		10,050				9,877				1.1			9,925
Clearwater Analytics, LLC(4)	One stop		L + 7.50%		N/A(5)		09/2022		—				(2		)		—			(1		)
Daxko Acquisition Corporation#	One stop		L + 6.50%		7.50%		09/2022		8,557				8,430				1.0			8,472
Daxko Acquisition Corporation(4)	One stop		L + 6.50%		N/A(5)		09/2022		—				(1		)		—			—
EGD Security Systems, LLC	One stop		L + 6.25%		7.25%		06/2022		11,114				10,876				1.3			11,114
EGD Security Systems, LLC	One stop		L + 6.25%		7.25%		06/2022		98				96				—			98
EGD Security Systems, LLC(4)	One stop		L + 6.25%		N/A(5)		06/2022		—				(2		)		—			—
HealthcareSource HR, Inc.	One stop		L + 6.75%		7.75%		05/2020		17,724				17,416				2.0			17,724
HealthcareSource HR, Inc.(4)	One stop		L + 6.75%		N/A(5)		05/2020		—				(1		)		—			—
Host Analytics, Inc.	One stop		N/A		8.50% cash/2.25% PIK		02/2020		3,028				2,978				0.3			3,005
Host Analytics, Inc.	One stop		N/A		8.50% cash/2.25% PIK		08/2021		2,552				2,530				0.3			2,533
Host Analytics, Inc.(4)	One stop		N/A		N/A(5)		02/2020		—				(8		)		—			(6		)
III US Holdings, LLC#	One stop		L + 6.00%		7.00%		09/2022		5,510				5,400				0.6			5,400
III US Holdings, LLC(4)	One stop		L + 6.00%		N/A(5)		09/2022		—				(1		)		—			(1		)
Integration Appliance, Inc.*^	One stop		L + 8.25%		9.50%		09/2020		16,123				15,986				1.8			16,123
Integration Appliance, Inc.	One stop		L + 8.25%		9.50%		09/2020		7,914				7,771				0.9			7,914
Integration Appliance, Inc.	One stop		L + 8.25%		9.50%		09/2020		5,396				5,307				0.6			5,396
Integration Appliance, Inc.*	One stop		L + 8.25%		9.50%		09/2020		719				709				0.1			719
Integration Appliance, Inc.(4)	One stop		L + 8.25%		N/A(5)		09/2018		—				(8		)		—			—
Jensen Hughes, Inc.#	Senior loan		L + 5.00%		6.00%		12/2021		156				155				—			156
Netsmart Technologies, Inc.#	Senior loan		L + 4.75%		5.75%		04/2023		1,772				1,755				0.2			1,783
Netsmart Technologies, Inc.(4)	Senior loan		L + 4.75%		N/A(5)		01/1900		—				(9		)		—			—
Project Alpha Intermediate Holding, Inc.*#	One stop		L + 8.25%		9.25%		08/2022		17,257				16,749				1.9			16,912
PT Intermediate Holdings III, LLC	One stop		L + 6.50%		7.50%		06/2022		22,250				21,719				2.5			22,250
PT Intermediate Holdings III, LLC	One stop		P + 5.50%		9.00%		06/2022		25				21				—			25
Secure-24, LLC*	One stop		L + 6.00%		7.25%		08/2017		9,777				9,723				1.1			9,777
Secure-24, LLC^	One stop		L + 6.00%		7.25%		08/2017		1,430				1,424				0.2			1,430
Secure-24, LLC(4)	One stop		L + 6.00%		N/A(5)		08/2017		—				(1		)		—			—
Severin Acquisition, LLC^	Senior loan		L + 5.38%		6.38%		07/2021		892				884				0.1			905
Severin Acquisition, LLC^	Senior loan		L + 5.00%		6.00%		07/2021		794				788				0.1			794
Severin Acquisition, LLC^	Senior loan		L + 5.38%		6.38%		07/2021		607				601				0.1			616
Severin Acquisition, LLC^	Senior loan		L + 4.88%		5.88%		07/2021		196				194				—			195
Source Medical Solutions, Inc.	Second lien		L + 11.00%		9.00% cash/3.00% PIK		03/2018		9,475				9,340				1.1			9,475
Steelwedge Software, Inc.^	One stop		L + 10.00%		9.00% cash/2.00% PIK		09/2020		2,197				2,109				0.2			2,197
Steelwedge Software, Inc.	One stop		L + 10.00%		N/A(5)		09/2020		—				—				—			—

See Notes to Consolidated Financial Statements.

23

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Diversified Conglomerate Service  – (continued)
TA MHI Buyer, Inc. ^	One stop		L + 6.50%		7.50%		09/2021		$	8,232			$	8,172			0.9		%	$	8,232
TA MHI Buyer, Inc.*	One stop		L + 6.50%		7.50%		09/2021		1,281				1,269				0.2			1,281
TA MHI Buyer, Inc. ^	One stop		L + 6.50%		7.50%		09/2021		666				659				0.1			666
TA MHI Buyer, Inc. ^	One stop		L + 6.50%		7.50%		09/2021		237				235				—			237
TA MHI Buyer, Inc.	One stop		L + 6.50%		N/A(5)		09/2021		—				—				—			—
Trintech, Inc. *^#	One stop		L + 6.00%		7.00%		10/2021		10,959				10,841				1.3			10,959
Trintech, Inc. (4)	One stop		L + 6.00%		N/A(5)		10/2021		—				(1		)		—			—
Vendavo, Inc.	One stop		L + 8.50%		9.50%		10/2019		17,982				17,717				2.0			17,672
Vendavo, Inc.(4)	One stop		L + 8.50%		N/A(5)		10/2019		—				(9		)		—			(25		)
Vendor Credentialing Service LLC	One stop		L + 6.00%		7.00%		11/2021		10,194				9,970				1.2			10,194
Vendor Credentialing Service LLC(4)	One stop		L + 6.00%		N/A(5)		11/2021		—				(1		)		—			—
Vitalyst, LLC	Senior loan		L + 5.25%		6.50%		09/2017		1,385				1,381				0.2			1,385
Vitalyst, LLC(4)	Senior loan		L + 4.25%		N/A(5)		09/2017		—				—				—			(2		)
Workforce Software, LLC^	One stop		L + 10.50%		4.50% cash/7.00% PIK		06/2021		5,039				5,004				0.6			5,001
Workforce Software, LLC	One stop		L + 3.50%		N/A(5)		06/2021		—				—				—			—
Xmatters, Inc. and Alarmpoint, Inc.	One stop		L + 8.50%		9.50%		08/2021		4,629				4,563				0.5			4,594
Xmatters, Inc. and Alarmpoint, Inc.	One stop		L + 8.50%		N/A(5)		08/2021		—				—				—			—
									271,121				266,919				30.7			270,028
Ecological
Pace Analytical Services, LLC	One stop		L + 6.25%		7.25%		09/2022		15,500				15,074				1.7			15,345
Pace Analytical Services, LLC(4)	One stop		L + 6.25%		N/A(5)		09/2022		—				(2		)		—			(1		)
Pace Analytical Services, LLC(4)	One stop		L + 6.25%		N/A(5)		09/2022		—				(6		)		—			(3		)
									15,500				15,066				1.7			15,341
Electronics
Appriss Holdings, Inc.*#	Senior loan		L + 5.25%		6.25%		11/2020		15,451				15,268				1.7			15,451
Appriss Holdings, Inc.	Senior loan		L + 5.25%		6.25%		11/2020		800				770				0.1			800
Compusearch Software Holdings, Inc.^	Senior loan		L + 4.25%		5.25%		05/2021		1,308				1,305				0.1			1,308
Diligent Corporation*	One stop		L + 6.75%		7.75%		04/2022		4,888				4,786				0.6			4,888
Diligent Corporation(4)	One stop		L + 6.75%		N/A(5)		04/2022		—				(2		)		—			—
ECI Acquisition Holdings, Inc.*^#	One stop		L + 6.25%		7.25%		03/2019		21,668				21,467				2.5			21,668
ECI Acquisition Holdings, Inc.*	One stop		L + 6.25%		7.25%		03/2019		1,403				1,390				0.2			1,403
ECI Acquisition Holdings, Inc.(4)	One stop		L + 6.25%		N/A(5)		03/2019		—				(9		)		—			—
Gamma Technologies, LLC^#	One stop		L + 5.00%		6.00%		06/2021		18,001				17,859				2.0			18,001
Gamma Technologies, LLC(4)	One stop		L + 5.00%		N/A(5)		06/2021		—				(1		)		—			—
Park Place Technologies LLC*#	One stop		L + 5.25%		6.25%		06/2022		12,466				12,301				1.4			12,466
Park Place Technologies LLC	One stop		L + 5.25%		6.25%		06/2022		100				98				—			100
Sloan Company, Inc., The#	One stop		L + 7.25%		8.25%		04/2020		7,513				7,411				0.8			7,138
Sloan Company, Inc., The	One stop		L + 7.25%		8.25%		04/2020		6				5				—			4
Sovos Compliance*^	One stop		L + 7.25%		8.25%		03/2022		9,423				9,247				1.1			9,234
Sovos Compliance(4)	One stop		L + 7.25%		N/A(5)		03/2022		—				(1		)		—			(1		)
Sparta Holding Corporation*^#	One stop		L + 5.50%		6.50%		07/2020		22,309				22,131				2.5			22,309
Sparta Holding Corporation(4)	One stop		L + 5.50%		N/A(5)		07/2020		—				(24		)		—			—
Syncsort Incorporated*^#	One stop		L + 5.50%		6.50%		11/2021		16,609				16,325				1.9			16,609
Syncsort Incorporated(4)	One stop		L + 5.50%		N/A(5)		11/2021		—				(2		)		—			—
Systems Maintenance Services Holding, Inc.^	Senior loan		L + 4.00%		5.00%		10/2019		2,603				2,597				0.3			2,603
Watchfire Enterprises, Inc.	Second lien		L + 8.00%		9.00%		10/2021		9,434				9,274				1.1			9,434
									143,982				142,195				16.3			143,415
Grocery
MyWebGrocer, Inc.*	One stop		L + 8.75%		10.00%		05/2017		14,271				14,190				1.6			14,271
Teasdale Quality Foods, Inc.#	Senior loan		L + 4.75%		5.77%		10/2020		726				712				0.1			735
Teasdale Quality Foods, Inc.#	Senior loan		L + 4.75%		5.77%		10/2020		543				538				0.1			551
									15,540				15,440				1.8			15,557

See Notes to Consolidated Financial Statements.

24

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Healthcare, Education and Childcare
Active Day, Inc.	One stop		L + 6.00%		7.00%		12/2021		$	13,538			$	13,216			1.5		%	$	13,538
Active Day, Inc.(4)	One stop		L + 6.00%		N/A(5)		12/2021		—				(1		)		—			—
Active Day, Inc.(4)	One stop		L + 6.00%		N/A(5)		12/2021		—				(37		)		—			—
ADCS Clinics Intermediate Holdings, LLC	One stop		L + 5.75%		6.75%		05/2022		21,496				20,891				2.4			21,496
ADCS Clinics Intermediate Holdings, LLC	One stop		L + 5.75%		6.75%		05/2022		109				107				—			109
ADCS Clinics Intermediate Holdings, LLC	One stop		L + 5.75%		6.75%		05/2022		32				32				—			32
ADCS Clinics Intermediate Holdings, LLC	One stop		P + 4.75%		8.25%		05/2022		27				26				—			27
ADCS Clinics Intermediate Holdings, LLC(4)	One stop		L + 5.75%		N/A(5)		05/2022		—				(4		)		—			—
Agilitas USA, Inc.^	Senior loan		L + 4.00%		5.00%		10/2020		2,125				2,110				0.2			2,040
Aris Teleradiology Company, LLC*	Senior loan		L + 4.75%		5.75%		03/2021		941				933				0.1			941
Aris Teleradiology Company, LLC	Senior loan		L + 4.75%		N/A(5)		03/2021		—				—				—			—
Avalign Technologies, Inc.^	Senior loan		L + 4.50%		5.50%		07/2021		1,136				1,132				0.1			1,136
BIORECLAMATIONIVT, LLC *^#	One stop		L + 6.25%		7.25%		01/2021		14,392				14,177				1.6			14,392
BIORECLAMATIONIVT, LLC (4)	One stop		L + 6.25%		N/A(5)		01/2021		—				(1		)		—			—
California Cryobank, LLC^	One stop		L + 5.50%		6.50%		08/2019		1,550				1,542				0.2			1,550
California Cryobank, LLC	One stop		L + 5.50%		6.50%		08/2019		234				234				—			234
California Cryobank, LLC(4)	One stop		L + 5.50%		N/A(5)		08/2019		—				(1		)		—			—
Certara L.P.*^#	One stop		L + 6.25%		7.25%		12/2018		29,063				28,870				3.3			29,063
Certara L.P.(4)	One stop		L + 6.25%		N/A(5)		12/2018		—				(10		)		—			—
CLP Healthcare Services, Inc.^	Senior loan		L + 5.25%		6.25%		12/2020		3,964				3,928				0.5			3,964
CPI Buyer, LLC (Cole-Parmer)*^	Senior loan		L + 4.50%		5.50%		08/2021		7,740				7,522				0.9			7,702
Curo Health Services LLC#	Senior loan		L + 5.50%		6.50%		02/2022		1,970				1,955				0.2			1,976
DCA Investment Holding, LLC*^#	One stop		L + 5.25%		6.25%		07/2021		18,968				18,634				2.2			18,968
DCA Investment Holding, LLC*^#	One stop		L + 5.25%		6.25%		07/2021		13,604				13,460				1.5			13,604
DCA Investment Holding, LLC	One stop		P + 4.25%		7.75%		07/2021		1,340				1,325				0.2			1,340
Deca Dental Management LLC*^	One stop		L + 6.25%		7.25%		07/2020		4,146				4,100				0.5			4,146
Deca Dental Management LLC	One stop		L + 6.25%		7.25%		07/2020		504				496				0.1			504
Deca Dental Management LLC	One stop		L + 6.25%		7.25%		07/2020		50				49				—			50
Delta Educational Systems*(6)	Senior loan		P + 4.75%		8.25%		12/2016		1,438				1,433				—			216
Delta Educational Systems(4)(6)	Senior loan		L + 6.00%		N/A(5)		12/2016		—				—				—			(60		)
Dental Holdings Corporation	One stop		L + 5.50%		6.50%		02/2020		7,599				7,480				0.9			7,599
Dental Holdings Corporation	One stop		L + 5.50%		6.50%		02/2020		1,155				1,143				0.1			1,155
Dental Holdings Corporation	One stop		P + 4.25%		7.75%		02/2020		213				204				—			213
eSolutions, Inc.	One stop		L + 6.50%		7.50%		03/2022		12,866				12,605				1.5			12,866
eSolutions, Inc.(4)	One stop		L + 6.50%		N/A(5)		03/2022		—				(1		)		—			—
G & H Wire Company, Inc.*^	One stop		L + 5.75%		6.75%		12/2017		13,157				13,112				1.5			13,157
G & H Wire Company, Inc.	One stop		P + 4.50%		8.00%		12/2017		357				355				—			357
Joerns Healthcare, LLC*^	One stop		L + 7.00%		8.00%		05/2020		3,838				3,802				0.4			3,647
Katena Holdings, Inc.^	One stop		L + 6.25%		7.25%		06/2021		8,699				8,627				1.0			8,699
Katena Holdings, Inc.	One stop		P + 5.25%		8.75%		06/2021		850				843				0.1			850
Katena Holdings, Inc.	One stop		P + 5.25%		8.75%		06/2021		13				12				—			13
Lombart Brothers, Inc.	One stop		L + 6.75%		7.75%		04/2022		3,508				3,411				0.4			3,508
Lombart Brothers, Inc.	One stop		L + 6.75%		7.75%		04/2022		8				7				—			8
Maverick Healthcare Group, LLC*	Senior loan		L + 7.50%		7.25% cash/2.00% PIK		04/2017		1,921				1,915				0.2			1,921
Northwestern Management Services, LLC (Sage Dental)	One stop		L + 5.25%		6.50%		10/2019		72				71				—			71
Northwestern Management Services, LLC (Sage Dental)	One stop		P + 4.00%		7.50%		10/2019		17				16				—			16
Northwestern Management Services, LLC (Sage Dental)(4)	One stop		L + 5.25%		N/A(5)		10/2019		—				(2		)		—			(3		)
Oliver Street Dermatology Holdings, LLC	One stop		L + 6.50%		7.50%		05/2022		8,605				8,369				1.0			8,605
Oliver Street Dermatology Holdings, LLC	One stop		L + 6.50%		7.50%		05/2022		58				57				—			58
Oliver Street Dermatology Holdings, LLC(4)	One stop		L + 6.50%		N/A(5)		05/2022		—				(3		)		—			—
Pinnacle Treatment Centers, Inc.	One stop		L + 6.25%		7.25%		08/2021		10,081				9,812				1.1			9,980

See Notes to Consolidated Financial Statements.

25

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Healthcare, Education and Childcare  – (continued)
Pinnacle Treatment Centers, Inc.	One stop		P + 5.00%		8.50%		08/2021		$	5			$	3			—		%	$	4
Pinnacle Treatment Centers, Inc.(4)	One stop		L + 6.25%		N/A(5)		08/2021		—				(3		)		—			(1		)
PPT Management, LLC#	One stop		L + 5.00%		6.00%		04/2020		4,179				4,143				0.5			4,179
PPT Management, LLC	One stop		L + 5.00%		6.00%		04/2020		137				136				—			137
PPT Management, LLC(4)	One stop		L + 5.00%		N/A(5)		04/2020		—				(1		)		—			—
Premise Health Holding Corp.#	One stop		L + 4.50%		5.50%		06/2020		14,963				14,881				1.7			14,963
Premise Health Holding Corp.(4)	One stop		L + 4.50%		N/A(5)		06/2020		—				(16		)		—			—
Pyramid Healthcare, Inc.#	One stop		L + 5.75%		6.75%		08/2019		1,484				1,471				0.2			1,484
Radiology Partners, Inc.#	One stop		L + 5.50%		6.50%		09/2020		22,570				22,295				2.6			22,344
Radiology Partners, Inc.	One stop		L + 5.50%		6.50%		09/2020		708				708				0.1			701
Radiology Partners, Inc.(4)	One stop		L + 5.50%		N/A(5)		09/2020		—				(4		)		—			(4		)
Radiology Partners, Inc.(4)	One stop		L + 5.50%		N/A(5)		09/2020		—				(18		)		—			(8		)
Reliant Pro ReHab, LLC*	Senior loan		L + 5.00%		6.00%		12/2017		2,548				2,533				0.3			2,548
Reliant Pro ReHab, LLC	Senior loan		P + 4.00%		7.50%		12/2017		59				54				—			59
RXH Buyer Corporation*^	One stop		L + 5.75%		6.75%		09/2021		17,435				17,148				1.9			16,738
RXH Buyer Corporation	One stop		L + 5.75%		6.75%		09/2021		1,973				1,940				0.2			1,894
RXH Buyer Corporation	One stop		P + 4.75%		8.25%		09/2021		35				32				—			27
RXH Buyer Corporation(4)	One stop		L + 5.75%		N/A(5)		09/2021		—				(14		)		—			(34		)
Southern Anesthesia and Surgical	One stop		L + 5.50%		6.50%		11/2017		5,537				5,502				0.6			5,537
Southern Anesthesia and Surgical^	One stop		L + 5.50%		6.50%		11/2017		2,715				2,701				0.3			2,715
Southern Anesthesia and Surgical(4)	One stop		L + 5.50%		N/A(5)		11/2017		—				(3		)		—			—
Spear Education, LLC#	One stop		L + 6.00%		7.00%		08/2019		4,732				4,697				0.5			4,732
Spear Education, LLC	One stop		L + 6.00%		7.00%		08/2019		76				76				—			76
Spear Education, LLC	One stop		L + 6.00%		N/A(5)		08/2019		—				—				—			—
Summit Behavioral Holdings I, LLC*	One stop		L + 5.00%		6.00%		06/2021		4,382				4,330				0.5			4,382
Summit Behavioral Holdings I, LLC(4)	One stop		L + 5.00%		N/A(5)		06/2021		—				(1		)		—			—
Summit Behavioral Holdings I, LLC(4)	One stop		L + 5.00%		N/A(5)		06/2021		—				(2		)		—			—
Surgical Information Systems, LLC^	Senior loan		L + 3.00%		4.50%		09/2018		1,701				1,699				0.2			1,701
U.S. Anesthesia Partners, Inc.#	One stop		L + 5.00%		6.12%		12/2019		5,882				5,864				0.7			5,882
WIRB-Copernicus Group, Inc.*^	Senior loan		L + 5.00%		6.00%		08/2022		9,912				9,815				1.1			9,812
WIRB-Copernicus Group, Inc.(4)	Senior loan		L + 5.00%		N/A(5)		08/2022		—				(1		)		—			(1		)
Young Innovations, Inc.*#	Senior loan		L + 4.25%		5.25%		01/2019		1,733				1,725				0.2			1,739
Young Innovations, Inc.*	Senior loan		L + 4.75%		5.75%		01/2019		304				299				0.1			308
Young Innovations, Inc.	Senior loan		P + 3.25%		6.75%		01/2018		34				34				—			33
									314,488				309,976				35.4			311,635
Home and Office Furnishings, Housewares, and Durable Consumer
Plano Molding Company, LLC*^#	One stop		L + 6.50%		7.50%		05/2021		17,934				17,796				1.9			16,498
Hotels, Motels, Inns, and Gaming
Aimbridge Hospitality, LLC^	Senior loan		L + 4.50%		5.75%		10/2018		815				804				0.1			815
Insurance
Captive Resources Midco, LLC*^#	One stop		L + 5.75%		6.75%		06/2020		26,127				25,876				3.0			26,127
Captive Resources Midco, LLC(4)	One stop		L + 5.75%		N/A(5)		06/2020		—				(16		)		—			—
Captive Resources Midco, LLC(4)	One stop		L + 5.75%		N/A(5)		06/2020		—				(17		)		—			—
Higginbotham Insurance Agency, Inc.*	Senior loan		L + 5.25%		6.25%		11/2021		1,301				1,290				0.1			1,303
Internet Pipeline, Inc.	One stop		L + 7.25%		8.25%		08/2022		4,910				4,797				0.6			4,910
Internet Pipeline, Inc.(4)	One stop		L + 7.25%		N/A(5)		08/2021		—				(1		)		—			—
RSC Acquisition, Inc.#	Senior loan		L + 5.25%		6.25%		11/2022		629				624				0.1			629
									32,967				32,553				3.8			32,969

See Notes to Consolidated Financial Statements.

26

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Leisure, Amusement, Motion Pictures and Entertainment
NFD Operating, LLC*	One stop		L + 7.00%		8.25%		06/2021		$	2,349			$	2,315			0.3		%	$	2,349
NFD Operating, LLC	One stop		L + 7.00%		N/A(5)		06/2021		—				—				—			—
NFD Operating, LLC(4)	One stop		L + 7.00%		N/A(5)		06/2021		—				(1		)		—			—
Self Esteem Brands, LLC^	Senior loan		L + 4.00%		5.00%		02/2020		2,934				2,924				0.3			2,934
Self Esteem Brands, LLC(4)	Senior loan		L + 4.00%		N/A(5)		02/2020		—				(3		)		—			—
Teaching Company, The	One stop		L + 6.25%		7.25%		08/2020		18,926				18,705				2.2			18,926
Teaching Company, The	One stop		L + 6.25%		7.25%		08/2020		40				39				—			40
Titan Fitness, LLC*	One stop		L + 6.50%		7.75%		09/2019		13,223				13,070				1.5			13,223
Titan Fitness, LLC	One stop		L + 6.50%		7.75%		09/2019		1,747				1,733				0.2			1,747
Titan Fitness, LLC	One stop		L + 6.50%		7.75%		09/2019		582				546				0.1			582
Titan Fitness, LLC	One stop		P + 5.25%		8.75%		09/2019		419				406				—			419
									40,220				39,734				4.6			40,220
Mining, Steel, Iron and Non-Precious Metals
Benetech, Inc.*	One stop		L + 9.00%		10.25%		10/2017		4,425				4,413				0.4			3,894
Benetech, Inc.	One stop		P + 7.75%		11.25%		10/2017		152				149				—			20
									4,577				4,562				0.4			3,914
Oil and Gas
Drilling Info, Inc.^#(9)	One stop		L + 5.50%		6.50%		06/2020		1,806				1,782				0.2			1,792
Drilling Info, Inc.(9)	One stop		L + 5.50%		6.50%		06/2020		516				506				0.1			513
Drilling Info, Inc.(4)(9)	One stop		L + 5.50%		N/A(5)		06/2020		—				(1		)		—			—
									2,322				2,287				0.3			2,305
Personal and Non-Durable Consumer Products
Georgica Pine Clothiers, LLC	One Stop		L + 5.50%		6.50%		11/2021		5,736				5,638				0.7			5,736
Georgica Pine Clothiers, LLC^	One Stop		L + 5.50%		6.50%		11/2021		500				495				0.1			500
Georgica Pine Clothiers, LLC(4)	One Stop		L + 5.50%		N/A(5)		11/2021		—				(1		)		—			—
Massage Envy, LLC*	One Stop		L + 7.25%		8.50%		09/2018		15,151				15,025				1.7			15,151
Massage Envy, LLC(4)	One Stop		L + 7.25%		N/A(5)		09/2018		—				(6		)		—			—
Orthotics Holdings, Inc *#	One Stop		L + 5.00%		6.00%		02/2020		8,375				8,303				0.9			7,956
Orthotics Holdings, Inc *#(7)	One Stop		L + 5.00%		6.00%		02/2020		1,373				1,361				0.1			1,304
Orthotics Holdings, Inc	One Stop		L + 5.00%		6.00%		02/2020		139				129				—			77
Orthotics Holdings, Inc (4)	One Stop		L + 5.00%		N/A(5)		02/2020		—				(12		)		—			(70		)
Orthotics Holdings, Inc (4)(7)	One Stop		L + 5.00%		N/A(5)		02/2020		—				(1		)		—			(7		)
Team Technologies Acquisition Company^	Senior loan		L + 5.00%		6.25%		12/2017		4,660				4,644				0.5			4,613
Team Technologies Acquisition Company#	Senior loan		L + 5.50%		6.75%		12/2017		859				854				0.1			857
Team Technologies Acquisition Company(4)	Senior loan		L + 5.00%		N/A(5)		12/2017		—				(1		)		—			(3		)
									36,793				36,428				4.1			36,114
Personal and Non-Durable Consumer Products
Community Veterinary Partners, LLC	One stop		L + 5.50%		6.50%		10/2021		16				16				—			16
Focus Brands Inc.*^	Second lien		L + 9.00%		10.25%		08/2018		9,000				8,965				1.0			9,000
Ignite Restaurant Group, Inc (Joe's Crab Shack)^	One stop		L + 7.00%		8.00%		02/2019		4,322				4,286				0.5			4,236
PetVet Care Centers LLC^	Senior loan		L + 4.75%		5.75%		12/2020		5,837				5,753				0.7			5,837
PetVet Care Centers LLC^	Senior loan		L + 4.75%		5.75%		12/2020		1,219				1,203				0.1			1,219
PetVet Care Centers LLC(4)	Senior loan		L + 4.75%		N/A(5)		12/2019		—				(9		)		—			—
Vetcor Professional Practices LLC*^#	One stop		L + 6.25%		7.25%		04/2021		29,043				28,526				3.3			29,043
Vetcor Professional Practices LLC*	One stop		L + 6.25%		7.25%		04/2021		966				956				0.1			966
Vetcor Professional Practices LLC	One stop		L + 6.25%		7.25%		04/2021		550				501				0.1			550
Vetcor Professional Practices LLC#	One stop		L + 6.25%		7.25%		04/2021		288				285				—			288
Vetcor Professional Practices LLC	One stop		L + 6.25%		7.25%		04/2021		236				234				—			236
Vetcor Professional Practices LLC(4)	One stop		L + 6.25%		N/A(5)		04/2021		—				(16		)		—			—
Vetcor Professional Practices LLC(4)	One stop		L + 6.25%		N/A(5)		04/2021		—				(4		)		—			—
Veterinary Specialists of North America, LLC*^	One stop		L + 5.25%		6.25%		07/2021		6,101				6,029				0.7			6,041

See Notes to Consolidated Financial Statements.

27

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Personal and Non-Durable Consumer Products  – (continued)
Veterinary Specialists of North America, LLC	One stop		L + 5.25%		6.25%		07/2021		$	64			$	63			—		%	$	63
Veterinary Specialists of North America, LLC(4)	One stop		L + 5.25%		N/A(5)		07/2021		—				(3		)		—			(3		)
Veterinary Specialists of North America, LLC(4)	One stop		L + 5.25%		N/A(5)		07/2021		—				(18		)		—			(13		)
Wetzel's Pretzels, LLC	One stop		L + 6.75%		7.75%		09/2021		7,064				6,873				0.8			6,993
Wetzel's Pretzels, LLC(4)	One stop		L + 6.75%		N/A(5)		09/2021		—				(1		)		—			—
									64,706				63,639				7.3			64,472
Printing and Publishing
Brandmuscle, Inc.#	Senior loan		L + 5.00%		6.00%		12/2021		631				624				0.1			636
Market Track, LLC*^#	One stop		L + 7.00%		8.00%		10/2019		28,603				28,354				3.3			28,603
Market Track, LLC*	One stop		L + 7.00%		8.00%		10/2019		2,175				2,156				0.2			2,175
Market Track, LLC#	One stop		L + 7.00%		8.00%		10/2019		2,141				2,126				0.2			2,141
Market Track, LLC	One stop		L + 7.00%		8.00%		10/2019		1,353				1,334				0.2			1,353
Market Track, LLC	One stop		L + 7.00%		8.00%		10/2019		1,284				1,278				0.1			1,284
Marketo, Inc.	One stop		L + 9.50%		10.50%		08/2021		9,940				9,649				1.1			9,791
Marketo, Inc.(4)	One stop		L + 9.50%		N/A(5)		08/2021		—				(2		)		—			(1		)
									46,127				45,519				5.2			45,982
Retail Stores
Batteries Plus Holding Corporation	One stop		L + 6.75%		7.75%		07/2022		13,860				13,516				1.6			13,791
Batteries Plus Holding Corporation(4)	One stop		L + 6.75%		N/A(5)		07/2022		—				(2		)		—			(1		)
CVS Holdings I, LP*^#	One stop		L + 6.25%		7.25%		08/2021		22,283				21,920				2.5			21,948
CVS Holdings I, LP*	One stop		L + 6.25%		7.25%		08/2021		321				315				—			316
CVS Holdings I, LP(4)	One stop		L + 6.25%		N/A(5)		08/2020		—				(3		)		—			(3		)
CVS Holdings I, LP(4)	One stop		L + 6.25%		N/A(5)		08/2021		—				(8		)		—			(6		)
Cycle Gear, Inc.^	One stop		L + 6.50%		7.50%		01/2020		10,533				10,379				1.2			10,533
Cycle Gear, Inc.(4)	One stop		L + 6.50%		N/A(5)		01/2020		—				(17		)		—			—
Cycle Gear, Inc.(4)	One stop		L + 6.50%		N/A(5)		01/2020		—				(9		)		—			—
DTLR, Inc.*^	One stop		L + 6.50%		7.50%		10/2020		11,394				11,303				1.3			11,394
Elite Sportswear, L.P.	Senior loan		L + 5.00%		6.00%		03/2020		2,821				2,781				0.3			2,814
Elite Sportswear, L.P.	Senior loan		L + 5.25%		6.25%		03/2020		1,451				1,431				0.2			1,458
Elite Sportswear, L.P.	Senior loan		L + 5.25%		6.25%		03/2020		220				216				—			221
Elite Sportswear, L.P.	Senior loan		P + 3.75%		7.25%		03/2020		117				112				—			116
Express Oil Change, LLC	Senior loan		L + 5.00%		6.01%		12/2017		1,210				1,197				0.1			1,210
Express Oil Change, LLC^	Senior loan		L + 5.00%		6.00%		12/2017		473				470				0.1			473
Feeders Supply Company, LLC	One stop		L + 5.75%		6.75%		04/2021		4,298				4,211				0.5			4,298
Feeders Supply Company, LLC	Subordinated debt		N/A		12.50% cash/7.00% PIK		04/2021		43				43				—			43
Feeders Supply Company, LLC(4)	One stop		L + 5.75%		N/A(5)		04/2021		—				(1		)		—			—
Marshall Retail Group, LLC, The^#	One stop		L + 6.00%		7.00%		08/2020		12,207				12,107				1.3			11,474
Marshall Retail Group, LLC, The	One stop		L + 6.00%		7.00%		08/2019		410				392				—			278
Mills Fleet Farm Group LLC*^	One stop		L + 5.50%		6.50%		02/2022		4,776				4,641				0.5			4,776
Paper Source, Inc.*^#	One stop		L + 6.25%		7.25%		09/2018		12,757				12,679				1.5			12,757
Paper Source, Inc.	One stop		L + 6.25%		7.25%		09/2018		1,694				1,680				0.2			1,694
Paper Source, Inc.	One stop		P + 5.00%		8.50%		09/2018		339				331				—			339
Pet Holdings ULC*^(7)(8)	One stop		L + 5.50%		6.50%		07/2022		14,775				14,491				1.7			14,627
Pet Holdings ULC(7)(8)	One stop		P + 4.50%		8.00%		07/2022		37				35				—			36
Pet Holdings ULC(4)(7)(8)	One stop		L + 5.50%		N/A(5)		07/2022		—				(1		)		—			(1		)
Sneaker Villa, Inc.*^	One stop		L + 7.75%		8.75%		12/2020		12,467				12,361				1.4			12,467
									128,486				126,570				14.4			127,052
Telecommunications
Arise Virtual Solutions, Inc.^	One stop		L + 6.50%		7.75%		12/2018		1,382				1,373				0.2			1,313
Arise Virtual Solutions, Inc.(4)	One stop		L + 6.50%		N/A(5)		12/2018		—				(1		)		—			(4		)
Hosting.com Inc.*	Senior loan		L + 4.50%		5.75%		12/2017		720				717				0.1			720

See Notes to Consolidated Financial Statements.

