UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended September 30, 2024

OR

☐ 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 814-01571

Fidelity Private Credit Fund

(Exact name of Registrant as specified in its Charter)

Delaware	88-6585799
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
245 Summer Street Boston, Massachusetts	02210
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (617) 563-7000

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

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None	None	None

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

Class S Common shares of beneficial interest, par value $0.01

Class D Common shares of beneficial interest, par value $0.01

Class I Common shares of beneficial interest, par value $0.01

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 ☒ No ☐

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

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

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☐
		Emerging growth company	☒

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

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

The number of shares of Registrant’s Common Shares, $0.01 par value per share, outstanding as of November 7, 2024 was 27,376,709, 22,684 and 428 of Class I, Class S and Class D common shares, respectively. Common shares outstanding exclude November 1, 2024 subscriptions since the issuance price is not yet finalized at the date of this filing.

Table of Contents

		Page
PART I.	FINANCIAL INFORMATION	1
Item 1.	Consolidated Financial Statements	1
	Consolidated Statements of Assets and Liabilities as of September 30, 2024 (unaudited) and December 31, 2023	1
	Consolidated Statements of Operations for the three and nine months ended September 30, 2024 and 2023 (unaudited)	3
	Consolidated Statements of Changes in Net Assets for the three and nine months ended September 30, 2024 and 2023 (unaudited)	4
	Consolidated Statements of Cash Flows for the nine months ended September 30, 2024 and 2023 (unaudited)	5
	Consolidated Schedules of Investments as of September 30, 2024 (unaudited) and December 31, 2023	7
	Notes to Consolidated Financial Statements (unaudited)	30
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	57
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	73
Item 4.	Controls and Procedures	73
PART II.	OTHER INFORMATION	74
Item 1.	Legal Proceedings	74
Item 1A.	Risk Factors	74
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	75
Item 3.	Defaults Upon Senior Securities	75
Item 4.	Mine Safety Disclosures	75
Item 5.	Other Information	75
Item 6.	Exhibits	76
Signatures		77

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements that involve substantial risks and uncertainties. Such statements involve known and unknown risks, uncertainties and other factors and undue reliance should not be placed thereon. These forward-looking statements are not historical facts, but rather are current expectations, estimates and projections of Fidelity Private Credit Fund (the “Fund,” “we,” “us” or “our”) and/or Fidelity Diversifying Solutions LLC (“FDS” or the “Adviser”) about the Fund, our current and prospective portfolio investments, our industry, our beliefs and opinions, and our assumptions. Forward-looking statements can be identified by the use of forward-looking terminology such as “may,” “will,” “should,” “seek,” “expect,” “anticipate,” “project,” “estimate,” “intend,” “continue,” “target,” or “believe” or the negatives thereof or other variations thereon or comparable terminology. Due to various risks and uncertainties, actual events or results or the actual performance of the Fund may differ materially from those reflected or contemplated in such forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and are difficult to predict, that could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including without limitation:

•our future operating results;

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

•our ability to raise capital;

•geo-political conditions, including revolution, insurgency, terrorism or war, including those arising out of the ongoing conflicts in Ukraine and Israel;

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

•our current and expected financing arrangements and investments;

•changes in the general interest rate environment;

•the adequacy of our cash resources, financing sources and working capital;

•the timing and amount of cash flows, distributions and dividends, if any, from our portfolio companies;

•our contractual arrangements and relationships with third parties;

•actual and potential conflicts of interest with the Adviser and its affiliates;

•the elevating levels of inflation, and its impact on our portfolio companies and on the industries in which we invest;

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

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

•the ability of the Adviser to identify suitable investments and to monitor and administer our investments;

•the ability of the Adviser and its affiliates to attract and retain highly talented professionals;

•our ability to maintain our qualification as a business development company (“BDC”) and as a regulated investment company (“RIC”) under the Internal Revenue Code of 1986, as amended;

•the impact on our business of U.S. and international financial reform legislation, rules and regulations;

•the effect of changes in tax laws and regulations and interpretations thereof; and

•the tax status of the enterprises in which we may invest.

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this report should not be regarded as a representation by us that our plans and objectives will be achieved. Moreover, we assume no duty and do not undertake to update the forward-looking statements, except as required by applicable law. You are advised to consult any additional disclosures that we make directly to you or through reports that we have filed or in the future file with the 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. Because we are an investment company, the forward-looking statements and projections contained in this report are excluded from the safe harbor protection provided by Section 21E of the U.S. Securities Exchange Act of 1934 Act, as amended (the “1934 Act”).

PART I—FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements.

Fidelity Private Credit Fund

Consolidated Statements of Assets and Liabilities

	September 30, 2024		December 31, 2023
	(unaudited)
Assets
Investments at fair value
Non-controlled / non-affiliate investments (amortized cost $1,055,964,835 and $500,084,317 at September 30, 2024 and December 31, 2023, respectively)	$	1,057,922,330	$	506,671,142
Non-controlled / affiliate investments (amortized cost $46,339,023 and $24,436,874 at September 30, 2024 and December 31, 2023, respectively)		47,082,095		24,795,483
Cash		23,714,500		1,119,639
Foreign cash (cost $0 and $317,490 at September 30, 2024 and December 31, 2023, respectively)		—		316,970
Deferred offering costs		—		291,680
Deferred financing costs		6,180,559		3,536,786
Receivables from sales and paydowns of investments		13,665,871		370,912
Subscriptions receivable		4,007,080		—
Interest receivable		16,288,304		7,719,089
Dividend receivable		320,424		190,132
Due from affiliates, net		—		561,250
Prepaid expenses and other assets		101,837		34,088
Total Assets	$	1,169,283,000	$	545,607,171
Liabilities
Debt		472,500,000		105,848,459
Payable for purchases of securities		4,611,333		28,618,421
Payable for capital shares repurchased		1,883,101		27,140
Distributions payable		5,719,274		3,380,966
Interest payable		3,802,086		633,359
Management fee payable		1,419,246		—
Shareholder servicing fee payable		—		9
Income based incentive fee payable		2,536,534		—
Capital gains incentive fee payable		326,944		868,178
Excise tax payable		—		66,312
Due to affiliates, net		309,570		—
Other accounts payable and accrued liabilities		926,919		376,999
Total Liabilities	$	494,035,007	$	139,819,843
Commitments and Contingencies (Note 6)
Net Assets
Common Shares, par value $0.01 per share, unlimited shares authorized, 26,223,156 and 15,724,395 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively		262,232		157,244
Paid-in-capital in excess of par value		667,629,858		396,598,745
Total distributable earnings (loss)		7,355,903		9,031,339
Total Net Assets	$	675,247,993	$	405,787,328
Total Liabilities and Net Assets	$	1,169,283,000	$	545,607,171

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

1

Fidelity Private Credit Fund

Consolidated Statements of Assets and Liabilities

Net Asset Value Per Share	September 30, 2024		December 31, 2023
	(unaudited)
Class I Shares
Net assets	$	674,982,870	$	405,766,957
Common Shares outstanding ($0.01 par value, unlimited shares authorized)		26,212,859		15,723,605
Net asset value per share	$	25.75	$	25.81
Class D Shares
Net assets	$	10,939	$	10,188
Common Shares outstanding ($0.01 par value, unlimited shares authorized)		425		395
Net asset value per share(1)	$	25.75	$	25.81
Class S Shares
Net assets	$	254,184	$	10,183
Common Shares outstanding ($0.01 par value, unlimited shares authorized)		9,872		395
Net asset value per share(1)	$	25.75	$	25.81

(1)Net asset value per share may not calculate due to fractional shares.

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

2

Fidelity Private Credit Fund

Consolidated Statements of Operations

(unaudited)

	Three Months Ended September 30,						Nine Months Ended September 30,
	2024			2023			2024			2023
Investment Income
From non-controlled / non-affiliate investments
Interest income	$	30,117,236		$	7,746,031		$	73,806,129		$	12,749,869
Dividend income		216,606			30,982			656,330			30,982
Other income		499,852			—			863,432			—
From non-controlled / affiliate investments
Dividend income		821,312			555,741			2,032,442			767,669
Total Investment Income		31,655,006			8,332,754			77,358,333			13,548,520
Expenses
Interest expense		8,210,230			915,314			18,274,834			1,913,550
Management fees		2,013,097			817,271			5,223,551			1,363,719
Income based incentive fees		2,536,534			868,982			6,321,853			1,358,786
Capital gains incentive fees		(559,708	)		251,624			(541,234	)		436,886
Distribution and shareholder servicing fees
Class S		474			—			552			—
Class D		7			—			20			—
Administration fees		521,000			211,522			1,352,925			352,463
Custodian fees		5			—			5			—
Organization expenses		—			2,506			—			3,669
Amortization of deferred offering costs		—			384,670			291,680			862,329
Board of Trustees’ fees		57,279			54,459			159,825			228,692
Professional fees		272,750			244,463			648,794			887,651
Other general and administrative expenses		542,422			227,841			1,355,016			461,610
Total Expenses Before Reductions		13,594,090			3,978,652			33,087,821			7,869,355
Expense support		(213,374	)		(651,125	)		(804,935	)		(2,022,978	)
Management fees waived		—			(825,181	)		—			(1,371,629	)
Income based incentive fees waived		—			(868,982	)		—			(1,358,786	)
Net Expenses		13,380,716			1,633,364			32,282,886			3,115,962
Net Investment Income (Loss) Before Taxes		18,274,290			6,699,390			45,075,447			10,432,558
Provision for income and excise taxes		168,493			—			168,493			—
Net Investment Income (Loss) After Taxes		18,105,797			6,699,390			44,906,954			10,432,558
Net Realized and Change in Unrealized Gains (Losses)
Net realized gain (loss) on non-controlled / non-affiliate investments		571,676			—			(456,103	)		—
Net realized gain (loss) on foreign currency transactions		2			—			573,794			—
Benefit (provision) for taxes on realized gain on investments		(54,990	)		—			(54,990	)		—
Net realized gain (loss)		516,688			—			62,701			—
Net change in unrealized appreciation (depreciation) on non-controlled / non-affiliate investments		(5,400,045	)		1,872,683			(4,629,330	)		3,265,921
Net change in unrealized appreciation (depreciation) on non-controlled / affiliate investments		534,223			140,303			384,463			229,168
Net change in unrealized appreciation (depreciation) on foreign currency translation		—			—			(25,837	)		—
Benefit (provision) for deferred taxes on unrealized appreciation (depreciation) on investments		159,104			—			(139,521	)		—
Net change in unrealized appreciation (depreciation)		(4,706,718	)		2,012,986			(4,410,225	)		3,495,089
Net Realized and Change in Unrealized Gains (Losses)		(4,190,030	)		2,012,986			(4,347,524	)		3,495,089
Net Increase (Decrease) in Net Assets Resulting from Operations	$	13,915,767		$	8,712,376		$	40,559,430		$	13,927,647

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

3

Fidelity Private Credit Fund

Consolidated Statements of Changes in Net Assets

(unaudited)

	Three Months Ended September 30,						Nine Months Ended September 30,
	2024			2023			2024			2023
Increase (Decrease) in Net Assets Resulting from Operations:
Net investment income (loss)	$	18,105,797		$	6,699,390		$	44,906,954		$	10,432,558
Net realized gain (loss)		516,688			—			62,701			—
Net change in unrealized appreciation (depreciation)		(4,706,718	)		2,012,986			(4,410,225	)		3,495,089
Net increase (decrease) in net assets resulting from operations		13,915,767			8,712,376			40,559,430			13,927,647
Distributions to Common Shareholders:
Class I		(16,291,475	)		(6,461,152	)		(42,228,106	)		(10,185,480	)
Class S		(5,118	)		—			(5,975	)		—
Class D		(268	)		—			(785	)		—
Net decrease in net assets resulting from distributions		(16,296,861	)		(6,461,152	)		(42,234,866	)		(10,185,480	)
Share Transactions:
Class I:
Proceeds from shares sold		84,131,811			101,189,704			257,533,754			290,091,604
Distributions reinvested		8,666,169			3,276,568			22,735,570			4,403,471
Repurchased shares, net of early repurchase deduction		(1,883,101	)		(292,938	)		(9,378,882	)		(342,957	)
Net increase (decrease) in net assets from share transactions		90,914,879			104,173,334			270,890,442			294,152,118
Class S:
Proceeds from shares sold		193,474			—			241,724			—
Distributions reinvested		2,677			—			3,157			—
Repurchased shares, net of early repurchase deduction		—			—			—			—
Net increase (decrease) in net assets from share transactions		196,151			—			244,881			—
Class D:
Proceeds from shares sold		—			—			—			—
Distributions reinvested		266			—			778			—
Repurchased shares, net of early repurchase deduction		—			—			—			—
Net increase (decrease) in net assets from share transactions		266			—			778			—
Total increase (decrease) in net assets		88,730,202			106,424,558			269,460,665			297,894,285
Net assets, beginning of period		586,517,791			191,471,727			405,787,328			2,000
Net Assets, End of Period	$	675,247,993		$	297,896,285		$	675,247,993		$	297,896,285

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

4

Fidelity Private Credit Fund

Consolidated Statements of Cash Flows

(unaudited)

	Nine Months Ended September 30,
	2024			2023
Cash Flows from Operating Activities:
Net increase (decrease) in net assets resulting from operations	$	40,559,430		$	13,927,647
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Payments for purchases of investments		(775,171,506	)		(321,336,631	)
Proceeds from sales of investments and principal repayments		187,826,086			10,814,832
Realized (gain) loss on investments		456,103			—
Realized (gain) loss on foreign currency transactions		(573,794	)		—
Net proceeds (payments) from sales (purchases) of short-term securities		12,804,016			(26,703,996	)
Net change in unrealized (appreciation) depreciation on investments		4,244,867			(3,495,089	)
Net change in unrealized (appreciation) depreciation on foreign currency translation		25,837			—
Net accretion of discount and amortization of premium		(3,697,366	)		(748,691	)
Amortization of deferred financing costs		990,769			494,561
Amortization of deferred offering costs		291,680			585,523
Changes in operating assets and liabilities
(Increase) decrease in receivables from sales and paydowns of investments		(13,294,959	)		(283,183	)
(Increase) decrease in interest receivable		(8,569,215	)		(4,647,379	)
(Increase) decrease in dividend receivable		(130,292	)		(156,255	)
(Increase) decrease in due from affiliates, net		561,250			(659,034	)
(Increase) decrease in prepaid expenses and other assets		(67,749	)		—
Increase (decrease) in payable for purchases of securities		(24,007,088	)		4,773,929
Increase (decrease) in payable for capital shares repurchased		—			292,938
Increase (decrease) in distributions payable		—			2,511,949
Increase (decrease) in deferred revenue		—			200,000
Increase (decrease) in interest payable		3,168,727			28,430
Increase (decrease) in shareholder servicing fee payable		(9	)		—
Increase (decrease) in income based incentive fee payable		2,536,534			436,886
Increase (decrease) in capital gains incentive fee payable		(541,234	)		—
Increase (decrease) in accrued board of trustees’ fees		—			46,871
Increase (decrease) in excise tax payable		(66,312	)		—
Increase (decrease) in due to affiliates, net		309,570			(827,117	)
Increase (decrease) in management fee payable		1,419,246			—
Increase (decrease) in other accounts payable and accrued liabilities		549,920			632,366
Net Cash Provided by (Used in) Operating Activities		(570,375,489	)		(324,111,443	)
Cash Flows from Financing Activities:
Payment of financing costs		(3,634,542	)		(4,230,565	)
Offering costs paid and deferred		—			(8,001	)
Proceeds from issuance of Common Shares		253,768,398			290,091,604
Repurchased shares, net of early repurchase deduction paid		(7,522,921	)		(342,957	)
Capital distributions		(17,157,053	)		(5,782,009	)
Proceeds from borrowings		407,500,000			101,000,000
Repayment of borrowings		(40,294,309	)		(56,000,000	)
Net Cash Provided by (Used in) Financing Activities		592,659,573			324,728,072
Net change in cash		22,284,084			616,629
Effect of foreign currency exchange rates changes on cash		(6,193	)		—
Cash as of the beginning of the period		1,436,609			2,000
Cash as of the End of the Period	$	23,714,500		$	618,629

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

5

Fidelity Private Credit Fund

Consolidated Statements of Cash Flows

(unaudited)

	Nine Months Ended September 30,
	2024			2023
Supplemental Information and Non-Cash Financing Activities
Non-cash distributions	$	22,739,505		$	4,403,471
Reinvestment of distributions	$	(22,739,505	)	$	(4,403,471	)
Cash paid for excise taxes	$	66,312		$	—
Cash paid for interest expense	$	14,115,338		$	1,390,559

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

6

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Investments -- non-controlled/ non-affiliate
First Lien Debt
Advertising
Acosta Inc (h)(i)(l)(n)	Term Loan	SOFR	+	4.00%	9.23%	8/19/2031		1,675,000	$	1,641,683		$	1,641,500
MMGY Global LLC (i)(l)(m)	Term Loan	SOFR	+	5.00%	9.60%	4/25/2029		8,052,871		7,897,557			8,052,871
MMGY Global LLC (f)(i)(l)	Revolving Credit Facility		-		-	4/25/2029		-		(38,368	)		-
										9,500,872			9,694,371		1.43%
Aerospace & Defense
Cadence - Southwick, Inc. (i)(l)	Term Loan	SOFR	+	5.00%	10.42%	5/3/2029		7,118,413		6,942,035			7,089,939
Cadence - Southwick, Inc. (f)(i)(l)	Revolving Credit Facility	SOFR	+	5.00%	10.42%	5/3/2028		764,942		736,085			757,881
Cadence - Southwick, Inc. (i)(m)	Term Loan	SOFR	+	5.00%	9.91%	5/3/2029		1,324,556		1,300,939			1,319,258
Neptune Platform Buyer, LLC (j)(l)(m)	Term Loan	SOFR	+	5.25%	9.85%	1/20/2031		15,666,429		15,487,845			15,413,231
Neptune Platform Buyer, LLC (f)(j)(l)	Delayed Draw Term Loan		-		-	1/20/2031		-		(27,409	)		(40,082	)
										24,439,495			24,540,227		3.63%
Air Freight & Logistics
R1 Holdings, LLC (i)(m)	Term Loan	SOFR	+	6.25%	11.10%	12/29/2028		5,325,696		5,163,854			5,325,696
STG Logistics Inc (j)(l)	Term Loan	SOFR	+	6.00%	10.75%	3/24/2028		9,850,000		9,539,514			4,816,650
										14,703,368			10,142,346		1.50%
Application Software
ACP Avenu Buyer, LLC (i)(l)(m)	Term Loan	SOFR	+	5.25%	10.58%	10/2/2029		17,058,594		16,644,732			16,717,422
ACP Avenu Buyer, LLC (f)(i)(l)	Revolving Credit Facility	SOFR	+	5.25%	10.58%	10/2/2029		222,500		199,457			202,500
ACP Avenu Buyer, LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	5.25%	10.58%	10/2/2029		3,802,387		3,651,020			3,691,961
ACP Falcon Buyer, Inc. (i)(l)(m)	Term Loan	SOFR	+	5.50%	10.83%	8/1/2029		21,064,378		20,515,204			21,064,378
ACP Falcon Buyer, Inc. (f)(i)(l)	Revolving Credit Facility		-		-	8/1/2029		-		(24,324	)		-
Aptean, Inc. (j)(l)(m)	Term Loan	SOFR	+	5.25%	10.10%	1/30/2031		8,239,160		8,165,915			8,239,160

