Company: FCRX
Filing Date: 2025-02-03
Form Type: N-2/A
Source: 0001193125-25-018583
Chunk: 27

Company: Crescent Capital BDC, Inc.
Filing Date: 2025-02-03
Form: N-2/A
Chunk 27
---
 |

| (1) | The assumed portfolio return is required by SEC regulations and is not a prediction of, and does not represent, our projected or actual performance. Actual returns may be greater or less than those appearing in the table. Pursuant to SEC regulations, this table is calculated as of September 30, 2024. As a result, it has not been updated to take into account any changes in assets or leverage since September 30, 2024 |

| (2) | In order to compute the “Corresponding Return to Common Stockholders,” the “Assumed Return on Portfolio” is multiplied by the total value of our assets at September 30, 2024 to obtain an assumed return to us. From this amount, the interest expense (calculated by multiplying the weighted average stated interest rate of 6.59% by the approximately $864.6 million of principal debt outstanding) is subtracted to determine the return available to stockholders. The return available to stockholders is then divided by the total value of our net assets as of September 30, 2024 to determine the “Corresponding Return to Common Stockholders.” |

17

FORWARD-LOOKING STATEMENTS Some of the statements included or incorporated by reference in this prospectus and the accompanying prospectus supplement, constitute forward-looking statements, which relate to future events or our future performance or financial condition. The forward-looking statements contained in this prospectus and the accompanying prospectus supplement, including the documents we incorporate by reference herein and therein, involve a number of risks and uncertainties, including statements concerning:

| • |     | uncertainty surrounding the financial stability of the United States, Europe and China; |

| • |     | the ability of our investment advisor to locate suitable investments for us and to monitor and administer our investments; |

| • |     | potential fluctuation in quarterly operating results; |

| • |     | potential impact of economic recessions or downturns; |

| • |     | adverse developments in the credit markets; |

| • |     | regulations governing our operation as a business development company; |

| • |     | operation in a highly competitive market for investment opportunities; |

| • |     | risks associated with inflation and the current interest rate environment; |

| • |     | changes in interest rates may affect our cost of capital and net investment income; |

| • |     | the impact of changes in Secured Overnight Financing Rate (“SOFR”), or other benchmark rate on our operating results; |

|