28

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Telecommunications  – (continued)
Hosting.com Inc.	Senior loan		L + 4.50%		5.75%		12/2017		$	82			$	81			—		%	$	82
									2,184				2,170				0.3			2,111
Textile and Leather
SHO Holding I Corporation*	Senior loan		L + 5.00%		6.00%		10/2022		2,062				2,016				0.2			2,062
SHO Holding I Corporation(4)	Senior loan		L + 4.00%		N/A(5)		10/2021		—				(1		)		—			(1		)
									2,062				2,015				0.2			2,061
Utilities
Arcos, LLC	One stop		L + 6.50%		7.50%		02/2021		4,014				3,944				0.5			4,014
Arcos, LLC	One stop		L + 6.50%		N/A(5)		02/2021		—				—				—			—
PowerPlan Holdings, Inc.*#	Senior loan		L + 4.75%		5.75%		02/2022		6,790				6,699				0.8			6,790
PowerPlan Holdings, Inc.(4)	Senior loan		L + 4.75%		N/A(5)		02/2021		—				(6		)		—			—
									10,804				10,637				1.3			10,804
Total non-controlled/non-affiliate company debt investments									$	1,505,637			$	1,485,448			169.2		%	$	1,487,093
Equity Investments (10)(11)
Aerospace and Defense
NTS Technical Systems	Common stock		N/A		N/A		N/A		2				$	1,506			0.2		%	$	1,317
Tresys Technology Holdings, Inc.	Common stock		N/A		N/A		N/A		295				295				—			—
Whitcraft LLC	Warrant		N/A		N/A		N/A		—				—				—			232
Whitcraft LLC	Preferred stock B		N/A		N/A		N/A		1				670				0.1			1,194
													2,471				0.3			2,743
Automobile
K&N Engineering, Inc.	Preferred stock A		N/A		N/A		N/A		—				—				—			27
K&N Engineering, Inc.	Preferred stock B		N/A		N/A		N/A		—				—				—			27
K&N Engineering, Inc.	Common stock		N/A		N/A		N/A		—				—				—			213
Polk Acquisition Corp.	LP interest		N/A		N/A		N/A		1				144				0.1			144
													144				0.1			411
Beverage, Food and Tobacco
Atkins Nutritionals, Inc	LLC interest		N/A		N/A		N/A		57				746				0.3			2,630
Benihana, Inc.	LLC units		N/A		N/A		N/A		43				699				0.1			501
C. J. Foods, Inc.	Preferred stock		N/A		N/A		N/A		—				157				—			309
First Watch Restaurants, Inc.	Common stock		N/A		N/A		N/A		9				964				0.2			1,712
Hopdoddy Holdings, LLC	LLC interest		N/A		N/A		N/A		27				130				—			50
Hopdoddy Holdings, LLC	LLC interest		N/A		N/A		N/A		12				36				—			14
Julio & Sons Company	LLC interest		N/A		N/A		N/A		521				521				0.1			801
Purfoods, LLC	LLC interest		N/A		N/A		N/A		381				381				—			381
Richelieu Foods, Inc.	LP interest		N/A		N/A		N/A		220				220				0.1			588
Rubio's Restaurants, Inc.	Preferred stock A		N/A		N/A		N/A		2				945				0.3			2,625
Tate's Bake Shop, Inc.	LP interest		N/A		N/A		N/A		462				428				0.1			483
Uinta Brewing Company	LP interest		N/A		N/A		N/A		462				462				—			—
													5,689				1.2			10,094
Buildings and Real Estate
Brooks Equipment Company, LLC	Common stock		N/A		N/A		N/A		10				1,021				0.1			1,248
Chemicals, Plastics and Rubber
Flexan, LLC	Preferred stock		N/A		N/A		N/A		—				73				—			75
Flexan, LLC	Common stock		N/A		N/A		N/A		1				—				—			—
													73				—			75
Diversified Conglomerate Manufacturing
Chase Industries, Inc.	LLC units		N/A		N/A		N/A		1				1,186				0.2			1,666
Inventus Power, Inc	Preferred stock		N/A		N/A		N/A		—				370				—			137
Inventus Power, Inc	Common stock		N/A		N/A		N/A		—				—				—			—

See Notes to Consolidated Financial Statements.

29

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Diversified Conglomerate Manufacturing  – (continued)
Reladyne, Inc.	LP interest		N/A		N/A		N/A		—				$	249			—		%	$	249
Sunless Merger Sub, Inc.	LP interest		N/A		N/A		N/A		—				160				—			—
													1,965				0.2			2,052
Diversified Conglomerate Service
Actiance, Inc.	Warrant		N/A		N/A		N/A		344				95				—			99
Agility Recovery Solutions Inc.	Preferred stock		N/A		N/A		N/A		67				341				0.1			610
Bomgar Corporation	Common stock		N/A		N/A		N/A		100				108				—			108
Bomgar Corporation	Common stock		N/A		N/A		N/A		72				1				—			1
DISA Holdings Acquisition Subsidiary Corp.	Common stock		N/A		N/A		N/A		—				154				—			43
HealthcareSource HR, Inc.	LLC interest		N/A		N/A		N/A		—				348				—			323
Host Analytics, Inc.	Warrant		N/A		N/A		N/A		180				—				—			155
Marathon Data Operating Co., LLC	LLC units		N/A		N/A		N/A		1				264				0.1			385
Marathon Data Operating Co., LLC	LLC units		N/A		N/A		N/A		1				264				—			—
Project Alpha Intermediate Holding, Inc.	Common stock		N/A		N/A		N/A		1				417				—			417
Project Alpha Intermediate Holding, Inc.	Common stock		N/A		N/A		N/A		103				4				—			4
Secure-24, LLC	LLC units		N/A		N/A		N/A		263				263				0.1			445
Steelwedge Software, Inc.	Warrant		N/A		N/A		N/A		36,575				76				—			84
TA MHI Buyer, Inc.	Preferred stock		N/A		N/A		N/A		—				202				—			260
Vendavo, Inc.	Preferred stock A		N/A		N/A		N/A		827				827				0.1			852
Vitalyst, LLC	Preferred stock A		N/A		N/A		N/A		—				61				—			44
Vitalyst, LLC	Common stock		N/A		N/A		N/A		1				7				—			—
Workforce Software, LLC	LLC units		N/A		N/A		N/A		308				308				0.1			308
Xmatters, Inc. and Alarmpoint, Inc.	Warrant		N/A		N/A		N/A		40				32				—			32
													3,772				0.5			4,170
Ecological
Pace Analytical Services, LLC	LLC units		N/A		N/A		N/A		2				277				—			277
													277				—			277
Electronics
Diligent Corporation	Preferred stock		N/A		N/A		N/A		83				83				—			83
ECI Acquisition Holdings, Inc.	Common stock		N/A		N/A		N/A		9				873				0.1			1,130
Gamma Technologies, LLC	LLC units		N/A		N/A		N/A		1				134				—			188
SEI, Inc.	LLC units		N/A		N/A		N/A		340				340				—			317
Sloan Company, Inc., The	LLC units		N/A		N/A		N/A		—				122				—			23
Sloan Company, Inc., The	LLC units		N/A		N/A		N/A		1				14				—			—
Sparta Holding Corporation	Common stock		N/A		N/A		N/A		1				567				0.1			688
Sparta Holding Corporation	Common stock		N/A		N/A		N/A		235				6				—			162
Syncsort Incorporated	Preferred stock		N/A		N/A		N/A		90				226				0.1			313
													2,365				0.3			2,904
Grocery
MyWebGrocer, Inc.	LLC units		N/A		N/A		N/A		1,418				1,446				0.2			2,038
MyWebGrocer, Inc.	Preferred stock		N/A		N/A		N/A		71				165				—			267
													1,611				0.2			2,305
Healthcare, Education and Childcare
Active Day, Inc.	LLC interest		N/A		N/A		N/A		1				614				0.1			706
ADCS Clinics Intermediate Holdings, LLC	Preferred stock		N/A		N/A		N/A		1				579				0.1			579
ADCS Clinics Intermediate Holdings, LLC	Common stock		N/A		N/A		N/A		—				6				—			6
Advanced Pain Management Holdings, Inc.	Preferred stock		N/A		N/A		N/A		8				829				0.1			382
Advanced Pain Management Holdings, Inc.	Common stock		N/A		N/A		N/A		67				67				—			—
Advanced Pain Management Holdings, Inc.	Preferred stock		N/A		N/A		N/A		1				64				—			199
BIORECLAMATIONIVT, LLC	LLC interest		N/A		N/A		N/A		—				365				0.1			399
California Cryobank, LLC	LLC units		N/A		N/A		N/A		—				28				—			31
California Cryobank, LLC	LLC units		N/A		N/A		N/A		—				—				—			—

See Notes to Consolidated Financial Statements.

30

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Healthcare, Education and Childcare  – (continued)
Certara L.P.	LP interest		N/A		N/A		N/A		—				$	635			0.1		%	$	1,266
DCA Investment Holding, LLC	LLC units		N/A		N/A		N/A		6,386				864				0.1			940
DCA Investment Holding, LLC	LLC units		N/A		N/A		N/A		65				9				—			146
Deca Dental Management LLC	LLC units		N/A		N/A		N/A		357				357				—			392
Dental Holdings Corporation	LLC units		N/A		N/A		N/A		734				775				0.1			925
Encore GC Acquisition, LLC	LLC units		N/A		N/A		N/A		14				182				—			200
Encore GC Acquisition, LLC	LLC units		N/A		N/A		N/A		14				—				—			36
G & H Wire Company, Inc	LP interest		N/A		N/A		N/A		102				102				—			107
Global Healthcare Exchange, LLC	Common stock		N/A		N/A		N/A		—				287				—			289
Global Healthcare Exchange, LLC	Common stock		N/A		N/A		N/A		—				5				0.1			350
IntegraMed America, Inc.	LLC interest		N/A		N/A		N/A		—				458				—			51
IntegraMed America, Inc.	LLC interest		N/A		N/A		N/A		—				417				0.1			404
Katena Holdings, Inc.	LLC units		N/A		N/A		N/A		—				387				0.1			459
Lombart Brothers, Inc.	Common stock		N/A		N/A		N/A		—				106				—			106
Northwestern Management Services, LLC	LLC units		N/A		N/A		N/A		—				249				—			335
Northwestern Management Services, LLC	LLC units		N/A		N/A		N/A		3				3				—			215
Oliver Street Dermatology Holdings, LLC	LLC units		N/A		N/A		N/A		234				234				—			234
Pentec Acquisition Sub, Inc.	Preferred stock		N/A		N/A		N/A		1				116				—			238
Pinnacle Treatment Centers, Inc.	Preferred stock		N/A		N/A		N/A		2				221				—			221
Pinnacle Treatment Centers, Inc.	Common stock		N/A		N/A		N/A		—				2				—			2
Radiology Partners, Inc.	LLC units		N/A		N/A		N/A		43				85				—			149
Reliant Pro ReHab, LLC	Preferred stock A		N/A		N/A		N/A		2				183				0.1			998
RXH Buyer Corporation	LP interest		N/A		N/A		N/A		7				683				0.1			376
Southern Anesthesia and Surgical	LLC units		N/A		N/A		N/A		487				487				0.1			594
Spear Education, LLC	LLC units		N/A		N/A		N/A		—				62				—			65
Spear Education, LLC	LLC units		N/A		N/A		N/A		1				1				—			41
SSH Corporation	Common stock		N/A		N/A		N/A		—				40				—			92
Surgical Information Systems, LLC	Common stock		N/A		N/A		N/A		4				414				0.1			482
U.S. Renal Care, Inc.	LP interest		N/A		N/A		N/A		1				2,665				0.3			2,979
Young Innovations, Inc.	LLC units		N/A		N/A		N/A		—				236				0.1			315
Young Innovations, Inc.	Common stock		N/A		N/A		N/A		2				—				—			343
													12,817				1.8			15,652
Insurance
Captive Resources Midco, LLC	LLC units		N/A		N/A		N/A		1				—				0.1			186
Internet Pipeline, Inc.	Preferred stock		N/A		N/A		N/A		—				98				—			113
Internet Pipeline, Inc.	Common stock		N/A		N/A		N/A		43				1				—			35
													99				0.1			334
Leisure, Amusement, Motion Pictures
and Entertainment
LMP TR Holdings, LLC	LLC units		N/A		N/A		N/A		712				712				0.1			782
Titan Fitness, LLC	LLC units		N/A		N/A		N/A		6				712				0.1			777
													1,424				0.2			1,559
Personal and Non-Durable Consumer
Products
C.B. Fleet Company, Incorporated	LLC units		N/A		N/A		N/A		2				134				0.1			270
Georgica Pine Clothiers, LLC	LLC interest		N/A		N/A		N/A		11				106				—			116
Massage Envy, LLC	LLC interest		N/A		N/A		N/A		749				749				0.1			1,149
Team Technologies Acquisition Company	Common stock		N/A		N/A		N/A		—				114				—			246
													1,103				0.2			1,781
Personal, Food and Miscellaneous Services
Community Veterinary Partners, LLC	Common stock		N/A		N/A		N/A		1				114				—			144
R.G. Barry Corporation	Preferred stock		N/A		N/A		N/A		—				161				—			156

See Notes to Consolidated Financial Statements.

31

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Personal, Food and Miscellaneous Services  – (continued)
Vetcor Professional Practices LLC	LLC units		N/A		N/A		N/A		766				$	525			0.1		%	$	536
Vetcor Professional Practices LLC	LLC units		N/A		N/A		N/A		85				85				0.1			624
Veterinary Specialists of North America, LLC	LLC units		N/A		N/A		N/A		—				106				—			106
Wetzel's Pretzels, LLC	Common stock		N/A		N/A		N/A		—				160				—			160
													1,151				0.2			1,726
Printing and Publishing
Brandmuscle, Inc.	LLC interest		N/A		N/A		N/A		—				240				—			273
Market Track, LLC	Preferred stock		N/A		N/A		N/A		—				145				—			215
Market Track, LLC	Common stock		N/A		N/A		N/A		1				145				0.1			344
													530				0.1			832
Retail Stores
Barcelona Restaurants, LLC	LP interest		N/A		N/A		N/A		1,996				—				0.6			5,507
Batteries Plus Holding Corporation	LLC units		N/A		N/A		N/A		5				529				0.1			529
Cycle Gear, Inc.	LLC interest		N/A		N/A		N/A		19				248				—			397
DentMall MSO, LLC	LLC units		N/A		N/A		N/A		2				97				—			—
DentMall MSO, LLC	LLC units		N/A		N/A		N/A		2				—				—			—
Elite Sportswear, L.P.	LLC interest		N/A		N/A		N/A		—				83				—			111
Express Oil Change, LLC	LLC interest		N/A		N/A		N/A		81				81				—			272
Feeders Supply Company, LLC	Preferred stock		N/A		N/A		N/A		2				155				—			155
Feeders Supply Company, LLC	Common stock		N/A		N/A		N/A		—				—				—			—
Marshall Retail Group LLC, The	LLC units		N/A		N/A		N/A		15				154				—			46
Paper Source, Inc.	Common stock		N/A		N/A		N/A		8				1,387				0.2			1,423
Pet Holdings ULC(7)(8)	LP interest		N/A		N/A		N/A		455				387				—			351
RCP PetPeople LP	LP interest		N/A		N/A		N/A		889				889				0.2			1,556
Sneaker Villa, Inc.	LLC interest		N/A		N/A		N/A		4				411				0.1			541
													4,421				1.2			10,888
Utilities
PowerPlan Holdings, Inc.	Common stock		N/A		N/A		N/A		—				303				0.1			349
PowerPlan Holdings, Inc.	Common stock		N/A		N/A		N/A		151				3				—			273
													306				0.1			622
Total non-controlled/non-affiliate company equity investments													$	41,239			6.8		%	$	59,673
Total non-controlled/non-affiliate company investments									$	1,505,637			$	1,526,687			176.0		%	$	1,546,766
Non-controlled affiliate company investments(12)
Debt investments
Leisure, Amusement, Motion Pictures
and Entertainment
Competitor Group, Inc.*#(7)	One stop		L + 9.25%		5.00% cash/5.50% PIK		11/2018		$	9,233			$	8,837			1.0		%	$	8,540
Competitor Group, Inc.(7)	One stop		L + 9.25%		5.00% cash/5.50% PIK		11/2018		1,095				1,063				0.1			1,013
Competitor Group, Inc.(7)	One stop		L + 9.25%		5.00% cash/5.50% PIK		11/2018		6				6				—			6
									10,334				9,906				1.1			9,559
Total non-controlled affiliate company debt investments									$	10,334			$	9,906			1.1		%	$	9,559

See Notes to Consolidated Financial Statements.

32

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

	Investment Type		Spread Above Index(1)		Interest Rate(2)		Maturity Date		Principal/Par Amount(3)				Amortized Cost				Percentage of Net Assets			Fair Value
Equity Investments (10)(11)
Leisure, Amusement, Motion Pictures
and Entertainment
Competitor Group, Inc.*#(7)	Preferred stock		N/A		N/A		N/A		4				$	4,226			—		%	$	59
Competitor Group, Inc.(7)	LLC interest		N/A		N/A		N/A		1				714				—			—
Competitor Group, Inc.*#(7)	Common stock		N/A		N/A		N/A		27				—				—			—
													$	4,940			—		%	$	59
Total non-controlled affiliate company equity investments													$	4,940			—		%	$	59
Total non-controlled affiliate company investments									$	10,334			$	14,846			1.1		%	$	9,618
Controlled affiliate company investments(13)
Debt investments
Investment Funds and Vehicles
Senior Loan Fund LLC(7)	Subordinated debt		L + 8.00%		8.47%		05/2020		$	77,301			$	77,301			8.8		%	$	77,301
Total controlled affiliate company debt investments									$	77,301			$	77,301			8.8		%	$	77,301
Equity Investments(10)
Investment Funds and Vehicles
Senior Loan Fund LLC(7)	LLC interest		N/A		N/A		N/A						$	31,339			3.1		%	$	26,927
Total controlled affiliate company equity investments													$	31,339			3.1		%	$	26,927
Total controlled affiliate company investments									$	77,301			$	108,640			11.9		%	$	104,228
Total investments									$	1,593,272			$	1,650,173			189.0		%	$	1,660,612
Cash, Restricted Cash and Cash Equivalents
Cash and Restricted Cash													$	45,259			5.1		%	$	45,259
BlackRock Liquidity Funds T-Fund Institutional Shares (CUSIP 09248U718)					0.21% (14)								44,281				5.0			44,281
Total Cash, Restricted Cash and Cash Equivalents													$	89,540			10.1		%	$	89,540
Total Investments and Cash, Restricted Cash and Cash Equivalents													$	1,739,713			199.1		%	$	1,750,152

*		Denotes that all or a portion of the loan secures the notes offered in the 2010 Debt Securitization (as defined in Note 7).
^		Denotes that all or a portion of the loan secures the notes offered in the 2014 Debt Securitization (as defined in Note 7).
#		Denotes that all or a portion of the loan collateralizes the Credit Facility (as defined in Note 7).

(1)

The majority of the investments bear interest at a rate that may be determined by reference to LIBOR or Prime and which reset daily, quarterly or semiannually. For each, the Company has provided the spread over LIBOR or Prime and the weighted average current interest rate in effect at September 30, 2016. Certain investments are subject to a LIBOR or Prime interest rate floor. For fixed rate loans, a spread above a reference rate is not applicable.

(2)	For portfolio companies with multiple interest rate contracts, the interest rate shown is a weighted average current interest rate in effect at September 30, 2016.

(3)	The total principal amount is presented for debt investments while the number of shares or units owned is presented for equity investments.

(4)	The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par. The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan.

(5)	The entire commitment was unfunded at September 30, 2016. As such, no interest is being earned on this investment.

(6)	Loan was on non-accrual status as of September 30, 2016, meaning that the Company has ceased recognizing interest income on the loan.

See Notes to Consolidated Financial Statements.

33

---

Golub Capital BDC, Inc. and Subsidiaries

Consolidated Schedule of Investments - (continued)

September 30, 2016

(In thousands)

(7)

The investment is treated as a non-qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company's total assets.  As of September 30, 2016, total non-qualifying assets at fair value represented 7.4% of the Company's assets calculated in accordance with the 1940 Act.

(8)	The headquarters of this portfolio company is located in Canada.

(9)	The sale of a portion of this loan does not qualify for sale accounting under ASC Topic 860 - Transfers and Servicing, and therefore, the entire one stop loan asset remains in the Consolidated Schedule of Investments. (See Note 7 in the accompanying notes to the consolidated financial statements.)

(10)	Non-income producing securities.

(11)	Ownership of certain equity investments may occur through a holding company or partnership.

(12)	As defined in the 1940 Act, the Company is deemed to be an "Affiliated Person" of the company as the Company along with affiliated entities owns five percent or more of the portfolio company's securities.

(13)

As defined in the 1940 Act, the Company is deemed to be both an "Affiliated Person" of and "Control" this portfolio company as the Company owns more than 25% of the portfolio company's outstanding voting securities or has the power to exercise control over management or policies of such portfolio company (including through a management agreement). See Note 5 in the accompanying notes to the consolidated financial statements for transactions during the year ended September 30, 2016 in which the issuer was both an Affiliated Person and a portfolio company that the Company is deemed to Control.

(14)	The rate shown is the annualized seven-day yield as of September 30, 2016.

See Notes to Consolidated Financial Statements.

34

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

Note 1.    Organization

Golub Capital BDC, Inc. (“GBDC” and, collectively with its subsidiaries, the “Company”) is an externally managed, closed-end, non-diversified management investment company. GBDC has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). In addition, for U.S. federal income tax purposes, GBDC has elected to be treated as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”).

The Company’s investment strategy is to invest primarily in senior secured and one stop (a loan that combines characteristics of traditional first lien senior secured loans and second lien or subordinated loans) loans of U.S. middle-market companies. The Company may also selectively invest in second lien and subordinated (a loan that ranks senior only to a borrower’s equity securities and ranks junior to all of such borrower’s other indebtedness in priority of payment) loans of, and warrants and minority equity securities in, U.S. middle-market companies. The Company has entered into an investment advisory agreement (the “Investment Advisory Agreement”) with GC Advisors LLC (the “Investment Adviser”), under which the Investment Adviser manages the day-to-day operations of, and provides investment advisory services to, the Company. Under an administration agreement (the “Administration Agreement”) the Company is provided with certain services by an administrator (the “Administrator”), which is currently Golub Capital LLC.

Note 2.    Significant Accounting Policies and Recent Accounting Updates

Basis of presentation:  The Company is an investment company as defined in the accounting and reporting guidance under Accounting Standards Codification (“ASC”) Topic 946 — Financial Services —  Investment Companies (“ASC Topic 946”).

The accompanying interim consolidated financial statements of the Company and related financial information have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Articles 6 and 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for annual financial statements. In the opinion of management, the consolidated financial statements reflect all adjustments and reclassifications consisting solely of normal accruals that are necessary for the fair presentation of financial results as of and for the periods presented. All intercompany balances and transactions have been eliminated. Certain prior period amounts have been reclassified to conform to the current period presentation.

Fair value of financial instruments:  The Company applies fair value to all of its financial instruments in accordance with ASC Topic 820 — Fair Value Measurement (“ASC Topic 820”). ASC Topic 820 defines fair value, establishes a framework used to measure fair value and requires disclosures for fair value measurements. In accordance with ASC Topic 820, the Company has categorized its financial instruments carried at fair value, based on the priority of the valuation technique, into a three-level fair value hierarchy. Fair value is a market-based measure considered from the perspective of the market participant who holds the financial instrument rather than an entity-specific measure. Therefore, when market assumptions are not readily available, the Company’s own assumptions are set to reflect those that management believes market participants would use in pricing the financial instrument at the measurement date.

The availability of observable inputs can vary depending on the financial instrument and is affected by a wide variety of factors, including, for example, the type of product, whether the product is new, whether the product is traded on an active exchange or in the secondary market and the current market conditions. To the extent that the 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 in determining fair value is greatest for financial instruments classified as Level 3.

Any changes to the valuation methodology are reviewed by management and the Company’s board of directors (the “Board”) to confirm that the changes are appropriate. As markets change, new products develop and the pricing for

35

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

products becomes more or less transparent, the Company will continue to refine its valuation methodologies. See further description of fair value methodology in Note 6.

Use of estimates:  The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of

contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Consolidation:  As provided under Regulation S-X and ASC Topic 946, the Company will generally not consolidate its investment in a company other than an investment company subsidiary or a controlled operating company whose business consists of providing services to the Company. Accordingly, the Company consolidated the results of the Company’s wholly-owned subsidiaries Golub Capital BDC 2010-1 Holdings LLC (“Holdings”), Golub Capital BDC 2010-1 LLC (“2010 Issuer”), Golub Capital BDC CLO 2014 LLC (“2014 Issuer”), Golub Capital BDC Funding LLC (“Funding”), Golub Capital BDC Holdings, LLC (“BDC Holdings”), GC SBIC IV, L.P. (“SBIC IV”), GC SBIC V, L.P. (“SBIC V”), GC SBIC VI, L.P. (“SBIC VI”) and, prior to its dissolution on January 27, 2016, Golub Capital BDC Revolver Funding, LLC (“Revolver Funding”) in its consolidated financial statements. The Company does not consolidate its non-controlling interest in Senior Loan Fund LLC ("SLF"). See further description of the Company’s investment in SLF in Note 4.

Assets related to transactions that do not meet ASC Topic 860 - Transfers and Servicing (“ASC Topic 860”) requirements

for accounting sale treatment are reflected in the Company’s consolidated statements of financial condition as investments. Those assets are owned by special purpose entities, including 2010 Issuer, 2014 Issuer and Funding, that are consolidated in the Company’s consolidated financial statements. The creditors of the special purpose entities have received security interests in such assets and such assets are not intended to be available to the creditors of GBDC (or any affiliate of GBDC).

Cash and cash equivalents: Cash and cash equivalents are highly liquid investments with an original maturity of three months or less at the date of acquisition. The Company deposits its cash in financial institutions and, at times, such balances may be in excess of the Federal Deposit Insurance Corporation insurance limits.

Restricted cash and cash equivalents:  Restricted cash and cash equivalents include amounts that are collected and are held by trustees who have been appointed as custodians of the assets securing certain of the Company’s financing transactions. Restricted cash is held by the trustees for payment of interest expense and principal on the outstanding borrowings or reinvestment into new assets. In addition, restricted cash and cash equivalents include amounts held within the Company’s small business investment company (“SBIC”) subsidiaries. The amounts held within the SBICs are generally restricted to the originations of new loans from the SBICs and the payment of U.S. Small Business Administration (“SBA”) debentures and related interest expense.

Revenue recognition:

Investments and related investment income:  Interest income is accrued based upon the outstanding principal amount and contractual interest terms of debt investments.

Loan origination fees, original issue discount and market discount or premium are capitalized, and the Company accretes or amortizes such amounts over the life of the loan as interest income. For the three months ended December 31, 2016 and 2015, the Company received loan origination fees of $1,914 and $2,156, respectively. For the three months ended December 31, 2016 and 2015, interest income included $1,807 and $1,891, respectively, of accretion of discounts.

For investments with contractual payment-in-kind (“PIK”) interest, which represents contractual interest accrued and added to the principal balance that generally becomes due at maturity, the Company will not accrue PIK interest if the portfolio company valuation indicates that the PIK interest is not collectible. For the three months ended December 31,

36

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

2016 and 2015, the Company recorded PIK income of $567 and $191, respectively, and received PIK payments in cash of $0 and $0, respectively.

In addition, the Company may generate revenue in the form of amendment, structuring or due diligence fees, fees for providing managerial assistance, consulting fees and prepayment premiums on loans. The Company records these fees as fee income when received. All other income is recorded into income when earned. For the three months ended December 31, 2016 and 2015, fee income included $166 and $165, respectively, of prepayment premiums.

For the three months ended December 31, 2016 and 2015, the Company received interest and fee income in cash, which excludes capitalized loan origination fees, in the amounts of $30,843 and $27,224 respectively.

Dividend income on preferred 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 record date for private portfolio companies or on the ex-dividend date for publicly traded portfolio companies. 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 Company will not record distributions from equity investments in LLCs and LPs as dividend income unless there 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. For the three months ended December 31, 2016, the Company recorded dividend income of $898 and return of capital distributions of $191. For the three months ended December 31, 2015, the Company recorded dividend income of $1,007 and return of capital distributions of $2,070.

Investment transactions are accounted for on a trade-date basis. Realized gains or losses on investments are measured by the difference between the net proceeds from the disposition and the amortized cost basis of investment, without regard to unrealized gains or losses previously recognized. The Company reports current period changes in fair value of investments that are measured at fair value as a component of the net change in unrealized appreciation (depreciation) on investments in the consolidated statements of operations.

Non-accrual loans: A loan may be left on accrual status during the period the Company is pursuing repayment of the loan. Management reviews all loans that become 90 days or more past due on principal and interest, or when there is reasonable doubt that principal or interest will be collected, for possible placement on non-accrual status. When a loan is placed on non-accrual status, unpaid interest credited to income is reversed. Additionally, any original issue discount and market discount are no longer accreted to interest income as of the date the 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 management’s judgment. Non-accrual loans are restored to accrual status when past due principal and interest is paid and, in management’s judgment, payments are likely to remain current. The total fair value of non-accrual loans was $1,101 and $1,326 as of December 31, 2016 and September 30, 2016, respectively.