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

7

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Aptean, Inc. (f)(j)(l)	Revolving Credit Facility		-		-	1/30/2031		-	$	(6,587	)	$	-
Aptean, Inc. (f)(j)(l)	Delayed Draw Term Loan	SOFR	+	5.25%	10.06%	1/30/2031		20,342		14,385			20,342
Atlas AU Bidco Pty Ltd / Atlas US Finco, Inc. (i)(l)	Term Loan	SOFR	+	5.00%	10.28%	12/9/2029		5,138,234		4,956,769			5,138,234
Atlas AU Bidco Pty Ltd / Atlas US Finco, Inc. (i)(l)	Term Loan	SOFR	+	5.00%	10.28%	12/9/2029		27,203,390		26,703,712			27,203,390
Cytracom, LLC (i)(l)(m)	Term Loan	SOFR	+	6.00%	10.85%	6/28/2027		12,428,217		12,310,897			12,303,935
Cytracom, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	6/28/2027		-		(16,882	)		(18,337	)
Cytracom, LLC (f)(i)(l)	Revolving Credit Facility		-		-	6/28/2027		-		(18,705	)		(20,374	)
Dcert Buyer Inc (h)(l)(n)	Term Loan	SOFR	+	4.00%	8.85%	10/16/2026		6,955,817		6,814,455			6,739,561
DH Corporation/Société DH Pro Buyer, LLC (i)(l)(n)	Term Loan	SOFR	+	7.25%	12.18%	9/13/2029		253,208		248,769			253,208
Finastra USA Inc (i)(l)(n)	Term Loan	SOFR	+	7.25%	12.18%	9/13/2029		10,841,917		10,651,853			10,841,917
Modena Buyer LLC (h)(l)(n)	Term Loan	SOFR	+	4.50%	9.10%	7/1/2031		3,000,000		2,946,049			2,865,630
Polaris Newco LLC (h)(k)(l)(n)	Term Loan	SOFR	+	4.00%	9.51%	6/2/2028		4,961,637		4,879,547			4,874,312
Prism Parent Co Inc. (j)(l)	Term Loan	SOFR	+	5.00%	9.92%	9/16/2028		5,094,181		4,950,020			5,094,181
Routeware, Inc. (i)(l)(m)	Term Loan	SOFR	+	5.25%	10.11%	9/18/2031		18,277,206		18,095,232			18,094,434
Routeware, Inc. (f)(i)(l)	Delayed Draw Term Loan		-		-	9/18/2031		-		(42,202	)		(42,429	)
Routeware, Inc. (f)(i)(l)	Revolving Credit Facility		-		-	9/18/2031		-		(19,483	)		(19,583	)
User Zoom Technologies, Inc (i)(l)	Term Loan	SOFR	+	7.50%	12.75%	4/5/2029		10,000,000		9,703,575			9,870,000
										151,323,408			153,113,842		22.68%
Automotive Parts & Equipment
American Trailer Rental Group, LLC (i)(l)	Term Loan	SOFR	+	5.75%	10.25%	6/1/2027		14,775,000		14,454,867			14,036,250
American Trailer Rental Group, LLC (i)(m)	Term Loan	SOFR	+	5.75%	10.25%	6/1/2027		4,937,500		4,843,633			4,690,625
										19,298,500			18,726,875		2.77%

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

8

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Building Products
Copperweld Group, Inc. (i)(l)(m)	Term Loan	SOFR	+	6.00%	10.87%	3/31/2026		6,177,659	$	6,052,901		$	6,165,304
Hobbs & Associates LLC (h)(l)(n)	Term Loan	SOFR	+	3.25%	8.10%	7/23/2031		6,818,182		6,801,136			6,801,136
Hobbs & Associates LLC (f)(h)(l)(n)	Delayed Draw Term Loan		-		-	7/23/2031		-		-			(1,705	)
Hunter Douglas Inc (h)(k)(l)(n)	Term Loan	SOFR	+	3.50%	8.57%	2/25/2029		4,961,929		4,935,309			4,912,310
Oscar AcquisitionCo, LLC (h)(k)(l)(n)	Term Loan	SOFR	+	4.25%	8.85%	4/29/2029		4,962,025		4,959,128			4,896,576
										22,748,474			22,773,621		3.38%
Commodity Chemicals
Soteria Flexibles Corporation (f)(i)(l)	Delayed Draw Term Loan		-		-	8/15/2029		-		(66,829	)		-
Soteria Flexibles Corporation (i)(l)(m)	Term Loan	SOFR	+	5.50%	10.10%	8/15/2029		8,731,152		8,540,892			8,626,378
Soteria Flexibles Corporation (f)(i)(l)	Revolving Credit Facility		-		-	8/15/2029		-		(20,416	)		(12,000	)
										8,453,647			8,614,378		1.28%
Data Processing & Outsourced Services
VRC Companies LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	5.75%	11.00%	6/29/2027		16,198,889		15,954,441			16,198,889
										15,954,441			16,198,889		2.40%
Diversified Chemicals
Hexion Holdings Corporation (h)(k)(l)(n)	Term Loan	SOFR	+	4.50%	9.77%	3/15/2029		4,961,929		4,806,906			4,931,987
										4,806,906			4,931,987		0.73%
Diversified Financial Services
Clue Opco LLC (h)(j)(l)(n)	Term Loan	SOFR	+	4.50%	9.75%	12/19/2030		4,644,444		4,432,509			4,605,338
CUB Financing Intermediate, LLC (k)(l)(m)	Term Loan	SOFR	+	4.75%	9.35%	6/28/2030		11,795,358		11,679,470			11,795,358
CUB Financing Intermediate, LLC (f)(k)(l)	Delayed Draw Term Loan		-		-	6/28/2030		-		(26,150	)		-
										16,085,829			16,400,696		2.43%

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

9

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Diversified Support Services
Brand Industrial Services Inc (h)(k)(l)(n)	Term Loan	SOFR	+	4.50%	9.75%	8/1/2030		4,962,531	$	4,962,678		$	4,818,320
Eversmith Brands Intermediate Holding Company (i)(l)(m)	Term Loan	SOFR	+	5.00%	9.85%	6/17/2030		4,606,086		4,539,244			4,486,327
Eversmith Brands Intermediate Holding Company (f)(i)(l)	Delayed Draw Term Loan		-		-	6/17/2030		-		(22,968	)		(59,324	)
Eversmith Brands Intermediate Holding Company (f)(i)(l)	Revolving Credit Facility		-		-	6/17/2030		-		(12,840	)		(23,345	)
MRI Acquisitions, Inc (i)(l)	Term Loan	SOFR	+	6.25%	11.00%	12/30/2025		5,639,316		5,555,148			5,481,415
Prometric Holdings Inc (h)(i)(l)(n)	Term Loan	SOFR	+	4.75%	9.71%	1/31/2028		3,970,050		3,952,217			3,987,915
Ruppert Landscape, LLC (j)(l)	Term Loan	SOFR	+	5.00%	10.33%	12/1/2028		4,912,788		4,781,289			4,912,788
Ruppert Landscape, LLC (f)(j)(l)	Revolving Credit Facility	SOFR	+	5.00%	10.24%	12/1/2028		60,317		55,369			60,317
Ruppert Landscape, LLC (f)(j)(l)	Delayed Draw Term Loan		-		-	12/1/2028		-		(37,004	)		-
										23,773,133			23,664,413		3.50%
Education Services
KUEHG Corp (h)(k)(l)	Term Loan	SOFR	+	4.50%	9.10%	6/12/2030		4,931,378		4,834,563			4,942,326
										4,834,563			4,942,326		0.73%
Electrical Components & Equipment
Central Moloney, LLC (i)(l)(m)	Term Loan	SOFR	+	6.75%	11.35%	10/20/2028		19,291,784		18,948,240			19,291,784
										18,948,240			19,291,784		2.86%
Electronic Components
EDS Buyer, LLC (i)(l)(m)	Term Loan	SOFR	+	5.75%	10.35%	1/10/2029		8,348,575		8,195,707			8,298,484
EDS Buyer, LLC (f)(i)(l)	Revolving Credit Facility		-		-	1/10/2029		-		(14,014	)		(4,683	)
										8,181,693			8,293,801		1.23%
Environmental & Facilities Services
Dragonfly Pond Works (i)(l)	Term Loan	SOFR	+	5.25%	9.85%	8/16/2030		6,690,881		6,590,944			6,590,518
Dragonfly Pond Works (f)(i)(l)	Delayed Draw Term Loan		-		-	8/16/2030		-		(57,571	)		(58,692	)
Dragonfly Pond Works (f)(i)(l)	Revolving Credit Facility		-		-	8/16/2030		-		(28,755	)		(29,346	)
Erosion Holdings, LLC (m)	Term Loan	SOFR	+	5.50%	10.10%	9/30/2029		2,628,514		2,589,099			2,589,086

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

10

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Erosion Holdings, LLC (f)(l)	Delayed Draw Term Loan		-		-	9/30/2029		-	$	(78,815	)	$	(78,855	)
Erosion Holdings, LLC (f)(l)	Revolving Credit Facility		-		-	9/30/2029		-		(26,271	)		(26,285	)
Pave America Interco, LLC (i)(m)	Term Loan	SOFR	+	6.75%	11.50%	2/7/2028		7,969,095		7,907,082			7,969,095
Pave America Interco, LLC (i)(l)	Delayed Draw Term Loan	SOFR	+	6.75%	11.50%	2/7/2028		1,141,332		1,121,179			1,141,333
Pave America Interco, LLC (f)(i)(l)	Revolving Credit Facility	SOFR	+	6.75%	11.96%	2/7/2028		1,122,211		1,099,829			1,122,211
Pave America Interco, LLC (i)(l)(m)	Term Loan	SOFR	+	6.75%	11.50%	2/7/2028		10,370,793		10,117,696			10,370,793
Pave America Interco, LLC (i)(m)	Term Loan	SOFR	+	6.75%	11.50%	2/7/2028		594,049		578,166			594,049
Pave America Interco, LLC (i)(m)	Term Loan	SOFR	+	6.75%	11.50%	2/7/2028		3,434,362		3,337,094			3,434,362
										33,149,677			33,618,269		5.00%
Fertilizers & Agricultural Chemicals
Consolidated Energy Finance SA (h)(l)(n)	Term Loan	SOFR	+	4.50%	9.56%	11/15/2030		995,000		992,513			931,031
Discovery Purchaser Corporation (h)(k)(l)(n)	Term Loan	SOFR	+	4.38%	9.69%	10/4/2029		4,962,594		4,951,542			4,936,391
										5,944,055			5,867,422		0.87%
Food Distributors
Midas Foods International, LLC (i)(l)	Term Loan	SOFR	+	6.00%	10.85%	4/30/2029		4,015,325		3,938,724			3,983,202
Midas Foods International, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	4/30/2029		-		(111,132	)		(48,305	)
Midas Foods International, LLC (f)(i)(l)	Revolving Credit Facility		-		-	4/30/2029		-		(36,980	)		(16,102	)
										3,790,612			3,918,795		0.58%
Food Retail
Cardenas Merger Sub LLC (h)(j)(l)(n)	Term Loan	SOFR	+	6.75%	11.45%	8/1/2029		4,839,296		4,787,409			4,819,897
										4,787,409			4,819,897		0.71%
Health Care Distributors
Gainwell Acquisition Corp (h)(j)(l)(n)	Term Loan	SOFR	+	4.00%	8.70%	10/1/2027		4,961,340		4,910,109			4,711,189
										4,910,109			4,711,189		0.70%

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

11

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Health Care Facilities
Infusion Services Management, LLC (i)(l)(m)	Term Loan	SOFR	+	6.50%	11.45%	7/7/2028		11,788,841	$	11,499,298		$	11,788,841
Infusion Services Management, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	7/7/2028		-		(68,426	)		-
Infusion Services Management, LLC (f)(i)(l)	Revolving Credit Facility		-		-	7/7/2028		-		(34,315	)		-
Infusion Services Management, LLC (i)(l)(m)	Term Loan	SOFR	+	6.00%	11.33%	7/7/2028		15,944,292		15,638,844			15,721,072
										27,035,401			27,509,913		4.08%
Health Care Services
AB Centers Acquisition Corporation (j)(l)(m)	Term Loan	SOFR	+	5.25%	10.57%	7/2/2031		19,561,278		19,272,608			19,404,787
AB Centers Acquisition Corporation (f)(j)(l)	Delayed Draw Term Loan		-		-	7/2/2031		-		(25,817	)		(1,778	)
AB Centers Acquisition Corporation (f)(j)(l)	Revolving Credit Facility		-		-	7/2/2031		-		(25,767	)		(14,226	)
BeBright MSO, LLC (i)(l)(m)	Term Loan	SOFR	+	5.75%	10.81%	6/3/2030		9,312,724		9,221,744			9,256,848
BeBright MSO, LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	5.75%	10.98%	6/3/2030		5,618,864		5,548,038			5,574,059
BeBright MSO, LLC (f)(i)(l)	Revolving Credit Facility		-		-	6/3/2030		-		(17,684	)		(11,203	)
Fertility (ITC) Investment Holdco, LLC / Fertility (ITC) Buyer, Inc. (i)(l)(m)	Term Loan	SOFR	+	6.50%	11.74%	1/3/2029		9,334,666		9,108,049			9,334,666
Fertility (ITC) Investment Holdco, LLC / Fertility (ITC) Buyer, Inc. (i)(l)	Term Loan	SOFR	+	6.00%	11.30%	1/3/2029		10,717,395		10,521,578			10,685,243
Fertility (ITC) Investment Holdco, LLC / Fertility (ITC) Buyer, Inc. (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	6.00%	10.25%	1/3/2029		6,727,273		6,579,519			6,707,091
HAH Group Holding Co LLC (h)(l)(n)	Term Loan	SOFR	+	5.00%	9.86%	9/24/2031		4,000,000		3,954,325			3,942,520
Houseworks Holdings, LLC (i)(l)	Term Loan	SOFR	+	6.75%	12.26%	12/16/2028		4,912,500		4,757,005			4,912,500
Houseworks Holdings, LLC (f)(i)(l)	Revolving Credit Facility	SOFR	+	6.75%	6.75%	12/16/2028		22,449		10,202			22,449
Houseworks Holdings, LLC (i)(m)	Term Loan	SOFR	+	6.50%	11.71%	12/16/2028		3,030,612		2,953,319			3,030,612
Houseworks Holdings, LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	6.50%	11.89%	12/16/2028		265,306		237,924			265,306
Integrated Oncology Network LLC (i)(l)	Term Loan	SOFR	+	6.00%	11.48%	6/24/2025		2,093,897		2,068,825			2,093,897
The Smilist DSO, LLC (i)(l)(m)	Term Loan	SOFR	+	6.00%	10.60%	4/4/2029		17,093,826		16,736,009			16,991,263
The Smilist DSO, LLC (f)(i)(l)	Revolving Credit Facility		-		-	4/4/2029		-		(18,837	)		(5,558	)
The Smilist DSO, LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	6.00%	11.29%	4/4/2029		1,856,788		1,800,172			1,845,647

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

12

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
The Smilist DSO, LLC (i)(l)	Delayed Draw Term Loan	SOFR	+	6.00%	11.29%	4/4/2029		4,621,366	$	4,527,514		$	4,593,637
Tiger Healthcare Buyer, LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	6.00%	10.86%	2/27/2030		5,780,208		5,623,027			5,630,415
Tiger Healthcare Buyer, LLC (i)(l)(m)	Term Loan	SOFR	+	6.00%	10.60%	2/27/2030		11,193,750		10,959,144			10,969,875
Tiger Healthcare Buyer, LLC (f)(i)(l)	Revolving Credit Facility		-		-	2/27/2030		-		(20,311	)		(20,000	)
VIP Medical US Buyer, LLC (i)(l)(m)	Term Loan	SOFR	+	6.00%	10.95%	12/12/2028		5,516,738		5,395,404			5,439,503
										119,165,990			120,647,553		17.86%
Health Care Supplies
C2DX, Inc (i)(l)(m)	Term Loan	SOFR	+	5.25%	10.31%	3/19/2030		7,595,189		7,487,155			7,595,189
C2DX, Inc (f)(i)(l)	Revolving Credit Facility	SOFR	+	5.25%	10.31%	3/19/2030		221,614		194,470			221,614
C2DX, Inc (f)(i)(l)	Delayed Draw Term Loan		-		-	3/19/2030		-		(67,559	)		-
										7,614,066			7,816,803		1.15%
Health Care Technology
RxStrategies, Inc. (i)(l)(m)	Term Loan	SOFR	+	5.25%	10.35%	8/12/2030		29,515,223		29,080,366			29,220,070
RxStrategies, Inc. (f)(i)(l)	Revolving Credit Facility		-		-	8/12/2030		-		(36,677	)		(25,000	)
										29,043,689			29,195,070		4.33%
Home Improvement Retail
LBM Acquisition LLC (h)(j)(l)(n)	Term Loan	SOFR	+	3.75%	8.97%	6/6/2031		3,990,000		3,951,048			3,907,726
										3,951,048			3,907,726		0.58%
Human Resource & Employment Services
Future Care Associates LLC (i)(l)(m)	Term Loan	SOFR	+	5.25%	10.20%	1/27/2029		17,215,406		16,895,641			16,939,959
Future Care Associates LLC (i)(l)(m)	Term Loan	SOFR	+	5.25%	10.20%	1/27/2029		14,962,500		14,683,496			14,723,100
										31,579,137			31,663,059		4.69%
Industrial Machinery & Supplies & Components
Astro Acquisition LLC (i)(l)(m)	Term Loan	SOFR	+	5.50%	10.10%	12/13/2027		24,875,000		24,666,496			24,825,250
Endurance PT Technology Buyer Corporation (i)(m)	Term Loan	SOFR	+	5.50%	10.35%	2/28/2030		18,107,907		17,767,662			18,107,907
Endurance PT Technology Buyer Corporation (f)(i)(l)	Revolving Credit Facility		-		-	2/28/2030		-		(18,106	)		-

The accompanying notes are an integral part of these consolidated financial statement

13

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Endurance PT Technology Buyer Corporation (i)(l)(m)	Term Loan	SOFR	+	5.25%	10.10%	2/28/2030		15,162,893	$	14,905,000		$	15,041,590
LACO Industries, LLC (i)(l)(m)	Term Loan	SOFR	+	5.00%	9.60%	7/2/2030		17,883,019		17,620,393			17,668,423
LACO Industries, LLC (f)(i)(l)	Revolving Credit Facility		-		-	7/2/2030		-		(21,418	)		(17,846	)
Lake Air Products, LLC (i)(l)(m)	Term Loan	SOFR	+	7.00%	11.75%	1/9/2029		11,566,766		11,297,262			11,439,532
LGC US Finco, LLC (i)(l)(n)	Term Loan	SOFR	+	6.50%	11.46%	12/20/2025		5,728,694		5,642,106			5,637,035
MoboTrex, LLC (i)(l)(m)	Term Loan	SOFR	+	5.50%	10.10%	6/7/2030		6,893,701		6,761,008			6,893,701
MoboTrex, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	6/7/2030		-		(37,879	)		-
MoboTrex, LLC (f)(i)(l)	Revolving Credit Facility		-		-	6/7/2030		-		(25,221	)		-
										98,557,303			99,595,592		14.75%
Insurance Brokers
Acrisure LLC (h)(l)	Term Loan	SOFR	+	3.25%	8.21%	11/6/2030		11,882,213		11,798,565			11,756,024
Alera Group, Inc. (f)(j)(l)	Delayed Draw Term Loan	SOFR	+	5.75%	10.60%	9/30/2028		820,740		806,207			820,740
Jones Deslauriers Insurance Managment Inc (h)(l)(n)	Term Loan	SOFR	+	3.25%	8.40%	3/15/2030		3,957,519		3,928,329			3,953,561
										16,533,101			16,530,325		2.45%
Internet Services & Infrastructure
Constant Contact Inc (h)(j)(l)(n)	Term Loan	SOFR	+	4.00%	9.57%	2/10/2028		995,451		985,877			961,028
Peraton Corp (h)(j)(l)(n)	Term Loan	SOFR	+	3.75%	8.70%	2/1/2028		4,960,603		4,960,603			4,763,220
										5,946,480			5,724,248		0.85%
Life Sciences Tools & Services
WCI-BXC Purchaser, LLC (f)(j)(l)	Revolving Credit Facility		-		-	11/6/2029		-		(21,333	)		-
WCI-BXC Purchaser, LLC (j)(l)(m)	Term Loan	SOFR	+	6.25%	11.48%	11/6/2030		27,206,571		26,580,570			27,206,571
										26,559,237			27,206,571		4.03%
Office Services & Supplies
MSE Supplies, LLC (i)(m)	Term Loan	SOFR	+	5.00%	10.12%	8/14/2030		6,749,584		6,633,454			6,631,466
MSE Supplies, LLC (f)(i)(l)	Revolving Credit Facility		-		-	8/14/2030		-		(28,957	)		(29,529	)
										6,604,497			6,601,937		0.98%