Partial loan sales:  The Company follows the guidance in ASC Topic 860 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 which do not meet the definition of a participating interest remain on the Company’s consolidated statements of financial condition 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. See Note 7 for additional information.

Income taxes:  The Company has elected to be treated as a RIC under Subchapter M of the Code and operates in a manner so as to qualify for the tax treatment applicable to RICs. In order to qualify and be subject to tax as a RIC, among other things, the Company is required to meet certain source of income and asset diversification requirements and timely distribute dividends to its stockholders of an amount generally at least equal to 90% of investment company taxable

37

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

income, as defined by the Code and determined without regard to any deduction for dividends paid, for each tax year. The Company has made, and intends to continue to make, the requisite distributions to its stockholders, which will generally relieve the Company from U.S. federal income taxes with respect to all income distributed to its stockholders.

Depending on the level of taxable income earned in a tax year, the Company may choose to retain taxable income in excess of current year dividend distributions, and would distribute such taxable income in the next tax year. The Company may then be required to pay a 4% excise tax on such income. To the extent that the Company determines that its estimated current year annual taxable income, determined on a calendar year basis, could exceed estimated current calendar year dividend distributions, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned. For the three months ended December 31, 2016 and 2015, $10 and $302, respectively, was recorded for U.S. federal excise tax.

The Company accounts for income taxes in conformity with ASC Topic 740 — Income Taxes (“ASC Topic 740”). ASC Topic 740 provides guidelines for how uncertain tax positions should be recognized, measured, presented and disclosed in financial statements. ASC Topic 740 requires the evaluation of tax positions taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” to be sustained by the applicable tax authority. Tax benefits of positions not deemed to meet the more-likely-than-not threshold would be recorded as a tax expense in the current year. It is the Company’s policy to recognize accrued interest and penalties related to uncertain tax benefits in income tax expense. There were no material uncertain income tax positions through December 31, 2016. The 2013 through 2015 tax years remain subject to examination by U.S. federal and most state tax authorities.

Dividends and distributions:  Dividends and distributions to common stockholders are recorded on the ex-dividend date. The amount to be paid out as a dividend or distribution is determined by the Board each quarter and is generally based upon the earnings estimated by management. Net realized capital gains, if any, are distributed at least annually, although the Company may decide to retain such capital gains for investment.

The Company has adopted a dividend reinvestment plan (“DRIP”) that provides for reinvestment of any distributions the Company declares in cash on behalf of its stockholders, unless a stockholder elects to receive cash. As a result, if the Board authorizes and the Company declares a cash distribution, then stockholders who participate in the DRIP will have their cash distribution reinvested in additional shares of the Company’s common stock, rather than receiving the cash distribution. The Company may use newly issued shares under the guidelines of the DRIP (if the Company’s shares are trading at a premium to net asset value), or the Company may purchase shares in the open market in connection with the obligations under the plan. In particular, if the Company’s shares are trading at a significant discount to net asset value (“NAV”) and the Company is otherwise permitted under applicable law to purchase such shares, the Company intends to purchase shares in the open market in connection with any obligations under the DRIP.

In the event the market price per share of the Company’s common stock on the date of a distribution exceeds the most recently computed NAV per share of the common stock, the Company will issue shares of common stock to participants in the DRIP at the greater of the most recently computed NAV per share of common stock or 95% of the current market price per share of common stock (or such lesser discount to the current market price per share that still exceeds the most recently computed NAV per share of common stock).

Share repurchase plan:  The Company has a share repurchase program (the “Program”) which allows the Company to repurchase up to $50,000 of the Company’s outstanding common stock on the open market at prices below the Company’s NAV as reported in its most recently published consolidated financial statements. The Board most recently reapproved the Program in August 2016 and the Program may be implemented at the discretion of management. The shares may be purchased from time to time at prevailing market prices, through open market transactions, including block transactions.

The Company did not make any repurchases of its common stock during the three months ended December 31, 2016.

Deferred debt issuance costs: Deferred debt issuance costs represent fees and other direct incremental costs incurred in connection with the Company’s borrowings. As of December 31, 2016 and September 30, 2016, the Company had

38

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

deferred debt issuance costs of $5,257 and $5,627, respectively. These amounts are amortized and included in interest expense in the consolidated statements of operations over the estimated average life of the borrowings. Amortization expense for the three months ended December 31, 2016 and 2015 was $849 and $1,249, respectively.

Deferred offering costs: Deferred offering costs consist of fees paid in relation to legal, accounting, regulatory and printing work completed in preparation of equity offerings. Deferred offering costs are charged against the proceeds from equity offerings when received. As of December 31, 2016 and September 30, 2016, deferred offering costs, which are included in other assets on the consolidated statements of financial condition, were $145 and $145, respectively.

Accounting for derivative instruments:  The Company does not utilize hedge accounting and marks its derivatives, if any, to market through a net change in unrealized appreciation (depreciation) on derivative instruments in the consolidated statements of operations.

Recent accounting pronouncements:  In November 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash a consensus of FASB Emerging Issues Task Force, which requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. This guidance is effective for annual reporting periods, and the interim periods within those periods, beginning after December 15, 2017 and early adoption is permitted. The Company is currently evaluating the impact this ASU will have on its consolidated financial statements.

Note 3.    Related Party Transactions

Investment Advisory Agreement: Under the Investment Advisory Agreement, the Investment Adviser manages the day-to-day operations of, and provides investment advisory services to, GBDC. The Board most recently reapproved the Investment Advisory Agreement in May 2016. The Investment Adviser is a registered investment adviser with the Securities and Exchange Commission (the “SEC”). The Investment Adviser receives fees for providing services, consisting of two components, a base management fee and an Incentive Fee (as defined below).

The base management fee is calculated at an annual rate equal to 1.375% of average adjusted gross assets at the end of the two most recently completed calendar quarters (including assets purchased with borrowed funds and securitization-related assets, leverage, unrealized depreciation or appreciation on derivative instruments and cash collateral on deposit with custodian but adjusted to exclude cash and cash equivalents so that investors do not pay the base management fee on such assets) and is payable quarterly in arrears. Additionally, the Investment Adviser is voluntarily excluding assets funded with secured borrowing proceeds from the base management fee. The base management fee is adjusted, based on the actual number of day’s elapsed relative to the total number of days in such calendar quarter, for any share issuances or repurchases during such calendar quarter. For purposes of the Investment Advisory Agreement, cash equivalents means U.S. government securities and commercial paper instruments maturing within 270 days of purchase (which is different than the GAAP definition, which defines cash equivalents as U.S. government securities and commercial paper instruments maturing within 90 days of purchase). To the extent that the Investment Adviser or any of its affiliates provides investment advisory, collateral management or other similar services to a subsidiary of the Company, the base management fee will be reduced by an amount equal to the product of (1) the total fees paid to the Investment Adviser by such subsidiary for such services and (2) the percentage of such subsidiary’s total equity, including membership interests and any class of notes not exclusively held by one or more third parties, that is owned, directly or indirectly, by the Company.

The Company has structured the calculation of the Incentive Fee to include a fee limitation such that an Incentive Fee for any quarter can only be paid to the Investment Adviser if, after such payment, the cumulative Incentive Fees paid to the Investment Adviser since April 13, 2010, the effective date of the Company’s election to become a BDC, would be less than or equal to 20.0% of the Company’s Cumulative Pre-Incentive Fee Net Income (as defined below).

39

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

The Company accomplishes this limitation by subjecting each quarterly Incentive Fee payable under the Income and Capital Gain Incentive Fee Calculation (as defined below) to a cap (the “Incentive Fee Cap”). The Incentive Fee Cap in any quarter is equal to the difference between (a) 20.0% of Cumulative Pre-Incentive Fee Net Income and (b) cumulative Incentive Fees of any kind paid to the Investment Adviser by GBDC since April 13, 2010. To the extent the Incentive Fee Cap is zero or a negative value in any quarter, no Incentive Fee would be payable in that quarter. If, for any relevant period, the Incentive Fee Cap calculation results in the Company paying less than the amount of the Incentive Fee calculated above, then the difference between the Incentive Fee and the Incentive Fee Cap will not be paid by GBDC and will not be received by the Investment Adviser as an Incentive Fee either at the end of such relevant period or at the end of any future period. “Cumulative Pre-Incentive Fee Net Income” is equal to the sum of (a) Pre-Incentive Fee Net Investment Income (as defined below) for each period since April 13, 2010 and (b) cumulative aggregate realized capital gains, cumulative aggregate realized capital losses, cumulative aggregate unrealized capital depreciation and cumulative aggregate unrealized capital appreciation since April 13, 2010.

“Pre-Incentive Fee Net Investment Income” means 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 but excluding fees for providing managerial assistance) accrued during the calendar quarter, minus operating expenses for the calendar quarter (including the base management fee, taxes, any expenses payable under the Investment Advisory Agreement and the Administration Agreement, any expenses of securitizations and any interest expense and dividends paid on any outstanding preferred stock, but excluding the Incentive Fee). Pre-Incentive Fee Net Investment Income includes, in the case of investments with a deferred interest feature such as market discount, debt instruments with PIK interest, preferred stock with PIK dividends and zero coupon securities, accrued income that the Company has not yet received in cash.

Incentive Fees are calculated and payable quarterly in arrears (or, upon termination of the Investment Advisory Agreement, as of the termination date).

The income and capital gains incentive fee calculation (the “Income and Capital Gain Incentive Fee Calculation”) has two parts, the income component (the “Income Incentive Fee”) and the capital gains component (the “Capital Gain Incentive Fee” and, together with the Income Incentive Fee, the “Incentive Fee”). The Income Incentive Fee is calculated quarterly in arrears based on the Company’s Pre-Incentive Fee Net Investment Income for the immediately preceding calendar quarter.

For the three months ended December 31, 2016 and 2015, the Income Incentive Fee incurred was $1,611 and $407, respectively.

Pre-Incentive Fee Net Investment Income does not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation. Because of the structure of the Income Incentive Fee, it is possible that an Incentive Fee may be calculated under this formula with respect to a period in which the Company has incurred a loss. For example, if the Company receives Pre-Incentive Fee Net Investment Income in excess of the hurdle rate (as defined below) for a calendar quarter, the Income Incentive Fee will result in a positive value and an Incentive Fee will be paid unless the payment of such Incentive Fee would cause the Company to pay Incentive Fees on a cumulative basis that exceed the Incentive Fee Cap. Pre-Incentive Fee Net Investment Income, expressed as a rate of return on the value of the Company’s net assets (defined as total assets less indebtedness and before taking into account any Incentive Fees payable during the period) at the end of the immediately preceding calendar quarter, is compared to a fixed “hurdle rate” of 2.0% quarterly. If market interest rates rise, the Company may be able to invest funds in debt instruments that provide for a higher return, which would increase Pre-Incentive Fee Net Investment Income and make it easier for the Investment Adviser to surpass the fixed hurdle rate and receive an Incentive Fee based on such net investment income.

The Company’s Pre-Incentive Fee Net Investment Income used to calculate this part of the Incentive Fee is also included in the amount of its total assets (excluding cash and cash equivalents but including assets purchased with borrowed funds

40

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

and securitization-related assets, unrealized depreciation or appreciation on derivative instruments and cash collateral on deposit with custodian) used to calculate the 1.375% base management fee annual rate.

The Company calculates the Income Incentive Fee with respect to its Pre-Incentive Fee Net Investment Income quarterly, in arrears, as follows:

•	Zero in any calendar quarter in which the Pre-Incentive Fee Net Investment Income does not exceed the hurdle rate;

•

100% of the Company’s Pre-Incentive Fee Net Investment Income with respect to that portion of such Pre-Incentive Fee Net Investment Income, if any, that exceeds the hurdle rate but is less than 2.5% in any calendar quarter. This portion of the Company’s Pre-Incentive Fee Net Investment Income (which exceeds the hurdle rate but is less than 2.5%) is referred to as the “catch-up” provision. The catch-up is meant to provide the Investment

Adviser with 20.0% of the Pre-Incentive Fee Net Investment Income as if a hurdle rate did not apply if the Company’s Pre-Incentive Fee Net Investment Income exceeds 2.5% in any calendar quarter; and

•	20.0% of the amount of the Company’s Pre-Incentive Fee Net Investment Income, if any, that exceeds 2.5% in any calendar quarter.

The Capital Gain Incentive Fee equals (a) 20.0% of the Company’s Capital Gain Incentive Fee Base (as defined below), if any, calculated in arrears as of the end of each calendar year (or upon termination of the Investment Advisory Agreement, as of the termination date), which commenced with the calendar year ending December 31, 2010, less (b) the aggregate amount of any previously paid Capital Gain Incentive Fees. The Company’s “Capital Gain Incentive Fee Base” equals (1) the sum of (i) realized capital gains, if any, on a cumulative positive basis from the date the Company elected to become a BDC through the end of each calendar year, (ii) all realized capital losses on a cumulative basis, (iii) all unrealized capital depreciation on a cumulative basis less (2) all unamortized deferred financing costs, if and to the extent such costs exceed all unrealized capital appreciation on a cumulative basis.

•	The cumulative aggregate realized capital losses are calculated as the sum of the amounts by which (a) the net sales price of each investment in the Company’s portfolio when sold is less than (b) the accreted or amortized cost basis of such investment.

•	The cumulative aggregate realized capital gains are calculated as the sum of the differences, if positive, between (a) the net sales price of each investment in the Company’s portfolio when sold and (b) the accreted or amortized cost basis of such investment.

•	The aggregate unrealized capital depreciation is calculated as the sum of the differences, if negative, between (a) the valuation of each investment in the Company’s portfolio as of the applicable Capital Gain Incentive Fee calculation date and (b) the accreted or amortized cost basis of such investment.

The Capital Gain Incentive Fee payable as calculated under the Investment Advisory Agreement (as described above) for each of the three months ended December 31, 2016 and 2015 was $0. However, in accordance with GAAP, we are required to include the aggregate unrealized capital appreciation on investments in the calculation and accrue a capital gain incentive fee on a quarterly basis as if such unrealized capital appreciation were realized, even though such unrealized capital appreciation is not permitted to be considered in calculating the fee actually payable under the Investment Advisory Agreement. If the Capital Gain Incentive Fee Base, adjusted as required by GAAP to include unrealized appreciation, is positive at the end of a period, then GAAP requires the Company to accrue a capital gain incentive fee equal to 20% of such amount, less the aggregate amount of the actual Capital Gain Incentive Fees paid and capital gain incentive fees accrued under GAAP in all prior periods. If such amount is negative, then there is no accrual for such period. The resulting accrual under GAAP in a given period may result in additional expense if such cumulative amount is greater than in the prior period or a reversal of previously recorded expense if such cumulative amount is less than in the prior period. There can be no assurance that such unrealized capital appreciation will be realized in the future. From inception through December 31, 2016, the Company has not made any Capital Gain Incentive Fee payments. For the three months ended December 31, 2016 and 2015 the Company accrued a capital gain incentive fee under GAAP of

41

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

$480 and $1,364, respectively, and are included in incentive fee in the consolidated statements of operations. As of December 31, 2016 and September 30, 2016, included in management and incentive fees payable on the consolidated statements of financial condition were $4.577 and $4,077, respectively, for accruals for capital gain incentive fees under GAAP.

The sum of the Income Incentive Fee and the Capital Gain Incentive Fee is the “Incentive Fee.”

Administration Agreement:  Under the Administration Agreement, the Administrator furnishes the Company with office facilities and equipment, provides the Company with clerical, bookkeeping and record keeping services at such facilities and provides the Company with other administrative services as the Administrator, subject to review by the Board, determines necessary to conduct the Company’s day-to-day operations. GBDC reimburses the Administrator the allocable portion of overhead and other expenses incurred by it in performing its obligations under the Administration Agreement, including rent, fees and expenses associated with performing compliance functions and GBDC’s allocable portion of the cost of its chief financial officer and chief compliance officer and their respective staffs. The Board reviews such expenses to determine that these expenses are reasonable and comparable to administrative services charged by unaffiliated third party asset managers. Under the Administration Agreement, the Administrator also provides, on the Company’s behalf, managerial assistance to those portfolio companies to which the Company is required to provide such assistance and will be paid an additional amount based on the cost of the services provided, which amount shall not exceed the amount the Company receives from such portfolio companies.

Included in accounts payable and accrued expenses is $601 and $566 as of December 31, 2016 and September 30, 2016, respectively, for accrued allocated shared services under the Administration Agreement.

Other related party transactions:  The Administrator pays for certain unaffiliated third-party expenses incurred by the Company. Such expenses include postage, printing, office supplies, rating agency fees and professional fees. These expenses are not marked-up and represent the same amount the Company would have paid had the Company paid the expenses directly. These expenses are subsequently reimbursed in cash.

Total expenses reimbursed to the Administrator during the three months ended December 31, 2016 and 2015 were $582 and $557, respectively.

As of December 31, 2016 and September 30, 2016, included in accounts payable and accrued expenses were $737 and $582, respectively, for accrued expenses paid on behalf of the Company by the Administrator.

On June 22, 2016, the Company entered into an unsecured revolving credit facility with the Investment Adviser (the "Adviser Revolver"), with a maximum credit limit of $20,000 and expiration date of June 22, 2019. Refer to Note 7 for discussion of the Adviser Revolver.

During the three months ended December 31, 2016 and 2015, the Company sold $38,307 and $79,223, respectively, of investments and unfunded commitments to SLF at fair value and recognized $266 and $595, respectively, of net realized gains.

During the three months ended December 31, 2016 and 2015, SLF incurred an administrative service fee of $127 and $85, respectively, to reimburse the Administrator for expenses pursuant to an administrative and loan services agreement by and between SLF and the Administrator.

42

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

Note 4.    Investments

Investments as of December 31, 2016 and September 30, 2016 consisted of the following:

	As of December 31, 2016												As of September 30, 2016
	Par				Amortized Cost				Fair Value				Par				Amortized Cost				Fair Value
Senior secured	$	172,339			$	170,305			$	169,817			$	164,818			$	162,969			$	162,849
One stop	1,353,016				1,334,378				1,337,069				1,321,494				1,303,056				1,304,467
Second lien	18,981				18,719				18,981				27,909				27,579				27,909
Subordinated debt	1,763				1,763				1,411				1,750				1,750				1,427
Subordinated notes in SLF(1)(2)	—				—				—				77,301				77,301				77,301
LLC equity interests in SLF(2)	N/A				113,689				108,779				N/A				31,339				26,927
Equity	N/A				45,885				60,245				N/A				46,179				59,732
Total	$	1,546,099			$	1,684,739			$	1,696,302			$	1,593,272			$	1,650,173			$	1,660,612

(1)	On December 30, 2016, SLF issued a capital call in an aggregate amount of $89,930 the proceeds of which were used to redeem in full the outstanding balance on the subordinated notes previously issued by SLF and terminate all remaining subordinated note commitments.

(2)	SLF’s proceeds from the subordinated notes and LLC equity interests invested in SLF were utilized by SLF to invest in senior secured loans.

43

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

The following tables show the portfolio composition by geographic region at amortized cost and fair value as a percentage of total investments in portfolio companies. The geographic composition is determined by the location of the corporate headquarters of the portfolio company, which may not be indicative of the primary source of the portfolio company’s business.

	As of December 31, 2016							As of September 30, 2016
Amortized Cost:
United States
Mid-Atlantic	$	413,565			24.6	%		$	411,509			24.9	%
Midwest	364,092				21.6			353,117				21.4
West	281,666				16.7			289,208				17.5
Southeast	357,509				21.2			364,203				22.1
Southwest	151,734				9.0			117,168				7.1
Northeast	101,256				6.0			100,056				6.1
Canada	14,917				0.9			14,912				0.9
Total	$	1,684,739			100.0	%		$	1,650,173			100.0	%
Fair Value:
United States
Mid-Atlantic	$	405,770			23.9	%		$	403,536			24.3	%
Midwest	368,624				21.7			357,059				21.5
West	280,530				16.5			288,047				17.3
Southeast	361,690				21.3			368,450				22.2
Southwest	153,547				9.1			119,641				7.2
Northeast	110,985				6.6			108,866				6.6
Canada	15,156				0.9			15,013				0.9
Total	$	1,696,302			100.0	%		$	1,660,612			100.0	%

44

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

The industry compositions of the portfolio at amortized cost and fair value as of December 31, 2016 and September 30, 2016 were as follows:

	As of December 31, 2016							As of September 30, 2016
Amortized Cost:
Aerospace and Defense	$	63,738			3.8		%	$	64,220			3.9		%
Automobile	16,431				1.0			25,293				1.5
Banking	17,546				1.0			17,447				1.1
Beverage, Food and Tobacco	151,989				9.0			141,879				8.6
Broadcasting and Entertainment	1,468				0.1			1,471				0.1
Buildings and Real Estate	24,068				1.4			24,386				1.5
Chemicals, Plastics and Rubber	2,418				0.1			73				0.0		*
Containers, Packaging and Glass	—				—			3,477				0.2
Diversified Conglomerate Manufacturing	81,749				4.9			84,255				5.1
Diversified Conglomerate Service	279,063				16.6			270,691				16.4
Ecological	15,335				0.9			15,343				0.9
Electronics	136,223				8.1			144,560				8.8
Grocery	17,065				1.0			17,051				1.0
Healthcare, Education and Childcare	332,462				19.7			322,793				19.6
Home and Office Furnishings, Housewares and Durable Consumer	14,408				0.9			17,796				1.1
Hotels, Motels, Inns, and Gaming	801				0.0		*	804				0.0		*
Insurance	32,905				2.0			32,652				2.0
Investment Funds and Vehicles	113,689				6.7			108,640				6.6
Leisure, Amusement, Motion Pictures and Entertainment	56,696				3.4			56,004				3.4
Mining, Steel, Iron and Non-Precious Metals	4,398				0.3			4,562				0.3
Oil and Gas	2,263				0.1			2,287				0.1
Personal and Non-Durable Consumer Products	57,943				3.4			37,531				2.3
Personal, Food and Miscellaneous Services	57,007				3.4			64,790				3.9
Printing and Publishing	46,407				2.8			46,049				2.8
Retail Stores	136,352				8.1			130,991				7.9
Telecommunications	9,367				0.6			2,170				0.1
Textiles and Leather	2,012				0.1			2,015				0.1
Utilities	10,936				0.6			10,943				0.7
Total	$	1,684,739			100.0		%	$	1,650,173			100.0		%

*Represents an amount less than 0.1%

45

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

	As of December 31, 2016							As of September 30, 2016
Fair Value:
Aerospace and Defense	$	59,602			3.5		%	$	59,120			3.6		%
Automobile	16,643				1.0			25,911				1.6
Banking	16,692				1.0			17,529				1.1
Beverage, Food and Tobacco	156,109				9.2			145,658				8.8
Broadcasting and Entertainment	1,484				0.1			1,483				0.1
Buildings and Real Estate	24,513				1.5			24,852				1.5
Chemicals, Plastics and Rubber	2,441				0.1			75				0.0		*
Containers, Packaging and Glass	—				—			3,489				0.2
Diversified Conglomerate Manufacturing	82,158				4.8			84,306				5.1
Diversified Conglomerate Service	283,258				16.7			274,198				16.5
Ecological	15,751				0.9			15,618				0.9
Electronics	138,043				8.1			146,319				8.8
Grocery	17,959				1.1			17,862				1.1
Healthcare, Education and Childcare	335,465				19.8			327,287				19.7
Home and Office Furnishings, Housewares and Durable Consumer	13,866				0.8			16,498				1.0
Hotels, Motels, Inns, and Gaming	811				0.1			815				0.0		*
Insurance	33,601				2.0			33,303				2.0
Investment Funds and Vehicles	108,779				6.4			104,228				6.3
Leisure, Amusement, Motion Pictures and Entertainment	51,320				3.0			51,397				3.1
Mining, Steel, Iron and Non-Precious Metals	3,869				0.2			3,914				0.2
Oil and Gas	2,296				0.1			2,305				0.1
Personal and Non-Durable Consumer Products	58,662				3.5			37,895				2.3
Personal, Food and Miscellaneous Services	58,294				3.4			66,198				4.0
Printing and Publishing	47,361				2.8			46,814				2.8
Retail Stores	144,497				8.5			137,940				8.3
Telecommunications	9,346				0.6			2,111				0.1
Textiles and Leather	2,055				0.1			2,061				0.1
Utilities	11,427				0.7			11,426				0.7
Total	$	1,696,302			100.0		%	$	1,660,612			100.0		%

*Represents an amount less than 0.1%

Senior Loan Fund LLC:

The Company co-invests with RGA Reinsurance Company (“RGA”) in senior secured loans through SLF, an unconsolidated Delaware LLC. SLF is capitalized as transactions are completed and all portfolio and investment decisions in respect of SLF must be approved by the SLF investment committee consisting of two representatives of each of the Company and RGA (with unanimous approval required from (i) one representative of each of the Company and RGA or (ii) both representatives of each of the Company and RGA). SLF may cease making new investments upon notification of either member but operations will continue until all investments have been sold or paid-off in the normal course of business. Investments held by SLF are measured at fair value using the same valuation methodologies as described in Note 6.

As of December 31, 2016, SLF is capitalized from LLC equity interest subscriptions from its members. On December 14, 2016, the SLF investment committee approved the recapitalization of the commitments of SLF’s members. On December 30, 2016, SLF’s members entered into additional LLC equity interest subscriptions totaling $160,000, SLF issued capital calls totaling $89,930 to the Company and RGA and the subordinated notes previously issued by SLF were redeemed and terminated. As of December 31, 2016 and September 30, 2016, the Company and RGA owned 87.5% and 12.5%, respectively of the LLC equity interests of SLF. SLF’s profits and losses are allocated to the Company and RGA in accordance with their respective ownership interests. As of September 30, 2016, the Company and RGA owned 87.5% and 12.5%, respectively, of the outstanding subordinated notes issued by SLF.

46

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

Additionally, SLF has entered into a senior secured revolving credit facility (as amended, the “SLF Credit Facility”) with Wells Fargo Bank, N.A., through its wholly-owned subsidiary Senior Loan Fund II LLC (“SLF II”), which as of December 31, 2016 allowed SLF II to borrow up to $300,000 at any one time outstanding, subject to leverage and borrowing base restrictions.

As of December 31, 2016 and September 30, 2016, SLF had the following commitments from its members:

	As of December 31, 2016								As of September 30, 2016
	Committed				Funded(1)				Committed				Funded(1)(2)
Subordinated note commitments (3)	$	—			$	—			$	160,000			$	88,344
LLC equity commitments (3)	200,000				129,930				40,000				35,816
Total	$	200,000			$	129,930			$	200,000			$	124,160

(1)	Funded LLC equity commitments are presented net of return of capital distributions subject to recall.

(2)	Funded subordinated note commitments as of September 30, 2016 are presented net of repayments subject to recall. The subordinated note commitments were terminated as of December 30, 2016.

(3)	Commitments presented are combined for the Company and RGA.

As of December 31, 2016 and September 30, 2016, SLF had total assets at fair value of $345,010 and $332,786, respectively. As of December 31, 2016 and September 30, 2016, SLF had one portfolio company investment on non-accrual status and the total fair value of non-accrual loans was $5,650 and $6,686, respectively. The portfolio companies in SLF are in industries and geographies similar to those in which the Company may invest directly. Additionally, as of December 31, 2016 and September 30, 2016, SLF had commitments to fund various undrawn revolvers and delayed draw investments to its portfolio companies totaling $23,494 and $24,104, respectively.

Below is a summary of SLF’s portfolio, followed by a listing of the individual loans in SLF’s portfolio as of December 31, 2016 and September 30, 2016:

	As of				As of
	December 31,				September 30,
	2016				2016
Senior secured loans (1)	$	342,140			$	331,473
Weighted average current interest rate on senior secured loans (2)	6.1		%		6.0		%
Number of borrowers in SLF	61				62
Largest portfolio company investments (1)	$	13,925			$	13,050
Total of five largest portfolio company investments (1)	$	62,008			$	61,118

(1)	At principal/par amount.

(2)	Computed as the (a) annual stated interest rate on accruing senior secured loans divided by (b) total senior secured loans at principal/par amount.