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

14

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Oil & Gas Refining & Marketing
EG America LLC (h)(k)(l)(n)	Term Loan	SOFR	+	5.50%	11.07%	2/7/2028		7,443,750	$	7,317,573		$	7,428,267
										7,317,573			7,428,267		1.10%
Packaged Foods & Meats
CCI Prime, LLC (i)(l)(m)	Term Loan	SOFR	+	6.00%	10.60%	10/18/2029		19,676,465		19,238,296			19,400,994
CCI Prime, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	10/18/2029		-		(42,293	)		(27,957	)
CCI Prime, LLC (f)(i)(l)	Revolving Credit Facility		-		-	10/18/2029		-		(21,123	)		(14,000	)
Sabrosura Foods, LLC (i)(l)(m)	Term Loan	SOFR	+	5.00%	9.60%	8/22/2029		24,780,503		24,411,419			24,408,795
Sabrosura Foods, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	8/22/2029		-		(51,821	)		(52,890	)
Sabrosura Foods, LLC (f)(i)(l)	Revolving Credit Facility		-		-	8/22/2029		-		(33,835	)		(34,563	)
										43,500,643			43,680,379		6.46%
Pharmaceuticals
Alcami Corporation (i)(l)(m)	Term Loan	SOFR	+	7.00%	12.21%	12/21/2028		9,825,000		9,471,323			9,825,000
										9,471,323			9,825,000		1.46%
Property & Casualty Insurance
Amynta Agency Borrower Inc (h)(l)(n)	Term Loan	SOFR	+	3.75%	9.00%	2/28/2028		6,982,500		6,982,500			6,978,171
Asurion LLC (h)(l)	Term Loan	SOFR	+	4.25%	9.20%	8/19/2028		4,962,217		4,957,590			4,883,367
										11,940,090			11,861,538		1.75%
Research & Consulting Services
Corelogic Inc (h)(k)(l)(n)	Term Loan	SOFR	+	3.50%	8.46%	6/2/2028		4,974,359		4,939,115			4,917,502
RPX Corporation (i)(l)(m)	Term Loan	SOFR	+	5.50%	10.70%	8/2/2030		21,724,409		21,426,225			21,423,362
RPX Corporation (f)(i)(l)	Revolving Credit Facility		-		-	8/2/2030		-		(28,276	)		(29,038	)
										26,337,064			26,311,826		3.90%
Security & Alarm Services
Allied Universal Holdco LLC (h)(k)(l)(n)	Term Loan	SOFR	+	3.75%	8.70%	5/14/2028		5,936,611		5,926,495			5,875,998
										5,926,495			5,875,998		0.87%

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

15

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Soft Drinks & Non-Alcoholic Beverages
Naked Juice LLC (h)(l)(n)	Term Loan	SOFR	+	3.25%	7.95%	1/24/2029		3,979,644	$	3,877,046		$	3,247,151
Refresh Buyer LLC (j)(l)(m)	Term Loan	SOFR	+	4.75%	9.35%	12/23/2028		11,167,389		10,972,314			11,078,050
Refresh Buyer LLC (f)(j)(l)	Delayed Draw Term Loan		-		-	12/23/2028		-		(23,358	)		-
										14,826,002			14,325,201		2.12%
Specialized Consumer Services
COP Foundations Acquisitions Inc. (i)(l)	Term Loan	SOFR	+	5.00%	9.85%	5/6/2029		5,851,549		5,753,676			5,851,549
COP Foundations Acquisitions Inc. (f)(i)(l)	Delayed Draw Term Loan		-		-	5/6/2029		-		(59,320	)		-
COP Foundations Acquisitions Inc. (f)(i)(l)	Revolving Credit Facility		-		-	5/6/2029		-		(29,573	)		-
Door Pro Buyer, LLC (i)(l)	Term Loan	SOFR	+	6.50%	11.20%	11/2/2029		12,476,234		12,196,164			11,889,851
Door Pro Buyer, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	11/2/2029		-		(108,688	)		(351,635	)
Door Pro Buyer, LLC (f)(i)(l)	Revolving Credit Facility	SOFR	+	6.50%	11.26%	11/2/2029		1,019,231		946,904			859,551
Mustang Prospects Purchaser LLC (j)(l)(m)	Term Loan	SOFR	+	5.00%	9.60%	6/13/2031		15,560,107		15,406,940			15,311,146
Mustang Prospects Purchaser LLC (f)(j)(l)	Delayed Draw Term Loan	SOFR	+	5.00%	10.25%	6/13/2031		1,678,051		1,652,452			1,629,387
Mustang Prospects Purchaser LLC (f)(j)(l)	Revolving Credit Facility		-		-	6/13/2031		-		(21,938	)		(36,612	)
NAM Acquisition Co LLC (j)(l)(m)	Term Loan	SOFR	+	5.00%	9.85%	7/16/2030		11,628,111		11,456,174			11,453,689
NAM Acquisition Co LLC (f)(j)(l)	Delayed Draw Term Loan		-		-	7/16/2030		-		(23,448	)		(24,225	)
NAM Acquisition Co LLC (f)(j)(l)	Revolving Credit Facility		-		-	7/16/2030		-		(23,409	)		(24,225	)
Quick Roofing Acquisition, LLC (i)(l)(m)	Term Loan	SOFR	+	5.50%	10.20%	12/22/2029		10,575,820		10,334,517			10,575,820
Quick Roofing Acquisition, LLC (f)(i)(l)	Revolving Credit Facility		-		-	12/22/2029		-		(21,860	)		-
Quick Roofing Acquisition, LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	5.50%	10.20%	12/22/2029		9,742,623		9,437,662			9,742,623
SCP WQS Buyer, LLC (i)(l)(m)	Term Loan	SOFR	+	5.75%	10.35%	10/2/2028		7,619,021		7,474,056			7,588,545
SCP WQS Buyer, LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	5.75%	10.50%	10/2/2028		10,704,936		10,383,836			10,634,164
SCP WQS Buyer, LLC (f)(i)(l)	Revolving Credit Facility	SOFR	+	5.75%	10.35%	10/2/2028		160,000		141,899			156,000
Spin Holdco Inc (h)(j)(l)(n)	Term Loan	SOFR	+	4.00%	9.26%	3/4/2028		4,961,440		4,462,860			4,324,738

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

16

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)		Fair Value (e)		Percentage of Net Assets
USW Buyer, LLC (i)(m)	Term Loan	SOFR	+	6.25%	10.95%	11/3/2028		4,912,500	$	4,783,427	$	4,573,538
USW Buyer, LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	6.25%	10.95%	11/3/2028		8,600,125		8,438,208		7,868,066
										102,580,539		102,021,970	15.12%
Specialized Finance
Nexus Buyer LLC (h)(l)(n)	Term Loan	SOFR	+	4.00%	8.85%	7/18/2031		7,500,000		7,462,500		7,430,850
WH Borrower LLC (h)(k)(l)	Term Loan	SOFR	+	5.50%	10.79%	2/15/2027		9,899,498		9,514,282		9,874,749
										16,976,782		17,305,599	2.56%
Specialty Chemicals
Herens US Holdco Corp (h)(j)(l)(n)	Term Loan	SOFR	+	3.93%	8.63%	7/3/2028		3,980,025		3,896,824		3,714,557
M2S Group Intermediate Holdings Inc (h)(k)(l)(n)	Term Loan	SOFR	+	4.75%	9.85%	8/22/2031		5,000,000		4,652,635		4,775,000
USALCO, LLC (h)(k)(l)(n)	Term Loan	SOFR	+	4.00%	8.85%	9/30/2031		598,352		595,360		599,848
USALCO, LLC (f)(h)(k)(l)(n)	Delayed Draw Term Loan		-		-	9/30/2031		-		-		154
										9,144,819		9,089,559	1.35%
Trading Companies & Distributors
Belt Power Holdings LLC (i)(l)(m)	Term Loan	SOFR	+	5.50%	10.25%	8/22/2028		6,418,750		6,347,504		6,418,750
Belt Power Holdings LLC (i)(m)	Term Loan	SOFR	+	5.50%	10.25%	8/22/2028		1,724,868		1,692,849		1,724,868
Foundation Building Materials Inc (h)(l)	Term Loan	SOFR	+	4.00%	9.25%	1/29/2031		6,957,519		6,967,196		6,781,583
										15,007,549		14,925,201	2.21%
Transaction & Payment Processing Services
MoneyGram International Inc (h)(k)(l)(n)	Term Loan	SOFR	+	4.75%	9.68%	6/3/2030		9,452,500		9,428,869		8,941,498
										9,428,869		8,941,498	1.32%
Total First Lien Debt										1,040,682,128		1,042,255,961	154.38%
Second Lien Debt
Property & Casualty Insurance
Asurion LLC (h)(l)	Term Loan	SOFR	+	5.25%	10.21%	1/31/2028		2,000,000		1,940,177		1,869,640
Asurion LLC (h)(l)	Term Loan	SOFR	+	5.25%	10.21%	1/20/2029		5,000,000		4,788,439		4,610,950
										6,728,616		6,480,590	0.96%
Total Second Lien Debt										6,728,616		6,480,590	0.96%

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

17

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)	Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)		Fair Value (e)		Percentage of Net Assets
Equity
Diversified Financial Services
Dragonfly Ultimate Holdings LLC (o)	Class A Units					293,460	$	293,460	$	293,460
								293,460		293,460	0.04%
Diversified Support Services
Air Control Concepts Holdings, L.P (n)(o)	Class A-1 Units					11,004		110,035		390,845
								110,035		390,845	0.06%
Environmental & Facilities Services
Erosion Holdings, LLC (o)	Class A Units					175		175,230		175,230
								175,230		175,230	0.03%
Food Distributors
MFI Group Holdings LLC (o)	Class A Units					201		201,269		217,674
								201,269		217,674	0.03%
Health Care Services
Tiger Healthcare Holdings, LLC (l)(o)	Class A Interest					438,750		562,500		548,438
								562,500		548,438	0.08%
Health Care Technology
RXS Enterprises LLC (l)(o)	Preferred Units					74,735		401,494		424,492
RXS Enterprises LLC (l)(o)	Senior Preferred Units					119,927		119,927		119,927
								521,421		544,419	0.08%
Human Resource & Employment Services
FCA Partners LLC (n)(o)	Common Units					200,000		2		2
FCA Partners LLC (n)(o)	Class A Preferred Units					200,000		200,000		120,000
								200,002		120,002	0.02%

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

18

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)	Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)		Fair Value (e)		Percentage of Net Assets
Industrial Machinery & Supplies & Components
Endurance PT Technology Holdings LLC (l)(o)	Common Units					464	$	46,374	$	78,504
Endurance PT Technology Holdings LLC (l)(o)	Preferred Units					417		417,367		433,894
MoboTrex Ultimate Holdings, LLC (o)	Class A-2 Units					443,011		443,011		739,829
								906,752		1,252,227	0.18%
Life Sciences Tools & Services
WCI-BXC Investment Holdings LP (l)(n)(o)	Equity Interest							588,357		570,203
								588,357		570,203	0.08%
Office Services & Supplies
MSE Acquisitions Inc (l)(n)(o)	Series A Preferred Stock					337		337,479		343,862
								337,479		343,862	0.05%
Packaged Foods & Meats
CCI Prime Holdings, LLC (o)	Series A Preferred Units					428		427,914		418,929
Sabrosura Super Holdings LLC (l)(o)	Class A Interest					241,693		290,031		290,031
								717,945		708,960	0.10%
Specialized Consumer Services
COP Foundations Investment, LLC (l)(o)	Class A Units					366,638		366,638		388,637
Door Pro Holdings LLC (l)(o)	Class A Units					340		339,744		154,223
NAM Group Holdings, LLC (o)	Class A Units					282,628		282,628		288,280
Quick Roofing Topco, LLC (l)(o)	Class A Interest					426,230		426,230		664,918
								1,415,240		1,496,058	0.22%
Total Equity								6,029,690		6,661,378	0.97%

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

19

Fidelity Private Credit Fund

Consolidated Schedule of Investments

September 30, 2024

(unaudited)

Investments (a)	Type	Reference Rate and Spread (b)	Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)		Fair Value (e)		Percentage of Net Assets
Money Market Mutual Funds
Mutual Funds
State Street Institutional Treasury Plus Money Market Fund - 4.87% (h)(p)(q)	Investor Class Units					2,524,401	$	2,524,401	$	2,524,401
								2,524,401		2,524,401	0.37%
Total Money Market Mutual Funds								2,524,401		2,524,401	0.37%
Total Investments -- non-controlled/ non-affiliate								1,055,964,835		1,057,922,330	156.68%
Investments -- non-controlled/ affiliate
Fixed Income Mutual Funds
Mutual Funds
Fidelity Floating Rate Central Fund (h)(l)(n)(g)	Mutual Fund					269,939		26,236,890		26,408,125
Fidelity High Income Central Fund (h)(l)(n)(g)	Mutual Fund					190,948		20,102,133		20,673,970
								46,339,023		47,082,095	6.97%
Total Fixed Income Mutual Funds								46,339,023		47,082,095	6.97%
Total Investments -- non-controlled/ affiliate								46,339,023		47,082,095	6.97%
Total Investment Portfolio							$	1,102,303,858	$	1,105,004,425	163.65%

(a)All debt investments are income producing unless otherwise indicated. All equity investments are non-income producing unless otherwise noted.

(b)Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to Secured Overnight Funds Rate (SOFR), which reset monthly, quarterly, or semi-annually. For each loan, the Fund has indicated the reference rate used and provided the spread and the interest rate in effect as of September 30, 2024.

(c)The total par amount is presented for debt investments and the number of shares or units owned is presented for equity investments.

(d)All debt investments are shown at amortized cost. All equity investments are shown at identified cost.

(e)Unless otherwise indicated, investments were valued using unobservable inputs and are considered Level 3 investments.

(f)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion, although the investment may be subject to unused commitment fees. Negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan. Negative fair value is the result of the unfunded commitment being valued below par and/or the capitalized discount on the loan. The unfunded loan commitment may be subject to a commitment termination date and may expire prior to the maturity date stated. See Notes to Consolidated Financial Statements for more information on the Fund's unfunded commitments.

(g)Affiliated fund. A complete unaudited listing of the fund's holdings as of its most recent quarter end is available upon request. In addition, the fund's financial statements are available on the SEC's website or upon request.

(h)These investments were not valued using unobservable inputs and are not considered Level 3 investments.

(i)The interest rate floor on these investments as of September 30, 2024 was 1.00%.

(j)The interest rate floor on these investments as of September 30, 2024 was 0.75%.

(k)The interest rate floor on these investments as of September 30, 2024 was 0.50%.

(l)Security or portion of the security is pledged as collateral for JPMorgan Lending Facility.

(m)Security or portion of the security is pledged as collateral for BSPV Facility.

(n)The investment is not a qualifying asset under Section 55(a) of the 1940 Act. The Fund may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Fund’s total assets. As of September 30, 2024, non-qualifying assets amounted to $207,472,344 which represents 17.7% of total assets as calculated in accordance with regulatory requirements.

(o)Restricted securities (including private placements) – Investment in securities not registered under the Securities Act of 1933 (excluding 144A issues). At the end of the period, the value of restricted securities (excluding 144A issues) amounted to $6,661,378 or 1.0% of net assets.

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

20

Additional information on each restricted holding is as follows:

Security	Acquisition Date	Acquisition Cost ($)
FCA Partners LLC	4/17/2023		2
Air Control Concepts Holdings, L.P	4/11/2023		390,845
FCA Partners LLC	4/17/2023		120,000
CCI Prime Holdings, LLC	10/18/2023		418,929
WCI-BXC Investment Holdings LP	11/6/2023		570,203
Door Pro Holdings LLC	11/2/2023		154,223
Quick Roofing Topco, LLC	12/22/2023		664,918
Tiger Healthcare Holdings, LLC	2/27/2024		548,438
Endurance PT Technology Holdings LLC	2/29/2024		78,504
Endurance PT Technology Holdings LLC	2/29/2024		433,894
MFI Group Holdings LLC	4/8/2024		217,674
COP Foundations Investment, LLC	4/14/2024		388,637
MoboTrex Ultimate Holdings, LLC	6/7/2024		739,829
NAM Group Holdings, LLC	7/16/2024		288,280
MSE Acquisitions Inc	8/14/2024		343,862
Dragonfly Ultimate Holdings LLC	8/16/2024		293,460
RXS Enterprises LLC	8/12/2024		424,492
RXS Enterprises LLC	8/12/2024		119,927
Sabrosura Super Holdings LLC	8/22/2024		290,031
Erosion Holdings, LLC	9/30/2024		175,230

(p)The rate quoted is the annualized seven-day yield of the fund at period end.

(q)Security is classified as a short-term security.

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

21

Fidelity Private Credit Fund

Consolidated Schedule of Investments

December 31, 2023

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Investments -- non-controlled/ non-affiliate
First Lien Debt
Advertising
MMGY Global LLC (i)(l)	Term Loan	SOFR	+	6.00%	11.50%	4/25/2029		8,504,250	$	8,319,020		$	8,368,182
MMGY Global LLC (f)(i)(l)	Revolving Credit Facility		-		-	4/25/2029		-		(44,507	)		(32,709	)
										8,274,513			8,335,473		2.05%
Aerospace & Defense
Cadence - Southwick, Inc. (i)(l)	Term Loan	SOFR	+	6.75%	12.24%	5/3/2029		7,190,498		6,990,934			7,183,307
Cadence - Southwick, Inc. (f)(i)(l)	Revolving Credit Facility	SOFR	+	6.75%	12.26%	5/3/2028		266,667		240,521			265,667
Cadence - Southwick, Inc. (i)(l)	Term Loan	SOFR	+	6.00%	11.47%	5/3/2029		1,337,935		1,311,229			1,311,177
										8,542,684			8,760,151		2.16%
Air Freight & Logistics
R1 Holdings Merger Sub, LLC (i)(l)	Term Loan	SOFR	+	6.25%	11.72%	12/29/2028		5,366,350		5,181,771			5,366,350
STG Logistics Inc (j)(l)	Term Loan	SOFR	+	6.00%	11.50%	3/24/2028		9,950,000		9,586,350			9,303,250
										14,768,121			14,669,600		3.61%
Application Software
ACP Avenu Buyer, LLC (i)(l)	Term Loan	SOFR	+	6.25%	11.64%	10/2/2029		17,187,500		16,724,267			16,964,063
ACP Avenu Buyer, LLC (f)(i)(l)	Revolving Credit Facility		-		-	10/2/2029		-		(26,408	)		(13,000	)
ACP Avenu Buyer, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	10/2/2029		-		(123,144	)		(121,063	)
ACP Falcon Buyer, Inc. (i)(l)	Term Loan	SOFR	+	6.50%	11.85%	8/1/2029		21,223,555		20,606,943			20,926,425
ACP Falcon Buyer, Inc. (f)(i)(l)	Revolving Credit Facility		-		-	8/1/2029		-		(27,997	)		(14,000	)
Applied Sys Inc (h)(k)(l)(m)	Term Loan	SOFR	+	4.50%	9.85%	9/19/2026		7,481,156		7,525,207			7,507,490
Atlas AU Bidco Pty Ltd / Atlas US Finco, Inc. (i)(l)	Term Loan	SOFR	+	7.25%	12.61%	12/9/2029		5,138,234		4,939,299			5,138,234

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

22

Fidelity Private Credit Fund

Consolidated Schedule of Investments

December 31, 2023

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Atlas AU Bidco Pty Ltd / Atlas US Finco, Inc. (i)(l)	Term Loan	SOFR	+	6.75%	12.11%	12/9/2029		27,203,390	$	26,660,737		$	26,713,729
DH Corporation/Société DH (i)(l)(m)	Term Loan	SOFR	+	7.25%	12.71%	9/13/2029		254,481		249,568			252,445
Finastra USA Inc (i)(l)(m)	Term Loan	SOFR	+	7.25%	12.71%	9/13/2029		10,896,399		10,686,030			10,809,228
Prism Parent Co Inc. (j)(l)	Term Loan	SOFR	+	5.75%	11.11%	9/16/2028		5,133,167		4,967,252			5,081,836
User Zoom Technologies, Inc (i)(l)	Term Loan	SOFR	+	7.50%	12.99%	4/5/2029		10,000,000		9,667,291			9,890,000
										101,849,045			103,135,387		25.42%
Automotive Parts & Equipment
American Trailer Rental Group, LLC (i)(l)	Term Loan	SOFR	+	5.75%	11.25%	6/1/2027		14,925,000		14,529,819			14,641,425
American Trailer Rental Group, LLC (i)(l)	Term Loan	SOFR	+	5.75%	11.25%	6/1/2027		4,987,500		4,871,200			4,892,738
										19,401,019			19,534,163		4.82%
Building Products
Copperweld Group, Inc. (i)(l)	Term Loan	SOFR	+	6.00%	11.61%	3/31/2026		6,225,412		6,044,231			6,194,285
										6,044,231			6,194,285		1.53%
Commodity Chemicals
Soteria Flexibles Corporation (f)(i)(l)	Delayed Draw Term Loan		-		-	8/15/2029		-		(76,841	)		(91,388	)
Soteria Flexibles Corporation (i)(l)	Term Loan	SOFR	+	5.75%	11.10%	8/15/2029		8,797,297		8,583,422			8,674,135
Soteria Flexibles Corporation (f)(i)(l)	Revolving Credit Facility		-		-	8/15/2029		-		(23,483	)		(14,000	)
										8,483,098			8,568,747		2.12%
Diversified Financial Services
Clue Opco LLC (h)(j)(l)(m)	Term Loan	SOFR	+	4.50%	9.86%	12/19/2030		5,000,000		4,800,569			4,729,150
										4,800,569			4,729,150		1.17%

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

23

Fidelity Private Credit Fund

Consolidated Schedule of Investments

December 31, 2023

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Diversified Support Services
Hobbs & Associates Inc (i)(l)	Term Loan	SOFR	+	6.50%	12.00%	4/11/2029		2,037,621	$	1,988,709		$	2,037,621
Hobbs & Associates Inc (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	6.50%	11.86%	4/11/2029		3,526,769		3,424,369			3,526,769
Hobbs & Associates, LLC (i)(l)	Term Loan	SOFR	+	6.50%	11.95%	4/11/2029		7,194,019		6,993,967			7,194,019
Hobbs & Associates, LLC (i)(l)	Delayed Draw Term Loan	SOFR	+	6.50%	11.95%	4/11/2029		8,141,317		7,926,109			8,141,317
MRI Acquisitions, Inc (i)(l)	Term Loan	SOFR	+	6.25%	11.75%	12/30/2025		5,773,583		5,642,731			5,611,923
Omnia Partners LLC (f)(h)(l)	Delayed Draw Term Loan		-		-	7/25/2030		-		(173	)		3,590
Omnia Partners LLC (h)(l)	Term Loan	SOFR	+	4.25%	9.63%	7/25/2030		6,787,396		6,783,539			6,825,609
Prometric Holdings (h)(k)(l)(m)	Term Loan	SOFR	+	5.25%	10.70%	1/29/2028		4,000,000		3,980,138			3,988,760
Ruppert Landscape, LLC (j)(l)	Term Loan	SOFR	+	6.00%	11.68%	12/1/2028		4,950,284		4,800,173			4,880,980
										41,539,562			42,210,588		10.39%
Education Services
KUEHG Corp (h)(k)(l)	Term Loan	SOFR	+	5.00%	10.35%	6/12/2030		7,481,250		7,125,893			7,505,040
										7,125,893			7,505,040		1.85%
Environmental & Facilities Services
Pavement Partners Interco, LLC (i)(l)	Term Loan	SOFR	+	6.75%	12.27%	2/7/2028		8,029,774		7,956,128			7,965,536
Pavement Partners Interco, LLC (i)(l)	Delayed Draw Term Loan	SOFR	+	6.75%	12.42%	2/7/2028		1,150,000		1,125,273			1,140,800
Pavement Partners Interco, LLC (f)(i)(l)	Revolving Credit Facility		-		-	2/7/2028		-		(6,643	)		(6,030	)
Pavement Partners Interco, LLC (i)(l)	Term Loan	SOFR	+	6.75%	12.28%	2/7/2028		10,449,360		10,148,107			10,365,765
										19,222,865			19,466,071		4.79%
Food Retail
Cardenas Merger Sub LLC (h)(j)(l)(m)	Term Loan	SOFR	+	6.75%	12.20%	8/1/2029		7,443,467		7,264,350			7,432,302
										7,264,350			7,432,302		1.83%

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

24

Fidelity Private Credit Fund

Consolidated Schedule of Investments

December 31, 2023

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Health Care Facilities
Infusion Services Management, LLC (i)(l)	Term Loan	SOFR	+	6.50%	11.98%	7/7/2028		11,878,151	$	11,541,941		$	11,759,369
Infusion Services Management, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	7/7/2028		-		(119,995	)		(44,050	)
Infusion Services Management, LLC (f)(i)(l)	Revolving Credit Facility	SOFR	+	6.50%	12.00%	7/7/2028		995,031		966,499			985,031
										12,388,445			12,700,350		3.13%
Health Care Services
AB Centers Acquisition Corporation (j)(l)	Term Loan	SOFR	+	6.00%	11.46%	9/6/2028		4,958,949		4,738,316			4,958,949
AB Centers Acquisition Corporation (f)(j)(l)	Revolving Credit Facility		-		-	9/6/2028		-		(55,910	)		-
AB Centers Acquisition Corporation (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	6.00%	11.46%	9/6/2028		3,602,586		3,414,009			3,602,586
AB Centers Acquisition Corporation (j)(l)	Term Loan	SOFR	+	6.00%	11.46%	9/6/2028		2,573,276		2,503,835			2,573,276
Fertility (ITC) Investment Holdco, LLC / Fertility (ITC) Buyer, Inc. (i)(l)	Term Loan	SOFR	+	6.50%	11.97%	1/3/2029		9,405,742		9,145,917			9,349,308
Houseworks Holdings, LLC (i)(l)	Term Loan	SOFR	+	6.50%	11.93%	12/16/2028		4,950,000		4,773,256			4,920,300
Houseworks Holdings, LLC (f)(i)(l)	Revolving Credit Facility		-		-	12/16/2028		-		(14,359	)		(3,061	)
Houseworks Holdings, LLC (i)(l)	Term Loan	SOFR	+	6.50%	12.04%	12/16/2028		3,053,571		2,965,461			3,047,464
Houseworks Holdings, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	12/16/2028		-		(30,179	)		(2,857	)
VIP Medical US Buyer, LLC (i)(l)	Term Loan	SOFR	+	5.50%	10.96%	12/12/2028		5,558,850		5,420,288			5,503,262
										32,860,634			33,949,227		8.36%
Industrial Machinery & Supplies & Components
Lake Air Products, LLC (i)(l)	Term Loan	SOFR	+	6.75%	12.25%	1/9/2029		9,567,700		9,281,727			9,395,481
										9,281,727			9,395,481		2.32%
Insurance Brokers
Acrisure LLC (h)(l)	Term Loan	SOFR	+	4.50%	9.89%	11/6/2030		9,949,875		9,826,653			9,958,133
Alera Group, Inc. (f)(j)(l)	Delayed Draw Term Loan		-		-	9/30/2028		-		(13,202	)		(21,611	)
Jones Deslauriers Insurance Management Inc (h)(l)(m)	Term Loan	SOFR	+	4.25%	9.62%	3/15/2030		10,000,000		9,926,468			10,029,200
										19,739,919			19,965,722		4.91%

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

25

Fidelity Private Credit Fund

Consolidated Schedule of Investments

December 31, 2023

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Life Sciences Tools & Services
WCI-BXC Purchaser, LLC (f)(j)(l)	Revolving Credit Facility		-		-	11/6/2029		-	$	(24,388	)	$	(15,000	)
WCI-BXC Purchaser, LLC (j)(l)	Term Loan	SOFR	+	6.25%	11.64%	11/6/2030		27,412,162		26,731,814			27,000,980
										26,707,426			26,985,980		6.65%
Oil & Gas Refining & Marketing
EG America LLC (k)(l)(m)	Term Loan	SOFR	+	5.50%	9.66%	2/7/2028		1,995,000		1,945,000			1,935,150
EG America LLC (h)(k)(l)(m)	Term Loan	SOFR	+	5.50%	11.24%	2/7/2028		5,486,250		5,385,600			5,376,525
										7,330,600			7,311,675		1.80%
Packaged Foods & Meats
CCI Prime, LLC (i)(l)	Term Loan	SOFR	+	6.00%	11.35%	10/18/2029		19,825,153		19,338,014			19,349,350
CCI Prime, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	10/18/2029		-		(48,327	)		(47,926	)
CCI Prime, LLC (f)(i)(l)	Revolving Credit Facility		-		-	10/18/2029		-		(24,181	)		(24,000	)
										19,265,506			19,277,424		4.75%
Pharmaceuticals
Alcami Corporation (i)(l)	Term Loan	SOFR	+	7.00%	12.46%	12/21/2028		9,900,000		9,498,393			9,900,000
										9,498,393			9,900,000		2.44%
Soft Drinks & Non-alcoholic Beverages
Refresh Buyer LLC (j)(l)	Term Loan	SOFR	+	5.25%	10.60%	12/23/2028		11,251,777		11,031,110			11,060,497
Refresh Buyer LLC (f)(j)(l)	Delayed Draw Term Loan		-		-	12/23/2028		-		(27,302	)		(47,820	)
										11,003,808			11,012,677		2.72%

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

26

Fidelity Private Credit Fund

Consolidated Schedule of Investments

December 31, 2023

Investments (a)	Type	Reference Rate and Spread (b)			Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)			Fair Value (e)			Percentage of Net Assets
Specialized Consumer Services
Door Pro Buyer, LLC (i)(l)	Term Loan	SOFR	+	6.00%	11.54%	11/2/2029		12,570,513	$	12,260,010		$	12,256,250
Door Pro Buyer, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	11/2/2029		-		(124,186	)		(254,808	)
Door Pro Buyer, LLC (f)(i)(l)	Revolving Credit Facility		-		-	11/2/2029		-		(82,709	)		(84,936	)
Quick Roofing Acquisition, LLC (i)(l)	Term Loan	SOFR	+	5.75%	11.21%	12/22/2029		10,655,738		10,389,935			10,389,344
Quick Roofing Acquisition, LLC (f)(i)(l)	Revolving Credit Facility		-		-	12/22/2029		-		(24,888	)		(25,000	)
Quick Roofing Acquisition, LLC (f)(i)(l)	Delayed Draw Term Loan		-		-	12/22/2029		-		(346,420	)		(347,951	)
SCP WQS Buyer, LLC (i)(l)	Term Loan	SOFR	+	5.75%	11.10%	10/2/2028		7,676,596		7,508,567			7,538,417
SCP WQS Buyer, LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	5.75%	11.10%	10/2/2028		3,164,894		2,784,807			2,845,872
SCP WQS Buyer, LLC (f)(i)(l)	Revolving Credit Facility		-		-	10/2/2028		-		(21,422	)		(18,000	)
Senske Lawn and Tree Care, LLC (j)(l)	Term Loan	SOFR	+	5.25%	10.60%	12/15/2028		4,950,000		4,809,404			4,920,300
Senske Lawn and Tree Care, LLC (j)(l)	Term Loan	SOFR	+	5.75%	11.10%	12/15/2028		5,970,000		5,830,442			5,958,060
Senske Lawn and Tree Care, LLC (j)(l)	Term Loan	SOFR	+	5.50%	10.85%	12/15/2028		2,743,125		2,690,188			2,737,639
Senske Lawn and Tree Care, LLC (j)(l)	Term Loan	CDOR	+	5.50%	10.93%	12/15/2028		21,000,000		15,532,010			15,531,489
USW Buyer, LLC (i)(l)	Term Loan	SOFR	+	6.25%	11.82%	11/3/2028		4,950,000		4,801,007			4,841,100
USW Buyer, LLC (f)(i)(l)	Delayed Draw Term Loan	SOFR	+	6.25%	11.72%	11/3/2028		5,650,000		5,487,134			5,408,000
										71,493,879			71,695,776		17.66%
Specialized Finance
WH Borrower LLC (k)(l)	Term Loan	SOFR	+	5.50%	10.89%	2/15/2027		9,974,874		9,484,735			9,925,000
										9,484,735			9,925,000		2.45%
Trading Companies & Distributors
Belt Power Holdings LLC (i)(l)	Term Loan	SOFR	+	5.50%	11.00%	8/22/2028		6,467,500		6,382,563			6,441,630
										6,382,563			6,441,630		1.59%
Total First Lien Debt										482,753,585			489,101,899		120.52%

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

27

Fidelity Private Credit Fund

Consolidated Schedule of Investments

December 31, 2023

Investments (a)	Type	Reference Rate and Spread (b)	Interest Rate (b)	Maturity Date	Par Amount/ Units (c)		Cost (d)		Fair Value (e)		Percentage of Net Assets
Equity
Diversified Support Services
Air Control Concepts Holdings, L.P (m)(n)	Class A-1 Units					22,007	$	220,070	$	439,040
								220,070		439,040	0.11%
Life Sciences Tools & Services
WCI-BXC Investment Holdings LP (l)(m)(n)	Equity Interest							588,357		593,716
								588,357		593,716	0.15%
Packaged Foods & Meats
CCI Prime Holdings, LLC (n)	Series A Preferred Units					428		427,914		435,635
								427,914		435,635	0.11%
Specialized Consumer Services
Door Pro Holdings LLC (l)(n)	Equity Interest							339,744		346,205
Quick Roofing Topco, LLC (l)(m)(n)	Class A Interest					426,230		426,230		426,230
								765,974		772,435	0.20%
Total Equity								2,002,315		2,240,826	0.57%
Money Market Mutual Funds
Mutual Funds
State Street Institutional Treasury Plus Money Market Fund - Investor Class, 5.23% (h)(o)	Mutual Fund					15,328,417		15,328,417		15,328,417
								15,328,417		15,328,417	3.78%
Total Money Market Mutual Funds								15,328,417		15,328,417	3.78%
Total Investments -- non-controlled/ non-affiliate								500,084,317		506,671,142	124.87%
Investments -- non-controlled/ affiliate
Fixed Income Mutual Funds
Mutual Funds
Fidelity Floating Rate Central Fund (h)(g)(l)(m)	Mutual Fund					251,629		24,436,874		24,795,483
								24,436,874		24,795,483	6.11%
Total Fixed Income Mutual Funds								24,436,874		24,795,483	6.11%
Total Investments -- non-controlled/ affiliate								24,436,874		24,795,483	6.11%
Total Investment Portfolio							$	524,521,191	$	531,466,625	130.98%

(a)All debt investments are income producing unless otherwise indicated. All equity investments are non-income producing unless otherwise noted.

(b)Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to Secured Overnight Funds Rate (SOFR) or Canadian Dollar Offered Rate (CDOR), which reset daily, monthly, quarterly or semi-annually. For each loan, the Fund has indicated the reference rate used and provided the spread and the interest rate in effect as of December 31, 2023. The total par amount is presented for debt investments and the number of shares or units owned is presented for equity investments.

(c)The total par amount is presented for debt investments and the number of shares or units owned is presented for equity investments.

(d)All debt investments are shown at amortized cost. All equity investments are shown at identified cost.

(e)Unless otherwise indicated, these investments were valued using unobservable inputs and are considered Level 3 investments.

(f)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion, although the investment may be subject to unused commitment fees. Negative cost and fair value results from unamortized fees, which are capitalized to the investment cost. The unfunded loan commitment may be subject to a commitment termination date that may expire prior to the maturity date stated. See Notes to Consolidated Financial Statements for more information on the Fund’s unfunded commitments.

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

28

(g)Affiliated fund. A complete unaudited listing of the fund's holdings as of its most recent quarter end is available upon request. In addition, the Fund's financial statements are available on the SEC's website or upon request.

(h)These investments were not valued using unobservable inputs and are not considered Level 3 investments.

(i)The interest rate floor on these investments as of December 31, 2023 was 1.00%.

(j)The interest rate floor on these investments as of December 31, 2023 was 0.75%.

(k)The interest rate floor on these investments as of December 31, 2023 was 0.50%.

(l)Security or portion of the security is pledged as collateral for JPMorgan Lending Facility.

(m)The investment is not a qualifying asset under Section 55(a) of the 1940 Act. The Fund may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Fund’s total assets. As of December 31, 2023, non-qualifying assets represented 14.4% of total assets as calculated in accordance with regulatory requirements.

(n)Restricted securities (including private placements) – Investment in securities not registered under the Securities Act of 1933 (excluding 144A issues). At the end of the period, the value of restricted securities (excluding 144A issues) amounted to $2,240,826 or 0.6% of net assets.

Additional information on each restricted holding is as follows:

Security	Acquisition Date	Acquisition Cost ($)
Air Control Concepts Holdings, L.P	4/11/2023	$	220,070
CCI Prime Holdings, LLC	10/18/2023	$	427,914
Door Pro Holdings LLC	11/2/2023	$	339,744
Quick Roofing Topco, LLC	12/22/2023	$	426,230
WCI-BXC Investment Holdings LP	11/6/2023	$	588,357

(o)The rate quoted is the annualized seven-day yield of the Fund at period end.

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

29

Fidelity Private Credit Fund

Notes to Consolidated Financial Statements

(unaudited)

Note 1. Organization

Fidelity Private Credit Fund (the “Fund”) is a non-diversified, closed-end management investment company formed as a Delaware statutory trust on March 23, 2022. The Fund elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”) and to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a regulated investment company (“RIC”) as defined under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). The Fund is externally managed by Fidelity Diversifying Solutions LLC (“FDS” or the “Adviser”), which is registered as an investment adviser with the U.S. Securities and Exchange Commission (the “SEC”) and is an affiliate of FMR LLC (“FMR”) and its subsidiaries. The Fund commenced operations on March 13, 2023.