47

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

SLF Loan Portfolio as of December 31, 2016
Portfolio Company		Business Description		Security Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
1A Smart Start LLC		Home and Office Furnishings, Housewares, and Durable Consumer		Senior loan		02/2022		5.8		%		$	2,110			$	2,110
Accellos, Inc. (3)		Diversified Conglomerate Service		Senior loan		07/2020		6.8				13,925				13,925
Advanced Pain Management Holdings, Inc.,		Healthcare, Education and Childcare		Senior loan		02/2018		6.3				466				452
Advanced Pain Management Holdings, Inc.,		Healthcare, Education and Childcare		Senior loan		02/2018		6.3				6,805				6,601
Aimbridge Hospitality, LLC (3)		Hotels, Motels, Inns, and Gaming		Senior loan		10/2018		5.8				5,011				5,011
American Seafoods Group LLC		Beverage, Food and Tobacco		Senior loan		08/2021		6.0				4,818				4,818
Argon Medical Devices, Inc.		Healthcare, Education and Childcare		Senior loan		12/2021		5.8				3,714				3,714
Arise Virtual Solutions, Inc. (3)		Telecommunications		Senior loan		12/2018		7.8				10,241				9,728
Atkins Nutritionals, Inc (3)		Beverage, Food and Tobacco		Senior loan		01/2019		6.3				5,664				5,664
Boot Barn, Inc.		Retail Stores		Senior loan		06/2021		5.5				10,640				10,640
Brandmuscle, Inc.		Printing and Publishing		Senior loan		12/2021		5.8				4,935				4,927
C.B. Fleet Company, Incorporated		Personal and Non-Durable Consumer Products		Senior loan		12/2021		5.8				7,594				7,594
Certara L.P. (3)		Healthcare, Education and Childcare		Senior loan		12/2018		7.3				8,285				8,285
Checkers Drive-In Restaurants, Inc.		Beverage, Food and Tobacco		Senior loan		01/2022		6.5				4,212				4,180
CLP Healthcare Services, Inc.		Healthcare, Education and Childcare		Senior loan		12/2020		6.3				4,362				4,362
CLP Healthcare Services, Inc.		Healthcare, Education and Childcare		Senior loan		12/2020		6.3				8,655				8,655
Community Veterinary Partners, LLC		Personal, Food and Miscellaneous Services		Senior loan		10/2021		6.5				41				41
Community Veterinary Partners, LLC		Personal, Food and Miscellaneous Services		Senior loan		10/2021		6.5				1,237				1,237
Community Veterinary Partners, LLC		Personal, Food and Miscellaneous Services		Senior loan		10/2021		6.6				2,460				2,460
CPI Buyer, LLC (Cole-Parmer) (3)		Healthcare, Education and Childcare		Senior loan		08/2021		5.5				5,791				5,791
Curo Health Services LLC (3)		Healthcare, Education and Childcare		Senior loan		02/2022		6.5				5,895				5,942
DentMall MSO, LLC (4)		Retail Stores		Senior loan		07/2019		6.1				1,076				576
DentMall MSO, LLC (4)		Retail Stores		Senior loan		07/2019		6.0				10,147				5,074
DISA Holdings Acquisition Subsidiary Corp.		Diversified Conglomerate Service		Senior loan		12/2020		5.5				160				128
DISA Holdings Acquisition Subsidiary Corp.		Diversified Conglomerate Service		Senior loan		12/2020		5.5				4,557				4,420
EAG, INC. (Evans Analytical Group)		Diversified Conglomerate Service		Senior loan		07/2018		5.3				2,080				2,080
Encore GC Acquisition, LLC		Healthcare, Education and Childcare		Senior loan		01/2020		6.5				4,761				4,761
Express Oil Change, LLC (3)		Retail Stores		Senior loan		12/2017		6.0				4,773				4,773
Extreme Reach Inc.		Broadcasting and Entertainment		Senior loan		02/2020		7.3				1,965				1,986
Federal-Mogul Corporation		Automobile		Senior loan		04/2021		4.8				1,915				1,901
Flexan, LLC (3)(5)		Chemicals, Plastics and Rubber		Senior loan		02/2020		N/A		(6)		—				(7		)
Flexan, LLC		Chemicals, Plastics and Rubber		Senior loan		02/2020		6.8				1,686				1,669
Flexan, LLC		Chemicals, Plastics and Rubber		Senior loan		02/2020		6.8				6,075				6,014
Harvey Tool Company, LLC		Diversified Conglomerate Manufacturing		Senior loan		03/2020		6.0				3,100				3,100
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.2				65				65
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.0				103				103
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.3				2,336				2,336
Joerns Healthcare, LLC (3)		Healthcare, Education and Childcare		Senior loan		05/2020		8.0				9,573				8,999
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		6.5				1,061				1,061
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		7.3				1,342				1,342
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		6.5				6,816				6,816

48

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

SLF Loan Portfolio as of December 31, 2016 – (continued)
Portfolio Company		Business Description		Security Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
Loar Group Inc.		Aerospace and Defense		Senior loan		01/2022		5.8		%		$	2,227			$	2,227
Mediaocean LLC (5)		Diversified Conglomerate Service		Senior loan		08/2020		N/A		(6)		—				(1		)
Mediaocean LLC		Diversified Conglomerate Service		Senior loan		08/2022		5.8				3,129				3,129
Northwestern Management Services, LLC		Healthcare, Education and Childcare		Senior loan		10/2019		7.8				7				7
Northwestern Management Services, LLC		Healthcare, Education and Childcare		Senior loan		10/2019		6.5				50				50
Northwestern Management Services, LLC		Healthcare, Education and Childcare		Senior loan		10/2019		6.5				4,818				4,818
Paradigm DKD Group, LLC		Buildings and Real Estate		Senior loan		11/2018		5.8				90				76
Paradigm DKD Group, LLC		Buildings and Real Estate		Senior loan		11/2018		5.8				1,993				1,953
Pasternack Enterprises, Inc.		Diversified Conglomerate Manufacturing		Senior loan		05/2022		6.0				4,090				4,090
Payless ShoeSource, Inc.		Retail Stores		Senior loan		03/2021		5.0				1,950				1,032
Pentec Acquisition Sub, Inc.		Healthcare, Education and Childcare		Senior loan		05/2018		6.3				1,368				1,368
PetVet Care Centers LLC (3)(5)		Personal, Food and Miscellaneous Services		Senior loan		12/2019		N/A		(6)		—				(7		)
PetVet Care Centers LLC (3)		Personal, Food and Miscellaneous Services		Senior loan		12/2020		5.8				1,216				1,204
PetVet Care Centers LLC (3)		Personal, Food and Miscellaneous Services		Senior loan		12/2020		5.8				5,880				5,821
Polk Acquisition Corp.		Automobile		Senior loan		06/2022		7.3				35				35
Polk Acquisition Corp.		Automobile		Senior loan		06/2022		6.0				54				54
Polk Acquisition Corp.		Automobile		Senior loan		06/2022		6.0				4,722				4,722
PowerPlan Holdings, Inc. (3)		Utilities		Senior loan		02/2022		5.8				11,982				11,982
Premise Health Holding Corp. (3)		Healthcare, Education and Childcare		Senior loan		06/2020		5.5				11,861				11,861
Pyramid Healthcare, Inc.		Healthcare, Education and Childcare		Senior loan		08/2019		7.9				298				298
Pyramid Healthcare, Inc.		Healthcare, Education and Childcare		Senior loan		08/2019		6.8				9,813				9,813
R.G. Barry Corporation		Personal, Food and Miscellaneous Services		Senior loan		09/2019		6.0				5,680				5,623
Radiology Partners, Inc. (3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				509				509
Radiology Partners, Inc. (3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				600				600
Radiology Partners, Inc. (3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				7,852				7,852
Reliant Pro ReHab, LLC (3)		Healthcare, Education and Childcare		Senior loan		12/2017		6.0				3,316				3,316
RSC Acquisition, Inc.		Insurance		Senior loan		11/2020		5.6				3				3
RSC Acquisition, Inc. (3)		Insurance		Senior loan		11/2022		6.3				3,894				3,894
Rubio's Restaurants, Inc (3)		Beverage, Food and Tobacco		Senior loan		11/2018		6.0				5,031				5,031
Rug Doctor LLC		Personal and Non-Durable Consumer Products		Senior loan		06/2018		6.3				7,483				7,483
Saldon Holdings, Inc.		Diversified Conglomerate Service		Senior loan		09/2021		5.5				2,631				2,631
Sarnova HC, LLC		Healthcare, Education and Childcare		Senior loan		01/2022		5.8				3,712				3,712
SEI, Inc. (3)		Electronics		Senior loan		07/2021		5.8				8,689				8,689
Self Esteem Brands, LLC (3)		Leisure, Amusement, Motion Pictures and Entertainment		Senior loan		02/2020		5.0				6,033				6,033
Severin Acquisition, LLC (3)		Diversified Conglomerate Service		Senior loan		07/2021		5.9				4,869				4,846
Smashburger Finance LLC (5)		Beverage, Food and Tobacco		Senior loan		05/2018		N/A		(6)		—				(2		)
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				71				70
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				71				70
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				72				70
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				72				70
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				910				892
Southern Anesthesia and Surgical		Healthcare, Education and Childcare		Senior loan		11/2017		6.5				2,708				2,708

49

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

SLF Loan Portfolio as of December 31, 2016 – (continued)
Portfolio Company		Business Description		Security Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
Tate's Bake Shop, Inc. (3)		Beverage, Food and Tobacco		Senior loan		08/2019		6.0		%		$	2,948			$	2,948
Teasdale Quality Foods, Inc.		Grocery		Senior loan		10/2020		5.3				4,582				4,567
Transaction Data Systems, Inc. (5)		Diversified Conglomerate Service		Senior loan		06/2020		N/A		(6)		—				(1		)
Transaction Data Systems, Inc.		Diversified Conglomerate Service		Senior loan		06/2021		6.3				7,449				7,406
W3 Co.		Oil and Gas		Senior loan		03/2020		5.8				2,917				2,455
Worldwide Express Operations, LLC		Cargo Transport		Senior loan		07/2019		6				100				100
Worldwide Express Operations, LLC		Cargo Transport		Senior loan		07/2019		6				4,839				4,839
Young Innovations, Inc. (3)(5)		Healthcare, Education and Childcare		Senior loan		01/2019		N/A		(6)		—				(4		)
Young Innovations, Inc. (3)		Healthcare, Education and Childcare		Senior loan		01/2019		6.0				3,795				3,757
Zest Holdings, LLC		Healthcare, Education and Childcare		Senior loan		08/2020		5.8				5,269				5,242
												$	342,140			$	333,275

(1)	Represents the weighted average annual current interest rate as of December 31, 2016. All interest rates are payable in cash.

(2)	Represents the fair value in accordance with ASC Topic 820. The determination of such fair value is not included in the Board's valuation process described elsewhere herein.

(3)	The Company also holds a portion of the first lien senior secured loan in this portfolio company.

(4)	Loan was on non-accrual status as of December 31, 2016, meaning that SLF has ceased recognizing interest income on the loan.

(5)	The negative fair value is the result of the unfunded commitment being valued below par.

(6)	The entire commitment was unfunded at December 31, 2016. As such, no interest is being earned on this investment.

50

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

SLF Loan Portfolio as of September 30, 2016
Portfolio Company		Business Description		Security Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
1A Smart Start LLC(3)		Home and Office Furnishings, Housewares, and Durable Consumer		Senior loan		02/2022		5.8		%		$	2,116			$	2,111
ACTIVE Network, Inc.		Electronics		Senior loan		11/2020		5.5				1,945				1,938
Advanced Pain Management Holdings, Inc.		Healthcare, Education and Childcare		Senior loan		02/2018		6.3				6,805				6,601
Advanced Pain Management Holdings, Inc.		Healthcare, Education and Childcare		Senior loan		02/2018		6.3				466				452
Advanced Pain Management Holdings, Inc.(4)		Healthcare, Education and Childcare		Senior loan		02/2018		N/A		(5)		—				(35		)
Aimbridge Hospitality, LLC (3)		Hotels, Motels, Inns, and Gaming		Senior loan		10/2018		5.8				5,037				5,037
American Seafoods Group LLC		Beverage, Food and Tobacco		Senior loan		08/2021		6.0				4,818				4,806
Argon Medical Devices, Inc.		Healthcare, Education and Childcare		Senior loan		12/2021		5.8				3,895				3,895
Arise Virtual Solutions, Inc.(3)		Telecommunications		Senior loan		12/2018		7.8				10,804				10,264
Arise Virtual Solutions, Inc.(3)(4)		Telecommunications		Senior loan		12/2018		N/A		(5)		—				(28		)
Atkins Nutritionals, Inc.(3)		Beverage, Food and Tobacco		Senior loan		01/2019		6.3				5,664				5,664
BMC Software, Inc.		Electronics		Senior loan		09/2020		5.0				1,876				1,813
Boot Barn, Inc.		Retail Stores		Senior loan		06/2021		5.5				10,667				10,667
Brandmuscle, Inc.		Printing and Publishing		Senior loan		12/2021		5.8				4,948				4,938
C.B. Fleet Company, Incorporated		Personal and Non-Durable Consumer Products		Senior loan		12/2021		5.8				7,613				7,613
Checkers Drive-In Restaurants, Inc.		Beverage, Food and Tobacco		Senior loan		01/2022		6.5				4,460				4,427
CLP Healthcare Services, Inc.		Healthcare, Education and Childcare		Senior loan		12/2020		6.3				8,677				8,677
CLP Healthcare Services, Inc.		Healthcare, Education and Childcare		Senior loan		12/2020		6.3				4,373				4,373
Community Veterinary Partners, LLC		Personal, Food and Miscellaneous Services		Senior loan		10/2021		6.5				2,466				2,454
Community Veterinary Partners, LLC		Personal, Food and Miscellaneous Services		Senior loan		10/2021		6.5				1,240				1,234
CPI Buyer, LLC (Cole-Parmer)(3)		Healthcare, Education and Childcare		Senior loan		08/2021		5.5				5,805				5,776
Curo Health Services LLC(3)		Healthcare, Education and Childcare		Senior loan		02/2022		6.5				5,910				5,928
DentMall MSO, LLC(6)		Retail Stores		Senior loan		07/2019		6.0				10,147				6,088
DentMall MSO, LLC(6)		Retail Stores		Senior loan		07/2019		6.0				1,000				598
DISA Holdings Acquisition Subsidiary Corp.		Diversified Conglomerate Service		Senior loan		12/2020		5.5				4,568				4,431
DISA Holdings Acquisition Subsidiary Corp.		Diversified Conglomerate Service		Senior loan		12/2020		5.5				255				224
EAG, INC. (Evans Analytical Group)		Diversified Conglomerate Service		Senior loan		07/2017		5.0				2,113				2,113
Encore GC Acquisition, LLC(3)		Healthcare, Education and Childcare		Senior loan		01/2020		6.3				4,773				4,773
Encore GC Acquisition, LLC(3)		Healthcare, Education and Childcare		Senior loan		01/2020		7.8				164				164
Express Oil Change, LLC(3)		Retail Stores		Senior loan		12/2017		6.0				4,841				4,841
Extreme Reach Inc.		Broadcasting and Entertainment		Senior loan		02/2020		7.3				1,976				1,998
Federal-Mogul Corporation		Automobile		Senior loan		04/2021		4.8				3,920				3,799
Flexan, LLC		Chemicals, Plastics and Rubber		Senior loan		02/2020		6.3				6,090				6,090
Harvey Tool Company, LLC(3)		Diversified Conglomerate Manufacturing		Senior loan		03/2020		6.0				3,108				3,108
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.3				2,342				2,342
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.0				104				104
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.2				65				65
Joerns Healthcare, LLC(3)		Healthcare, Education and Childcare		Senior loan		05/2020		6.0				9,598				9,118
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		6.5				6,834				6,834
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		6.5				1,061				1,061
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		6.5				596				596

51

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

SLF Loan Portfolio as of September 30, 2016 – (continued)
Portfolio Company		Business Description		Security Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
K&N Engineering, Inc.(3)		Automobile		Senior loan		07/2019		6.8		%		$	3,781			$	3,781
K&N Engineering, Inc.(3)		Automobile		Senior loan		07/2019		5.3				179				179
Loar Group Inc.		Aerospace and Defense		Senior loan		01/2022		5.8				2,233				2,233
Mediaocean LLC(3)		Diversified Conglomerate Service		Senior loan		08/2022		5.8				3,137				3,137
Northwestern Management Services, LLC(3)		Healthcare, Education and Childcare		Senior loan		10/2019		6.5				4,288				4,224
Northwestern Management Services, LLC(3)		Healthcare, Education and Childcare		Senior loan		10/2019		6.5				470				463
Northwestern Management Services, LLC(3)		Healthcare, Education and Childcare		Senior loan		10/2019		7.5				1				1
Paradigm DKD Group, LLC		Buildings and Real Estate		Senior loan		11/2018		6.5				1,998				1,958
Paradigm DKD Group, LLC		Buildings and Real Estate		Senior loan		11/2018		6.7				180				166
Pasternack Enterprises, Inc. and Fairview Microwave, Inc(3)		Diversified Conglomerate Manufacturing		Senior loan		05/2022		6.0				1,640				1,623
Payless ShoeSource, Inc.		Retail Stores		Senior loan		03/2021		5.0				1,955				1,163
Pentec Acquisition Sub, Inc.		Healthcare, Education and Childcare		Senior loan		05/2018		6.3				1,419				1,419
PetVet Care Centers LLC(3)		Personal, Food and Miscellaneous Services		Senior loan		12/2020		5.8				5,895				5,895
PetVet Care Centers LLC(3)		Personal, Food and Miscellaneous Services		Senior loan		12/2020		5.8				1,219				1,219
PowerPlan Holdings, Inc.(3)		Utilities		Senior loan		02/2022		5.8				11,994				11,994
PPT Management, LLC		Healthcare, Education and Childcare		Senior loan		04/2020		6.0				13,026				13,026
PPT Management, LLC		Healthcare, Education and Childcare		Senior loan		04/2020		6.0				10				10
Premise Health Holding Corp.(3)		Healthcare, Education and Childcare		Senior loan		06/2020		5.5				11,891				11,891
Pyramid Healthcare, Inc.(3)		Healthcare, Education and Childcare		Senior loan		08/2019		6.8				8,354				8,354
Pyramid Healthcare, Inc.		Healthcare, Education and Childcare		Senior loan		08/2019		7.8				373				373
R.G. Barry Corporation		Personal, Food and Miscellaneous Services		Senior loan		09/2019		6.0				5,880				5,821
Radiology Partners, Inc.(3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				7,072				7,001
Radiology Partners, Inc.(3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				801				792
Radiology Partners, Inc.(3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				510				505
Radiology Partners, Inc.(3)(4)		Healthcare, Education and Childcare		Senior loan		09/2020		N/A		(5)		—				(6		)
Radiology Partners, Inc.(3)(4)		Healthcare, Education and Childcare		Senior loan		09/2020		N/A		(5)		—				(3		)
Reliant Pro ReHab, LLC(3)		Healthcare, Education and Childcare		Senior loan		12/2017		6.0				3,337				3,337
RSC Acquisition, Inc.(3)		Insurance		Senior loan		11/2022		6.3				3,732				3,732
RSC Acquisition, Inc.(3)		Insurance		Senior loan		11/2022		6.3				172				172
RSC Acquisition, Inc.		Insurance		Senior loan		11/2020		6.8				33				33
Rubio's Restaurants, Inc.(3)		Beverage, Food and Tobacco		Senior loan		11/2018		6.0				5,044				5,044
Rug Doctor LLC		Personal and Non-Durable Consumer Products		Senior loan		06/2018		6.3				7,780				7,780
Saldon Holdings, Inc.		Diversified Conglomerate Service		Senior loan		09/2021		5.5				2,718				2,718
Sarnova HC, LLC		Healthcare, Education and Childcare		Senior loan		01/2022		5.8				3,722				3,722
SEI, Inc.		Electronics		Senior loan		07/2021		5.8				8,711				8,711
Self Esteem Brands, LLC(3)		Leisure, Amusement, Motion Pictures and Entertainment		Senior loan		02/2020		5.0				6,342				6,342
Severin Acquisition, LLC(3)		Diversified Conglomerate Service		Senior loan		07/2021		5.9				4,882				4,858
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				951				932
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				75				74
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				75				73
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				75				73
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				75				73

52

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

SLF Loan Portfolio as of September 30, 2016 – (continued)
Portfolio Company		Business Description		Security Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
Smashburger Finance LLC(4)		Beverage, Food and Tobacco		Senior loan		05/2018		N/A		(5)		$	—			$	(2	)
Systems Maintenance Services Holding, Inc.(3)		Electronics		Senior loan		10/2019		5.0				2,396				2,396
Tate's Bake Shop, Inc.(3)		Beverage, Food and Tobacco		Senior loan		08/2019		6.0				2,955				2,955
Teasdale Quality Foods, Inc.		Grocery		Senior loan		10/2020		5.3				4,582				4,566
Transaction Data Systems, Inc.(3)		Diversified Conglomerate Service		Senior loan		06/2021		6.3				5,260				5,260
Transaction Data Systems, Inc.		Diversified Conglomerate Service		Senior loan		06/2020		5.5				9				8
W3 Co.		Oil and Gas		Senior loan		03/2020		5.8				2,924				2,295
Worldwide Express Operations, LLC		Cargo Transport		Senior loan		07/2019		6.0				4,869				4,869
Worldwide Express Operations, LLC		Cargo Transport		Senior loan		07/2019		6.0				100				100
Young Innovations, Inc.(3)		Healthcare, Education and Childcare		Senior loan		01/2019		5.3				3,804				3,818
Young Innovations, Inc.(3)		Healthcare, Education and Childcare		Senior loan		01/2018		6.8				122				118
Zest Holdings, LLC		Healthcare, Education and Childcare		Senior loan		08/2020		5.8				5,282				5,282
												$	331,473			$	323,510

(1)	Represents the weighted average annual current interest rate as of September 30, 2016. All interest rates are payable in cash.

(2)	Represents the fair value in accordance with ASC Topic 820. The determination of such fair value is not included in the Board's valuation process described elsewhere herein.

(3)	The Company also holds a portion of the first lien senior secured loan in this portfolio company.

(4)	The negative fair value is the result of the unfunded commitment being valued below par.

(5)	The entire commitment was unfunded at September 30, 2016. As such, no interest is being earned on this investment.

(6)	Loan was on non-accrual status as of September 30, 2016, meaning that SLF has ceased recognizing interest income on the loan.

As of December 31, 2016, the Company has committed to fund $175,000 of LLC equity interest subscriptions to SLF. As of December 31, 2016 and September 30, 2016, $113,689 and $31,339, respectively, of the Company’s LLC equity interest subscriptions to SLF had been called and contributed, net of return of capital distributions subject to recall. For the three months ended December 31, 2016 and 2015, the Company received $746 and $776 in dividend income from the SLF LLC equity interests, respectively.

As of September 30, 2016, the amortized cost, net of principal repayments that were subject to recall, and fair value of the subordinated notes held by the Company was $77,301 and $77,301, respectively. As of September 30, 2016, the subordinated notes paid a weighted average interest rate of three-month LIBOR plus 8.0%. For the three months ended December 31, 2016 and 2015, the Company earned interest income on the subordinated notes of $1,639 and $1,626, respectively.

53

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

See below for certain summarized financial information for SLF as of December 31, 2016 and September 30, 2016 and for the three months ended December 31, 2016 and 2015:

	As of				As of
	December 31, 2016				September 30, 2016
Selected Balance Sheet Information:
Investments, at fair value	$	333,275			$	323,510
Cash and other assets	7,892				7,281
Receivable from investments sold	3,843				1,995
Total assets	$	345,010			$	332,786
Senior credit facility	$	220,600			$	214,050
Unamortized debt issuance costs	(563		)		(949		)
Other liabilities	654				567
Total liabilities	220,691				213,668
Subordinated notes and members’ equity	124,319				119,118
Total liabilities and members' equity	$	345,010			$	332,786

	Three months ended December 31,
	2016				2015
Selected Statement of Operations Information:
Interest income	$	5,190			$	5,355
Total investment income	5,190				5,355
Interest expense	3,884				3,719
Administrative service fee	127				85
Other expenses	33				35
Total expenses	4,044				3,839
Net investment income	1,146				1,516
Net change in unrealized appreciation (depreciation)       on investments and subordinated notes	(862		)		(3,501		)
Net increase (decrease) in net assets	$	284			$	(1,985	)

54

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

Note 5.     Transactions with Affiliated Companies

An affiliated company is generally a portfolio company in which the Company owns 5% or more of the portfolio company's voting securities. A controlled affiliate is generally a portfolio company in which the Company owns more than 25% of the portfolio company’s outstanding voting securities. Transactions related to investments with both controlled and non-controlled affiliates for the three months ended December 31, 2016 and 2015 were as follows:

For the three months ended December 31, 2016
Portfolio Company		Fair value at September 30, 2016				Purchases (cost)(1)				Redemptions (cost)				Transfer in (out) (cost)				Discount accretion				Net change in unrealized gain/(loss)				Fair value at December 31, 2016				Net realized gain/(loss)				Interest and fee income				Dividend income
Controlled Affiliates
Senior Loan Fund LLC*		$	104,228			$	87,806			$	(82,757	)		$	—			$	—			$	(498	)		$	108,779			$	—			$	1,639			$	746
Non-Controlled Affiliates
Competitor Group, Inc.		9,618				149				(3		)		—				50				(643		)		9,171				—				327				—
Total Controlled and   Non-Controlled Affiliates		$	113,846			$	87,955			$	(82,760	)		$	—			$	50			$	(1,141	)		$	117,950			$	—			$	1,966			$	746

*	Together with RGA, the Company co-invests through SLF. SLF is capitalized as transactions are completed and all portfolio and investment decisions in respect to SLF must be approved by the SLF investment committee consisting of two representatives of the Company and RGA (with unanimous approval required from (i) one representative of each of the Company and RGA or (ii) both representatives of each of the Company and RGA). Therefore, although the Company owns more than 25% of the voting securities of SLF, the Company does not believe that it has control over SLF for purposes of the 1940 Act or otherwise.
(1)	Purchases at cost includes amounts related to PIK capitalized and added to the principal balance of the respective loans.

For the three months ended December 31, 2015
Portfolio Company		Fair value at September 30, 2015				Purchases (cost)(1)				Redemptions (cost)				Transfer in (out) (cost)				Discount accretion				Net change in unrealized gain/(loss)				Fair value at December 31, 2015				Net realized gain/(loss)				Interest and fee income				Dividend income
Controlled Affiliates
Senior Loan Fund LLC*		$	98,936			$	15,505			$	—			$	—			$	—			$	(2,512	)		$	111,929			$	—			$	1,626			$	776
Non-Controlled Affiliates
Barcelona Restaurants, LLC(2)		5,523				—				(1,995		)		(4,871		)		—				1,343				—				2,722				—				—
Total Controlled and   Non-Controlled Affiliates		$	104,459			$	15,505			$	(1,995	)		$	(4,871	)		$	—			$	(1,169	)		$	111,929			$	2,722			$	1,626			$	776

*	Together with RGA, the Company co-invests through SLF. SLF is capitalized as transactions are completed and all portfolio and investment decisions in respect to SLF must be approved by the SLF investment committee consisting of two representatives of the Company and RGA (with unanimous approval required from (i) one representative of each of the Company and RGA or (ii) both representatives of each of the Company and RGA). Therefore, although the Company owns more than 25% of the voting securities of SLF, the Company does not believe that it has control over SLF for purposes of the 1940 Act or otherwise.
(1)	Purchases at cost includes amounts related to PIK capitalized and added to the principal balance of the respective loans.
(2)	During the three months ended December 31, 2015, a portion of the Company's investment was sold diluting the Company's ownership to less than five percent of the portfolio company's voting securities. As of December 31, 2015, the Company no longer classified the investment as a non-controlled affiliate.

Note 6.    Fair Value Measurements

The Company follows ASC Topic 820 for measuring fair value. Fair value is the price that would be received in the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters, or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation models involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the assets or liabilities or market and the assets’ or liabilities’ complexity. The Company’s fair value analysis includes an analysis of the value of any unfunded loan commitments. Assets and liabilities are categorized for disclosure purposes based upon the level of judgment associated with the inputs used to measure their value. The valuation hierarchical levels are based upon the transparency of the inputs to the valuation of the asset or liability as of the measurement date. The three levels are defined as follows:

Level 1:     Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.

55

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

Level 2:     Inputs include quoted prices for similar assets or liabilities in active markets and inputs that are observable for the assets or liabilities, either directly or indirectly, for substantially the full term of the assets or liabilities.

Level 3: Inputs include significant unobservable inputs for the assets or liabilities and include situations where there is little, if any, market activity for the assets or liabilities. The inputs into the determination of fair value are based upon the best information available and may require significant management judgment or estimation.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an asset’s or a liability’s categorization within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. The Company assesses the levels of assets and liabilities at each measurement date, and transfers between levels are recognized on the actual date of the event or change in circumstances that caused the transfers. There were no transfers among Level 1, 2 and 3 of the fair value hierarchy for assets and liabilities during the three months ended December 31, 2016 and 2015. The following section describes the valuation techniques used by the Company to measure different assets and liabilities at fair value and includes the level within the fair value hierarchy in which the assets and liabilities are categorized.

Investments

Level 1 investments are valued using quoted market prices. Level 2 investments are valued using market consensus prices that are corroborated by observable market data and quoted market prices for similar assets and liabilities. Level 3 investments are valued at fair value as determined in good faith by the Board, based on input of management, the audit committee and independent valuation firms that have been engaged at the direction of the Board to assist in the valuation of each portfolio investment without a readily available market quotation at least once during a trailing twelve-month period under a valuation policy and a consistently applied valuation process. This valuation process is conducted at the end of each fiscal quarter, with approximately 25% (based on the number of portfolio companies) of the Company’s valuations of debt and equity investments without readily available market quotations subject to review by an independent valuation firm. All investments as of December 31, 2016 and September 30, 2016, with the exception of money market funds included in cash and cash equivalents and restricted cash and cash equivalents (Level 1 investments) and investments measured at fair value using the NAV, were valued using Level 3 inputs of the fair value hierarchy.

When determining fair value of Level 3 debt and equity investments, the Company may take into account the following factors, where relevant: the enterprise value of a portfolio company, the nature and realizable value of any collateral, the portfolio company’s ability to make payments and its earnings and discounted cash flows, the markets in which the portfolio company does business, 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 Company 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 Company uses a market interest rate yield analysis to determine fair value.

In addition, for certain debt investments, the Company may base its valuation on indicative bid and ask prices provided by an independent third party pricing service. Bid prices reflect the highest price that the Company and others may be willing to pay. Ask prices represent the lowest price that the Company and others may be willing to accept. The Company generally uses the midpoint of the bid/ask range as its best estimate of fair value of such investment.

Due to the inherent uncertainty of determining the fair value of Level 3 investments that do not have a readily available market value, the fair value of the investments may differ significantly from the values that would have been used had a

56

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

ready market existed for such investments and may differ materially from the values that may ultimately be received or settled. Further, such investments are generally subject to legal and other restrictions or otherwise are less liquid than

publicly traded instruments. If the Company were required to liquidate a portfolio investment in a forced or liquidation sale, the Company may realize significantly less than the value at which such investment had previously been recorded.

The Company’s investments are subject to market risk. Market risk is the potential for changes in the value due to market changes. Market risk is directly impacted by the volatility and liquidity in the markets in which the investments are traded.

Secured Borrowings

The Company has elected the fair value option under ASC Topic 825 - Financial Instruments relating to accounting for debt obligations at their fair value for its secured borrowings which arose due to partial loan sales which did not meet the criteria for sale treatment under ASC Topic 860. The Company reports changes in the fair value of its secured borrowings as a component of the net change in unrealized (appreciation) depreciation on secured borrowings in the consolidated statements of operations. The net gain or loss reflects the difference between the fair value and the principal amount due on maturity.

All secured borrowings as of December 31, 2016 and September 30, 2016 were valued using Level 3 inputs under the fair value hierarchy, and the Company’s approach to determining fair value of Level 3 secured borrowings is consistent with its approach to determining fair value of the Level 3 investments that are associated with these secured borrowings as previously described.

The following tables present fair value measurements of the Company’s investments and secured borrowings and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value as of December 31, 2016 and September 30, 2016:

As of December 31, 2016		Fair Value Measurements Using
Description		Level 1				Level 2				Level 3				Total
Assets:
Debt investments(1)		$	—			$	—			$	1,527,278			$	1,527,278
Equity investments(1)		—				—				60,245				60,245
Money market funds(1)(2)		29,472				—				—				29,472
Investment measured at NAV(3)(4)		—				—				—				108,779
Total assets:		$	29,472			$	—			$	1,587,523			$	1,725,774
Secured borrowings:		$	—			$	—			$	462			$	462

As of September 30, 2016		Fair Value Measurements Using
Description		Level 1				Level 2				Level 3				Total
Assets:
Debt investments(1)		$	—			$	—			$	1,573,953			$	1,573,953
Equity investments(1)		—				—				59,732				59,732
Money market funds(1)(2)		44,281				—				—				44,281
Investment measured at NAV(3)(4)		—				—				—				26,927
Total assets:		$	44,281			$	—			$	1,633,685			$	1,704,893
Secured borrowings:		$	—			$	—			$	475			$	475

(1)	Refer to the Consolidated Schedules of Investments for further details.

(2)	Included in cash and cash equivalents and restricted cash and cash equivalents on the Consolidated Statements of Financial Condition.

57

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

(3)	Certain investments that are measured at fair value using the NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the Consolidated Statements of Financial Condition.

(4)	Represents the Company's investment in LLC equity interests in SLF. The fair value of this investment has been determined using the NAV of the Company’s ownership interest in members’ capital.

The net change in unrealized appreciation (depreciation) for the three months ended December 31, 2016 and 2015 reported within the net change in unrealized appreciation (depreciation) on investments in the Company’s consolidated statements of operations attributable to the Company’s Level 3 assets held as of December 31, 2016 and 2015 was $2,862 and $5,585, respectively.

The following table presents the changes in investments and secured borrowings measured at fair value using Level 3 inputs for the three months ended December 31, 2016 and 2015:

	For the three months ended December 31, 2016
	Debt Investments				Equity Investments				Total Investments				Secured Borrowings
Fair value, beginning of period	$	1,573,953			$	59,732			$	1,633,685			$	475
Net change in unrealized appreciation (depreciation)     on investments	815				807				1,622				—
Realized gain (loss) on investments	265				642				907				—
Proceeds from (funding of) revolving loans, net	2,518				—				2,518				—
Fundings of investments	118,638				437				119,075				—
PIK interest	547				—				547				—
Proceeds from principal payments and sales of portfolio     investments	(92,576		)		(1,373		)		(93,949		)		—
Noncash proceeds from subordinated notes in SLF     principal payments	(78,689		)		—				(78,689		)		—
Repayments on secured borrowings	—				—				—				(13		)
Accretion of discounts and amortization of premiums	1,807				—				1,807				—
Fair value, end of period	$	1,527,278			$	60,245			$	1,587,523			$	462

	For the three months ended December 31, 2015
	Debt Investments				Equity Investments				Total Investments				Secured Borrowings
Fair value, beginning of period	$	1,449,603			$	57,808			$	1,507,411			$	355
Net change in unrealized appreciation (depreciation)     on investments	1,219				1,955				3,174				—
Realized gain (loss) on investments	(657		)		5,635				4,978				—
Proceeds from (funding of) revolving loans, net	(514		)		—				(514		)		—
Fundings of investments	149,476				4,006				153,482				—
PIK interest	197				—				197				—
Proceeds from principal payments and sales of portfolio     investments	(163,468		)		(7,888		)		(171,356		)		—
Repayments on secured borrowings	—				—				—				(9		)
Accretion of discounts and amortization of premiums	1,891				—				1,891				—
Fair value, end of period	$	1,437,747			$	61,516			$	1,499,263			$	346

58

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

The following tables present quantitative information about the significant unobservable inputs of the Company’s Level 3 investments and secured borrowings as of December 31, 2016 and September 30, 2016.

Quantitative information about Level 3 Fair Value Measurements
	Fair value as of December 31, 2016				Valuation Techniques		Unobservable Input		Range (Weighted Average)
Assets:
Senior secured loans(1)(2)	$	164,644			Market rate approach		Market interest rate		4.0% - 10.3% (6.5%)
					Market comparable companies		EBITDA multiples		6.0x - 17.5x (11.3x)
	5,242				Market comparable		Broker/dealer bids or quotes		N/A
One stop loans(1)(3)(4)	$	1,335,899			Market rate approach		Market interest rate		5.5% - 18.5% (7.9%)
					Market comparable companies		EBITDA multiples		4.0x - 35.4x (10.7x)
							Revenue multiples		2.0x - 7.5x (3.9x)
Subordinated and second lien loans(1)	$	20,392			Market rate approach		Market interest rate		9.0% - 19.5% (10.9%)
					Market comparable companies		EBITDA multiples		6.5x - 20.0x (14.7x)
Equity securities(5)	$	60,245			Market comparable companies		EBITDA multiples(6)		4.0x - 16.0x (10.9x)
							Revenue multiples(6)		2.0x - 5.0x (3.1x)
Liabilities:
Secured borrowings(7)	$	462			Market rate approach		Market interest rate		6.5%
					Market comparable companies		EBITDA multiples		16.0x

(1)	The fair value of this asset class was determined using the market rate approach as the investments in this asset class were determined not to be credit impaired using the market comparable companies approach. The unobservable inputs for both valuation techniques have been presented, but the fair value as of December 31, 2016 was determined using the market rate approach.

(2)	Excludes $(69) of non-accrual loans at fair value, which the Company valued on a liquidation basis. The negative fair value is the result of the unfunded commitment being valued below par.

(3)	Excludes $1,170 of non-accrual loans at fair value, which the Company valued on a liquidation basis.

(4)	The Company valued $1,205,975 and $129,924 of one stop loans using EBITDA and revenue multiples, respectively. All one stop loans were also valued using the market rate approach.

(5)	Excludes $108,779 of LLC equity interests in SLF at fair value, which the Company valued using the NAV.

(6)	The Company valued $56,167 and $4,078 of equity investments using EBITDA and revenue multiples, respectively.

(7)	The fair value of the secured borrowings was determined using the market rate approach as the corresponding investments were determined not to be credit impaired using the market comparable companies approach. The unobservable inputs for both valuation techniques have been presented, but the fair value as of December 31, 2016 was determined using the market rate approach.

59

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

Quantitative information about Level 3 Fair Value Measurements
	Fair value as of September 30, 2016				Valuation Techniques		Unobservable Input		Range (Weighted Average)
Assets:
Senior secured loans(1)(2)	$	148,446			Market rate approach		Market interest rate		4.0% - 10.0% (6.4%)
					Market comparable companies		EBITDA multiples		6.0x - 17.5x (11.5x)
	14,247				Market comparable		Broker/dealer bids or quotes		N/A
Subordinated Notes of SLF	$	77,301			Discounted cash flow analysis		Discount rate		8.2%
One stop loans(1)(3)(4)	$	1,299,650			Market rate approach		Market interest rate		4.5% - 23.5% (7.9%)
					Market comparable companies		EBITDA multiples		4.0x - 35.4x (10.6x)
							Revenue multiples		2.0x - 7.5x (3.9x)
	3,647				Market comparable		Broker/dealer bids or quotes		N/A
Subordinated and second lien loans(1)	$	29,336			Market rate approach		Market interest rate		9.0% - 29.5% (11.3%)
					Market comparable companies		EBITDA multiples		6.5x - 20.0x (13.1x)
Equity securities(5)	$	59,732			Market comparable companies		EBITDA multiples(6)		4.0x - 16.7x (10.9x)
							Revenue multiples(6)		2.0x - 5.5x (3.2x)
Liabilities:
Secured borrowings(7)	$	475			Market rate approach		Market interest rate		7.0%
					Market comparable companies		EBITDA multiples		16.0x

(1)	The fair value of this asset class was determined using the market rate approach as the investments in this asset class were determined not to be credit impaired using the market comparable companies approach. The unobservable inputs for both valuation techniques have been presented, but the fair value as of September 30, 2016 was determined using the market rate approach.

(2)	Excludes $156 of non-accrual loans at fair value, which the Company valued on a liquidation basis.

(3)	Excludes $1,170 of non-accrual loans at fair value, which the Company valued on a liquidation basis.

(4)	The Company valued $1,171,240 and $128,410 of one stop loans using EBITDA and revenue multiples, respectively. All one stop loans were also valued using the market rate approach.

(5)	Excludes $26,927 of LLC equity interests in SLF at fair value, which the Company valued using the NAV.

(6)	The Company valued $55,897 and $3,835 of equity investments using EBITDA and revenue multiples, respectively.

(7)	The fair value of the secured borrowings was determined using the market rate approach as the corresponding investments were determined not to be credit impaired using the market comparable companies approach. The unobservable inputs for both valuation techniques have been presented, but the fair value as of September 30, 2016 was determined using the market rate approach.

The above tables are not intended to be all-inclusive but rather to provide information on significant unobservable inputs and valuation techniques used by the Company.

The significant unobservable inputs used in the fair value measurement of the Company’s debt and equity investments and secured borrowings are EBITDA multiples, revenue multiples and market interest rates. The Company uses EBITDA multiples and, to a lesser extent, revenue multiples on its debt and equity investments and secured borrowings to determine any credit gains or losses. Increases or decreases in either of these inputs in isolation would result in a significantly lower or higher fair value measurement. The Company uses market interest rates for loans to determine if the effective yield on a loan is commensurate with the market yields for that type of loan. If a loan’s effective yield is significantly less than the market yield for a similar loan with a similar credit profile, then the resulting fair value of the loan may be lower.

60

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

Other Financial Assets and Liabilities

ASC Topic 820 requires disclosure of the fair value of financial instruments for which it is practical to estimate such value. As a result, with the exception of the line item titled “debt” which is reported at cost, all assets and liabilities approximate fair value on the consolidated statements of financial condition due to their short maturity. Fair value of the Company’s debt is estimated using Level 3 inputs by discounting remaining payments using comparable market rates or market quotes for similar instruments at the measurement date, if available.

The following are the carrying values and fair values of the Company’s debt as of December 31, 2016 and September 30, 2016. Fair value is estimated by discounting remaining payments using applicable market rates or market quotes for similar instruments at the measurement date, if available.

	As of December 31, 2016								As of September 30, 2016
	Carrying Value				Fair Value				Carrying Value				Fair Value
Debt	$	889,500			$	899,358			$	864,700			$	873,980

Note 7.    Borrowings

In accordance with the 1940 Act, with certain limited exceptions, the Company is only allowed to borrow amounts such that its asset coverage, as defined in the 1940 Act, is at least 200% after such borrowing. On September 13, 2011, the Company received exemptive relief from the SEC allowing it to modify the asset coverage requirement to exclude the SBA debentures from this calculation. As such, the Company’s ratio of total consolidated assets to outstanding indebtedness may be less than 200%. This provides the Company with increased investment flexibility but also increases its risks related to leverage. As of December 31, 2016, the Company’s asset coverage for borrowed amounts was 242.6% (excluding the SBA debentures).

Debt Securitizations: On July 16, 2010, the Company completed a $300,000 term debt securitization, which was subsequently increased to $350,000 (as amended, “2010 Debt Securitization”). The notes (“2010 Notes”) offered in the 2010 Debt Securitization were issued by the 2010 Issuer, a subsidiary of Holdings. Through October 19, 2016, the 2010 Debt Securitization consisted of $203,000 of Aaa/AAA Class A 2010 Notes that bore interest at a rate of three-month LIBOR plus 1.74%, $12,000 of Class B 2010 Notes that bore interest at a rate of three-month LIBOR plus 1.90% and $135,000 of Subordinated 2010 Notes that do not bear interest. On October 20, 2016, the Company and the 2010 Issuer amended the 2010 Debt Securitization to, among other things, (a) refinance the issued Class A 2010 Notes by redeeming in full the Class A 2010 Notes and issuing new Class A-Refi 2010 Notes in an aggregate principal amount of $205,000 that bear interest at a rate of three-month LIBOR plus 1.90%, (b) refinance the Class B Notes by redeeming in full the Class B 2010 Notes and issuing new Class B-Refi 2010 Notes in an aggregate principal amount of $10,000 that bear interest at a rate of three-month LIBOR plus 2.40%, and (c) extend the reinvestment period applicable to the 2010 Issuer to July 20, 2018. Following the refinancing, Holdings retained the Class B-Refi 2010 Notes. The Class A-Refi 2010 Notes and Class B-Refi 2010 Notes are secured by the assets held by the 2010 Issuer.

The Class A-Refi 2010 Notes are included in the December 31, 2016 consolidated statement of financial condition as debt of the Company and the Class B-Refi 2010 Notes were eliminated in consolidation. The Class A and Class B 2010 Notes are included in the September 30, 2016 consolidated statement of financial condition as debt of the Company. As of December 31, 2016 and September 30, 2016, the Subordinated 2010 Notes were eliminated in consolidation.

Through July 20, 2018, all principal collections received on the underlying collateral may be used by the 2010 Issuer to purchase new collateral under the direction of the Investment Adviser in its capacity as collateral manager of the 2010 Issuer and in accordance with the Company’s investment strategy, allowing the Company to maintain the leverage in the 2010 Debt Securitization. The 2010 Notes are scheduled to mature on July 20, 2023.

61

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

As of December 31, 2016 and September 30, 2016, there were 78 and 77 portfolio companies with a total fair value of $327,614 and $319,288, respectively, securing the 2010 Notes. The pool of loans in the 2010 Debt Securitization must meet certain requirements, including asset mix and concentration, collateral coverage, term, agency rating, minimum coupon, minimum spread and sector diversity requirements.

The interest charged under the 2010 Debt Securitization is based on three-month LIBOR, which as of December 31, 2016 was 0.9%. For the three months ended December 31, 2016 and 2015, the components of interest expense, cash paid for interest, annualized average interest rates and average outstanding balances for the 2010 Debt Securitization were as follows:

	For the three months ended December 31,
	2016				2015
Stated interest expense	$	1,437			$	1,147
Amortization of debt issuance costs	64				253
Total interest and other debt financing expenses	$	1,501			$	1,400
Cash paid for interest expense	$	1,358			$	1,134
Annualized average stated interest rate	2.8		%		2.1		%
Average outstanding balance	$	207,065			$	215,000

As of December 31, 2016, the amounts, ratings and interest rates (expressed as a spread to three-month LIBOR) of the Class A-Refi 2010 Notes are as follows:

Description		Class A-Refi 2010 Notes
Type		Senior Secured Floating Rate
Amount Outstanding		$205,000
Moody’s Rating		“Aaa”
S&P Rating		“AAA”
Interest Rate		LIBOR + 1.90%
Stated Maturity		July 20, 2023

On June 5, 2014, the Company completed a $402,569 term debt securitization (“2014 Debt Securitization”). The notes (“2014 Notes”) offered in the 2014 Debt Securitization were issued by the 2014 Issuer and are secured by a diversifed portfolio of senior secured and second lien loans held by the 2014 Issuer. The 2014 Debt Securitization consists of $191,000 of Aaa/AAA Class A-1 2014 Notes, $20,000 of Aaa/AAA Class A-2 2014 Notes and $35,000 of Aa2/AA Class B 2014 Notes. In partial consideration for the loans transferred to the 2014 Issuer as part of the 2014 Debt Securitization, the Company received $37,500 of Class C 2014 Notes and $119,069 of LLC equity interests in the 2014 Issuer. The Company retained all of the Class C 2014 Notes and LLC equity interests totaling $37,500 and $119,069, respectively. The Class A-1, Class A-2 and Class B 2014 Notes are included in the December 31, 2016 and September 30, 2016 consolidated statements of financial condition as debt of the Company. As of December 31, 2016 and September 30, 2016, the Class C 2014 Notes and LLC equity interests were eliminated in consolidation.

Through April 28, 2018, all principal collections received on the underlying collateral may be used by the 2014 Issuer to purchase new collateral under the direction of the Investment Adviser in its capacity as collateral manager of the 2014 Issuer and in accordance with the Company’s investment strategy, allowing the Company to maintain the leverage in the 2014 Debt Securitization. The 2014 Notes are scheduled to mature on April 25, 2026.

As of December 31, 2016 and September 30, 2016, there were 79 and 79 portfolio companies with a total fair value of $386,352 and $391,752, respectively, securing the 2014 Notes. The pool of loans in the 2014 Debt Securitization must

62

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

meet certain requirements, including asset mix and concentration, collateral coverage, term, agency rating, minimum coupon, minimum spread and sector diversity requirements.

The interest charged under the 2014 Debt Securitization is based on three-month LIBOR, which as of December 31, 2016 was 0.9%. For the three months ended December 31, 2016 and 2015, the components of interest expense, cash paid for interest, annualized average interest rates and average outstanding balances for the 2014 Debt Securitization were as follows:

	For the three months ended December 31,
	2016				2015
Stated interest expense	$	1,704			$	1,357
Amortization of debt issuance costs	161				161
Total interest and other debt financing expenses	$	1,865			$	1,518
Cash paid for interest expense	$	1,627			$	1,323
Annualized average stated interest rate	2.7		%		2.2		%
Average outstanding balance	$	246,000			$	246,000

As of December 31, 2016, the classes, amounts, ratings and interest rates (expressed as a spread to three-month LIBOR) of the Class A-1, A-2 and B 2014 Notes are as follows:

Description		Class A-1 2014 Notes		Class A-2 2014 Notes		Class B 2014 Notes
Type		Senior Secured Floating Rate		Senior Secured Floating Rate		Senior Secured Floating Rate
Amount Outstanding		$191,000		$20,000		$35,000
Moody’s Rating		“Aaa”		“Aaa”		“Aa2”
S&P Rating		“AAA”		“AAA”		“AA”
Interest Rate		LIBOR + 1.75%		LIBOR + 1.95%		LIBOR + 2.50%
Stated Maturity		April 25, 2026		April 25, 2026		April 25, 2026

The Investment Adviser serves as collateral manager to the 2010 Issuer and the 2014 Issuer under separate collateral management agreements and receives a fee for providing these services. The total fees payable by the Company under its Investment Advisory Agreement are reduced by an amount equal to the total aggregate fees that are paid to the Investment Adviser by the 2010 Issuer and the 2014 Issuer for rendering such collateral management services.

As part of each of the 2010 Debt Securitization and the 2014 Debt Securitization, GBDC entered into master loan sale agreements under which GBDC agreed to directly or indirectly sell or contribute certain senior secured and second lien loans (or participation interests therein) to the 2010 Issuer and the 2014 Issuer, as applicable, and to purchase or otherwise acquire the Subordinated 2010 Notes and the LLC equity interests in the 2014 Issuer, as applicable. The 2010 Notes (other than the 2010 Subordinated Notes) and the 2014 Notes are the secured obligations of the 2010 Issuer and 2014 Issuer, respectively, and indentures governing each of the 2010 Notes and the 2014 Notes include customary covenants and events of default. The pool of loans in the 2010 Debt Securitization and the 2014 Debt Securitization must meet certain requirements, including asset mix and concentration, collateral coverage, term, agency rating, minimum coupon, minimum spread and sector diversity requirements.

SBA Debentures: On August 24, 2010, SBIC IV received approval for a license from the SBA to operate as an SBIC. On December 5, 2012, SBIC V received a license from the SBA to operate as an SBIC. SBICs are subject to a variety of regulations and oversight by the SBA concerning the size and nature of the companies in which they may invest as well as the structures of those investments.

63

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

The licenses allow the SBICs to obtain leverage by issuing SBA-guaranteed debentures, subject to issuance of a capital commitment by the SBA and customary procedures. These debentures are non-recourse to GBDC, have interest payable semiannually and a ten-year maturity. The interest rate is fixed at the time of issuance at a market-driven spread over U.S. Treasury Notes with ten-year maturities.

Under present SBIC regulations, the maximum amount of SBA-guaranteed debentures that may be issued by multiple licensees under common management is $350,000 and the maximum amount that a single SBIC licensee may issue is $150,000. As of December 31, 2016, SBIC IV and SBIC V had $150,000 and $133,000, respectively of outstanding SBA-guaranteed debentures, respectively that mature between March 2021 and September 2026, leaving incremental borrowing capacity of $17,000 for SBIC V under present SBIC regulations. As of September 30, 2016, SBIC IV and SBIC V had $150,000 and $127,000 of outstanding SBA-guaranteed debentures, respectively that mature between March 2021 and September 2026.

The interest rate on $277,000 of outstanding debentures as of December 31, 2016 is fixed at an average annualized interest rate of 3.5%. The annualized interim financing rate on the remaining $6,000 of outstanding debentures was 2.1% as of December 31, 2016. For the three months ended December 31, 2016 and 2015, the components of interest expense, cash paid for interest, annualized average interest rates and average outstanding balances for the SBA debentures were as follows:

	For the three months ended December 31,
	2016				2015
Stated interest expense	$	2,456			$	2,082
Amortization of debt issuance costs	373				487
Total interest and other debt financing expenses	$	2,829			$	2,569
Cash paid for interest expense	$	—			$	—
Annualized average stated interest rate	3.5		%		3.7		%
Average outstanding balance	$	279,543			$	225,000

Revolving Credit Facility: On July 21, 2011, Funding entered into a senior secured revolving credit facility (as amended, the “Credit Facility”) with Wells Fargo Securities, LLC, as administrative agent, and Wells Fargo Bank, N.A., as lender, which as of December 31, 2016 allowed Funding to borrow up to $200,000 at any one time outstanding, subject to leverage and borrowing base restrictions.

Through the reinvestment period, which ends July 29, 2017, the Credit Facility bears interest at one-month LIBOR plus 2.25% per annum. After the reinvestment period, through the stated maturity date of July 30, 2020, the rate will reset to one-month LIBOR plus 2.75% per annum for the remaining term of the Credit Facility. In addition to the stated interest expense on the Credit Facility, the Company is required to pay a non-usage fee rate between 0.50% and 2.00% per annum depending on the size of the unused portion of the Credit Facility.

On March 1, 2016 the Credit Facility was amended to, among other things, make certain amendments to the computation of the borrowing base restrictions in the Credit Facility. The maximum borrowing capacity under the Credit Facility, the expiration of the reinvestment period and the stated maturity date of the Credit Facility did not change in connection with this amendment.

The Credit Facility is collateralized by all of the assets held by Funding, and GBDC has pledged its interests in Funding as collateral to Wells Fargo Bank, N.A., as the collateral agent, under an ancillary agreement to secure the obligations of GBDC as the transferor and servicer under the Credit Facility. Both GBDC and Funding have made customary representations and warranties and are required to comply with various covenants, reporting requirements and other

64

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

customary requirements for similar credit facilities. Borrowing under the Credit Facility is subject to the leverage restrictions contained in the 1940 Act.

The Company has transferred certain loans and debt securities it has originated or acquired from time to time to Funding through a purchase and sale agreement and may cause Funding to originate or acquire loans in the future, consistent with the Company’s investment objectives.

As of December 31, 2016 and September 30, 2016, the Company had outstanding debt under the Credit Facility of $155,500 and $126,700, respectively. For the three months ended December 31, 2016 and 2015, the Company had borrowings on the Credit Facility of $130,250 and $56,550 and repayments on the Credit Facility of $101,450 and $60,750, respectively.

For the three months ended December 31, 2016 and 2015, the components of interest expense, cash paid for interest and facility fees, annualized average interest rates and average outstanding balances for the Credit Facility were as follows:

	For the three months ended December 31,
	2016				2015
Stated interest expense	$	1,089			$	766
Facility fees	68				124
Amortization of debt issuance costs	251				314
Total interest and other debt financing expenses	$	1,408			$	1,204
Cash paid for interest expense and facility fees	$	1,060			$	869
Annualized average stated interest rate	2.9		%		2.5		%
Average outstanding balance	$	149,272			$	119,789

Revolvers:  On November 22, 2013, Revolver Funding entered into a $15,000 revolving line of credit (as amended, the “Revolver”), which could have been increased up to $30,000, with The PrivateBank and Trust Company. On October 21, 2015, the Company and Revolver Funding terminated the Revolver. There were no borrowings outstanding on the Revolver at the time of termination and Revolver Funding was released of all obligations under the Revolver and all liens on the assets held by Revolver Funding collateralizing the Revolver were released.

The Revolver was collateralized by all of the assets held by Revolver Funding. Both GBDC and Revolver Funding made customary representations and warranties and were required to comply with various covenants, reporting requirements and other customary requirements for similar credit facilities. Borrowing under the Revolver was subject to the leverage restrictions contained in the 1940 Act. In addition, the Company paid a fee of 0.25% per annum on any unused portion of the Revolver.

65

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

For the three months ended December 31, 2016 and 2015, the components of interest expense, facility fees, cash paid for interest and facility fees, annualized average interest rates and average outstanding balances for the Revolver were as follows:

	For the three months ended December 31,
	2016		2015
Stated interest expense	N/A		$	—
Facility fees	N/A		2
Amortization of debt issuance costs	N/A		34
Total interest and other debt financing expenses	N/A		$	36
Cash paid for interest expense and facility fees	N/A		$	2
Annualized average stated interest rate	N/A		N/A
Average outstanding balance	N/A		$	—

On June 22, 2016, the Company entered into the Adviser Revolver with the Investment Adviser, with a maximum credit limit of $20,000 and expiration date of June 22, 2019. The Adviser Revolver bears an interest rate equal to the short-term Applicable Federal Rate, which was 0.7% as of December 31, 2016. As of December 31, 2016 and September 30, 2016, the Company had no outstanding debt under the Adviser Revolver. For the three months ended December 31, 2016, the Company had no borrowings and repayments, did not incur any interest expense and no cash was paid for interest on the Adviser Revolver. The Adviser Revolver was not in existence for the three months ended December 31, 2015.

The average total debt outstanding (including the debt under the 2010 Debt Securitization, the 2014 Debt Securitization, SBA debentures, Credit Facility, Revolver and Adviser Revolver) for the three months ended December 31, 2016 and 2015 was $881,880 and $805,789, respectively.

For the three months ended December 31, 2016 and 2015, the effective annualized average interest rate, which includes amortization of debt financing costs and non-usage facility fees, on the Company’s total debt outstanding (excluding secured borrowings) was 3.4% and 3.3%, respectively.

A summary of the Company’s maturity requirements for borrowings as of December 31, 2016 is as follows:

	Payments Due by Period
	Total				Less Than 1 Year				1 – 3 Years				3 – 5 Years				More Than 5 Years
2010 Debt Securitization	$	205,000			$	—			$	—			$	—			$	205,000
2014 Debt Securitization	246,000				—				—				—				246,000
SBA debentures	283,000				—				—				55,300				227,700
Credit Facility	155,500				—				—				155,500				—
Adviser Revolver	—				—				—				—				—
Total borrowings	$	889,500			$	—			$	—			$	210,800			$	678,700

Secured Borrowings:  Certain partial loan sales do not qualify for sale accounting under ASC Topic 860 because these sales do not 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 which do not meet the definition of a participating interest remain as an investment on the consolidated statement of financial condition and the portion sold is recorded as a secured borrowing in the liabilities section of the consolidated statement of financial condition. For these partial loan sales, the interest earned

on the entire loan balance is recorded within “interest income” and the interest earned by the buyer in the partial loan sale is recorded within “interest and other debt financing expenses” in the consolidated statement of operations.

66

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

As of December 31, 2016 and September 30, 2016, the Company recognized secured borrowings at fair value of $462 and $475, respectively, and the fair values of the loans that are associated with these secured borrowings was $2,296 and $2,305, respectively.

These secured borrowings were the result of the Company’s completion of partial loan sales of one stop loans associated with two portfolio companies that did not meet the definition of a “participating interest”. As a result, sale treatment was not allowed and these partial loan sales were treated as secured borrowings.

During the three months ended December 31, 2016, there were no partial loan sales, no fundings on revolving and delayed draw secured borrowings and repayments on secured borrowings totaled $13. During the three months ended December 31, 2015, there were no partial loan sales, no fundings on revolving and delayed draw secured borrowings and repayments on secured borrowings totaled $9, respectively.

For the three months ended December 31, 2016, the effective annualized average interest rate on secured borrowings, which includes amortization of original issuance costs, was 2.7%, interest expense was $3 and amortization of original issue discount was an amount less than $1. For the three months ended December 31, 2015, the effective annualized average interest rate on secured borrowings, which includes amortization of original issuance costs, was 4.6%, interest expense was $4 and amortization of original issue discount was an amount less than $1.

Note 8.    Commitments and Contingencies

Commitments: The Company had outstanding commitments to fund investments totaling $73,284 and $81,417 under various undrawn revolvers and other credit facilities as of December 31, 2016 and September 30, 2016, respectively. As described in Note 4, the Company had commitments of up to $61,311 and $66,360 to SLF as of December 31, 2016 and September 30, 2016, respectively, that may be contributed primarily for the purpose of funding new investments approved by the SLF investment committee.

Indemnifications:  In the normal course of business, the Company enters into contracts and agreements that contain a variety of representations and warranties that provide general indemnifications. The Company’s maximum exposure under these arrangements is unknown, as these involve future claims that may be made against the Company but that have not occurred. The Company expects the risk of any future obligations under these indemnifications to be remote.

Off-balance sheet risk: Off-balance sheet risk refers to an unrecorded potential liability that may result in a future obligation or loss, even though it does not appear on the consolidated statements of financial condition. The Company has entered and, in the future, may again enter into derivative instruments that contain elements of off-balance sheet market and credit risk. There were no commitments outstanding for derivative contracts as of December 31, 2016 and September 30, 2016. Derivative instruments can be affected by market conditions, such as interest rate volatility, which could impact the fair value of the derivative instruments. If market conditions move against the Company, it may not achieve the anticipated benefits of the derivative instruments and may realize a loss. The Company minimizes market risk through monitoring its investments and borrowings.

Concentration of credit and counterparty risk:  Credit risk arises primarily from the potential inability of counterparties to perform in accordance with the terms of the contract. The Company has engaged and, in the future, may engage again in derivative transactions with counterparties. In the event that the counterparties do not fulfill their obligations, the Company may be exposed to risk. The risk of default depends on the creditworthiness of the counterparties or issuers of the instruments. The Company’s maximum loss that it could incur related to counterparty risk on its derivative instruments is the value of the collateral for that respective derivative instrument. It is the Company’s policy to review, as necessary, the credit standing of each counterparty.

67

---

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

Legal proceedings:  In the normal course of business, the Company may be subject to legal and regulatory proceedings that are generally incidental to its ongoing operations. While there can be no assurance of the ultimate disposition of any such proceedings, the Company does not believe any disposition will have a material adverse effect on the Company’s consolidated financial statements.

Note 9.    Financial Highlights

The financial highlights for the Company are as follows:

		Three months ended December 31,
Per share data:(1)		2016				2015
Net asset value at beginning of period		$	15.96			$	15.80
Net increase in net assets as a result of issuance of shares(2)		0.01				0.01
Dividends and distributions declared:
From net investment income		(0.55		)		(0.08		)
From capital gains		(0.02		)		(0.24		)
Net investment income(3)		0.31				0.29
Net realized gain (loss) on investments		0.01				0.10
Net change in unrealized appreciation (depreciation) on investments		0.02				0.01
Net asset value at end of period		$	15.74			$	15.89
Per share market value at end of period		$	18.39			$	16.63
Total return based on market value(4)		2.24		%		6.16		%
Number of common shares outstanding		55,237,037				51,379,787

		Three months ended December 31,
Listed below are supplemental data and ratios to the financial highlights:		2016				2015
Ratio of net investment income to average net assets*		7.65		%		7.34		%
Ratio of total expenses to average net assets (5)*		6.92		%		6.79		%
Ratio of incentive fees to average net assets		0.24		%		0.22		%
Ratio of expenses (without incentive fees) to average net assets*		6.68		%		6.57		%
Total return based on average net asset value (6)*		8.57		%		10.10		%
Net assets at end of period		$	869,570			$	816,360
Average debt outstanding		$	881,880			$	805,789
Average debt outstanding per share		$	15.97			$	15.68
Asset coverage ratio(7)		242.62		%		239.18		%
Portfolio turnover*		22.06		%		44.59		%

* Annualized for a period less than one year

(1)	Based on actual number of shares outstanding at the end of the corresponding period or the weighted average shares outstanding for the period, unless otherwise noted, as appropriate.

(2)	Net increase in net assets as a result of issuance of shares related to shares issued through the DRIP.

(3)	Net investment income per share for the three months ended December 31, 2016 and 2015 is shown after a net expense of $10 and $302, respectively, for U.S. federal excise tax.

(4)	Total return based on market value assumes distributions are reinvested in accordance with the DRIP. Total return does not include sales load.

(5)	Expenses, other than incentive fees, are annualized for periods of less than one year.

68

---

    

Golub Capital BDC, Inc. and Subsidiaries Notes to Consolidated Financial Statements (In thousands, except shares and per share data)

(6)	Total return based on average net asset value is calculated as (a) the net increase in net assets resulting from operations divided (b) the daily average of total net assets. Total return does not include sales load.

(7)	In accordance with the 1940 Act, with certain limited exceptions (including the Company's exemptive relief related to SBA debentures), the Company is only allowed to borrow amounts such that its asset coverage, as defined in the 1940 Act, is at least 200% after such borrowing.

Note 10. Earnings Per Share

The following information sets forth the computation of the net increase in net assets per share resulting from operations for the three months ended December 31, 2016 and 2015:

	Three months ended December 31,
	2016				2015
Earnings available to stockholders	$	18,984			$	20,639
Basic and diluted weighted average shares outstanding	55,064,870				51,302,788
Basic and diluted earnings per share	$	0.34			$	0.40

Note 11. Dividends and Distributions

The Company’s dividends and distributions are recorded on the ex-dividend date. The following table summarizes the Company’s dividend declarations and distributions during three months ended December 31, 2016 and 2015:

Date Declared			Record Date		Payment Date		Amount Per Share				Cash Distribution				DRIP Shares Issued			DRIP Shares Value
Three months ended December 31, 2015
	11/17/2015		12/11/2015		12/29/2015		$	0.32			$	15,149			79,594			$	1,267
Three months ended December 31, 2016
	11/14/2016		12/12/2016		12/29/2016		$	0.57		(1)	$	28,239			177,970			$	3,145

(1)	Includes a special distribution of $0.25 per share.