The Fund’s investment objective is to generate current income and, to a lesser extent, long-term capital appreciation. The Fund seeks to achieve its investment objective by investing primarily in directly originated loans to private companies but also in liquid credit investments, like broadly syndicated loans, and other select private credit investments. The Fund generally seeks to invest in loans that carry variable (i.e., “floating”) interest rates. Under normal circumstances, the Fund will invest at least 80% of its total assets in private credit investments. Specific private investments may include: (a) directly originated first lien loans, senior secured revolving lines of credit, term loans and delayed draw term loans, (b) directly originated second lien, last out senior, secured or unsecured mezzanine term loans and delayed draw term loans, (c) club deals (investments generally comprised from a small group of lenders), and broadly syndicated leveraged loans (investments generally arranged or underwritten by investment banks or other intermediaries), and (d) other debt (collectively referred to as "Private Credit"). The Adviser may also invest to a lesser degree in equity linked instruments (may include debt with warrants, preferred equity investments, or equity co-investments). The Adviser may lead and structure the transaction as sole-lender, as the agent of a club credit facility (a group of similar direct lenders that invest in the same tranches), or may participate as a non-agent investor in a large club or syndicated transactions. In order to provide liquidity for share repurchases, the Fund intends to maintain an allocation to syndicated loans and other liquid investments.

The Fund will invest at least 70% of its total assets in investments that meet regulatory requirements of the BDC structure, which will generally include investments in companies that are private and may be backed by a sponsor but may also include investments in small capitalization public companies or companies that are backed by a non-private equity sponsor ownership group. The majority of the Fund’s investments will be loans targeted at private U.S. operating companies whose securities are not listed on a national securities exchange or registered under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and public U.S. operating companies having a market capitalization of less than $250,000,000. The Fund may also invest to a lesser degree in non-U.S. companies.

The Fund offers on a continuous basis up to $1,000,000,000 of common shares of beneficial interest (the “Common Shares”) pursuant to an offering registered with the SEC (the “Offering”). The Fund offers to sell any combination of three classes of Common Shares, Class S shares, Class D shares, and Class I shares, with a dollar value up to the maximum offering amount. The share classes have different ongoing distribution and/or shareholder servicing fees. The initial offering price for the Common Shares was $25.00 per share. Thereafter, the purchase price per share for each class of Common Shares equals the net asset value (“NAV”) per share as of the effective date of the monthly share purchase date.

Note 2. Significant Accounting Policies

The following is a summary of the significant accounting and reporting policies used in preparing the consolidated financial statements.

Basis of Presentation

The consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). The Fund is an investment company under GAAP and follows the accounting and reporting guidance applicable to investment companies in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946 and pursuant to Regulation S-X. The functional currency is the U.S. Dollar and these consolidated financial statements have been prepared in that currency. These consolidated financial statements reflect all adjustments considered necessary for the fair presentation of consolidated financial statements for the period presented. Certain prior period information has been reclassified to conform to the current period presentation and this had no effect on the Fund’s consolidated financial position or the consolidated results of operations as previously reported.

30

Consolidation

The Fund will generally consolidate any wholly-owned, or substantially wholly-owned, subsidiary when the design and purpose of the subsidiary is to act as an extension of the Fund’s investment operations and to facilitate the execution of the Fund’s investment strategy. Accordingly, as of September 30, 2024 and December 31, 2023, the Fund consolidated the financial position and results of its wholly-owned subsidiaries in its consolidated financial statements. All intercompany transactions and balances have been eliminated in consolidation. Since the Fund is an investment company, portfolio investments held by the Fund are not consolidated into the consolidated financial statements. The portfolio investments held by the Fund (including investments held by consolidated subsidiaries) are included on the consolidated statements of assets and liabilities as investments at fair value.

Use of Estimates

The preparation of the consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Actual amounts may ultimately differ from those estimates and the differences could be material.

Organization and Offering Expenses

Organization expenses include, among other things, the cost of incorporating the Fund and the cost of legal services and other fees pertaining to the Fund’s organization. These costs are expensed as incurred.

The Fund’s offering expenses include, among other things, legal fees, registration fees and other costs pertaining to the preparation of the Fund’s registration statement (and any amendments or supplements thereto) relating to the Offering and associated marketing materials. Offering expenses are recorded as deferred offering costs on the consolidated statements of assets and liabilities and amortized to expense on the Fund’s consolidated statements of operations on a straight line-basis over 12 months from the date of incurrence.

Income Taxes

The Fund elected to be treated as a RIC under the Code for its taxable year ended December 31, 2023 and intends to qualify annually thereafter. So long as the Fund maintains its status as a RIC, it generally will not pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually to its shareholders as dividends. Rather, any tax liability related to income earned and distributed by the Fund would represent obligations of the Fund’s investors and would not be reflected in the consolidated financial statements of the Fund.

The Fund evaluates tax positions taken or expected to be taken in the course of preparing its consolidated financial statements to determine whether the tax positions are “more-likely-than-not” to be sustained by the applicable tax authority. Tax positions not deemed to meet the “more-likely-than-not” threshold are reserved and recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes, if any, are included in provision for income and excise taxes on the consolidated statements of operations. Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not limited to, on-going analyses of tax laws, regulations and interpretations thereof.

The Fund holds certain portfolio investments through wholly-owned subsidiaries taxed as corporations which may be subject to federal and state taxes. The wholly-owned subsidiaries are not consolidated with the Fund for income tax purposes and may generate income tax expense, benefit, and the related tax assets and liabilities as a result of its ownership of certain portfolio investments. Deferred tax liabilities are estimated and may differ materially depending on conditions when these investments earn income or are disposed. Income or gains recognized as a result of these investments will be reflected as a current tax liability and expense. The income tax expense, or benefit, if any, and related tax assets and liabilities are reflected in the Fund’s consolidated financial statements.

31

As of September 30, 2024, and December 31, 2023, respectively, the Fund, through wholly-owned subsidiaries, recorded tax liabilities of $363,004 and $0 which are included in other accounts payable and accrued liabilities in the consolidated statements of assets and liabilities.

For the three and nine months ended September 30, 2024, the Fund, through wholly-owned subsidiaries, recognized a total provision for taxes of $64,379 and $363,004, respectively, which was comprised of provision for taxes related to income of $168,493 and $168,493, respectively, provision for taxes related to realized gain on investments of $54,990 and $54,990, respectively, and benefit for deferred tax expense of $159,104 and provision for deferred tax expense of $139,521, respectively. For the three and nine months ended September 30, 2023, the Fund did not recognize any provisions for taxes.

The Fund files a U.S. federal income tax return, in addition to state and local tax returns as required. The Fund’s U.S. federal income tax returns are subject to examination by the Internal Revenue Service (IRS) for a period of three fiscal years after they are filed. State and local tax returns may be subject to examination for an additional fiscal year depending on the jurisdiction.

To qualify for and maintain qualification as a RIC, the Fund must, among other things, meet certain source-of-income and asset diversification requirements. In addition, to qualify for RIC tax treatment, the Fund must distribute to its shareholders, for each taxable year, at least 90% of its “investment company taxable income” for that year, which is generally its ordinary income plus the excess, if any, of its realized net short-term capital gains over its realized net long-term capital losses.

In addition, based on the excise tax distribution requirements, the Fund will be subject to a 4% nondeductible U.S federal excise tax on undistributed income unless the Fund distributes in a timely manner in each taxable year an amount at least equal to the sum of (1) 98% of its ordinary income for the calendar year, (2) 98.2% of capital gain net income (both long-term and short-term) for the one-year period ending October 31 in that calendar year and (3) any income realized, but not distributed, in prior years. For this purpose, however, any ordinary income or capital gain net income retained by the Fund that is subject to corporate income tax is considered to have been distributed.

As of September 30, 2024 and December 31, 2023, $0 and $66,312, respectively, was recorded in excise tax payable on the consolidated statements of assets and liabilities. For the three and nine months ended September 30, 2024 and for the period from March 13, 2023 (commencement of operations) through September 30, 2023, the Fund did not incur any excise taxes. Excise taxes, if any, are recorded in the provision for income and excise taxes on the consolidated statements of operations.

Deferred Financing Costs

The Fund records costs related to issuance of revolving credit facilities as deferred financing costs on the consolidated statements of assets and liabilities. These costs are deferred and amortized using the straight-line method through interest expense on the consolidated statements of operations over the life of the related credit facility.

Investment Valuation

The Fund values its investments, upon which its NAV is based, in accordance with ASC 820, Fair Value Measurement, which defines fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820 also provides a framework for measuring fair value, establishes a fair value hierarchy based on the observability of inputs used to measure fair value and prescribes disclosure requirements for fair value measurements.

Pursuant to Rule 2a-5 of the 1940 Act, the Board of Trustees (the “Board”) has designated the Adviser as the valuation designee responsible for valuing all of the Fund’s investments, including making fair valuation determinations as needed. The Adviser has established a fair value committee (the “Fair Value Committee”) to carry out the day-to-day fair valuation responsibilities and has adopted policies and procedures to govern activities of the Fair Value Committee and the performance of functions required to determine the fair value of the Fund’s investments in good faith. These functions include periodically assessing and managing material risks associated with fair value determinations, selecting, applying, reviewing, and testing fair value methodologies, monitoring for circumstances that may necessitate the use of fair value, and overseeing and evaluating pricing services used.

32

In accordance with the Adviser’s policies and procedures, which have been approved by the Board, investments, including debt securities, that are publicly traded but for which no readily available market quotations exist are generally valued on the basis of information furnished by an independent third-party pricing service that uses a valuation matrix which incorporates both dealer-supplied valuations and electronic data processing techniques. To assess the continuing appropriateness of pricing sources and methodologies, the Adviser regularly performs price verification procedures, engages in oversight activities with respect to third-party pricing sources used and issues challenges as necessary to independent pricing services or brokers, and any differences are reviewed in accordance with the valuation procedures. The Adviser does not adjust the prices unless it has a reason to believe market quotations or prices received from third-party pricing services are not reflective of the fair value of an investment.

Investments that are not publicly traded or whose current market prices or quotations are not readily available are valued at fair value as determined by the Adviser in good faith pursuant to the Adviser’s Board-approved policies and procedures. Factors used in determining fair value vary by investment type and may include market or investment specific events, transaction data, estimated cash flows, and market observations of comparable investments. In determining fair value of the Fund’s loan investments the types of factors that the Fair Value Committee may take into account generally include comparison to publicly-traded securities including such factors as yield, maturity and measures of credit quality, the enterprise value of the 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 and other relevant factors.

The Fund has engaged an independent valuation firm to prepare month-end valuation recommendations for investments for which market quotations are not readily available as of the last calendar day of each month. The independent valuation firm undertakes a full analysis of the investments and provides estimated fair values for such investments to the Adviser. The independent valuation firm also provides analyses to support their valuation methodology and calculations. The Adviser’s Fair Value Committee reviews and approves each valuation recommendation and confirms it has been calculated in accordance with the Board-approved policies and procedures. The Fair Value Committee manages the Fund’s fair valuation practices and maintains the fair valuation policies and procedures. The Adviser reports to the Board information regarding the fair valuation process and related material matters. The Board may determine to modify its designation of the Adviser as valuation designee, relating to any or all Fund investments, at any time.

Investment Transactions

For financial reporting purposes, the Fund’s investment holdings include trades executed through the end of the last business day of the period. Realized gains or losses are measured by the difference between the net proceeds received (excluding prepayment fees, if any) and the amortized cost basis of the investment using the specific identification method and is recorded within net realized gain (loss) on investments on the consolidated statements of operations.

Interest Income

Interest income is accrued as earned. Interest income includes coupon interest and amortization of premium and accretion of discount on debt securities. Commitment fees, loan origination fees, original issue discount (“OID”) and market discount or premium are capitalized into the cost of the investment to which it applies and accreted into interest income. For the Fund’s investments in revolving credit facilities and delayed draw term loans, the cost basis of the investment is adjusted for any market discount or OID on the total balance committed. The fair value is also adjusted for price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not fully funded may result in a negative cost and fair value until funded. Upon prepayment of a loan or debt instrument, any prepayment premium and any unamortized discount or premium are recognized through interest income.

Dividend Income

Dividend income earned on the Fund’s equity and mutual fund investments is recorded on an accrual basis to the extent that such amounts are payable and are expected to be collected. Dividend income is recorded on the record date for private portfolio companies or on the ex-dividend date for mutual funds.

Fee Income

The Fund earns certain fees in connection with its direct lending underwriting activities. These fees are in addition to interest payments earned and may include amendment fees, consent fees and syndication fees. Certain fees such as structuring fees and syndication fees are recorded as other income when earned. Administrative agent fees received by the Fund are recorded as other income when received.

33

Non-Accrual Policy

Debt investments may be placed on non-accrual status and related interest income may be reduced by ceasing current accruals and writing off interest receivables when the collection of all or a portion of interest has become doubtful based on consistently applied procedures. A debt obligation is removed from non-accrual status when the issuer resumes interest payments or when collectability of interest is reasonably assured. As of September 30, 2024 and December 31, 2023, no loans in the portfolio were on non-accrual status.

Cash

Cash represents deposits maintained with the Fund’s custodian bank. At times, deposits may be in excess of federally insured limits. The Fund has not experienced any losses and does not believe it is exposed to any significant credit risk on such deposits.

Expenses

Expenses are recorded on the accrual basis. Expense estimates are accrued in the period to which they relate and adjustments are made when actual amounts are known.

Foreign Currency

Foreign-denominated assets, including investment securities, and liabilities are translated into U.S. dollars at the exchange rate at period end. Purchases and sales of securities, income and dividends received and expenses denominated in foreign currencies are translated into U.S. dollars at the exchange rate in effect on the transaction date.

Unrealized gains and losses on foreign currency holdings and non-investment assets and liabilities attributable to the changes in foreign currency exchange rates are included in the net change in unrealized appreciation (depreciation) on foreign currency translation on the consolidated statements of operations. Net realized gains and losses on foreign currency holdings and non-investment assets and liabilities attributable to changes in foreign currency exchange rates are included in net realized gain (loss) on foreign currency transactions on the consolidated statements of operations. The portion of both realized and unrealized gains and losses on investments that result from changes in foreign currency exchange rates is included in net realized gain (loss) on investments and net change in unrealized appreciation (depreciation) on investments, respectively, on the consolidated statements of operations.

New Accounting Pronouncements

In November 2023, the FASB issued Accounting Standards Update (ASU) 2023-07 Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. Effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024, the amendments enhance required disclosures of segment information for public entities on an annual and interim basis. The ASU allows for early adoption with updates applied retrospectively. Management is currently evaluating the impact of the ASU but does not expect this guidance to materially impact its consolidated financial statements.

In December 2023, the FASB issued ASU 2023-09 Income Taxes (Topic 740): Improvements to Income Tax Disclosures. Effective for annual periods beginning after December 15, 2024 for public business entities (PBEs), and December 15, 2025 for entities other than PBEs, the amendment requires greater disaggregation of income tax disclosures related to the income tax rate reconciliation for PBEs and income taxes paid for all entities. The ASU allows for early adoption and the Fund can elect to apply the amendments on a prospective or retrospective basis. Management is currently evaluating the impact of the ASU but does not expect this guidance to materially impact its consolidated financial statements.

34

Note 3. Related Party Agreements and Transactions

Investment Advisory Agreement

The Fund has entered into an Investment Advisory Agreement (the “Advisory Agreement”) with the Adviser, pursuant to which the Adviser will manage the Fund on a day-to-day basis. The Adviser is responsible for determining the composition of the Fund’s portfolio, making investment decisions, monitoring the Fund’s investments, performing due diligence on prospective portfolio companies, exercising voting rights in respect of portfolio securities, obtaining and managing financing facilities and other forms of leverage and providing the Fund with such other investment advisory and related services as the Fund may, from time to time, reasonably require for the investment of capital.

The Fund will pay the Adviser a fee for its services under the Advisory Agreement consisting of two components, a management fee and an incentive fee. The cost of both the management fee and the incentive fee will ultimately be borne by the shareholders.

Management Fee

The management fee is payable monthly in arrears at an annual rate of 1.25% of the value of the Fund’s net assets as of the beginning of the first calendar day of the applicable month. For purposes of the Advisory Agreement, net assets mean the Fund’s total assets less liabilities determined on a consolidated basis in accordance with GAAP. For the first calendar month in which the Fund had operations, net assets was measured as the beginning net assets as of the date on which the Fund broke escrow, which was March 13, 2023. Fees payable for any partial period are appropriately prorated.

The Adviser agreed to waive the management fee for the first six months following the date on which the Fund broke escrow, which occurred on March 13, 2023. On August 9, 2023, the Adviser agreed to extend the waiver of the Fund's management fee until December 31, 2023.

For the three and nine months ended September 30, 2024, management fees were $2,013,097 and $5,223,551, respectively, and there were no management fees waived. For the three and nine months ended September 30, 2023, management fees were $817,271 and $1,363,719, respectively. All management fees incurred in the nine months ended September 30, 2023 were voluntarily waived by the Adviser.

As of September 30, 2024 and December 31, 2023, $1,419,246 and $0, respectively, were payable to the Adviser for management fees.

Incentive Fees

The incentive fee consists of two components that are independent of each other, with the result that one component may be payable even if the other is not. A portion of the incentive fee is based on a percentage of the Fund’s income and a portion is based on a percentage of the Fund’s capital gains, each as described below.

Incentive Fee based on Income

The incentive fee based on the Fund’s income is based on Pre-Incentive Fee Net Investment Income Returns attributable to each class of the Fund’s Common Shares. “Pre-Incentive Fee Net Investment Income Returns” means dividends, cash interest or other distributions or other cash income and any third-party fees received from portfolio companies such as upfront fees, commitment fees, origination fees, amendment fees, ticking fees and break-up fees, as well as prepayment premiums, but excluding fees for providing managerial assistance and fees earned by the Adviser or an affiliate accrued during the month, minus operating expenses for the month (including the management fee, taxes, any expenses payable under the Advisory Agreement and an administration agreement with the Fund’s administrator, any expense of securitizations, and interest expense or other financing fees and any dividends paid on preferred stock, but excluding the incentive fee and shareholder servicing and /or distribution fees). Pre-Incentive Fee Net Investment Income Returns includes, in the case of investments with a deferred interest feature (such as OID, debt instruments with payment-in-kind (“PIK”) interest and zero-coupon securities), accrued income that the Fund has not yet received in cash. Pre-Incentive Fee Net Investment Income Returns do not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation. The impact of expense support payments and recoupments are also excluded from Pre-Incentive Fee Net Investment Income Returns.

Pre-Incentive Fee Net Investment Income Returns, expressed as a rate of return on the value of the Fund’s net assets at the end of the immediately preceding quarter, is compared to a “hurdle rate” of return of 1.25% per quarter (5.00% annualized).

35

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

▪No incentive fee based on Pre-Incentive Fee Net Investment Income Returns in any calendar quarter in which the Fund’s Pre-Incentive Fee Net Investment Income Returns attributable to the applicable share class do not exceed the hurdle rate of 1.25% per quarter (5.00% annualized);

▪100% of the dollar amount of the Fund’s Pre-Incentive Fee Net Investment Income Returns with respect to that portion of such Pre-Incentive Fee Net Investment Income Returns attributable to the applicable share class, if any, that exceeds the hurdle rate but is less than a rate of return of 1.43% (5.72% annualized). This portion of the Fund’s Pre-Incentive Fee Net Investment Income Returns (which exceeds the hurdle rate but is less than 1.43%) is referred to as the “catch-up.” The “catch-up” is meant to provide the Adviser with approximately 12.5% of the Fund’s Pre-Incentive Fee Net Investment Income Returns as if a hurdle rate did not apply if this net investment income exceeds 1.43% in any calendar quarter; and

▪12.5% of the dollar amount of the Fund’s Pre-Incentive Fee Net Investment Income Returns attributable to the applicable share class, if any, that exceed a rate of return of 1.43% (5.72% annualized). This reflects that once the hurdle rate is reached and the catch-up is achieved, 12.5% of all Pre-Incentive Fee Net Investment Income Returns thereafter are allocated to the Adviser.