Note 12. Subsequent Events

On January 12, 2017, SBIC VI received approval for a license from the SBA to operate as an SBIC. This is the third SBIC license granted to the Company through its SBIC subsidiaries and allows SBIC VI to obtain up to $50,000 of leverage by issuing SBA-guaranteed debentures, subject to the issuance of a capital commitment by the SBA and customary procedures.

On February 7, 2017, the Company’s Board declared a quarterly dividend of $0.32 per share payable on March 30, 2017 to holders of record as of March 7, 2017.

69

---

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

The information contained in this section should be read in conjunction with our interim and unaudited consolidated financial statements and related notes thereto appearing elsewhere in this quarterly report on Form 10-Q. In this report, “we,” “us,” “our” and “Golub Capital BDC” refer to Golub Capital BDC, Inc. and its consolidated subsidiaries.

Forward-Looking Statements

Some of the statements in this quarterly report on Form 10-Q constitute forward-looking statements, which relate to future events or our future performance or financial condition. The forward-looking statements contained in this quarterly report on Form 10-Q involve risks and uncertainties, including statements as to:

•	our future operating results;

•	our business prospects and the prospects of our portfolio companies;

•	the effect of investments that we expect to make and the competition for those investments;

•	our contractual arrangements and relationships with third parties;

•	actual and potential conflicts of interest with GC Advisors LLC, or GC Advisors, and other affiliates of Golub Capital Incorporated and Golub Capital LLC, collectively, Golub Capital;

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

•	the ability of our portfolio companies to achieve their objectives;

•	the use of borrowed money to finance a portion of our investments;

•	the adequacy of our financing sources and working capital;

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

•	general economic and political trends and other external factors;

•	the ability of GC Advisors to locate suitable investments for us and to monitor and administer our investments;

•	the ability of GC Advisors or its affiliates to attract and retain highly talented professionals;

•	our ability to qualify and maintain our qualification as a regulated investment company, or RIC,

and as a business development company;

•	general price and volume fluctuations in the stock markets;

•	the impact on our business of the Dodd-Frank Wall Street Reform and Consumer Protection Act and the rules and regulations issued thereunder; and

•	the effect of changes to tax legislation and our tax position.

Such forward-looking statements may include statements preceded by, followed by or that otherwise include the words “may,” “might,” “will,” “intend,” “should,” “could,” “can,” “would,” “expect,” “believe,” “estimate,” “anticipate,” “predict,” “potential,” “plan” or similar words. The forward looking statements contained in this quarterly report on Form 10-Q involve risks and uncertainties. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth elsewhere in this quarterly report on Form 10-Q and as “Risk Factors” in our annual report on Form 10-K for the year ended September 30, 2016.

We have based the forward-looking statements included in this report on information available to us on the date of this report. Actual results could differ materially from those anticipated in our forward-looking statements and future results could differ materially from historical performance. You are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the Securities and Exchange Commission, or 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 Form 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.

70

---

Overview

We are an externally managed, closed-end, non-diversified management investment company that has elected to be regulated as a business development company under the Investment Company Act of 1940, as amended, or the 1940 Act. In addition, for U.S. federal income tax purposes, we have elected to be treated as a RIC under Subchapter M of the Internal Revenue Code of 1986, as amended, or the Code. As a business development company and a RIC, we are also subject to certain constraints, including limitations imposed by the 1940 Act and the Code.

Our shares are currently listed on The NASDAQ Global Select Market under the symbol “GBDC”.

Our investment objective is to generate current income and capital appreciation by investing primarily in senior secured and one stop loans of U.S. middle-market companies. We may also selectively invest in second lien and subordinated loans of, and warrants and minority equity securities in U.S. middle-market companies. We intend to achieve our investment objective by (1) accessing the established loan origination channels developed by Golub Capital, a leading lender to U.S. middle-market companies with over $20.0 billion in capital under management as of December 31, 2016, (2) selecting investments within our core middle-market company focus, (3) partnering with experienced private equity firms, or sponsors, in many cases with whom Golub Capital has invested alongside in the past, (4) implementing the disciplined underwriting standards of Golub Capital and (5) drawing upon the aggregate experience and resources of Golub Capital.

Our investment activities are managed by GC Advisors and supervised by our board of directors of which a majority of the members are independent of us, GC Advisors and its affiliates.

Under an investment advisory agreement, or the Investment Advisory Agreement, which was most recently reapproved by our board of directors in May 2016, we have agreed to pay GC Advisors an annual base management fee based on our average adjusted gross assets as well as an incentive fee based on our investment performance. Under an administration agreement, or the Administration Agreement, we are provided with certain administrative services by an administrator, or the Administrator, which is currently Golub Capital LLC.

Under the Administration Agreement, we have agreed to reimburse the Administrator for our allocable portion (subject to the review and approval of our independent directors) of overhead and other expenses incurred by the Administrator in performing its obligations under the Administration Agreement.

We seek to create a portfolio that includes primarily senior secured and one stop loans by primarily investing approximately $5.0 million to $30.0 million of capital, on average, in the securities of U.S. middle-market companies. We may also selectively invest more than $30.0 million in some of our portfolio companies and generally expect that the size of our individual investments will vary proportionately with the size of our capital base.

We generally invest in securities that have been rated below investment grade by independent rating agencies or that would be rated below investment grade if they were rated. These securities, which may be referred to as “junk,” have predominantly speculative characteristics with respect to the issuer’s capacity to pay interest and repay principal. In addition, many of our debt investments have floating interest rates that reset on a periodic basis and typically do not fully pay down principal prior to maturity, which may increase our risk of losing part or all of our investment.

71

---

As of December 31, 2016 and September 30, 2016, our portfolio at fair value was comprised of the following:

		As of December 31, 2016							As of September 30, 2016
Investment Type		Investments at  Fair Value (In thousands)				Percentage of Total Investments			Investments at  Fair Value (In thousands)				Percentage of Total Investments
Senior secured		$	169,817			10.0	%		$	162,849			9.8	%
One stop		1,337,069				78.8			1,304,467				78.5
Second lien		18,981				1.1			27,909				1.7
Subordinated debt		1,411				0.1			1,427				0.1
Subordinated notes in SLF(1)(2)		—				—			77,301				4.7
LLC equity interests in SLF(2)		108,779				6.4			26,927				1.6
Equity		60,245				3.6			59,732				3.6
Total		$	1,696,302			100.0	%		$	1,660,612			100.0	%

(1)	On December 30, 2016, Senior Loan Fund LLC, or SLF, issued a capital call in an aggregate amount of $89.9 million the proceeds of which were used to redeem in full the outstanding balance on the subordinated notes previously issued by SLF and terminate all remaining subordinated note commitments.

(2)	Proceeds from the subordinated notes and limited liability company, or LLC, equity interests invested in SLF were utilized by SLF to invest in senior secured loans.

One stop loans include loans to technology companies undergoing strong growth due to new services, increased adoption and/or entry into new markets. We refer to loans to these companies as late stage lending loans. Other targeted characteristics of late stage lending businesses include strong customer revenue retention rates, a diversified customer base and backing from growth equity or venture capital firms. In some cases, the borrower’s high revenue growth is supported by a high level of discretionary spending. As part of the underwriting of such loans and consistent with industry practice, we may adjust our characterization of the earnings of such borrowers for a reduction or elimination of such discretionary expenses, if appropriate. As of December 31, 2016 and September 30, 2016, one stop loans included $129.9 million and $128.4 million, respectively, of late stage lending loans at fair value.

As of December 31, 2016 and September 30, 2016, we had debt and equity investments in 182 and 183 portfolio companies, respectively, and an investment in SLF.

The weighted average annualized income yield and weighted average annualized investment income yield of our income producing debt investments, which represented nearly 100% of our debt investments, for the three months ended December 31, 2016 and 2015 was as follows:

	For the three months ended December 31,
	2016		2015
Weighted average annualized income yield(1)	7.7%		7.6%
Weighted average annualized investment income yield(2)	8.1%		8.2%

(1)	Represents income from interest, including subordinated notes in SLF, and fees excluding amortization of capitalized fees and discounts divided by the average fair value of earning debt investments, and does not represent a return to any investor in us.

(2)	Represents income from interest, including subordinated notes in SLF, fees and amortization of capitalized fees and discounts divided by the average fair value of earning debt investments, and does not represent a return to any investor in us.

72

---

The total return, based on the change in the quoted market price of our stock and assuming distributions were reinvested in accordance with the dividend reinvestment plan, or DRIP, for the three months ended December 31, 2016 and 2015, was 2.2% and 6.2%, respectively. The total return does not include sales load.

Revenues: We generate revenue in the form of interest and fee income on debt investments and capital gains and distributions, if any, on portfolio company investments that we originate or acquire. Our debt investments, whether in the form of senior secured, one stop, second lien or subordinated loans, typically have a term of three to seven years and bear interest at a fixed or floating rate. In some instances, we receive payments on our debt investments based on scheduled amortization of the outstanding balances. In addition, we receive repayments of some of our debt investments prior to their scheduled maturity date. The frequency or volume of these repayments fluctuates significantly from period to period. Our portfolio activity also reflects the proceeds of sales of securities. In some cases, our investments provide for deferred interest payments or payment-in-kind, or PIK, interest. The principal amount of loans and any accrued but unpaid interest generally become due at the maturity date. In addition, we may generate revenue in the form of commitment, origination, amendment, structuring or due diligence fees, fees for providing managerial assistance and consulting fees. Loan origination fees, original issue discount and market discount or premium are capitalized, and we accrete or amortize such amounts as interest income. We record prepayment premiums on loans as fee income. For additional details on revenues, see “Critical Accounting Policies-Revenue Recognition”.

We recognize realized gains or losses on investments based on the difference between the net proceeds from the disposition and the cost basis of the investment or derivative instrument, without regard to unrealized gains or losses previously recognized. We record current period changes in fair value of investments and derivative instruments that are measured at fair value as a component of the net change in unrealized appreciation (depreciation) on investments in the consolidated statements of operations.

Expenses:  Our primary operating expenses include the payment of fees to GC Advisors under the Investment Advisory Agreement and interest expense on our outstanding debt. We bear all other out-of-pocket costs and expenses of our operations and transactions, including:

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

•

fees and expenses incurred by GC Advisors payable to third parties, including agents, consultants or other advisors, in monitoring financial and legal affairs for us and in monitoring our investments and performing due diligence on our prospective portfolio companies or otherwise relating to, or associated with, evaluating and making investments, which fees and expenses may include, among other items, due diligence reports, appraisal reports, any studies that may be commissioned by GC Advisors and travel and lodging expenses;

•	expenses related to unsuccessful portfolio acquisition efforts;

•	offerings of our common stock and other securities;

•	administration fees and expenses, if any, payable under the Administration Agreement (including payments based upon our allocable portion of the Administrator’s overhead in performing its obligations under the Administration Agreement, including rent and the allocable portion of the cost of our chief compliance officer, chief financial officer and their respective staffs);

•	fees payable to third parties, including agents, consultants or other advisors, relating to, or associated with, evaluating and making investments in portfolio companies, including costs associated with meeting financial sponsors;

•	transfer agent, dividend agent and custodial fees and expenses;

•	U.S. federal and state registration and franchise fees;

•	all costs of registration and listing our shares on any securities exchange;

•	U.S. federal, state and local taxes;

•	independent directors’ fees and expenses;

•	costs of preparing and filing reports or other documents required by the SEC or other regulators;

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

•	costs associated with individual or group stockholders;

•	costs associated with compliance under the Sarbanes-Oxley Act;

73

---

•	our allocable portion of any fidelity bond, directors and officers/errors and omissions liability insurance, and any other insurance premiums;

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

•	proxy voting expenses; and

•	all other expenses incurred by us or the Administrator in connection with administering our business.

We expect our general and administrative expenses to be relatively stable or decline as a percentage of total assets during periods of asset growth and to increase during periods of asset declines.

GC Advisors, as collateral manager for Golub Capital BDC 2010-1 LLC, or the 2010 Issuer, our indirect subsidiary, under a collateral management agreement, or the 2010 Collateral Management Agreement, is entitled to receive an annual fee in an amount equal to 0.35% of the principal balance of the portfolio loans held by the 2010 Issuer at the beginning of the collection period relating to each payment date, which is payable in arrears on each payment date. Under the 2010 Collateral Management Agreement, the term ‘‘collection period’’ refers to a quarterly period running from the day after the end of the prior collection period to the fifth business day of the calendar month in which a payment date occurs.

GC Advisors, as collateral manager for Golub Capital BDC CLO 2014 LLC, or the 2014 Issuer, our wholly-owned subsidiary, under a collateral management agreement, or the 2014 Collateral Management Agreement, is entitled to receive an annual fee in an amount equal to 0.25% of the principal balance of the portfolio loans held by the 2014 Issuer at the beginning of the collection period relating to each payment date, which is payable in arrears on each payment date. Under the 2014 Collateral Management Agreement, the term ‘‘collection period’’ refers to a quarterly period running from the day after the end of the prior collection period to the tenth business day prior to the payment date.

Collateral management fees are paid directly by the 2010 Issuer and the 2014 Issuer to GC Advisors and offset against the management fees payable under the Investment Advisory Agreement. In addition, the 2010 Issuer and 2014 Issuer paid Wells Fargo Securities, LLC structuring and placement fees for its services in connection with the initial structuring and subsequent amendments of a $350.0 million term debt securitization, or the 2010 Debt Securitization, and the initial structuring of a $402.6 million term debt securitization, or the 2014 Debt Securitization. The 2010 Issuer and 2014 Issuer also agreed to pay ongoing administrative expenses to the trustee, collateral manager, independent accountants, legal counsel, rating agencies and independent managers in connection with developing and maintaining reports, and providing required services in connection with the administration of the 2010 Debt Securitization and the 2014 Debt Securitization, or, collectively, the Debt Securitizations, as applicable.

We believe that these administrative expenses approximate the amount of ongoing fees and expenses that we would be required to pay in connection with a traditional secured credit facility. Our common stockholders indirectly bear all of these expenses.

Recent Developments

On January 12, 2017, GC SBIC VI, L.P., or SBIC VI, received approval for a license from the United States Small Business Administration, or SBA, to operate as a small business investment company, or SBIC. This is the third SBIC license granted to us through our SBIC subsidiaries and allows SBIC VI to obtain up to $50.0 million of leverage by issuing SBA-guaranteed debentures, subject to the issuance of a capital commitment by the SBA and customary procedures.

On February 7, 2017, our board of directors declared a quarterly distribution of $0.32 per share payable on March 30, 2017 to holders of record as of March 7, 2017.

74

---

Consolidated Results of Operations

Consolidated operating results for the three months ended December 31, 2016 and 2015 are as follows:

	For the three months ended December 31,								Variances
	2016				2015				2016 vs. 2015
	(In thousands)
Interest income	$	29,251			$	25,676			$	3,575
Income from accretion of discounts and origination fees	1,807				1,891				(84		)
Interest income from subordinated notes of SLF	1,639				1,626				13
Dividend income	898				1,007				(109		)
Fee income	254				300				(46		)
Total investment income	33,849				30,500				3,349
Total expenses	16,886				15,199				1,687
Net investment income - before excise tax	16,963				15,301				1,662
Excise tax	10				302				(292		)
Net investment income - after excise tax	16,953				14,999				1,954
Net realized gain (loss) on investments	907				4,978				(4,071		)
Net change in unrealized appreciation    (depreciation) on investments, and secured borrowings	1,124				662				462
Net increase in net assets resulting from operations	$	18,984			$	20,639			$	(1,655	)
Average earning portfolio company    investments, at fair value	$	1,606,695			$	1,438,097			$	168,598
Average debt outstanding(1)	$	881,880			$	805,789			$	76,091

(1)

For the three months ended December 31, 2016 and 2015, we have excluded $0.5 million and $0.4 million, respectively, of secured borrowings, at fair value, which were the result of participations and partial loan sales that did not meet the definition of a “participating interest”, as defined in the guidance to Accounting Standards Codification, or ASC, Topic 860 — Transfers and Servicing, or ASC Topic 860.

Net income can vary substantially from period to period for various reasons, including the recognition of realized gains and losses and unrealized appreciation and depreciation. As a result, quarterly comparisons of net income may not be meaningful.

Investment Income

Investment income increased from the three months ended December 31, 2015 to the three months ended December 31, 2016 by $3.3 million primarily as a result of an increase in average earning investment balance, which is the annual average balance of accruing loans in our investment portfolio, of $168.6 million.

The annualized income yield by security type for the three months ended December 31, 2016 and 2015 was as follows:

	For the three months ended December 31,
	2016		2015
Senior secured	6.3%		6.2%
One stop	7.8%		7.7%
Second lien	10.7%		9.6%
Subordinated debt	6.7%		5.1%
Subordinated notes in SLF(1)	8.5%		8.2%

75

---

(1)	SLF’s proceeds from the subordinated notes were utilized by SLF to invest in senior secured loans.

Annualized income yields on one stop and senior secured loans remained relatively stable for the three months ended December 31, 2016 compared to the three months ended December 31, 2015. Due to the limited number of second lien and subordinated debt investments, quarterly income yields on second lien and subordinated debt investments can be significantly impacted by the addition, subtraction or refinancing of one investment. The increase in the annualized income yield on second lien investments was driven by a contractual rate change on one investment representing 50% of the $19.0 million, at fair value, of second lien investments held at December 31, 2016. As of December 31, 2016, we have two second lien investments and two subordinated debt investments as shown in the Consolidated Schedule of Investments.

For additional details on investment yields and asset mix, refer to the “Liquidity and Capital Resources - Portfolio Composition, Investment Activity and Yield” section below.

Expenses

The following table summarizes our expenses:

		For the three months ended December 31,								Variances
		2016				2015				2016 vs. 2015
		(In thousands)
Interest and other debt financing expenses		$	6,757			$	5,482			$	1,275
Amortization of debt issuance costs		849				1,249				(400		)
Base management fee		5,837				5,314				523
Income Incentive Fee		1,611				407				1,204
Capital gain incentive fee accrued under GAAP		480				1,364				(884		)
Professional fees		580				731				(151		)
Administrative service fee		601				503				98
General and administrative expenses		171				149				22
Total expenses		$	16,886			$	15,199			$	1,687

Interest and other debt financing expenses increased by $1.3 million from the three months ended December 31, 2015 to the three months ended December 31, 2016 primarily due to an increase in the weighted average of outstanding borrowings from $805.8 million for the three months ended December 31, 2015 to $881.9 million for the three months ended December 31, 2016 and an increase in the average London Interbank Offered Rate, or LIBOR, which is the index that determines the interest rate on our floating rate liabilities. The increase in our debt was primarily driven by an increase in our use of debt under our SBA debentures through our SBICs, which had outstanding balances of $283.0 million as of December 31, 2016 and $225.0 million as of December 31, 2015, as well as under the senior secured revolving credit facility, or the Credit Facility, entered into by Golub Capital BDC Funding LLC, or Funding, our wholly-owned subsidiary, with Wells Fargo Securities, LLC, as administrative agent, and Wells Fargo Bank, N.A., as lender, which increased to an outstanding balance of $155.5 million as of December 31, 2016 from an outstanding balance of $123.1 million as of December 31, 2015. The effective annualized average interest rate on our outstanding debt increased slightly to 3.4% for the three months ended December 31, 2016 from 3.3% for the three months ended December 31, 2015 primarily due to the increase in LIBOR.

The base management fee increased as a result of a sequential increase in average assets from December 31, 2015 to December 31, 2016. The administrative service fee increased from the three months ended December 31, 2015 to the three months ended December 31, 2016 due to an increase in costs associated with servicing a growing investment portfolio.

The incentive fee payable under the Investment Advisory Agreement consists of two parts: (1) the income component, or the Income Incentive Fee, and (2) the capital gains component, or the Capital Gain Incentive Fee.

76

---

The Income Incentive Fee increased by $1.2 million from the three months ended December 31, 2015 to the three months ended December 31, 2016 primarily as a result of the $168.6 million increase in our average earning investment balance that resulted in an increase in our Pre-Incentive Fee Net Investment Income (as defined below). For the three months ended December 31, 2016, while still not fully through the catch-up provision of the Income Incentive Fee calculation, the Income Incentive Fee as a percentage of Pre-Incentive Fee Net Investment Income increased to 8.5% compared to 2.4% for the three months ended December 31, 2015. "Pre-Incentive Fee Net Investment Income” means 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 we receive from portfolio companies, but excluding fees for providing managerial assistance) accrued during the calendar quarter, minus operating expenses for the calendar quarter (including the base management fee, taxes, any expenses payable under the Investment Advisory Agreement and the Administration Agreement, any expenses of securitizations and any interest expense and dividends paid on any outstanding preferred stock, but excluding the incentive fee). Pre-Incentive Fee Net Investment Income includes, in the case of investments with a deferred interest feature such as market discount, debt instruments with PIK interest, preferred stock with PIK dividends and zero coupon securities, accrued income that we have not yet received in cash.

The Capital Gain Incentive Fee payable as calculated under the Investment Advisory Agreement for each of the three months ended December 31, 2016 and 2015 was $0. However, in accordance with generally accepted accounting principles in the United States of America, or GAAP, we are required to include the aggregate unrealized capital appreciation on investments in the calculation and accrue a capital gain incentive fee as if such unrealized capital appreciation were realized, even though such unrealized capital appreciation is not permitted to be considered in calculating the fee actually payable under the Investment Advisory Agreement.

The accrual for capital gain incentive fee under GAAP of $0.5 million, or $0.01 per share, and $1.4 million, or $0.03 per share, for the three months ended December 31, 2016 and 2015, respectively. The decrease in the accrual for capital gain incentive fee under GAAP for the three months ended December 31, 2016 from the three months ended December 31, 2015 was primarily the result of reduced net realized gains and unrealized appreciation of debt and equity investments that totaled $5.6 million for the three months ended December 31, 2015 compared to $2.0 million for the three months ended December 31, 2016.

For additional details on the liquidation of equity investments, refer to the “Net Realized and Unrealized Gains and Losses” section below.

The Administrator pays for certain expenses incurred by us. These expenses are subsequently reimbursed in cash. Total expenses reimbursed by us to the Administrator for the three months ended December 31, 2016 and 2015 were $0.6 million and $0.6 million, respectively.

As of December 31, 2016 and September 30, 2016, included in accounts payable and accrued expenses were $0.7 million and $0.6 million, respectively, for accrued expenses paid on behalf of us by the Administrator.

Excise Tax Expense

We have elected to be treated as a RIC under Subchapter M of the Code and operate in a manner so as to qualify for the tax treatment applicable to RICs. In order to be subject to tax as a RIC, we are required to meet certain source of income and asset diversification requirements, as well as timely distribute to our stockholders at least 90% of investment company taxable income, as defined by the Code, and determined without regard to any deduction for dividends paid for each tax year. We have made and intend to continue to make the requisite distributions to our stockholders that will generally relieve us from U.S. federal income taxes.

Depending on the level of taxable income earned in a tax year, we may choose to retain taxable income in excess of current year distributions into the next tax year in an amount less than what would trigger payments of federal income tax under Subchapter M of the Code. We may then be required to pay a 4% excise tax on such income. To the extent that we determine that our estimated current year annual taxable income may exceed estimated current year distributions, we accrue excise tax, if any, on estimated excess taxable income as taxable income is earned. For

77

---

the three months ended December 31, 2016 and 2015, we recorded a net expense of $10,000 and $302,000, respectively, for U.S. federal excise tax.

Net Realized and Unrealized Gains and Losses

The following table summarizes our net realized and unrealized gains (losses) for the periods presented:

	For the three months ended December 31,								Variances
	2016				2015				2016 vs. 2015
	(In thousands)
Net realized gain (loss) on investments	$	907			$	4,978			$	(4,071	)
Net realized gain (loss)	907				4,978				(4,071		)
Unrealized appreciation on investments	9,236				16,839				(7,603		)
Unrealized (depreciation) on investments	(7,614		)		(13,665		)		6,051
Unrealized (depreciation) on investments in SLF(1)	(498		)		(2,512		)		2,014
Net change in unrealized appreciation (depreciation) on    investments, investments in SLF, and secured borrowings	$	1,124			$	662			$	462

(1)	Unrealized (depreciation) on investments in SLF includes our investment in LLC equity interests in SLF.

For the three months ended December 31, 2016, we had a net realized gain of $0.9 million primarily due to the net realized gains on the sale of portfolio company investments to SLF and the sale of two equity investments.

For the three months ended December 31, 2016, we had $9.2 million in unrealized appreciation on 110 portfolio company investments, which was partially offset by $7.6 million in unrealized depreciation on 144 portfolio company investments. Unrealized appreciation during the three months ended December 31, 2016 resulted from an increase in fair value primarily due to the rise in market prices of portfolio company investments. Unrealized depreciation primarily resulted from the amortization of discounts, negative credit related adjustments that caused a reduction in fair value and the reversal of the net unrealized appreciation associated with the sales of portfolio company investments during the three months ended December 31, 2016.

For the three months ended December 31, 2016, we had $0.5 million in unrealized depreciation on our investment in SLF LLC equity interests, which was primarily driven by SLF's one non-accrual portfolio company investment.

For the three months ended December 31, 2015, we had a net realized gain of $5.0 million primarily due to the sale of, or capital gain distributions received from, three equity investments that were partially offset by the realized loss on the write off of one non-accrual portfolio company investment.

For the three months ended December 31, 2015, we had $16.8 million in unrealized appreciation on 102 portfolio company investments, which was offset by $13.7 million in unrealized depreciation on 131 portfolio company investments. Unrealized appreciation during the three months ended December 31, 2015 resulted from an increase in fair value primarily due to the rise in market prices of portfolio company investments and a reversal of prior period unrealized depreciation associated with the portfolio company investment write-off. Unrealized depreciation primarily resulted from the amortization of discounts, negative credit related adjustments that caused a reduction in fair value and the reversal of the net unrealized appreciation associated with the sales of portfolio company investments during the three months ended December 31, 2015.

For the three months ended December 31, 2015, we had $2.5 million in unrealized depreciation on our investment in SLF LLC equity interests. The unrealized depreciation on the SLF LLC equity interests was driven by negative credit-related adjustments associated with SLF’s investment portfolio. For the three months ended December 31, 2015, we had no unrealized appreciation or depreciation on our investment in SLF subordinated notes.

78

---

Liquidity and Capital Resources

For the three months ended December 31, 2016, we experienced a net decrease in cash and cash equivalents of $5.2 million. During the period, cash used in operating activities was $13.9 million, primarily as a result of fundings of portfolio investments of $122.7 million, partially offset by the proceeds from principal payments and sales of portfolio investments of $93.9 million. During the same period, cash provided by investment activities of $12.6 million was primarily driven by the decrease in restricted cash and cash equivalents. Lastly, cash used in financing activities was $3.9 million, primarily driven by repayments of debt of $111.5 million and distributions paid of $28.2 million that were partially offset by borrowings on debt of $136.3 million.

For the three months ended December 31, 2015, we experienced a net increase in cash and cash equivalents of $1.4 million. During the period, cash provided by operating activities was $23.0 million, primarily as a result of proceeds from principal payments and sales of portfolio investments of $171.4 million, partially offset by the funding of investments of $162.8 million and net investment income of $15.0 million. During the same period, cash used in investment activities of $2.2 million was driven by the increase in restricted cash and cash equivalents. Lastly, cash used in financing activities was $19.4 million, primarily driven by repayments of debt of $60.8 million and distributions paid of $15.1 million that were partially offset by borrowings on debt of $56.6 million.

As of December 31, 2016 and September 30, 2016, we had cash and cash equivalents of $5.7 million and $10.9 million, respectively. In addition, we had restricted cash and cash equivalents of $66.0 million and $78.6 million as of December 31, 2016 and September 30, 2016, respectively. Cash and cash equivalents are available to fund new investments, pay operating expenses and pay distributions. As of December 31, 2016, $51.9 million of our restricted cash and cash equivalents could be used to fund new investments that meet the investment guidelines established in the Debt Securitizations, which are described in further detail in Note 7 to our consolidated financial statements, and for the payment of interest expense on the notes issued in the Debt Securitizations. $5.3 million of such restricted cash and cash equivalents could be used to fund investments that meet the guidelines under the Credit Facility as well as for the payment of interest expense and revolving debt of the Credit Facility. As of December 31, 2016, $8.8 million of restricted cash and cash equivalents could be used to fund new investments that meet the regulatory and investment guidelines established by the SBA for our SBICs, which are described in further detail in Note 7 to our consolidated financial statements, and for interest expense and fees on our outstanding SBA debentures.

As of December 31, 2016, the Credit Facility allowed Funding to borrow up to $200.0 million at any one time outstanding, subject to leverage and borrowing base restrictions. As of December 31, 2016 and September 30, 2016, we had $155.5 million and $126.7 million outstanding under the Credit Facility, respectively. As of December 31, 2016 and September 30, 2016, subject to leverage and borrowing base restrictions, we had approximately $44.5 million and $73.3 million, respectively, of remaining commitments and $10.5 million and $30.8 million, respectively, of availability on the Credit Facility.

On June 22, 2016, we entered into an unsecured revolving credit facility with GC Advisors, or the Adviser Revolver, which permitted us to borrow up to $20.0 million at any one time outstanding. We entered into the Adviser Revolver in order to have the ability to borrow funds on a short-term basis and have in the past, and generally intend in the future, that borrowings under the Adviser Revolver will be repaid within the same quarter in which they are drawn. As of December 31, 2016 and September 30, 2016, we had no amounts outstanding on the Adviser Revolver.

On October 21, 2015, we terminated the $15.0 million revolving line of credit, or the Revolver, entered into by Golub Capital BDC Revolver Funding LLC, or Revolver Funding, our wholly-owned subsidiary, with PrivateBank and Trust Company. There were no borrowings outstanding on the Revolver at the time of termination and Revolver Funding was released of all obligations under the Revolver and all liens on the assets held by Revolver Funding collateralizing the Revolver were released.

On July 16, 2010, we completed the 2010 Debt Securitization, which was subsequently increased to $350.0 million.

79

---

On October 20, 2016, we further amended the 2010 Debt Securitization to, among other things, (a) refinance the issued Class A notes issued by the 2010 Issuer, or the 2010 Notes, by redeeming in full the $203.0 million Class A 2010 Notes and issuing new Class A-Refi 2010 Notes in an aggregate principal amount of $205.0 million that bear interest at a rate of three-month LIBOR plus 1.90%, (b) refinance the Class B Notes by redeeming in full the $12.0 million Class B 2010 Notes and issuing new Class B-Refi 2010 Notes in an aggregate principal amount of $10.0 million that bear interest at a rate of three-month LIBOR plus 2.40%, and (c) extend the reinvestment period applicable to the 2010 Issuer to July 20, 2018. Following the refinancing, Golub Capital BDC 2010-1 Holdings LLC, or Holdings, retained the Class B-Refi 2010 Notes.

As of December 31, 2016, the 2010 Notes consisted of $205.0 million of Class A-Refi 2010 Notes, which bear interest at a rate of three-month LIBOR plus 1.90%, $10.0 million of Class B-Refi 2010 Notes, which bear interest at a rate of three-month LIBOR plus 2.40%, and $135.0 million face amount of Subordinated 2010 Notes that do not bear interest. The Class A-Refi 2010 Notes are included in the December 31, 2016 consolidated statement of financial condition as debt of the Company and the Class B-Refi 2010 Notes and Subordinated 2010 Notes were eliminated in consolidation. As of September 30, 2016, the 2010 Notes consisted of $203.0 million of Class A 2010 Notes, which bore interest at a rate of three-month LIBOR plus 1.74%, $12.0 million of Class B 2010 Notes, which bore interest at a rate of three-month LIBOR plus 2.40%, and $135.0 million face amount of Subordinated 2010 Notes that do not bear interest. The Class A and Class B 2010 Notes are included in the September 30, 2016 consolidated statement of financial condition as debt of the Company and the Subordinated 2010 Notes were eliminated in consolidation. As of December 31, 2016 and September 30, 2016, we had outstanding debt under the 2010 Debt Securitization of $205.0 million and $215.0 million, respectively.