These calculations are pro-rated for any period of less than three months and adjusted for any share issuances or repurchases during the relevant quarter. The Adviser agreed to waive the incentive fee based on income for the first six months following the date on which the Fund broke escrow, which occurred on March 13, 2023. For the three and nine months ended September 30, 2024, incentive fees based on income were $2,536,534 and $6,321,853, respectively. For the three and nine months ended September 30, 2023, incentive fees based on income were $868,982 and $1,358,786, respectively. All incentive fees based on income incurred in the nine months ended September 30, 2023 were voluntarily waived by the Adviser.

As of September 30, 2024 and December 31, 2023, $2,536,534 and $0, respectively, were payable to the Adviser for incentive fees based on income.

Incentive Fee based on Capital Gains

The second component of the incentive fee, the capital gains incentive fee, is payable at the end of each calendar year in arrears. The amount payable equals 12.5% of cumulative realized capital gains attributable to the applicable share class from inception through the end of such calendar year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid incentive fee on capital gains as calculated in accordance with GAAP.

US GAAP requires that the incentive fee accrual consider the cumulative aggregate unrealized appreciation of investments in the calculation, as an incentive fee would be payable if such unrealized appreciation were realized, even though such unrealized capital appreciation is not permitted to be considered in calculating the fee actually payable under the Advisory Agreement (the “GAAP Incentive Fee”). There can be no assurance that such unrealized appreciation will be realized in the future. Accordingly, such fee, as calculated and accrued, would not necessarily be payable under the Advisory Agreement, and may never be paid based upon the computation of incentive fees in subsequent periods. The accrual for any capital gains incentive fee under U.S. GAAP in a given period may result in an additional expense if such cumulative amount is greater than in the prior period or a reduction of previously recorded expense if such cumulative amount is less than in the prior period. If such cumulative amount is negative, then there is no accrual. For the three and nine months ended September 30, 2024, ($559,708) and ($541,234), respectively, of expense reversals were recognized related to the GAAP Incentive Fee and is recorded in capital gains incentive fees on the consolidated statements of operations. For the three and nine months ended September 30, 2023, $251,624 and $436,886, respectively, of expense was recognized related to the GAAP Incentive Fee and is recorded in capital gains incentive fees on the consolidated statements of operations.

As of September 30, 2024 and December 31, 2023, $326,944 and $868,178, respectively, related to the GAAP Incentive Fee is recorded in capital gains incentive fee payable on the consolidated statements of assets and liabilities, none of which is payable under the Advisory Agreement.

36

Administration Agreement

The Fund has entered into an Administration Agreement (the “Administration Agreement”) with FDS (the “Administrator”). Under the terms of the Administration Agreement, the Administrator provides, or oversees the performance of, administrative and compliance services necessary for the Fund's operations, including, but not limited to, maintaining financial records, overseeing the calculation of NAV, compliance monitoring (including diligence and oversight of our other service providers), preparing reports to shareholders and reports filed with the SEC and other regulators, preparing materials and coordinating meetings of our Board, managing the payment of expenses, the payment and receipt of funds for investments and the performance of administrative and professional services rendered by others and providing office space, equipment and office services. In consideration of the administrative services provided by the Administrator to the Fund, the Fund pays the Administrator a monthly fee of 0.02666% (0.32% on an annualized basis) of the Fund’s month-end NAV and reimburses the Administrator for the costs and expenses of the Fund incurred by the Administrator. The fee paid to the Administrator is an expense paid out of the Fund’s net assets and is computed based on the value of the net assets of the Fund as of the close of business on the last business day of each month (including any assets in respect of Common Shares that are repurchased as of the end of the quarter).

From time to time, FDS (in its capacity as both the Adviser and the Administrator) or its affiliates may pay third-party providers of goods or services. Unless such expenses are specifically assumed by the Adviser, Administrator or its affiliates under the Advisory Agreement or Administration Agreement, the Fund will reimburse the Adviser, the Administrator or such affiliates thereof for any such amounts paid on the Fund’s behalf. From time to time, the Adviser or the Administrator may defer or waive fees and/or rights to be reimbursed for expenses.

Costs and expenses of FDS in its capacity as both the Administrator and the Adviser that are eligible for reimbursement by the Fund will be reasonably allocated to the Fund on the basis of time spent, assets under management, usage rates, proportionate holdings, a combination thereof or other reasonable methods determined by the Administrator.

For the three and nine months ended September 30, 2024, the Fund incurred $521,000 and $1,352,925, respectively, in expenses under the Administration Agreement, which were recorded as Administration Fees on the consolidated statements of operations. For the three and nine months ended September 30, 2023, the Fund incurred $211,522 and $352,463, respectively, in expenses under the Administration Agreement, pro-rated for the period March 13 (commencement of operations) through September 30, 2023, which were recorded as Administration Fees on the consolidated statements of operations.

As of September 30, 2024, $355,811 was unpaid and included in due to affiliates, net in the consolidated statements of assets and liabilities. As of December 31, 2023, $109,398 was unpaid and included in due from affiliates, net in the consolidated statements of assets and liabilities.

Certain Terms of the Advisory Agreement and Administration Agreement

Each of the Advisory Agreement and the Administration Agreement has been approved by the Board. Unless earlier terminated as described below, each of the Advisory Agreement and the Administration Agreement will remain in effect for a period of two years from the date it first becomes effective and will remain in effect from year-to-year thereafter if approved annually by a majority of the Board or by the holders of a majority of the Fund’s outstanding voting securities and, in each case, a majority of the Independent Trustees. The Fund may terminate the Advisory Agreement upon 60 days’ written notice, and the Administration Agreement upon 120 days’ written notice, without payment of any penalty. The decision to terminate either agreement may be made by a majority of the Board or the shareholders holding a majority of the Fund’s outstanding voting securities, which means the lesser of (1) 67% or more of the voting securities present at a meeting if more than 50% of the outstanding voting securities are present or represented by proxy, or (2) more than 50% of the outstanding voting securities. In addition, without payment of any penalty, the Adviser may terminate the Advisory Agreement upon 120 days’ written notice and the Administrator may terminate the Administration Agreement upon 120 days’ written notice. The Advisory Agreement will automatically terminate within the meaning of the 1940 Act and related SEC guidance and interpretations in the event of its assignment.

37

Transfer Agent Agreement

The Fund has entered into a Transfer Agent Agreement with Fidelity Investments Institutional Operations Company LLC (“FIIOC”), an affiliate of the Adviser. In accordance with the Transfer Agent Agreement, FIIOC is the Fund’s transfer agent, distribution paying agent and registrar. FIIOC receives an asset-based fee with respect to each class of Common Shares. Each class pays a fee for transfer agent services equal to 0.0125% (0.15% on an annualized basis) of class-level net assets as of the end of the last business day of the month. Such fees are payable in arrears.

For the three and nine months ended September 30, 2024, the Fund incurred $244,205 and $634,183, respectively, for transfer agency services which were recorded in other general and administrative expenses. For the three and nine months ended September 30, 2023, the Fund incurred $99,151 and $165,217, respectively, of fees for transfer agency services, pro-rated for the period March 13 (commencement of operations) through September 30, 2023, and were recorded in other general and administrative expenses.

As of September 30, 2024, $166,787 was unpaid and included in due to affiliates, net in the consolidated statements of assets and liabilities. As of December 31, 2023, $51,238 was unpaid and included in due from affiliates, net in the consolidated statements of assets and liabilities.

Managing Dealer Agreement

The Fund has entered into a Managing Dealer Agreement (the “Managing Dealer Agreement”) with Fidelity Distributors Company LLC (the “Managing Dealer”). Under the terms of the Managing Dealer Agreement, the Managing Dealer will serve as the managing dealer for the Offering. The Managing Dealer will be entitled to receive shareholder servicing and/or distribution fees monthly in arrears at a contractual rate of 0.85% per annum of the aggregate value of the Fund’s net assets attributable to Class S shares as of the beginning of the first calendar day of the month. The Managing Dealer will be entitled to receive shareholder servicing fees monthly in arrears at a contractual rate of 0.25% per annum of the aggregate value of the Fund’s net assets attributable to Class D shares as of the beginning of the first calendar day of the month. No shareholder servicing and/or distribution fees will be paid with respect to Class I. The shareholder servicing and/or distribution fees will be paid monthly in arrears. The shareholder servicing and/or distribution fees will be payable to the Managing Dealer, but the Managing Dealer will reallow (pay) all or a portion of the shareholder servicing fees to participating brokers and servicing brokers for ongoing shareholder services performed by such brokers and will waive shareholder servicing fees to the extent a broker is not eligible to receive it for failure to provide such services.

The Managing Dealer will cease receiving the distribution and/or shareholder servicing fee on Class S shares and Class D shares upon the earlier to occur of the following: (i) a listing of Class I shares, (ii) the merger or consolidation of the Fund with or into another entity, or the sale or other disposition of all or substantially all of the Fund’s assets, or (iii) the date following the completion of the primary portion of the Offering on which, in the aggregate, underwriting compensation from all sources in connection with such Offering is equal to 10% of the gross proceeds from our primary shares sold in such Offering, as determined in good faith by the Managing Dealer in its sole discretion.

In addition, at the end of the month in which the Managing Dealer in conjunction with the transfer agent determines that total transaction or other fees, including upfront placement fees or brokerage commissions, and shareholder servicing and/or distribution fees paid with respect to any single share held in a shareholder’s account would exceed, in the aggregate, 10% of the gross proceeds from the sale of such share (or a lower limit as determined by the Managing Dealer or the applicable broker), the Managing Dealer shall cease receiving the shareholder servicing and/or distribution fee on either (i) each such share that would exceed such limit or (ii) all Common Shares in such shareholder’s account, in the Managing Dealer’s discretion. At the end of such month, the applicable Distribution Shares in such shareholder’s account will convert into a number of Class I shares (including any fractional shares), with an equivalent aggregate NAV.

The Managing Dealer is a broker-dealer registered with the SEC and is a member of the Financial Industry Regulatory Authority. The Managing Dealer Agreement may be terminated at any time, without the payment of any penalty, by vote of a majority of the Fund’s trustees who are not “interested persons,” as defined in the 1940 Act, of the Fund and who have no direct or indirect financial interest in the Fund’s distribution plan or the Managing Dealer Agreement or by vote a majority of the outstanding voting securities of the Fund, on not more than 60 days’ written notice to the Managing Dealer or the Adviser. This Agreement will automatically terminate in the event of its assignment, as defined in the 1940 Act.

38

Either party may terminate the Managing Dealer Agreement upon 60 days’ written notice to the other party or immediately upon notice to the other party in the event such other party failed to comply with a material provision of the Managing Dealer Agreement. Obligations under the Managing Dealer Agreement to pay the shareholder servicing and/or distribution fees with respect to the Class S and Class D shares distributed in our Offering as described therein shall survive termination of the agreement until such shares are no longer outstanding (including such shares that have been converted into Class I shares, as described above).

Shareholder Servicing and/or Distribution Fees

The following table shows the shareholder servicing and/or distribution fees the Fund pays the Managing Dealer with respect to the Class S, Class D and Class I Common Shares on an annualized basis as a percentage of NAV for such class:

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

The shareholder servicing and/or distribution fees is paid monthly in arrears, calculated using the NAV of the applicable class as of the beginning of the first calendar day of the month, subject to FINRA and other limitations on underwriting compensation.

The Managing Dealer will reallow (pay) all or a portion of the shareholder servicing and/or distribution fees to participating brokers and servicing brokers for ongoing shareholder services performed by such brokers, and will waive shareholder servicing and/or distribution fees to the extent a broker is not eligible to receive it for failure to provide such services. Because the shareholder servicing and/or distribution fees with respect to Class S shares and Class D shares are calculated based on the aggregate NAV for all of the outstanding shares of each such class, it reduces the NAV with respect to all shares of each such class, including shares issued under our distribution reinvestment plan.

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

For the three and nine months ended September 30, 2024, the Fund incurred distribution and shareholder servicing fees for Class S of $474 and $552, respectively. For the three and nine months ended September 30, 2024 the Fund incurred distribution and shareholder servicing fees for Class D of $7 and $20, respectively. For the three and nine months ended September 30, 2023, the Fund did not incur any distribution and shareholder servicing fees for Class S and Class D.

As of September 30, 2024 and December 31, 2023 there was $367 and $9, respectively, payable and recorded in due to affiliates, net and shareholder servicing fee payable, respectively, in the consolidated statements of assets and liabilities.

Affiliate Ownership

As of September 30, 2024, an affiliate of the Adviser held 425 shares (100%) and 423 shares (4%) of the Fund’s Class D Common Shares and Class S Common Shares, respectively.

As of December 31, 2023, an affiliate of the Adviser held 395 shares (100%) and 395 shares (100%) of the Fund’s Class D Common Shares and Class S Common Shares, respectively.

39

Expense Support and Conditional Reimbursement Agreement

The Fund has entered into an Expense Support and Conditional Reimbursement Agreement (the “Expense Support Agreement”) with the Adviser. For the twelve month period commencing the date of the Expense Support Agreement, September 23, 2022, and unless terminated, for each successive one year period, the Adviser is obligated to advance all of our Other Operating Expenses (including organizational and offering expenses) to the effect that such expenses do not exceed 0.70% (on an annualized basis) of the Fund’s NAV. Any Required Expense Payment must be paid by the Adviser to the Fund in any combination of cash or other immediately available funds and/or offset against amounts due from the Fund to the Adviser or its affiliates. “Other Operating Expenses” means the Fund’s organization and offering expenses, professional fees (including accounting, legal, and auditing fees), custodian and transfer agent fees, third party valuation agent fees, insurance costs, trustee fees, administration fees, and other general and administrative expenses.

Upon the termination of Adviser’s obligation to make Required Expense Payments, the Adviser may elect to pay, at such times as the Adviser determines, certain expenses on the Fund’s behalf, provided that no portion of the payment will be used to pay any interest expense or distribution and/or shareholder servicing fees of the Fund (referred to as “Voluntary Expense Payment” and together with a Required Expense Payment, the “Expense Payments”). Any Voluntary Expense Payment that the Adviser has committed to pay must be paid by the Adviser to the Fund in any combination of cash or other immediately available funds no later than 45 days after such commitment was made in writing, and/or offset against amounts due from the Fund to the Adviser or its affiliates.

Following any calendar month in which Available Operating Funds (as defined below) exceed the cumulative distributions accrued to the Fund’s shareholders based on distributions declared with respect to record dates occurring in such calendar month (the amount of such excess being hereinafter referred to as “Excess Operating Funds”), the Fund shall pay such Excess Operating Funds, or a portion thereof, to the Adviser until such time as all Expense Payments made by the Adviser to the Fund within 3 years prior to the last business day of such calendar month have been reimbursed. Any payments required to be made by the Fund shall be referred to herein as a “Reimbursement Payment.”

“Available Operating Funds” means the sum of (i) the Fund’s net investment company taxable income (including net short-term capital gains reduced by net long-term capital losses), (ii) the Fund’s net capital gains (including the excess of net long-term capital gains over net short-term capital losses) and (iii) dividends and other distributions paid to the Fund on account of investments in portfolio companies (to the extent such amounts listed in clause (iii) are not included under clauses (i) and (ii) above).

No Reimbursement Payment for any month shall be made if: (1) the Effective Rate of Distributions Per Share declared by the Fund at the time of such Reimbursement Payment is less than the Effective Rate of Distributions Per Share at the time the Expense Payment was made to which such Reimbursement Payment relates, (2) the Fund’s Operating Expense Ratio at the time of such Reimbursement Payment is greater than the Operating Expense Ratio at the time the Expense Payment was made to which such Reimbursement Payment relate, or (3) the Fund’s Other Operating Expenses at the time of such Reimbursement Payment exceeds 0.70% of the Fund’s NAV. “Effective Rate of Distributions Per Share” means the annualized rate (based on a 365-day year) of regular cash distributions per share exclusive of returns of capital, distribution rate reductions due to distribution and shareholder servicing fees, and declared special dividends or special distributions, if any. The “Operating Expense Ratio” is calculated by dividing Operating Expenses, less organizational and offering expenses, management and incentive fees owed to the Adviser, shareholder servicing and/or distribution fees, and interest expense, by the Fund’s net assets. “Operating Expenses” means all of the Fund’s operating costs and expenses incurred, as determined in accordance with generally accepted accounting principles for investment companies.

The Fund’s obligation to make a Reimbursement Payment shall automatically become a liability of the Fund on the last business day of the applicable calendar month, except to the extent the Adviser has waived its right to receive such payment for the applicable month.

Effective from the date the Fund broke escrow, which was March 13, 2023, FDS has voluntarily agreed to waive its right to receive any Reimbursement Payment for any Excess Operating Funds incurred in any month prior to a revocation. Any such amounts shall not be considered unreimbursed Expense Payments reimbursable in future months pursuant to the terms of the Expense Support Agreement. This voluntary arrangement can be terminated at any time, upon thirty days’ prior written notice to the Fund.

40

The following table presents a summary of Expense Payments and related Reimbursement Payments since the Fund’s commencement of operations:

For the three months ended	Amount of Expense Support		Amount of Reimbursement Payment		Amount of Unreimbursed Expense Support		Reimbursement Eligibility Expiration
September 30, 2022	$	497,933	$	—	$	—	*
December 31, 2022		349,999		—		—	*
March 31, 2023		677,518		—		—	*
June 30, 2023		694,335		—		—	*
September 30, 2023		651,125		—		—	*
December 31, 2023		521,434		—		—	*
March 31, 2024		454,648		—		—	*
June 30, 2024		136,913		—		—	*
September 30, 2024		213,374		—		—	*
Total	$	4,197,279	$	—	$	—

* Unreimbursed expense support incurred for these periods have been waived and are not eligible for reimbursement.

Administrative Agent Expense Allocation Agreement

Fidelity Direct Lending LLC (“FDL”), an affiliate of the Fund, acts as administrative agent for certain of the Fund’s loan investments. As an administrative agent, FDL is responsible for performing loan administrative services on behalf of borrowers and lenders and is entitled to fees for those services. FDL does not retain fees from portfolio companies for providing services with respect to loans in which the Fund has invested. Pursuant to the Amended and Restated Administrative Agent Expense Allocation Agreement (the “Agent Allocation Agreement”), all fees earned and expenses incurred by FDL are transferred pro rata to the Fund and other affiliated funds based on the amounts the funds invested or committed, provided that those expenses shall not exceed the fees received by the Fund by FDL. Any income received or expense incurred is included in Other income or Other general and administrative expenses, respectively, in the consolidated statements of operations.

Affiliated Investments

The table below presents the Fund’s affiliated investments as of September 30, 2024:

	Fair Value as of December 31, 2023		Gross Additions		Gross Reductions		Change in Unrealized Appreciation (Depreciation)			Realized Gains (Losses)		Fair Value as of September 30, 2024		Dividend and Interest Income
Non-controlled/ Affiliate Investments
Fidelity High Income Central Fund	$	—	$	20,102,133	$	—	$	571,837		$	—	$	20,673,970	$	216,182
Fidelity Floating Rate Central Fund		24,795,483		1,800,016		—		(187,374	)		—		26,408,125		1,816,260
Total	$	24,795,483	$	21,902,149	$	—	$	384,463		$	—	$	47,082,095	$	2,032,442

The table below presents the Fund’s affiliated investments as of December 31, 2023:

	Fair Value as of December 31, 2022		Gross Additions		Gross Reductions			Change in Unrealized Appreciation (Depreciation)		Realized Gains (Losses)		Fair Value as of December 31, 2023		Dividend and Interest Income
Non-controlled/ Affiliate Investments
Fidelity Floating Rate Central Fund	$	—	$	24,436,874	$	—		$	358,609	$	—	$	24,795,483	$	949,591
Fidelity Investments Money Market Government Portfolio Class I		—		124,323,429		(124,323,429	)		—		—		—		179,725
Total	$	—	$	148,760,303	$	(124,323,429	)	$	358,609	$	—	$	24,795,483	$	1,129,316

41

Co-investment Relief

The Fund and the Adviser have received an exemptive order from the SEC that permits the Fund, among other things, to co-invest with certain other persons in negotiated transactions, including certain affiliates of the Adviser and certain funds managed and controlled by the Adviser and its affiliates, subject to certain terms and conditions. Pursuant to such order, the Fund’s Board may establish Board-Established Criteria clearly defining co-investment opportunities in which the Fund will have the opportunity to participate with other public or private affiliated funds that target similar assets. If an investment falls within the Board-Established Criteria, the Adviser must offer an opportunity for the Fund to participate. The Fund may determine to participate or not to participate, depending on whether the Adviser determines that the investment is appropriate for the Fund (e.g., based on investment strategy). The co-investment would generally be allocated to the Fund and the other affiliated funds that target similar assets in accordance with the Adviser’s allocation policies and procedures. If the Adviser determines that such investment is not appropriate for the Fund, the investment will not be allocated to the Fund, but the Adviser will be required to report such investment and the rationale for its determination for the Fund to not participate in the investment to the Board at the next quarterly board meeting.

Due to/from Affiliates

As of September 30, 2024, the Fund owed a net amount of $309,570 to various affiliates, including $522,965 for expenses paid for administration fees, distribution fees, service fees and transfer agent fees and $213,395 to be received for expense reimbursements. These amounts are included in due to affiliates, net in the consolidated statements of assets and liabilities. As of December 31, 2023, the Fund was owed a net amount of $561,250, including $622,620 for expenses paid for administration fees, distribution fees and transfer agent fees and $1,183,870 to be received for expense reimbursements. These amounts are included in due from affiliates, net in the consolidated statements of assets and liabilities.

Note 4. Investments

The composition of the Fund’s investment portfolio at cost and fair value was as follows:

	September 30, 2024							December 31, 2023
	Amortized Cost		Fair Value		% of Total Investments at Fair Value			Amortized Cost		Fair Value		% of Total Investments at Fair Value
First Lien Debt	$	1,040,682,128	$	1,042,255,961		94.3	%	$	482,753,585	$	489,101,899		92.0	%
Second Lien Debt		6,728,616		6,480,590		0.6	%		—		—		0.0	%
Equity		6,029,690		6,661,378		0.6	%		2,002,315		2,240,826		0.4	%
Mutual Funds		48,863,424		49,606,496		4.5	%		39,765,291		40,123,900		7.6	%
Total	$	1,102,303,858	$	1,105,004,425		100.0	%	$	524,521,191	$	531,466,625		100.0	%

42

The industry composition of investments at fair value was as follows:

	September 30, 2024			December 31, 2023
Application Software		13.9	%		19.4	%
Health Care Services		11.0	%		6.4	%
Specialized Consumer Services		9.4	%		13.2	%
Industrial Machinery & Supplies & Components		9.1	%		1.8	%
Mutual Funds		4.5	%		7.6	%
Packaged Foods & Meats		4.0	%		3.7	%
Environmental & Facilities Services		3.1	%		3.7	%
Human Resource & Employment Services		2.9	%		0.0	%
Health Care Technology		2.7	%		0.0	%
Life Sciences Tools & Services		2.5	%		5.2	%
Health Care Facilities		2.5	%		2.4	%
Research & Consulting Services		2.4	%		0.0	%
Aerospace & Defense		2.2	%		1.7	%
Diversified Support Services		2.2	%		8.0	%
Building Products		2.1	%		1.2	%
Electrical Components & Equipment		1.7	%		0.0	%
Automotive Parts & Equipment		1.7	%		3.7	%
Property & Casualty Insurance		1.7	%		0.0	%
Specialized Finance		1.6	%		1.9	%
Diversified Financial Services		1.5	%		0.9	%
Insurance Brokers		1.5	%		3.8	%
Data Processing & Outsourced Services		1.4	%		0.0	%
Trading Companies & Distributors		1.3	%		1.2	%
Soft Drinks & Non-Alcoholic Beverages		1.3	%		2.1	%
Air Freight & Logistics		0.9	%		2.8	%
Pharmaceuticals		0.9	%		1.9	%
Advertising		0.9	%		1.6	%
Specialty Chemicals		0.8	%		0.0	%
Transaction & Payment Processing Services		0.8	%		0.0	%
Commodity Chemicals		0.8	%		1.6	%
Electronic Components		0.8	%		0.0	%
Health Care Supplies		0.7	%		0.0	%
Oil & Gas Refining & Marketing		0.7	%		1.4	%
Office Services & Supplies		0.6	%		0.0	%
Security & Alarm Services		0.5	%		0.0	%
Fertilizers & Agricultural Chemicals		0.5	%		0.0	%
Internet Services & Infrastructure		0.5	%		0.0	%
Education Services		0.4	%		1.4	%
Diversified Chemicals		0.4	%		0.0	%
Food Retail		0.4	%		1.4	%
Health Care Distributors		0.4	%		0.0	%
Food Distributors		0.4	%		0.0	%
Home Improvement Retail		0.4	%		0.0	%
Total		100.0	%		100.0	%

The geographic composition of investments at fair value was as follows:

	September 30, 2024								December 31, 2023
	Fair Value		% of Total Investments at Fair Value			Fair Value as % of Net Assets			Fair Value		% of Total Investments at Fair Value			Fair Value as % of Net Assets
United States	$	1,067,525,001		96.6	%		158.1	%	$	489,333,017		92.1	%		120.6	%
Australia		32,341,624		2.9	%		4.8	%		31,851,963		6.0	%		7.8	%
Canada		4,206,769		0.4	%		0.6	%		10,281,645		1.9	%		2.5	%
Luxembourg		931,031		0.1	%		0.1	%		—		0.0	%		0.0	%
Total	$	1,105,004,425		100.0	%		163.6	%	$	531,466,625		100.0	%		130.9	%

43

As of September 30, 2024 and December 31, 2023, on a fair value basis, 100% of debt investments bore interest at a floating rate and 0% of debt investments bore interest at a fixed rate. As of September 30, 2024 and December 31, 2023, there were no investments on non-accrual status.

Note 5. Fair Value Measurements

The Fund categorizes the inputs to valuation techniques used to value its investments into a disclosure hierarchy consisting of three levels as shown below:

Level 1 — unadjusted quoted prices in active markets for identical investments

Level 2 — other significant observable inputs (including quoted prices for similar investments, interest rates, prepayment speeds, etc.)

Level 3 — unobservable inputs (including the Fund’s own assumptions based on the best information available)

The following is a summary of the inputs used, as of September 30, 2024 and December 31, 2023, involving the Fund’s assets carried at fair value. The inputs or methodology used for valuing securities may not be an indication of the risk associated with investing in those securities.

	September 30, 2024
	Level 1		Level 2		Level 3		Total
First Lien Debt	$	—	$	180,471,226	$	861,784,735		1,042,255,961
Second Lien Debt		—		6,480,590		—		6,480,590
Equity		—		—		6,661,378		6,661,378
Money Market Mutual Funds		2,524,401		—		—		2,524,401
Fixed Income Mutual Funds		47,082,095		—		—		47,082,095
Total Investments	$	49,606,496	$	186,951,816	$	868,446,113	$	1,105,004,425

	December 31, 2023
	Level 1		Level 2		Level 3		Total
First Lien Debt	$	—	$	63,355,799	$	425,746,100	$	489,101,899
Second Lien Debt		—		—		—		—
Equity		—		—		2,240,826		2,240,826
Mutual Funds		40,123,900		—		—		40,123,900
Total Investments	$	40,123,900	$	63,355,799	$	427,986,926	$	531,466,625

The following tables provide a reconciliation of the beginning and ending balances for investments for which fair value was determined using Level 3 inputs for the nine months ended September 30, 2024 and 2023:

	Nine Months Ended September 30, 2024
	First Lien Debt			Equity			Total Investments
Fair value, beginning of period	$	425,746,100		$	2,240,826		$	427,986,926
Purchases of investments		545,285,710			4,137,411			549,423,121
Proceeds from principal repayments and sales of investments		(100,288,814	)		(386,977	)		(100,675,791	)
Accretion of discount/ amortization of premium		3,233,521			—			3,233,521
Net realized gain (loss)		(261,310	)		276,942			15,632
Transfer into Level 3		—			—			—
Transfer out of Level 3		(9,925,000	)		—			(9,925,000	)
Net change in unrealized appreciation (depreciation)		(2,005,472	)		393,176			(1,612,296	)
Fair value, end of period	$	861,784,735		$	6,661,378		$	868,446,113
Net change in unrealized appreciation (depreciation) included in earnings related to financial instruments still held as of September 30, 2024	$	(523,823	)	$	393,178		$	(130,645	)

44

	Nine Months Ended September 30, 2023
	First Lien Debt			Equity		Total Investments
Fair value, beginning of period	$	—		$	—	$	—
Purchases of investments		246,351,396			220,070		246,571,466
Proceeds from principal repayments and sales of investments		(1,062,059	)		—		(1,062,059	)
Accretion of discount/ amortization of premium		485,277			—		485,277
Net change in unrealized appreciation (depreciation)		2,436,191			63,161		2,499,352
Fair value, end of period	$	248,210,805		$	283,231	$	248,494,036
Net change in unrealized appreciation (depreciation) included in earnings related to financial instruments still held as of September 30, 2023	$	2,436,191		$	63,161	$	2,499,352

The information used in the above reconciliation represents period to date activity for any investments identified as using Level 3 inputs at either the beginning or the end of the current fiscal period. Transfers in or out of Level 3 represent the beginning value of any security or instrument where a change in the pricing level occurred from the beginning to the end of the period. The cost of purchases may include securities received through corporate actions or exchanges.

The following provides information on Level 3 securities held by the Fund that were valued at September 30, 2024 and December 31, 2023 based on unobservable inputs:

	September 30, 2024
					Range
	Fair Value		Valuation Technique	Unobservable Input	Low			High			Weighted Average			Impact to Valuation from an Increase in Input*
First Lien Debt	$	861,784,735	Market approach	Transaction price	$	98.00		$	100.00		$	99.04		Increase
			Market comparable	Enterprise value/EBITDA multiple (EV/EBITDA)		9.00			9.00			9.00		Increase
			Discounted cash flow	Yield		7.9	%		13.3	%		9.6	%	Decrease
Equity		6,661,378	Market approach	Transaction price	$	32.52		$	1,000.00		$	334.08		Increase
			Market comparable	Enterprise value/EBITDA multiple (EV/EBITDA)		4.00			17.00			10.20		Increase
Total	$	868,446,113

	December 31, 2023
					Range
	Fair Value		Valuation Technique	Unobservable Input	Low			High			Weighted Average			Impact to Valuation from an Increase in Input*
First Lien Debt	$	425,746,100	Market approach	Transaction price	$	73.96		$	97.50		$	83.19		Increase
			Indicative market price	Evaluated bid	$	97.00		$	99.50		$	99.09		Increase
			Discounted cash flow	Yield		9.4	%		13.0	%		10.9	%	Decrease
Equity		2,240,826	Market comparable	Enterprise value/EBITDA multiple (EV/EBITDA)		7.50			17.50			11.60		Increase
			Market approach	Transaction price	$	1.00		$	1.00		$	1.00		Increase
Total	$	427,986,926

* Represents the directional change in the fair value of the Level 3 investments that could have resulted from an increase in the corresponding input as of period end. A decrease to the unobservable input would have had the opposite effect. Significant changes in these inputs may have resulted in a significantly higher or lower fair value measurement at period end.

Changes in valuation techniques may result in transfers in or out of an assigned level within the disclosure hierarchy.

45

Financial Instruments Not Carried at Fair Value:

Debt

The carrying value of the Fund’s debt, which would be categorized as Level 3 within the fair value hierarchy, as of September 30, 2024 and December 31, 2023, approximates fair value.

Note 6. Commitments and Contingencies

In the normal course of business, the Fund enters into contracts that provide a variety of general indemnifications. Any exposure to the Fund under these arrangements could involve future claims that may be made against the Fund. Currently, no such claims exist or are expected to arise and, accordingly, the Fund has not accrued any liability in connection with such indemnifications.

Commitments

In the normal course of business, the Fund may become party to financial instruments with off-balance sheet risk to fund investments that have unfunded commitments associated with such instruments. These financial instruments may include commitments to extend credit on the unused portions of the Fund’s commitments pursuant to the terms of certain of the Fund’s investments in revolving credit facilities, delayed draw and other loan financing agreements in connection with the Fund’s investments in direct lending instruments. The unfunded commitments are carried at fair value with the unrealized appreciation or depreciation on the unfunded portion being included in fair value for each such position disclosed on the schedule of investments, and changes in those fair values are recorded in the change in net unrealized appreciation (depreciation) on investments on the consolidated statements of operations.

The following table details the unfunded loan commitments at September 30, 2024:

Investments--non-controlled/ non-affiliate	Commitment Type	Commitment Expiration Date	Unfunded Commitment ($)
AB Centers Acquisition Corporation	Delayed Draw Term Loan	7/2/2031	$	3,556,596
AB Centers Acquisition Corporation	Revolving Credit Facility	7/2/2031		1,778,298
ACP Avenu Buyer, LLC	Revolving Credit Facility	10/2/2029		777,500
ACP Avenu Buyer, LLC	Delayed Draw Term Loan	10/2/2029		5,500,583
ACP Falcon Buyer, Inc.	Revolving Credit Facility	8/1/2029		1,000,000
Alera Group, Inc.	Delayed Draw Term Loan	9/30/2028		1,877,418
Aptean, Inc.	Revolving Credit Facility	1/30/2031		728,200
Aptean, Inc.	Delayed Draw Term Loan	1/30/2031		992,494
BeBright MSO, LLC	Delayed Draw Term Loan	6/3/2030		1,848,541
BeBright MSO, LLC	Revolving Credit Facility	6/3/2030		1,867,213
C2DX, Inc	Revolving Credit Facility	3/19/2030		1,748,285
C2DX, Inc	Delayed Draw Term Loan	3/19/2030		4,924,746
Cadence - Southwick, Inc.	Revolving Credit Facility	5/3/2028		1,000,309
CCI Prime, LLC	Delayed Draw Term Loan	10/18/2029		1,996,933
CCI Prime, LLC	Revolving Credit Facility	10/18/2029		1,000,000
COP Foundations Acquisitions Inc.	Delayed Draw Term Loan	5/6/2029		7,332,769
COP Foundations Acquisitions Inc.	Revolving Credit Facility	5/6/2029		1,833,192
CUB Financing Intermediate, LLC	Delayed Draw Term Loan	6/28/2030		5,419,489
Cytracom, LLC	Delayed Draw Term Loan	6/28/2027		3,667,343
Cytracom, LLC	Revolving Credit Facility	6/28/2027		2,037,413
Door Pro Buyer, LLC	Delayed Draw Term Loan	11/2/2029		10,192,308
Door Pro Buyer, LLC	Revolving Credit Facility	11/2/2029		2,378,205

46

At September 30, 2024 continued:

Investments--non-controlled/ non-affiliate	Commitment Type	Commitment Expiration Date	Unfunded Commitment ($)
Dragonfly Pond Works	Delayed Draw Term Loan	8/16/2030	$	7,825,592
Dragonfly Pond Works	Revolving Credit Facility	8/16/2030		1,956,398
EDS Buyer, LLC	Revolving Credit Facility	1/10/2029		780,539
Endurance PT Technology Buyer Corporation	Revolving Credit Facility	2/28/2030		1,000,000
Erosion Holdings, LLC	Delayed Draw Term Loan	9/30/2029		5,257,028
Erosion Holdings, LLC	Revolving Credit Facility	9/30/2029		1,752,343
Eversmith Brands Intermediate Holding Company	Delayed Draw Term Loan	6/17/2030		3,206,687
Eversmith Brands Intermediate Holding Company	Revolving Credit Facility	6/17/2030		897,872
Fertility (ITC) Investment Holdco, LLC / Fertility (ITC) Buyer, Inc.	Delayed Draw Term Loan	1/3/2029		2,363,636
Hobbs & Associates LLC	Delayed Draw Term Loan	7/23/2031		681,818
Houseworks Holdings, LLC	Revolving Credit Facility	12/16/2028		487,755
Houseworks Holdings, LLC	Delayed Draw Term Loan	12/16/2028		1,163,265
Infusion Services Management, LLC	Delayed Draw Term Loan	7/7/2028		4,405,014
Infusion Services Management, LLC	Revolving Credit Facility	7/7/2028		1,614,779
LACO Industries, LLC	Revolving Credit Facility	7/2/2030		1,487,153
Midas Foods International, LLC	Revolving Credit Facility	4/30/2029		2,012,694
Midas Foods International, LLC	Delayed Draw Term Loan	4/30/2029		6,038,082
MMGY Global LLC	Revolving Credit Facility	4/25/2029		2,044,291
MoboTrex, LLC	Delayed Draw Term Loan	6/7/2030		3,987,103
MoboTrex, LLC	Revolving Credit Facility	6/7/2030		1,329,034
MSE Supplies, LLC	Revolving Credit Facility	8/14/2030		1,687,396
Mustang Prospects Purchaser LLC	Delayed Draw Term Loan	6/13/2031		1,983,151
Mustang Prospects Purchaser LLC	Revolving Credit Facility	6/13/2031		2,288,251
NAM Acquisition Co LLC	Delayed Draw Term Loan	7/16/2030		3,230,031
NAM Acquisition Co LLC	Revolving Credit Facility	7/16/2030		1,615,015
Neptune Platform Buyer, LLC	Delayed Draw Term Loan	1/20/2031		3,260,000
Pave America Interco, LLC	Revolving Credit Facility	2/7/2028		258,972
Quick Roofing Acquisition, LLC	Revolving Credit Facility	12/22/2029		1,000,000
Quick Roofing Acquisition, LLC	Delayed Draw Term Loan	12/22/2029		4,175,410
Refresh Buyer LLC	Delayed Draw Term Loan	12/23/2028		2,812,944
Routeware, Inc.	Delayed Draw Term Loan	9/18/2031		8,485,846
Routeware, Inc.	Revolving Credit Facility	9/18/2031		1,958,272
RPX Corporation	Revolving Credit Facility	8/2/2030		1,935,898
Ruppert Landscape, LLC	Revolving Credit Facility	12/1/2028		301,583
Ruppert Landscape, LLC	Delayed Draw Term Loan	12/1/2028		5,428,489
RxStrategies, Inc.	Revolving Credit Facility	8/12/2030		2,500,000
Sabrosura Foods, LLC	Delayed Draw Term Loan	8/22/2029		7,051,948
Sabrosura Foods, LLC	Revolving Credit Facility	8/22/2029		2,304,229
SCP WQS Buyer, LLC	Delayed Draw Term Loan	10/2/2028		6,988,085
SCP WQS Buyer, LLC	Revolving Credit Facility	10/2/2028		840,000
Soteria Flexibles Corporation	Delayed Draw Term Loan	8/15/2029		6,527,725
Soteria Flexibles Corporation	Revolving Credit Facility	8/15/2029		1,000,000
The Smilist DSO, LLC	Revolving Credit Facility	4/4/2029		926,306
The Smilist DSO, LLC	Delayed Draw Term Loan	4/4/2029		1,848,437
Tiger Healthcare Buyer, LLC	Delayed Draw Term Loan	2/27/2030		3,907,292
Tiger Healthcare Buyer, LLC	Revolving Credit Facility	2/27/2030		1,000,000
USALCO, LLC	Delayed Draw Term Loan	9/30/2031		61,648
USW Buyer, LLC	Delayed Draw Term Loan	11/3/2028		2,350,000
VRC Companies LLC	Delayed Draw Term Loan	6/29/2027		3,777,778
WCI-BXC Purchaser, LLC	Revolving Credit Facility	11/6/2029		1,000,000
Total Unfunded Commitments			$	196,253,624