On June 5, 2014, we completed the 2014 Debt Securitization in which the 2014 Issuer issued an aggregate of $402.6 million of notes, or the 2014 Notes, including $191.0 million of Class A-1 2014 Notes, which bear interest at a rate of three-month LIBOR plus 1.75%, $20.0 million of Class A-2 2014 Notes, which bear interest at a rate of three-month LIBOR plus 1.95%, $35.0 million of Class B 2014 Notes, which bear interest at a rate of three-month LIBOR plus 2.50%, $37.5 million of Class C 2014 Notes, which bear interest at a rate of three-month LIBOR plus 3.50%, and $119.1 million of LLC equity interests in the 2014 Issuer that do not bear interest. We retained all of the Class C 2014 Notes and LLC equity interests in the 2014 Issuer totaling $37.5 million and $119.1 million, respectively. The Class A-1, Class A-2 and Class B 2014 Notes are included in the December 31, 2016 and September 30, 2016 consolidated statements of financial condition as our debt and the Class C 2014 Notes and LLC equity interests in the 2014 Issuer were eliminated in consolidation. As of December 31, 2016 and September 30, 2016, we had outstanding debt under the 2014 Debt Securitization of $246.0 million.

Under present SBIC regulations, the maximum amount of SBA-guaranteed debentures that may be issued by multiple licensees under common management is $350.0 million. The maximum amount that a single SBIC licensee may issue is $150.0 million. As of December 31, 2016, GC SBIC IV, L.P., or SBIC IV, and GC SBIC V, L.P., or SBIC V, had $150.0 million and $133.0 million of outstanding SBA-guaranteed debentures, respectively, that mature between March 2021 and September 2026, leaving incremental borrowing capacity of $17.0 million for SBIC V under present SBIC regulations. As of September 30, 2016, SBIC IV and SBIC V had $150.0 million and $127.0 million of outstanding SBA-guaranteed debentures, respectively, that mature between March 2021 and September 2026.

In accordance with the 1940 Act, with certain limited exceptions, we are only allowed to borrow amounts such that our asset coverage, as defined in the 1940 Act, is at least 200% after such borrowing. On September 13, 2011, we received exemptive relief from the SEC allowing us to modify the asset coverage requirement to exclude the SBA debentures from this calculation. As such, our ratio of total consolidated assets to outstanding indebtedness may be less than 200%. This provides us with increased investment flexibility but also increases our risks related to leverage. As of December 31, 2016, our asset coverage for borrowed amounts was 242.6% (excluding the SBA debentures).

As of December 31, 2016 and September 30, 2016, we had outstanding commitments to fund investments, excluding our investments in SLF, totaling $73.8 million and $81.4 million, respectively. These amounts may or may not be funded to the borrowing party now or in the future. The unfunded commitments relate to loans with

80

---

various maturity dates, but the entire amount was eligible for funding to the borrowers, subject to the terms of each loan’s respective credit agreement. As of December 31, 2016, we believe that we had sufficient assets and liquidity to adequately cover future obligations under our unfunded commitments based on historical rates of drawings upon unfunded commitments, cash and restricted cash balances that we maintain, availability under our Credit Facility and Adviser Revolver and ongoing principal repayments on debt investments. In addition, we generally hold some syndicated loans in larger portfolio companies that are salable over a relatively short period to generate cash.

Although we expect to fund the growth of our investment portfolio through the net proceeds from future securities offerings and through our DRIP as well as future borrowings, to the extent permitted by the 1940 Act, we cannot assure you that our efforts to raise capital will be successful. In addition to capital not being available, it also may not be available on favorable terms. To the extent we are not able to raise capital on what we believe are favorable terms, we will focus on optimizing returns by investing capital generated from repayments into new investments we believe are attractive from a risk/reward perspective. Furthermore, to the extent we are not able to raise capital and are at or near our targeted leverage ratios, we may receive smaller allocations, if any, on new investment opportunities under GC Advisors’ allocation policy and have, in the past, received such smaller allocations under similar circumstances.

Portfolio Composition, Investment Activity and Yield

As of December 31, 2016 and September 30, 2016, we had investments in 182 and 183 portfolio companies, respectively, with a total fair value of $1,587.5 million and $1,556.4 million, respectively, and had investments in SLF with a total fair value of $108.8 million and $104.2 million, respectively.

The following table shows the asset mix of our new investment commitments for the three months ended December 31, 2016 and 2015:

	For the three months ended December 31,
	2016							2015
	(In thousands)				Percentage of Commitments			(In thousands)				Percentage of Commitments
Senior secured	$	27,486			22.4	%		$	35,136			21.2	%
One stop	85,668				69.8			113,464				68.6
Subordinated debt	12				0.0		*	—				—
Subordinated notes of SLF(1)	5,457				4.4			6,168				3.7
LLC equity interests of SLF(1)	3,661				3.0			9,337				5.7
Equity securities	437				0.4			1,340				0.8
Total new investment commitments	$	122,721			100.0	%		$	165,445			100.0	%

^* Represents an amount less than 0.1%.

(1)	SLF’s proceeds from the subordinated notes and LLC equity interests were utilized by SLF to invest in senior secured loans. As of December 31, 2016, SLF had investments in senior secured loans to 61 different borrowers.

For the three months ended December 31, 2016 and 2015, we had approximately $56.8 million and $90.8 million, respectively, in proceeds from principal payments and return of capital distributions of portfolio companies, excluding $78.7 million of proceeds from the repayment in full and termination of our investment in subordinated notes of SLF. For the three months ended December 31, 2016 and 2015, we had sales of securities in 11 and 12 portfolio companies, respectively, aggregating approximately $37.1 million and $80.4 million, respectively, in net proceeds.

81

---

The following table shows the par, amortized cost and fair value of our portfolio of investments by asset class:

	As of December 31, 2016 (1)													As of September 30, 2016 (1)
	Par				Amortized Cost				Fair Value					Par				Amortized Cost				Fair Value
	(In thousands)
Senior secured:
Performing	$	170,901			$	168,872			$	169,886				$	163,380			$	161,536			$	162,693
Non-accrual (2)	1,438				1,433				(69		)	(3	)	1,438				1,433				156
One stop:
Performing	1,349,117				1,330,533				1,335,899					1,317,595				1,299,211				1,303,297
Non-accrual (2)	3,899				3,845				1,170					3,899				3,845				1,170
Second lien:
Performing	18,981				18,719				18,981					27,909				27,579				27,909
Non-accrual (2)	—				—				—					—				—				—
Subordinated debt:
Performing	1,763				1,763				1,411					1,750				1,750				1,427
Non-accrual (2)	—				—				—					—				—				—
Subordinated notes of SLF (4)(5)
Performing	—				—				—					77,301				77,301				77,301
Non-accrual (2)	—				—				—					—				—				—
LLC equity interests of SLF (4)(5)	N/A				113,689				108,779					N/A				31,339				26,927
Equity	N/A				45,885				60,245					N/A				46,179				59,732
Total	$	1,546,099			$	1,684,739			$	1,696,302				$	1,593,272			$	1,650,173			$	1,660,612

(1)	16 and 14 of our loans included a feature permitting a portion of the interest due on such loan to be PIK interest as of December 31, 2016 and September 30, 2016, respectively.

(2)	We refer to a loan as non-accrual when we cease recognizing interest income on the loan because we have stopped pursuing repayment of the loan or, in certain circumstances, it is past due 90 days or more on principal and interest or our management has reasonable doubt that principal or interest will be collected. See “— Critical Accounting Policies — Revenue Recognition.”

(3)	The negative fair value is the result of the unfunded commitment being valued below par.

(4)	On December 30, 2016, SLF issued a capital call in an aggregate amount of $89.9 million the proceeds of which were used to redeem in full the outstanding balance on the subordinated notes previously issued by SLF and terminate all remaining subordinated note commitments.

(5)	SLF's proceeds from the subordinated notes and LLC equity interest in SLF were utilized by SLF to invest in senior secured loans.

As of December 31, 2016 and September 30, 2016, the fair value of our debt investments as a percentage of the outstanding par value was 98.8% and 98.8%, respectively.

82

---

The following table shows the weighted average rate, spread over LIBOR of floating rate and fees of investments originated and the weighted average rate of sales and payoffs of portfolio companies during the three months ended December 31, 2016 and 2015:

	For the three months ended December 31,
	2016		2015
Weighted average rate of new investment fundings(1)	6.9%		6.7%
Weighted average spread over LIBOR of new floating rate investment fundings(1)	5.9%		5.7%
Weighted average fees of new investment fundings	1.6%		1.5%
Weighted average rate of sales and payoffs of portfolio investments(1)(2)	6.9%		7.3%
Weighted average annualized income yield (4)	7.7%		7.6%

(1)	Excludes subordinated note investments in SLF.

(2)	Excludes exits on investments on non-accrual status.

(3)	Represents income from interest, including subordinated note investment in SLF, and fees excluding amortization of capitalized fees and discounts divided by the average fair value of earning debt investments.

As of December 31, 2016, 99.5% and 99.5% of our debt portfolio at fair value and at amortized cost, respectively, had interest rate floors that limit the minimum applicable interest rates on such loans. As of September 30, 2016, 93.3% and 93.6% of our debt portfolio, including our investment in SLF subordinated notes which were not subject to an interest rate floor, at fair value and at amortized cost, respectively, had interest rate floors that limit the minimum applicable interest rates on such loans.

As of December 31, 2016, the portfolio median earnings before interest, taxes, depreciation and amortization, or EBITDA, for our portfolio companies (excluding SLF) was $26.1 million. The portfolio median EBITDA is based on the most recently reported trailing twelve-month EBITDA received from the portfolio company.

As part of the monitoring process, GC Advisors regularly assesses the risk profile of each of our investments and rates each of them based on an internal system developed by Golub Capital and its affiliates. This system is not generally accepted in our industry or used by our competitors. It is based on the following categories, which we refer to as GC Advisors’ internal performance ratings:

Internal Performance Ratings
Rating		Definition
5		Involves the least amount of risk in our portfolio. The borrower is performing above expectations, and the trends and risk factors are generally favorable.
4		Involves an acceptable level of risk that is similar to the risk at the time of origination. The borrower is generally performing as expected, and the risk factors are neutral to favorable.
3		Involves a borrower performing below expectations and indicates that the loan’s risk has increased somewhat since origination. The borrower may be out of compliance with debt covenants; however, loan payments are generally not past due.
2		Involves a borrower performing materially below expectations and indicates that the loan’s risk has increased materially since origination. In addition to the borrower being generally out of compliance with debt covenants, loan payments may be past due (but generally not more than 180 days past due).
1		Involves a borrower performing substantially below expectations and indicates that the loan’s risk has substantially increased since origination. Most or all of the debt covenants are out of compliance and payments are substantially delinquent. Loans rated 1 are not anticipated to be repaid in full and we will reduce the fair market value of the loan to the amount we anticipate will be recovered.

83

---

Our internal performance ratings do not constitute any rating of investments by a nationally recognized statistical rating organization or represent or reflect any third-party assessment of any of our investments.

For any investment rated 1, 2 or 3, GC Advisors will increase its monitoring intensity and prepare regular updates for the investment committee, summarizing current operating results and material impending events and suggesting recommended actions.

GC Advisors monitors and, when appropriate, changes the internal performance ratings assigned to each investment in our portfolio. In connection with our valuation process, GC Advisors and our board of directors review these internal performance ratings on a quarterly basis.

The following table shows the distribution of our investments on the 1 to 5 internal performance rating scale at fair value as of December 31, 2016 and September 30, 2016:

 

		December 31, 2016							September 30, 2016
Internal Performance Rating		Investments at Fair Value (In thousands)				Percentage of Total Investments			Investments at Fair Value (In thousands)				Percentage of Total Investments
5		$	75,633			4.5	%		$	93,768			5.7	%
4		1,406,965				82.9			1,380,274				83.1
3		196,001				11.6			176,464				10.6
2		17,772				1.0			9,950				0.6
1		(69		)	(1)	0.0	*		156				0.0	*
Total		$	1,696,302			100.0	%		$	1,660,612			100.0	%

*	Represents an amount less than 0.1%.

(1)	The negative fair value is the result of the unfunded commitment being valued below par.

 

Senior Loan Fund LLC

We co-invest with RGA Reinsurance Company, or RGA, in senior secured loans through SLF, an unconsolidated Delaware LLC. SLF is capitalized as transactions are completed and all portfolio and investment decisions in respect to SLF must be approved by the SLF investment committee consisting of two representatives of each of us and RGA (with unanimous approval required from (i) one representative of each of us and RGA or (ii) both representatives of each of us and RGA). SLF may cease making new investments upon notification of either member but operations will continue until all investments have been sold or paid-off in the normal course of business.

As of December 31, 2016, SLF is capitalized from LLC equity interest subscriptions from its members. On December 14, 2016, the SLF investment committee approved the recapitalization of the commitments of SLF’s members. On December 30, 2016, SLF’s members entered into additional LLC equity interest subscriptions totaling $160.0 million, SLF issued capital calls totaling $89.9 million to us and RGA and the subordinated notes previously issued by SLF were redeemed and terminated. As of December 31, 2016 and September 30, 2016, we and RGA owned 87.5% and 12.5%, respectively, of the LLC equity interests. SLF’s profits and losses are allocated to us and RGA in accordance with our respective ownership interests. As of September 30, 2016, we and RGA owned 87.5% and 12.5%, respectively, of the outstanding subordinated notes issued by SLF.

84

---

As of December 31, 2016 and September 30, 2016, SLF had the following commitments from its members:

	As of December 31, 2016								As of September 30, 2016
	Committed				Funded(1)(2)				Committed				Funded(1)(2)
	(Dollars in thousands)
Subordinated note commitments (3)	$	—			$	—			$	160,000			$	88,344
LLC equity commitments (3)	200,000				129,930				40,000				35,816
Total	$	200,000			$	129,930			$	200,000			$	124,160

(1)	Funded subordinated note commitments as of September 30, 2016 are presented net of repayments subject to recall. The subordinated note commitments were terminated as of December 30, 2016.

(2)	Funded LLC equity commitments are presented net of return of capital distributions subject to recall.

(3)	Commitments presented are combined for us and RGA.

As of December 31, 2016, the senior secured revolving credit facility, or, as amended, the SLF Credit Facility, which SLF entered into through its wholly-owned subsidiary, Senior Loan Fund II LLC, or SLF II, allows SLF II to borrow up to $300.0 million subject to leverage and borrowing base restrictions. The reinvestment period of the SLF Credit Facility ends May 12, 2017, and the stated maturity date is May 13, 2020. As of December 31, 2016 and September 30, 2016, SLF II had outstanding debt under the SLF Credit Facility of $220.6 million and $214.1 million, respectively.

Through the reinvestment period, the SLF Credit Facility bears interest at one-month LIBOR plus a rate between 1.75% and 2.25%, depending on the composition of the collateral asset portfolio, per annum. After the reinvestment period, the rate will reset to one-month LIBOR plus 2.75% per annum for the remaining term of the SLF Credit Facility.

As of December 31, 2016 and September 30, 2016, SLF had total assets at fair value of $345.0 million and $332.8 million, respectively. As of both December 31, 2016 and September 30, 2016, SLF had one portfolio company investment on non-accrual status and the total fair value of non-accrual loans was $5.7 million and $6.7 million, respectively. The portfolio companies in SLF are in industries and geographies similar to those in which we may invest directly. Additionally, as of December 31, 2016 and September 30, 2016, SLF had commitments to fund various undrawn revolving credit and delayed draw loans to its portfolio companies totaling $23.5 million and $24.1 million, respectively.

Below is a summary of SLF’s portfolio, followed by a listing of the individual loans in SLF’s portfolio as of December 31, 2016 and September 30, 2016:

	As of December 31, 2016				As of September 30, 2016
	(Dollars in thousands)
Senior secured loans (1)	$	342,140			$	331,473
Weighted average current interest rate on senior secured loans (2)	6.1		%		6.0		%
Number of borrowers in SLF	61				62
Largest portfolio company investment(1)	$	13,925			$	13,050
Total of five largest portfolio company investments(1)	$	62,008			$	61,118

(1)	At principal/par amount.

(2)	Computed as the (a) annual stated interest rate on accruing senior secured loans divided by (b) total senior secured loans at principal/par amount.

85

---

SLF Loan Portfolio as of December 31, 2016
Portfolio Company		Business Description		Investment Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
												(In thousands)
1A Smart Start LLC		Home and Office Furnishings, Housewares, and Durable Consumer		Senior loan		02/2022		5.8		%		$	2,110			$	2,110
Accellos, Inc. (3)		Diversified Conglomerate Service		Senior loan		07/2020		6.8				13,925				13,925
Advanced Pain Management Holdings, Inc.,		Healthcare, Education and Childcare		Senior loan		02/2018		6.3				466				452
Advanced Pain Management Holdings, Inc.,		Healthcare, Education and Childcare		Senior loan		02/2018		6.3				6,805				6,601
Aimbridge Hospitality, LLC (3)		Hotels, Motels, Inns, and Gaming		Senior loan		10/2018		5.8				5,011				5,011
American Seafoods Group LLC		Beverage, Food and Tobacco		Senior loan		08/2021		6.0				4,818				4,818
Argon Medical Devices, Inc.		Healthcare, Education and Childcare		Senior loan		12/2021		5.8				3,714				3,714
Arise Virtual Solutions, Inc. (3)		Telecommunications		Senior loan		12/2018		7.8				10,241				9,728
Atkins Nutritionals, Inc (3)		Beverage, Food and Tobacco		Senior loan		01/2019		6.3				5,664				5,664
Boot Barn, Inc.		Retail Stores		Senior loan		06/2021		5.5				10,640				10,640
Brandmuscle, Inc.		Printing and Publishing		Senior loan		12/2021		5.8				4,935				4,927
C.B. Fleet Company, Incorporated		Personal and Non-Durable Consumer Products		Senior loan		12/2021		5.8				7,594				7,594
Certara L.P. (3)		Healthcare, Education and Childcare		Senior loan		12/2018		7.3				8,285				8,285
Checkers Drive-In Restaurants, Inc.		Beverage, Food and Tobacco		Senior loan		01/2022		6.5				4,212				4,180
CLP Healthcare Services, Inc.		Healthcare, Education and Childcare		Senior loan		12/2020		6.3				4,362				4,362
CLP Healthcare Services, Inc.		Healthcare, Education and Childcare		Senior loan		12/2020		6.3				8,655				8,655
Community Veterinary Partners, LLC		Personal, Food and Miscellaneous Services		Senior loan		10/2021		6.5				41				41
Community Veterinary Partners, LLC		Personal, Food and Miscellaneous Services		Senior loan		10/2021		6.5				1,237				1,237
Community Veterinary Partners, LLC		Personal, Food and Miscellaneous Services		Senior loan		10/2021		6.6				2,460				2,460
CPI Buyer, LLC (Cole-Parmer) (3)		Healthcare, Education and Childcare		Senior loan		08/2021		5.5				5,791				5,791
Curo Health Services LLC (3)		Healthcare, Education and Childcare		Senior loan		02/2022		6.5				5,895				5,942
DentMall MSO, LLC (4)		Retail Stores		Senior loan		07/2019		6.1				1,076				576
DentMall MSO, LLC (4)		Retail Stores		Senior loan		07/2019		6.0				10,147				5,074
DISA Holdings Acquisition Subsidiary Corp.		Diversified Conglomerate Service		Senior loan		12/2020		5.5				160				128
DISA Holdings Acquisition Subsidiary Corp.		Diversified Conglomerate Service		Senior loan		12/2020		5.5				4,557				4,420
EAG, INC. (Evans Analytical Group)		Diversified Conglomerate Service		Senior loan		07/2018		5.3				2,080				2,080
Encore GC Acquisition, LLC		Healthcare, Education and Childcare		Senior loan		01/2020		6.5				4,761				4,761
Express Oil Change, LLC (3)		Retail Stores		Senior loan		12/2017		6.0				4,773				4,773
Extreme Reach Inc.		Broadcasting and Entertainment		Senior loan		02/2020		7.3				1,965				1,986
Federal-Mogul Corporation		Automobile		Senior loan		04/2021		4.8				1,915				1,901
Flexan, LLC (3)(5)		Chemicals, Plastics and Rubber		Senior loan		02/2020		N/A		(6)		—				(7		)
Flexan, LLC		Chemicals, Plastics and Rubber		Senior loan		02/2020		6.8				1,686				1,669
Flexan, LLC		Chemicals, Plastics and Rubber		Senior loan		02/2020		6.8				6,075				6,014
Harvey Tool Company, LLC		Diversified Conglomerate Manufacturing		Senior loan		03/2020		6.0				3,100				3,100
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.2				65				65
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.0				103				103
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.3				2,336				2,336
Joerns Healthcare, LLC (3)		Healthcare, Education and Childcare		Senior loan		05/2020		8.0				9,573				8,999
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		6.5				1,061				1,061
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		7.3				1,342				1,342
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		6.5				6,816				6,816
Loar Group Inc.		Aerospace and Defense		Senior loan		01/2022		5.8				2,227				2,227
Mediaocean LLC (5)		Diversified Conglomerate Service		Senior loan		08/2020		N/A		(6)		—				(1		)
Mediaocean LLC		Diversified Conglomerate Service		Senior loan		08/2022		5.8				3,129				3,129
Northwestern Management Services, LLC		Healthcare, Education and Childcare		Senior loan		10/2019		7.8				7				7
Northwestern Management Services, LLC		Healthcare, Education and Childcare		Senior loan		10/2019		6.5				50				50
Northwestern Management Services, LLC		Healthcare, Education and Childcare		Senior loan		10/2019		6.5				4,818				4,818

86

---

SLF Loan Portfolio as of December 31, 2016 – (continued)
Portfolio Company		Business Description		Investment Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
												(In thousands)
Paradigm DKD Group, LLC		Buildings and Real Estate		Senior loan		11/2018		5.8		%		$	90			$	76
Paradigm DKD Group, LLC		Buildings and Real Estate		Senior loan		11/2018		5.8				1,993				1,953
Pasternack Enterprises, Inc.		Diversified Conglomerate Manufacturing		Senior loan		05/2022		6.0				4,090				4,090
Payless ShoeSource, Inc.		Retail Stores		Senior loan		03/2021		5.0				1,950				1,032
Pentec Acquisition Sub, Inc.		Healthcare, Education and Childcare		Senior loan		05/2018		6.3				1,368				1,368
PetVet Care Centers LLC (3)(5)		Personal, Food and Miscellaneous Services		Senior loan		12/2019		N/A		(6)		—				(7		)
PetVet Care Centers LLC (3)		Personal, Food and Miscellaneous Services		Senior loan		12/2020		5.8				1,216				1,204
PetVet Care Centers LLC (3)		Personal, Food and Miscellaneous Services		Senior loan		12/2020		5.8				5,880				5,821
Polk Acquisition Corp.		Automobile		Senior loan		06/2022		7.3				35				35
Polk Acquisition Corp.		Automobile		Senior loan		06/2022		6.0				54				54
Polk Acquisition Corp.		Automobile		Senior loan		06/2022		6.0				4,722				4,722
PowerPlan Holdings, Inc. (3)		Utilities		Senior loan		02/2022		5.8				11,982				11,982
Premise Health Holding Corp. (3)		Healthcare, Education and Childcare		Senior loan		06/2020		5.5				11,861				11,861
Pyramid Healthcare, Inc.		Healthcare, Education and Childcare		Senior loan		08/2019		7.9				298				298
Pyramid Healthcare, Inc.		Healthcare, Education and Childcare		Senior loan		08/2019		6.8				9,813				9,813
R.G. Barry Corporation		Personal, Food and Miscellaneous Services		Senior loan		09/2019		6.0				5,680				5,623
Radiology Partners, Inc. (3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				509				509
Radiology Partners, Inc. (3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				600				600
Radiology Partners, Inc. (3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				7,852				7,852
Reliant Pro ReHab, LLC (3)		Healthcare, Education and Childcare		Senior loan		12/2017		6.0				3,316				3,316
RSC Acquisition, Inc.		Insurance		Senior loan		11/2020		5.6				3				3
RSC Acquisition, Inc. (3)		Insurance		Senior loan		11/2022		6.3				3,894				3,894
Rubio's Restaurants, Inc (3)		Beverage, Food and Tobacco		Senior loan		11/2018		6.0				5,031				5,031
Rug Doctor LLC		Personal and Non-Durable Consumer Products		Senior loan		06/2018		6.3				7,483				7,483
Saldon Holdings, Inc.		Diversified Conglomerate Service		Senior loan		09/2021		5.5				2,631				2,631
Sarnova HC, LLC		Healthcare, Education and Childcare		Senior loan		01/2022		5.8				3,712				3,712
SEI, Inc. (3)		Electronics		Senior loan		07/2021		5.8				8,689				8,689
Self Esteem Brands, LLC (3)		Leisure, Amusement, Motion Pictures and Entertainment		Senior loan		02/2020		5.0				6,033				6,033
Severin Acquisition, LLC (3)		Diversified Conglomerate Service		Senior loan		07/2021		5.9				4,869				4,846
Smashburger Finance LLC (5)		Beverage, Food and Tobacco		Senior loan		05/2018		N/A		(6)		—				(2		)
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				71				70
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				71				70
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				72				70
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				72				70
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				910				892
Southern Anesthesia and Surgical		Healthcare, Education and Childcare		Senior loan		11/2017		6.5				2,708				2,708
Tate's Bake Shop, Inc. (3)		Beverage, Food and Tobacco		Senior loan		08/2019		6.0				2,948				2,948
Teasdale Quality Foods, Inc.		Grocery		Senior loan		10/2020		5.3				4,582				4,567
Transaction Data Systems, Inc. (5)		Diversified Conglomerate Service		Senior loan		06/2020		N/A		(6)		—				(1		)
Transaction Data Systems, Inc.		Diversified Conglomerate Service		Senior loan		06/2021		6.3				7,449				7,406
W3 Co.		Oil and Gas		Senior loan		03/2020		5.8				2,917				2,455
Worldwide Express Operations, LLC		Cargo Transport		Senior loan		07/2019		6.0				100				100
Worldwide Express Operations, LLC		Cargo Transport		Senior loan		07/2019		6.0				4,839				4,839
Young Innovations, Inc. (3)(5)		Healthcare, Education and Childcare		Senior loan		01/2019		N/A		(6)		—				(4		)
Young Innovations, Inc. (3)		Healthcare, Education and Childcare		Senior loan		01/2019		6.0				3,795				3,757
Zest Holdings, LLC		Healthcare, Education and Childcare		Senior loan		08/2020		5.8				5,269				5,242
												$	342,140			$	333,275

87

---

(1)	Represents the weighted average annual current interest rate as of December 31, 2016. All interest rates are payable in cash.

(2)	Represents the fair value in accordance with ASC Topic 820 - Fair Value Measurement, or ASC Topic 820. The determination of such fair value is not included in our board of directors’ valuation process described elsewhere herein.

(3)	We also hold a portion of the first lien senior secured loan in this portfolio company.

(4)	Loan was on non-accrual status as of December 31, 2016, meaning that SLF has ceased recognizing interest income on the loan.

(5)	The negative fair value is the result of the unfunded commitment being valued below par.

(6)	The entire commitment was unfunded at December 31, 2016. As such, no interest is being earned on this investment.

88

---

SLF Loan Portfolio as of September 30, 2016
Portfolio Company		Business Description		Investment Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
												(In thousands)
1A Smart Start LLC(3)		Home and Office Furnishings, Housewares, and Durable Consumer		Senior loan		02/2022		5.8		%		$	2,116			$	2,111
ACTIVE Network, Inc.		Electronics		Senior loan		11/2020		5.5				1,945				1,938
Advanced Pain Management Holdings, Inc.		Healthcare, Education and Childcare		Senior loan		02/2018		6.3				6,805				6,601
Advanced Pain Management Holdings, Inc.		Healthcare, Education and Childcare		Senior loan		02/2018		6.3				466				452
Advanced Pain Management Holdings, Inc.(4)		Healthcare, Education and Childcare		Senior loan		02/2018		N/A		(5)		—				(35		)
Aimbridge Hospitality, LLC (3)		Hotels, Motels, Inns, and Gaming		Senior loan		10/2018		5.8				5,037				5,037
American Seafoods Group LLC		Beverage, Food and Tobacco		Senior loan		08/2021		6.0				4,818				4,806
Argon Medical Devices, Inc.		Healthcare, Education and Childcare		Senior loan		12/2021		5.8				3,895				3,895
Arise Virtual Solutions, Inc.(3)		Telecommunications		Senior loan		12/2018		7.8				10,804				10,264
Arise Virtual Solutions, Inc.(3)(4)		Telecommunications		Senior loan		12/2018		N/A		(5)		—				(28		)
Atkins Nutritionals, Inc.(3)		Beverage, Food and Tobacco		Senior loan		01/2019		6.3				5,664				5,664
BMC Software, Inc.		Electronics		Senior loan		09/2020		5.0				1,876				1,813
Boot Barn, Inc.		Retail Stores		Senior loan		06/2021		5.5				10,667				10,667
Brandmuscle, Inc.		Printing and Publishing		Senior loan		12/2021		5.8				4,948				4,938
C.B. Fleet Company, Incorporated		Personal and Non-Durable Consumer Products		Senior loan		12/2021		5.8				7,613				7,613
Checkers Drive-In Restaurants, Inc.		Beverage, Food and Tobacco		Senior loan		01/2022		6.5				4,460				4,427
CLP Healthcare Services, Inc.		Healthcare, Education and Childcare		Senior loan		12/2020		6.3				8,677				8,677
CLP Healthcare Services, Inc.		Healthcare, Education and Childcare		Senior loan		12/2020		6.3				4,373				4,373
Community Veterinary Partners, LLC		Personal, Food and Miscellaneous Services		Senior loan		10/2021		6.5				2,466				2,454
Community Veterinary Partners, LLC		Personal, Food and Miscellaneous Services		Senior loan		10/2021		6.5				1,240				1,234
CPI Buyer, LLC (Cole-Parmer)(3)		Healthcare, Education and Childcare		Senior loan		08/2021		5.5				5,805				5,776
Curo Health Services LLC(3)		Healthcare, Education and Childcare		Senior loan		02/2022		6.5				5,910				5,928
DentMall MSO, LLC(6)		Retail Stores		Senior loan		07/2019		6.0				10,147				6,088
DentMall MSO, LLC(6)		Retail Stores		Senior loan		07/2019		6.0				1,000				598
DISA Holdings Acquisition Subsidiary Corp.		Diversified Conglomerate Service		Senior loan		12/2020		5.5				4,568				4,431
DISA Holdings Acquisition Subsidiary Corp.		Diversified Conglomerate Service		Senior loan		12/2020		5.5				255				224
EAG, INC. (Evans Analytical Group)		Diversified Conglomerate Service		Senior loan		07/2017		5.0				2,113				2,113
Encore GC Acquisition, LLC(3)		Healthcare, Education and Childcare		Senior loan		01/2020		6.3				4,773				4,773
Encore GC Acquisition, LLC(3)		Healthcare, Education and Childcare		Senior loan		01/2020		7.8				164				164
Express Oil Change, LLC(3)		Retail Stores		Senior loan		12/2017		6.0				4,841				4,841
Extreme Reach Inc.		Broadcasting and Entertainment		Senior loan		02/2020		7.3				1,976				1,998
Federal-Mogul Corporation		Automobile		Senior loan		04/2021		4.8				3,920				3,799
Flexan, LLC		Chemicals, Plastics and Rubber		Senior loan		02/2020		6.3				6,090				6,090
Harvey Tool Company, LLC(3)		Diversified Conglomerate Manufacturing		Senior loan		03/2020		6.0				3,108				3,108
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.3				2,342				2,342
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.0				104				104
Jensen Hughes, Inc.		Diversified Conglomerate Service		Senior loan		12/2021		6.2				65				65
Joerns Healthcare, LLC(3)		Healthcare, Education and Childcare		Senior loan		05/2020		6.0				9,598				9,118
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		6.5				6,834				6,834
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		6.5				1,061				1,061
Julio & Sons Company		Beverage, Food and Tobacco		Senior loan		12/2018		6.5				596				596
K&N Engineering, Inc.(3)		Automobile		Senior loan		07/2019		6.8				3,781				3,781
K&N Engineering, Inc.(3)		Automobile		Senior loan		07/2019		5.3				179				179
Loar Group Inc.		Aerospace and Defense		Senior loan		01/2022		5.8				2,233				2,233
Mediaocean LLC(3)		Diversified Conglomerate Service		Senior loan		08/2022		5.8				3,137				3,137
Northwestern Management Services, LLC(3)		Healthcare, Education and Childcare		Senior loan		10/2019		6.5				4,288				4,224

89

---

SLF Loan Portfolio as of September 30, 2016 – (continued)
Portfolio Company		Business Description		Investment Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
												(In thousands)
Northwestern Management Services, LLC(3)		Healthcare, Education and Childcare		Senior loan		10/2019		6.5		%		$	470			$	463
Northwestern Management Services, LLC(3)		Healthcare, Education and Childcare		Senior loan		10/2019		7.5				1				1
Paradigm DKD Group, LLC		Buildings and Real Estate		Senior loan		11/2018		6.5				1,998				1,958
Paradigm DKD Group, LLC		Buildings and Real Estate		Senior loan		11/2018		6.7				180				166
Pasternack Enterprises, Inc. and Fairview Microwave, Inc(3)		Diversified Conglomerate Manufacturing		Senior loan		05/2022		6.0				1,640				1,623
Payless ShoeSource, Inc.		Retail Stores		Senior loan		03/2021		5.0				1,955				1,163
Pentec Acquisition Sub, Inc.		Healthcare, Education and Childcare		Senior loan		05/2018		6.3				1,419				1,419
PetVet Care Centers LLC(3)		Personal, Food and Miscellaneous Services		Senior loan		12/2020		5.8				5,895				5,895
PetVet Care Centers LLC(3)		Personal, Food and Miscellaneous Services		Senior loan		12/2020		5.8				1,219				1,219
PowerPlan Holdings, Inc.(3)		Utilities		Senior loan		02/2022		5.8				11,994				11,994
PPT Management, LLC		Healthcare, Education and Childcare		Senior loan		04/2020		6.0				13,026				13,026
PPT Management, LLC		Healthcare, Education and Childcare		Senior loan		04/2020		6.0				10				10
Premise Health Holding Corp.(3)		Healthcare, Education and Childcare		Senior loan		06/2020		5.5				11,891				11,891
Pyramid Healthcare, Inc.(3)		Healthcare, Education and Childcare		Senior loan		08/2019		6.8				8,354				8,354
Pyramid Healthcare, Inc.		Healthcare, Education and Childcare		Senior loan		08/2019		7.8				373				373
R.G. Barry Corporation		Personal, Food and Miscellaneous Services		Senior loan		09/2019		6.0				5,880				5,821
Radiology Partners, Inc.(3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				7,072				7,001
Radiology Partners, Inc.(3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				801				792
Radiology Partners, Inc.(3)		Healthcare, Education and Childcare		Senior loan		09/2020		6.5				510				505
Radiology Partners, Inc.(3)(4)		Healthcare, Education and Childcare		Senior loan		09/2020		N/A		(5)		—				(6		)
Radiology Partners, Inc.(3)(4)		Healthcare, Education and Childcare		Senior loan		09/2020		N/A		(5)		—				(3		)
Reliant Pro ReHab, LLC(3)		Healthcare, Education and Childcare		Senior loan		12/2017		6.0				3,337				3,337
RSC Acquisition, Inc.(3)		Insurance		Senior loan		11/2022		6.3				3,732				3,732
RSC Acquisition, Inc.(3)		Insurance		Senior loan		11/2022		6.3				172				172
RSC Acquisition, Inc.		Insurance		Senior loan		11/2020		6.8				33				33
Rubio's Restaurants, Inc.(3)		Beverage, Food and Tobacco		Senior loan		11/2018		6.0				5,044				5,044
Rug Doctor LLC		Personal and Non-Durable Consumer Products		Senior loan		06/2018		6.3				7,780				7,780
Saldon Holdings, Inc.		Diversified Conglomerate Service		Senior loan		09/2021		5.5				2,718				2,718
Sarnova HC, LLC		Healthcare, Education and Childcare		Senior loan		01/2022		5.8				3,722				3,722
SEI, Inc.		Electronics		Senior loan		07/2021		5.8				8,711				8,711
Self Esteem Brands, LLC(3)		Leisure, Amusement, Motion Pictures and Entertainment		Senior loan		02/2020		5.0				6,342				6,342
Severin Acquisition, LLC(3)		Diversified Conglomerate Service		Senior loan		07/2021		5.9				4,882				4,858
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				951				932
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				75				74
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				75				73
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				75				73
Smashburger Finance LLC		Beverage, Food and Tobacco		Senior loan		05/2018		6.8				75				73
Smashburger Finance LLC(4)		Beverage, Food and Tobacco		Senior loan		05/2018		N/A		(5)		—				(2		)
Systems Maintenance Services Holding, Inc.(3)		Electronics		Senior loan		10/2019		5.0				2,396				2,396
Tate's Bake Shop, Inc.(3)		Beverage, Food and Tobacco		Senior loan		08/2019		6.0				2,955				2,955
Teasdale Quality Foods, Inc.		Grocery		Senior loan		10/2020		5.3				4,582				4,566
Transaction Data Systems, Inc.(3)		Diversified Conglomerate Service		Senior loan		06/2021		6.3				5,260				5,260
Transaction Data Systems, Inc.		Diversified Conglomerate Service		Senior loan		06/2020		5.5				9				8
W3 Co.		Oil and Gas		Senior loan		03/2020		5.8				2,924				2,295
Worldwide Express Operations, LLC		Cargo Transport		Senior loan		07/2019		6.0				4,869				4,869
Worldwide Express Operations, LLC		Cargo Transport		Senior loan		07/2019		6.0				100				100
Young Innovations, Inc.(3)		Healthcare, Education and Childcare		Senior loan		01/2019		5.3				3,804				3,818

90

---

SLF Loan Portfolio as of September 30, 2016 – (continued)
Portfolio Company		Business Description		Investment Type		Maturity Date		Current Interest Rate(1)				Principal/ Par Amount				Fair Value(2)
												(In thousands)
Young Innovations, Inc.(3)		Healthcare, Education and Childcare		Senior loan		01/2018		6.8		%		$	122			$	118
Zest Holdings, LLC		Healthcare, Education and Childcare		Senior loan		08/2020		5.8				5,282				5,282
												$	331,473			$	323,510

(1)	Represents the weighted average annual current interest rate as of September 30, 2016. All interest rates are payable in cash.

(2)	Represents the fair value in accordance with ASC Topic 820. The determination of such fair value is not included in our board of directors’ valuation process described elsewhere herein.

(3)	We also hold a portion of the first lien senior secured loan in this portfolio company.

(4)	The negative fair value is the result of the unfunded commitment being valued below par.

(5)	The entire commitment was unfunded at September 30, 2016. As such, no interest is being earned on this investment.

(6)	Loan was on non-accrual status as of September 30, 2016, meaning that SLF has ceased recognizing interest income on the loan.

As of December 31, 2016, we have committed to fund $175.0 million of LLC equity interest subscriptions to SLF. As of December 31, 2016 and September 30, 2016, $113.7 million and $31.3 million of our LLC equity interest subscriptions to SLF had been called and contributed, net of return of capital distributions subject to recall. For the three months ended December 31, 2016 and 2015, we received $0.7 million and $0.8 million in dividend income from the SLF LLC equity interests, respectively.

As of September 30, 2016, the amortized cost, net of principal repayments that were subject to recall, and fair value of the subordinated notes held by us was $77.3 million and $77.3 million, respectively. As of September 30, 2016, the subordinated notes paid a weighted average interest rate of three-month LIBOR plus 8.0%. For the three months ended December 31, 2016 and 2015, the Company earned interest income on the subordinated notes of $1.6 million and $1.6 million, respectively.

For the three months ended December 31, 2016 and 2015, we earned an annualized total return on our weighted average capital invested in SLF of 7.1% and (0.4)%, respectively. The annualized total return on weighted average capital invested is calculated by dividing total income earned on our investments in SLF by the combined daily average of our investments in (1) the principal of the SLF subordinated notes, if any, and (2) the NAV of the SLF LLC equity interests.

91

---

Below is certain summarized financial information for SLF as of December 31, 2016 and September 30, 2016 and for the three months ended December 31, 2016 and 2015:

	December 31, 2016				September 30, 2016
	(In thousands)
Selected Balance Sheet Information, at fair value
Investments, at fair value	$	333,275			$	323,510
Cash and other assets	7,892				7,281
Receivable from investments sold	3,843				1,995
Total assets	$	345,010			$	332,786
Senior credit facility	$	220,600			$	214,050
Unamortized debt issuance costs	(563		)		(949		)
Other liabilities	654				567
Total liabilities	220,691				213,668
Subordinated notes and members’ equity	124,319				119,118
Total liabilities and members' equity	$	345,010			$	332,786

	Three months ended December 31,
	2016				2015
	(In thousands)
Selected Statement of Operations Information:
Interest income	$	5,190			$	5,355
Total investment income	5,190				5,355
Interest expense	3,884				3,719
Administrative service fee	127				85
Other expenses	33				35
Total expenses	4,044				3,839
Net investment income	1,146				1,516
Net change in unrealized appreciation (depreciation)        on investments and subordinated notes	(862		)		(3,501		)
Net increase (decrease) in net assets	$	284			$	(1,985	)

SLF elected to fair value the subordinated notes, prior to their termination, issued to us and RGA under ASC Topic 825 — Financial Instruments, or ASC Topic 825. The subordinated notes were valued by calculating the net present value of the future expected cash flow streams using an appropriate risk-adjusted discount rate model. For each of the three months ended December 31, 2016 and 2015, SLF did not recognize unrealized appreciation or depreciation on the subordinated notes.

As of December 31, 2016, SLF had no subordinated notes outstanding. As of September 30, 2016, SLF had $88.3 million of aggregate contractual principal amounts of subordinated notes outstanding for which the fair value option was elected with a fair value and carrying value of $88.3 million.

92

---

Contractual Obligations and Off-Balance Sheet Arrangements

A summary of our significant contractual payment obligations as of December 31, 2016 is as follows:

	Payments Due by Period (In millions)
	Total				Less Than 1 Year				1 – 3 Years				3 – 5 Years				More Than 5 Years
2010 Debt Securitization	$	205.0			$	—			$	—			$	—			$	205.0
2014 Debt Securitization	246.0				—				—				—				246.0
SBA debentures	283.0				—				—				55.3				227.7
Credit Facility	155.5				—				—				155.5				—
Adviser Revolver	—				—				—				—				—
Unfunded commitments (1)	73.3				73.3				—				—				—
Total contractual obligations (2)	$	962.8			$	73.3			$	—			$	210.8			$	678.7

(1)

Unfunded commitments represent unfunded commitments to fund investments, excluding our investments in SLF, as of December 31, 2016. These amounts may or may not be funded to the borrowing party now or in the future. The unfunded commitments relate to loans with various maturity dates, but we are showing this amount in the less than one year category as this entire amount was eligible for funding to the borrowers as of December 31, 2016, subject to the terms of each loan’s respective credit agreement.

(2)	Total contractual obligations exclude $0.5 million of secured borrowings.

We may become a party to financial instruments with off-balance sheet risk in the normal course of our business to meet the financial needs of our portfolio companies. These instruments may include commitments to extend credit and involve, to varying degrees, elements of liquidity and credit risk in excess of the amount recognized in the balance sheet. As of December 31, 2016 and September 30, 2016, we had outstanding commitments to fund investments totaling $73.3 million and $81.4 million, respectively. We have commitments of up to $61.3 million and $66.4 million to SLF as of December 31, 2016 and September 30, 2016, respectively, that may be contributed primarily for the purpose of funding new investments approved by the SLF investment committee.

We have certain contracts under which we have material future commitments. We have entered into the Investment Advisory Agreement with GC Advisors in accordance with the 1940 Act. Under the Investment Advisory Agreement, GC Advisors provides us with investment advisory and management services.

Under the Administration Agreement, the Administrator furnishes us with office facilities and equipment, provides us with clerical, bookkeeping and record keeping services at such facilities and provides us with other administrative services necessary to conduct our day-to-day operations. The Administrator also provides on our behalf managerial assistance to those portfolio companies to which we are required to offer to provide such assistance.

If any of the contractual obligations discussed above are terminated, our costs under any new agreements that we enter into may increase. In addition, we would likely incur significant time and expense in locating alternative parties to provide the services we receive under our Investment Advisory Agreement and our Administration Agreement. Any new investment advisory agreement would also be subject to approval by our stockholders.

Distributions

We intend to make quarterly distributions to our stockholders as determined by our board of directors. For additional details on distributions, see “Income taxes” in Note 2 to our consolidated financial statements.

We may not be able to achieve operating results that will allow us to make distributions at a specific level or to increase the amount of our distributions from time to time. In addition, we may be limited in our ability to make distributions due to the asset coverage requirements applicable to us as a business development company under the 1940 Act. If we do not distribute a certain percentage of our income annually, we will suffer adverse U.S. federal

93

---

income tax consequences, including the possible loss of our ability to be subject to tax as a RIC. We cannot assure stockholders that they will receive any distributions.

Because federal income tax regulations differ from GAAP, distributions in accordance with tax regulations may differ from net investment income and realized gains recognized for financial reporting purposes. Differences may be permanent or temporary. Permanent differences are reclassified within capital accounts in the financial statements to reflect their tax character. For example, permanent differences in classification may result from the treatment of distributions paid from short-term gains as ordinary income dividends for tax purposes. Temporary differences arise when certain items of income, expense, gain or loss are recognized at some time in the future.

To the extent our taxable earnings fall below the total amount of our distributions for any tax year, a portion of those distributions may be deemed a return of capital to our stockholders for U.S. federal income tax purposes. Thus, the source of a distribution to our stockholders may be the original capital invested by the stockholder rather than our income or gains. Stockholders should read any written disclosure accompanying a dividend payment carefully and should not assume that the source of any distribution is our ordinary income or gains.

We have adopted an “opt out” dividend reinvestment plan for our common stockholders. As a result, if we declare a distribution, our stockholders’ cash distributions will be automatically reinvested in additional shares of our common stock unless a stockholder specifically “opts out” of our dividend reinvestment plan. If a stockholder opts out, that stockholder will receive cash distributions. Although distributions paid in the form of additional shares of our common stock will generally be subject to U.S. federal, state and local taxes in the same manner as cash distributions, stockholders participating in our dividend reinvestment plan will not receive any corresponding cash distributions with which to pay any such applicable taxes.

Related Party Transactions

We have entered into a number of business relationships with affiliated or related parties, including the following:

•	We entered into the Investment Advisory Agreement with GC Advisors. Mr. Lawrence Golub, our chairman, is a manager of GC Advisors, and Mr. David Golub, our chief executive officer, is a manager of GC Advisors, and each of Messrs. Lawrence Golub and David Golub owns an indirect pecuniary interest in GC Advisors.

•	Golub Capital LLC provides, and other affiliates of Golub Capital have historically provided, us with the office facilities and administrative services necessary to conduct day-to-day operations pursuant to our Administration Agreement.

•	We have entered into a license agreement with Golub Capital LLC, pursuant to which Golub Capital LLC has granted us a non-exclusive, royalty-free license to use the name “Golub Capital.”

•

Under the Staffing Agreement, Golub Capital LLC has agreed to provide GC Advisors with the resources necessary to fulfill its obligations under the Investment Advisory Agreement. The Staffing Agreement provides that Golub Capital LLC will make available to GC Advisors experienced investment professionals and provide access to the senior investment personnel of Golub Capital LLC for purposes of evaluating, negotiating, structuring, closing and monitoring our investments. The Staffing Agreement also includes a commitment that the members of GC Advisors’ investment committee will serve in such capacity. Services under the Staffing Agreement are provided on a direct cost reimbursement basis. We are not a party to the Staffing Agreement.

•	GC Advisors serves as collateral manager to the 2010 Issuer and the 2014 Issuer under the 2010 Collateral Management Agreement and 2014 Collateral Management Agreement, respectively, and receives a fee for providing these services that is offset against the base management fee payable by us under the Investment Advisory Agreement.

94

---

•	We have entered into the Adviser Revolver with GC Advisors in order to have the ability to borrow funds on a short-term basis.

•

During calendar year 2016, the Golub Capital Employee Grant Program Rabbi Trust, or the Trust, purchased approximately $1.5 million of shares, or 95,035 shares, of our common stock, for the purpose of awarding incentive compensation to employees of Golub Capital. During calendar year 2015, the Trust purchased approximately $16.0 million of shares, or 952,051 shares, of our common stock, for the purpose of awarding incentive compensation to employees of Golub Capital. During calendar year 2014, the Trust purchased approximately $14.5 million of shares, or 835,271 shares, of our common stock, for the purpose of awarding incentive compensation to employees of Golub Capital.

GC Advisors also sponsors or manages, and may in the future sponsor or manage, other investment funds, accounts or investment vehicles (together referred to as “accounts”) that have investment mandates that are similar, in whole and in part, with ours. For example, GC Advisors presently serves as the investment adviser to Golub Capital Investment Corporation, an unlisted business development company that primarily focuses on investing in senior secured and one stop loans. In addition, our officers and directors serve in similar capacities for Golub Capital Investment Corporation. GC Advisors and its affiliates may determine that an investment is appropriate for us and for one or more of those other accounts. In such event, depending on the availability of such investment and other appropriate factors, and pursuant to GC Advisors’ allocation policy, GC Advisors or its affiliates may determine that we should invest side-by-side with one or more other accounts. We do not intend to make any investments if they are not permitted by applicable law and interpretive positions of the SEC and its staff, or if they are inconsistent with GC Advisors’ allocation procedures.

In addition, we have adopted a formal code of ethics that governs the conduct of our and GC Advisors’ officers, directors and employees. Our officers and directors also remain subject to the duties imposed by both the 1940 Act and the General Corporation Law of the State of Delaware.

Critical Accounting Policies

The preparation of financial statements and related disclosures in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the periods reported. Actual results could materially differ from those estimates. We have identified the following items as critical accounting policies.

Fair Value Measurements

We value investments for which market quotations are readily available at their market quotations. However, a readily available market value is not expected to exist for many of the investments in our portfolio, and we value these portfolio investments at fair value as determined in good faith by our board of directors under our valuation policy and process.

Valuation methods may include comparisons of the portfolio companies to peer companies that are public, determination of the enterprise value of a portfolio company, discounted cash flow analysis and a market interest rate approach. The factors that are taken into account in fair value pricing investments include: available current market data, including relevant and applicable market trading and transaction comparables; applicable market yields and multiples; security covenants; call protection provisions; information rights; the nature and realizable value of any collateral; the portfolio company’s ability to make payments, its earnings and discounted cash flows and the markets in which it does business; comparisons of financial ratios of peer companies that are public; comparable merger and acquisition transactions; and the principal market and enterprise values. When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, we will consider the pricing indicated by the external event to corroborate the private equity valuation. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the investments may differ

95

---

significantly from the values that would have been used had a readily available market value existed for such investments and may differ materially from values that may ultimately be received or settled.

Our board of directors is ultimately and solely responsible for determining, in good faith, the fair value of investments that are not publicly traded, whose market prices are not readily available on a quarterly basis or any other situation where portfolio investments require a fair value determination.

With respect to investments for which market quotations are not readily available, our board of directors undertakes a multi-step valuation process each quarter, as described below:

•	Our quarterly valuation process begins with each portfolio company investment being initially valued by the investment professionals of GC Advisors responsible for credit monitoring.

•	Preliminary valuation conclusions are then documented and discussed with our senior management and GC Advisors.

•	The audit committee of our board of directors reviews these preliminary valuations.

•	At least once annually, the valuation for each portfolio investment is reviewed by an independent valuation firm.

•	The board of directors discusses valuations and determines the fair value of each investment in our portfolio in good faith.

Determination of fair values involves subjective judgments and estimates. Under current accounting standards, the notes to our consolidated financial statements refer to the uncertainty with respect to the possible effect of such valuations, and any change in such valuations, on our consolidated financial statements.

We follow ASC Topic 820 for measuring fair value. Fair value is the price that would be received in the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters, or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation models involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the assets or liabilities or market and the assets’ or liabilities’ complexity. Our fair value analysis includes an analysis of the value of any unfunded loan commitments. Assets and liabilities are categorized for disclosure purposes based upon the level of judgment associated with the inputs used to measure their value. The valuation hierarchical levels are based upon the transparency of the inputs to the valuation of the asset or liability as of the measurement date. The three levels are defined as follows:

Level 1: Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.

Level 2: Inputs include quoted prices for similar assets or liabilities in active markets and inputs that are observable for the assets or liabilities, either directly or indirectly, for substantially the full term of the assets or liabilities.

Level 3: Inputs include significant unobservable inputs for the assets or liabilities and include situations where there is little, if any, market activity for the assets or liabilities. The inputs into the determination of fair value are based upon the best information available and may require significant management judgment or estimation.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an asset’s or a liability’s categorization within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and we consider factors specific to the asset or liability. We assess the levels of assets and liabilities at each measurement date, and transfers between levels are recognized on the actual date of the event or change in circumstances that caused the transfers. There were no transfers among Level 1, 2 and 3 of the fair value hierarchy for assets and liabilities during the three months ended December 31, 2016 and 2015. The following section describes the valuation techniques used by us to measure different assets and liabilities at fair value and includes the level within the fair value hierarchy in which the assets and liabilities are categorized.

96

---

Valuation of Investments

Level 1 investments are valued using quoted market prices. Level 2 investments are valued using market consensus prices that are corroborated by observable market data and quoted market prices for similar assets and liabilities. Level 3 investments are valued at fair value as determined in good faith by our board of directors, based on input of management, the audit committee and independent valuation firms that have been engaged at the direction of our board of directors to assist in the valuation of each portfolio investment without a readily available market quotation at least once during a trailing twelve-month period under a valuation policy and a consistently applied valuation process. This valuation process is conducted at the end of each fiscal quarter, with approximately 25% (based on the number of portfolio companies) of our valuations of debt and equity investments without readily available market quotations subject to review by an independent valuation firm. As of December 31, 2016 and September 30, 2016, with the exception of money market funds included in cash and cash equivalents and restricted cash and cash equivalents (Level 1 investments) and investments measured at fair value using the NAV, were valued using Level 3 inputs of the fair value hierarchy.

When determining fair value of Level 3 debt and equity investments, we may take into account the following factors, where relevant: the enterprise value of a portfolio company, the nature and realizable value of any collateral, the portfolio company’s ability to make payments and its earnings and discounted cash flows, the markets in which the portfolio company does business, 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 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, we 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, we use a market interest rate yield analysis to determine fair value.

In addition, for certain debt investments, we may base our valuation on indicative bid and ask prices provided by an independent third party pricing service. Bid prices reflect the highest price that we and others may be willing to pay. Ask prices represent the lowest price that we and others may be willing to accept. We generally use the midpoint of the bid/ask range as our best estimate of fair value of such investment.

Due to the inherent uncertainty of determining the fair value of Level 3 investments that do not have a readily available market value, the fair value of the investments may differ significantly from the values that would have been used had a market existed for such investments and may differ materially from the values that may ultimately be received or settled. Further, such investments are generally subject to legal and other restrictions or otherwise are less liquid than publicly traded instruments. If we were required to liquidate a portfolio investment in a forced or liquidation sale, we may realize significantly less than the value at which such investment had previously been recorded.

Our investments are subject to market risk. Market risk is the potential for changes in the value due to market changes. Market risk is directly impacted by the volatility and liquidity in the markets in which the investments are traded.

Valuation of Secured Borrowings

We have elected the fair value option under ASC Topic 825 relating to accounting for debt obligations at their fair value for our secured borrowings which arise due to partial loan sales that do not meet the criteria for sale treatment under ASC Topic 860. All secured borrowings as of December 31, 2016 and September 30, 2016 were valued using Level 3 inputs under the fair value hierarchy, and our approach to determining fair value of Level 3 secured borrowings is consistent with our approach to determining fair value of the Level 3 investments that are associated with these secured borrowings as previously described.

97

---

Valuation of Other Financial Assets and Liabilities

Fair value of our debt is estimated using Level 3 inputs by discounting remaining payments using comparable market rates or market quotes for similar instruments at the measurement date, if available.

Revenue Recognition:

Our revenue recognition policies are as follows:

Investments and Related Investment Income: Interest income is accrued based upon the outstanding principal amount and contractual interest terms of debt investments. Premiums, discounts, and origination fees are amortized or accreted into interest income over the life of the respective debt investment. For investments with contractual PIK interest, which represents contractual interest accrued and added to the principal balance that generally becomes due at maturity, we do not accrue PIK interest if the portfolio company valuation indicates that the PIK interest is not likely to be collectible. In addition, we may generate revenue in the form of amendment, structuring or due diligence fees, fees for providing managerial assistance, consulting fees and prepayment premiums on loans and record these fees as fee income when received. Loan origination fees, original issues discount and market discount or premium are capitalized, and we accrete or amortize such amounts as interest income. We record prepayment premiums on loans as fee income. Dividend income on preferred 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 record date for private portfolio companies or on the ex-dividend date for publicly traded portfolio companies. Distributions received from LLC and limited partnership, or LP, investments are evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, we will not record distributions from equity investments in LLCs and LPs as dividend income unless there 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.

We account for investment transactions on a trade-date basis. Realized gains or losses on investments are measured by the difference between the net proceeds from the disposition and the cost basis of investment, without regard to unrealized gains or losses previously recognized. We report changes in fair value of investments from the prior period that is measured at fair value as a component of the net change in unrealized appreciation (depreciation) on investments in our consolidated statements of operations.

Non-accrual: Loans may be left on accrual status during the period we are pursuing repayment of the loan. Management reviews all loans that become past due 90 days or more on principal and interest or when there is reasonable doubt that principal or interest will be collected for possible placement on non-accrual status. We generally reverse accrued interest when a loan is placed on non-accrual. Additionally, any original issue discount and market discount are no longer accreted to interest income as of the date the 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 management’s judgment. We restore non-accrual loans to accrual status when past due principal and interest is paid and, in our management’s judgment, are likely to remain current. The total fair value of our non-accrual loans was $1.1 million as of December 31, 2016 and $1.3 million as of September 30, 2016.

Partial loan sales: We follow the guidance in ASC Topic 860, 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 our 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.

Income taxes: See “Consolidated Results of Operations - Expenses - Excise Tax Expense.”

98

---

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We are subject to financial market risks, including changes in interest rates. Many of the loans in our portfolio have floating interest rates, and we expect that our loans in the future may also have floating interest rates. These loans are usually based on a floating LIBOR and typically have interest rate reset provisions that adjust applicable interest rates under such loans to current market rates on a quarterly basis. The loans that are subject to the floating LIBOR rates are also subject to a minimum base rate, or floor, that we charge on our loans if the current market rates are below the respective floors. As of December 31, 2016 and September 30, 2016, the weighted average LIBOR floor on the loans subject to floating interest rates was 1.03% and 1.04%, respectively. Prior to their redemption on October 20, 2016, the Class A 2010 Notes issued as part of the 2010 Debt Securitization had floating interest rate provisions based on three-month LIBOR that resets quarterly as do the Class A-Refi 2010 Notes issued in connection with the refinancing of the 2010 Debt Securitization. In addition, Class A-1, A-2 and B 2014 Notes issued as part of the 2014 Debt Securitization have floating interest rate provisions based on three-month LIBOR that reset quarterly and the Credit Facility has a floating interest rate provision based on one-month LIBOR that resets daily. As of each of December 31, 2016 and September 30, 2016, the weighted average LIBOR floor on the secured borrowings, which reset quarterly, was 1.00%. We expect that other credit facilities into which we enter in the future may have floating interest rate provisions.

Assuming that the interim and unaudited consolidated statement of financial condition as of December 31, 2016

were to remain constant and that we took no actions to alter interest rate sensitivity as of such date, the following table shows the annualized impact of hypothetical base rate changes in interest rates.

Change in interest rates		Increase (decrease) in interest income				Increase (decrease) in interest expense				Net increase (decrease) in  investment income
		(In thousands)
Down 25 basis points		$	—			$	(1,516	)		$	1,516
Up 50 basis points		7,151				3,035				4,116
Up 100 basis points		14,798				6,070				8,728
Up 150 basis points		22,451				9,105				13,346
Up 200 basis points		30,103				12,139				17,964

Although we believe that this analysis is indicative of our sensitivity to interest rate changes as of December 31, 2016, it does not adjust for changes in the credit market, credit quality, the size and composition of the assets in our portfolio and other business developments, including borrowings under the Debt Securitizations and the Credit Facility, or other borrowings, that could affect net increase in net assets resulting from operations, or net income. Accordingly, we can offer no assurances that actual results would not differ materially from the analysis above.

We may in the future hedge against interest rate fluctuations by using standard hedging instruments such as interest rate swaps, futures, options and forward contracts to the limited extent permitted under the 1940 Act and applicable commodities laws. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in the benefits of lower interest rates with respect to the investments in our portfolio with fixed interest rates.

99

---

Item 4: Controls and Procedures.

As of December 31, 2016 (the end of the period covered by this report), management, with the participation of our chief executive officer and chief financial officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended, or the Exchange-Act). Based on that evaluation, our management, including the chief executive officer and chief financial officer, concluded that, at the end of such period, our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic SEC filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure. Notwithstanding the foregoing, a control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that it will detect or uncover failures within the Company to disclose material information otherwise required to be set forth in the Company’s periodic reports. There has not been any change in our internal controls over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

100

---

Part II - Other Information

Item 1: Legal Proceedings.

Golub Capital BDC, GC Advisors and Golub Capital LLC are not currently subject to any material legal proceedings.

Item 1A: Risk Factors.

None.

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

None.

Item 3: Defaults Upon Senior Securities.

None.

Item 4: Mine Safety Disclosures.

None.

Item 5: Other Information.

None.

Item 6: Exhibits.

EXHIBIT INDEX

Number		Description
10.1		Supplemental Indenture No. 3, dated October 20, 2016, by and between Golub Capital BDC 2010-1 LLC and U.S. Bank National Association, as trustee (Incorporated by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K (File No. 814-00794), filed on October 20, 2016).
31.1		Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended.*
31.2		Certification of Chief Financial Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended.*
32.1		Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*

_________________

* Filed herewith

 

101

---

SIGNATURES

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

	Golub Capital BDC, Inc.
Dated: February 8, 2017	By	/s/ David B. Golub
		David B. Golub
		Chief Executive Officer
		(Principal Executive Officer)
Dated: February 8, 2017	By	/s/ Ross A. Teune
		Ross A. Teune
		Chief Financial Officer
		(Principal Accounting and Financial Officer)

102