47

The following table details the unfunded loan commitments at December 31, 2023:

Investments--non-controlled/ non-affiliate	Commitment Type	Commitment Expiration Date	Unfunded Commitment ($)
First Lien Debt
AB Centers Acquisition Corporation	Revolving Credit Facility	9/6/2028	$	2,068,966
AB Centers Acquisition Corporation	Delayed Draw Term Loan	9/6/2028		6,724,138
ACP Avenu Buyer, LLC	Delayed Draw Term Loan	10/2/2029		9,312,500
ACP Avenu Buyer, LLC	Revolving Credit Facility	10/2/2029		1,000,000
ACP Falcon Buyer, Inc.	Revolving Credit Facility	8/1/2029		1,000,000
Alera Group, Inc.	Delayed Draw Term Loan	9/30/2028		2,701,321
Cadence - Southwick, Inc.	Revolving Credit Facility	5/3/2028		733,333
CCI Prime, LLC	Delayed Draw Term Loan	10/18/2029		1,996,933
CCI Prime, LLC	Revolving Credit Facility	10/18/2029		1,000,000
Door Pro Buyer, LLC	Delayed Draw Term Loan	11/2/2029		10,192,308
Door Pro Buyer, LLC	Revolving Credit Facility	11/2/2029		3,397,436
Hobbs & Associates Inc	Delayed Draw Term Loan	4/11/2029		2,185,718
Houseworks Holdings, LLC	Revolving Credit Facility	12/16/2028		510,204
Houseworks Holdings, LLC	Delayed Draw Term Loan	12/16/2028		1,428,571
Infusion Services Management, LLC	Delayed Draw Term Loan	7/7/2028		4,405,014
Infusion Services Management, LLC	Revolving Credit Facility	7/7/2028		4,969
MMGY Global LLC	Revolving Credit Facility	4/25/2029		2,044,291
Omnia Partners LLC	Delayed Draw Term Loan	7/25/2030		637,604
Pavement Partners Interco, LLC	Revolving Credit Facility	2/7/2028		753,769
Quick Roofing Acquisition, LLC	Delayed Draw Term Loan	12/22/2029		13,918,033
Quick Roofing Acquisition, LLC	Revolving Credit Facility	12/22/2029		1,000,000
Refresh Buyer LLC	Delayed Draw Term Loan	12/23/2028		2,812,944
SCP WQS Buyer, LLC	Delayed Draw Term Loan	10/2/2028		14,558,511
SCP WQS Buyer, LLC	Revolving Credit Facility	10/2/2028		1,000,000
Soteria Flexibles Corporation	Delayed Draw Term Loan	8/15/2029		6,527,725
Soteria Flexibles Corporation	Revolving Credit Facility	8/15/2029		1,000,000
USW Buyer, LLC	Delayed Draw Term Loan	11/3/2028		5,350,000
WCI-BXC Purchaser, LLC	Revolving Credit Facility	11/6/2029		1,000,000
Total Unfunded Commitments			$	99,264,288

Note 7. Borrowings

In accordance with the 1940 Act, with certain limitations, the Fund is allowed to borrow amounts such that its asset coverage, as defined in the 1940 Act, is at least 150% after such borrowing. As of September 30, 2024 and December 31, 2023, the Fund’s asset coverage was 243% and 483%, respectively.

The Fund’s average outstanding debt and weighted average interest rate paid for the three and nine months ended September 30, 2024 were $426,809,783 and 7.30% and $307,834,226 and 7.30%, respectively. The Fund’s average outstanding debt and weighted average interest rate paid for the three and nine months ended September 30, 2023 were $18,573,529 and 7.29% and $17,750,000 and 7.09%, respectively. The Fund’s outstanding borrowings at September 30, 2024 and December 31, 2023 were as follows:

	September 30, 2024
	Aggregate Principal Committed		Outstanding Principal		Carrying Value
JPMorgan Lending Facility	$	500,000,000	$	377,000,000	$	377,000,000
BSPV Facility		250,000,000		95,500,000		95,500,000
Total	$	750,000,000	$	472,500,000	$	472,500,000

48

	December 31, 2023
	Aggregate Principal Committed		Outstanding Principal		Carrying Value
JPMorgan Lending Facility (1)	$	460,000,000	$	105,848,459	$	105,848,459
Total	$	460,000,000	$	105,848,459	$	105,848,459

(1)Under the JPMorgan Lending Facility, the Fund is permitted to borrow in USD or certain other currencies. As of December 31, 2023, the Fund had borrowings denominated in CAD of $21 million, translated to USD of $15.8 million. In connection with the preparation of the Fund’s financial statements for the quarter ended March 31, 2024, the reported amount of $481 million of Aggregate Principal Committed for the year ended December 31, 2023, was revised to $460 million of Aggregate Principal Committed, noted above, to correct the prior disclosure.

For the three and nine months ended September 30, 2024 and 2023 the components of interest expense were as follows:

	Three Months Ended September 30,
	2024		2023
Borrowing interest expense	$	7,641,500	$	261,947
Facility unused fees		129,800		427,677
Amortization of financing costs		438,930		225,690
Total Interest Expense	$	8,210,230	$	915,314

	Nine Months Ended September 30,
	2024		2023
Borrowing interest expense	$	16,730,862	$	496,124
Facility unused fees		553,203		922,865
Amortization of financing costs		990,769		494,561
Total Interest Expense	$	18,274,834	$	1,913,550

Revolving Credit Facilities

On March 17, 2023, the Fund entered into a senior secured revolving credit facility (“JPMorgan Lending Facility”) with JPMorgan Chase Bank, NA (“JPM”) and the lender parties. JPM serves as administrative agent and collateral agent under the JPMorgan Lending Facility.

The Fund may borrow amounts in U.S. dollars or certain other permitted currencies under the JPMorgan Lending Facility. Advances under the JPMorgan Lending Facility drawn in U.S. dollars will initially bear interest at a per annum rate equal to 0.75% or 0.875% plus an “alternate base rate” (as described in the agreement) in the case of any ABR Loan and 1.75% or 1.875% plus the Adjusted Term SOFR Rate in the case of any other Loan, in each case, depending on the Fund’s rate option election and borrowing base (as of the most recently delivered borrowing base certificate delivered under the agreement). Advances under the JPMorgan Lending Facility drawn in currencies other than U.S. dollars will initially bear interest at a per annum rate equal to 1.75% or 1.875%, in each case depending on the Fund’s borrowing base (as of the most recently delivered borrowing base certificate delivered under the agreement), plus any applicable credit spread adjustment, plus certain local rates consistent with market standards, each as specified in the agreement. The Fund will also pay a fee of 0.375% on average daily undrawn amounts under the JPMorgan Lending Facility.

The initial principal commitment amount of the JPMorgan Lending Facility was $460 million. On June 13, 2024, the Fund entered into a commitment increase agreement, which provided for an increase in the principal commitment amount to $500 million. The principal commitment amount is subject to availability under the borrowing base, which is based on the Fund’s portfolio investments and other outstanding indebtedness, with an accordion provision to permit increases to the total facility amount up to $1 billion, subject to the satisfaction of certain conditions.

The JPMorgan Lending Facility is guaranteed by certain subsidiaries of the Fund, and will be guaranteed by certain domestic subsidiaries of the Fund that are formed or acquired by the Fund in the future (collectively, the “Guarantors”). Proceeds of the JPMorgan Lending Facility may be used for general corporate purposes, including, without limitation, repaying outstanding indebtedness, making distributions, contributions and investments, and acquisition and funding, and such other uses as permitted under the agreement.

49

The JPMorgan Lending Facility is secured by a perfected first-priority interest in substantially all of the portfolio investments held by the Fund and each Guarantor, subject to certain exceptions, and includes a $60,000,000 limit for swingline loans.

The availability period under the JPMorgan Lending Facility will terminate on March 17, 2027 (the “Commitment Termination Date”) and the JPMorgan Lending Facility will mature on March 17, 2028 (the “Maturity Date”). During the period from the Commitment Termination Date to the Maturity Date, the Fund will be obligated to make mandatory prepayments under the JPMorgan Lending Facility out of the proceeds of certain asset sales, other recovery events and equity and debt issuances.

The agreement includes customary affirmative and negative covenants, including financial covenants requiring the Fund to maintain a minimum shareholders’ equity and asset coverage ratio, and certain limitations on the incurrence of additional indebtedness and liens, as well as usual and customary events of default for revolving credit facilities of this nature.

The Fund had $377,000,000 and $105,848,459 outstanding on the JPMorgan Lending Facility as of September 30, 2024 and December 31, 2023, respectively. Under the JPMorgan Lending Facility, the Fund is permitted to borrow in USD or certain other currencies. As of September 30, 2024 and December 31, 2023, the Fund had borrowings denominated in the following non-USD currencies: Canadian Dollars (CAD) $0 and $15,848,459, respectively. The borrowings denominated in foreign currencies were translated into U.S. dollars based on the spot rate at the relevant balance sheet date. For the three and nine months ended September 30, 2024, $0 and ($25,837), of change in unrealized depreciation resulting from changes in foreign exchange rates on foreign denominated JPMorgan Lending Facility borrowings is included in net change in unrealized appreciation (depreciation) on foreign currency translation in the Fund’s consolidated statements of operations.

Fidelity Private Credit Fund BSPV LLC

On May 2, 2024, Fidelity Private Credit Fund BSPV LLC (the “BSPV”), a wholly-owned subsidiary of the Fund, entered into a revolving credit facility (the “BSPV Facility”) with BNP Paribas (“BNP”). BNP serves as administrative agent, State Street Bank and Trust Company serves as collateral agent, and Virtus Group, LP serves as collateral administrator under the BSPV Facility.

The principal commitment amount under the BSPV Facility is $250 million, subject to availability under the borrowing base, which is based on the BSPV’s portfolio investments and outstanding indebtedness, subject to the satisfaction of certain conditions. Proceeds from borrowings under the credit facility may be used for general corporate purposes, including, without limitation, repaying outstanding indebtedness, making distributions, contributions and investments, and acquisition and funding, and such other uses as permitted. The Fund can draw on the BSPV Facility until May 2, 2027, and the facility will mature on May 2, 2029. During the period from May 3, 2027 to May 2, 2029, the Fund will be obligated to make equal monthly payments such that the final monthly payment renders the loan fully paid.

Advances under the BSPV Facility currently bear interest at a per annum rate equal to the benchmark in effect for the currency of the applicable advance (which is Term SOFR in the case of U.S. dollar advances), plus an applicable margin of 2.55% per annum prior to May 2, 2027 and 3.05% per annum subsequent to May 2, 2027. The BSPV will also pay an unused fee of up to the applicable margin on average daily undrawn amounts under the BSPV Facility.

In connection with the BSPV Facility, the BSPV has made certain customary representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. The BSPV Facility contains customary events of default for similar financing transactions. Upon the occurrence and during the continuation of an event of default, the lender under BSPV Facility may declare the outstanding advances and all other obligations under the BSPV Facility immediately due and payable. The BSPV Facility is secured by a first-priority interest in substantially all of the portfolio investments held by the BSPV, subject to certain exceptions.

The BSPV had $95,500,000 outstanding on the BSPV Facility as of September 30, 2024. There was no balance outstanding as of December 31, 2023.

Note 8. Net Assets

In connection with its formation, the Fund has the authority to issue an unlimited number of Common Shares at $0.01 per share par value.

50

On March 13, 2023, the Fund satisfied the minimum offering requirement for the Offering and the Fund’s Board authorized the release of proceeds from escrow. As of such date, the Fund issued and sold 4,084,292 Class I Common Shares, and the escrow agent released net proceeds of $102,107,308 as payment for such shares, of which $32,000,044 was from an affiliate of the Adviser. Under the Fund’s Declaration of Trust, all Common Shares have equal rights as to voting and, when they are issued, will be duly authorized, validly issued, fully paid and nonassessable.

The following table summarizes transactions in Common Shares during the three and nine months ended September 30, 2024:

	Three Months Ended September 30, 2024						Nine Months Ended September 30, 2024
	Shares			Amount			Shares			Amount
CLASS I
Subscriptions		3,262,752		$	84,131,811			9,972,525		$	257,533,754
Share transfers between classes		—			—			—			—
Distributions reinvested		336,202			8,666,169			880,411			22,735,570
Share repurchases		(73,416	)		(1,890,472	)		(363,682	)		(9,392,901	)
Early repurchase deduction		—			7,371			—			14,019
Net increase (decrease)		3,525,538		$	90,914,879			10,489,254		$	270,890,442
CLASS S
Subscriptions		7,492			193,474			9,355			241,724
Share transfers between classes		—			—			—			—
Distributions reinvested		103			2,677			122			3,157
Share repurchases		—			—			—			—
Early repurchase deduction		—			—			—			—
Net increase (decrease)		7,595		$	196,151			9,477		$	244,881
CLASS D
Subscriptions		—			—			—			—
Share transfers between classes		—			—			—			—
Distributions reinvested		10			266			30			778
Share repurchases		—			—			—			—
Early repurchase deduction		—			—			—			—
Net increase (decrease)		10		$	266			30		$	778
Total net increase (decrease)		3,533,143		$	91,111,296			10,498,761		$	271,136,101

The following table summarizes transactions in Common Shares the three and nine months ended September 30, 2023:

	Three Months Ended September 30, 2023						Nine Months Ended September 30, 2023
	Shares			Amount			Shares			Amount
CLASS I
Subscriptions		3,991,913		$	101,189,704			11,511,583		$	290,091,604
Share transfers between classes		—			—			—			—
Distributions reinvested		129,243			3,276,568			173,869			4,403,471
Share repurchases		(11,708	)		(298,816	)		(13,757	)		(349,855	)
Early repurchase deduction		—			5,878			—			6,898
Net increase (decrease)		4,109,448		$	104,173,334			11,671,695		$	294,152,118

51

Net Asset Value per Share and Offering Price

The Administrator determines NAV for each class of shares as of the last day of each calendar month. Share issuances related to monthly subscriptions are effective the first calendar day of each month. Shares are issued at an offering price equivalent to the most recent NAV per share available for each share class, which will be the prior calendar day NAV per share (i.e. the prior month-end NAV). The following table summarizes each month-end NAV per share for Class I, Class S, and Class D Common Shares of beneficial interest during the nine months ended September 30, 2024 and 2023:

	NAV Per Share
For the Months Ended	Class I		Class S		Class D
January 31, 2024	$	25.82	$	25.82	$	25.82
February 29, 2024		25.92		25.92		25.92
March 31, 2024		25.78		25.78		25.78
April 30, 2024		25.84		25.84		25.84
May 31, 2024		25.89		25.89		25.89
June 30, 2024		25.85		25.85		25.85
July 31, 2024		25.80		25.80		25.80
August 31, 2024		25.72		25.72		25.72
September 30, 2024		25.75		25.75		25.75

	NAV Per Share
For the Months Ended	Class I		Class S		Class D
March 31, 2023	$	25.31	$	—	$	—
April 30, 2023		25.27		—		—
May 31, 2023		25.24		—		—
June 30, 2023		25.32		—		—
July 31, 2023		25.32		—		—
August 31, 2023		25.40		—		—
September 30, 2023		25.52		—		—

Distributions and Distribution Reinvestment

The following table summarizes our distributions declared and payable for the nine months ended September 30, 2024:

			Class I
Declaration Date	Record Date	Payment Date	Distribution Per Share		Distribution Amount
January 29, 2024	January 31, 2024	February 23, 2024	$	0.2175	$	3,699,830
February 29, 2024	February 29, 2024	March 22, 2024		0.2175		3,913,427
March 29, 2024	March 31, 2024	April 22, 2024		0.2175		4,186,257
April 26, 2024	April 30, 2024	May 22, 2024		0.2175		4,465,411
May 29, 2024	May 31, 2024	June 25, 2024		0.2175		4,678,992
June 28, 2024	June 28, 2024	July 23, 2024		0.2175		4,992,714
July 29, 2024	July 31, 2024	August 23, 2024		0.2175		5,163,485
August 28, 2024	August 30, 2024	September 24, 2024		0.2175		5,410,773
September 30, 2024	September 30, 2024	October 22, 2024		0.2175		5,717,217
			$	1.9575	$	42,228,106

52

			Class S
Declaration Date	Record Date	Payment Date	Distribution Per Share		Distribution Amount
January 29, 2024	January 31, 2024	February 23, 2024	$	0.1992	$	80
February 29, 2024	February 29, 2024	March 22, 2024		0.1992		80
March 29, 2024	March 31, 2024	April 22, 2024		0.1991		80
April 26, 2024	April 30, 2024	May 22, 2024		0.1995		81
May 29, 2024	May 31, 2024	June 25, 2024		0.1989		82
June 28, 2024	June 28, 2024	July 23, 2024		0.1995		454
July 29, 2024	July 31, 2024	August 23, 2024		0.1989		1,199
August 28, 2024	August 30, 2024	September 24, 2024		0.1989		1,952
September 30, 2024	September 30, 2024	October 22, 2024		0.1996		1,967
			$	1.7928	$	5,975

			Class D
Declaration Date	Record Date	Payment Date	Distribution Per Share		Distribution Amount
January 29, 2024	January 31, 2024	February 23, 2024	$	0.2121	$	84
February 29, 2024	February 29, 2024	March 22, 2024		0.2121		85
March 29, 2024	March 31, 2024	April 22, 2024		0.2121		86
April 26, 2024	April 30, 2024	May 22, 2024		0.2122		87
May 29, 2024	May 31, 2024	June 25, 2024		0.2120		87
June 28, 2024	June 28, 2024	July 23, 2024		0.2122		88
July 29, 2024	July 31, 2024	August 23, 2024		0.2120		89
August 28, 2024	August 30, 2024	September 24, 2024		0.2120		89
September 30, 2024	September 30, 2024	October 22, 2024		0.2122		90
			$	1.9089	$	785

For the nine months ended September 30, 2023 the Fund made distributions as detailed in the table below.

			Class I
Declaration Date	Record Date	Payment Date	Distribution Per Share		Distribution Amount
April 26, 2023	April 28, 2023	May 18, 2023	$	0.2000	$	950,534
May 25, 2023	May 31, 2023	June 23, 2023		0.2050		1,223,097
June 27, 2023	June 30, 2023	July 25, 2023		0.2050		1,550,697
July 27, 2023	July 31, 2023	August 22, 2023		0.2050		1,844,444
August 28, 2023	August 31, 2023	September 25, 2023		0.2050		2,104,759
September 28, 2023	September 29, 2023	October 23, 2023		0.2150		2,511,949
			$	1.2350	$	10,185,480

For the nine months ended September 30, 2023 there were no Class S or Class D distributions.

Character of Distributions

The following table reflects the sources of cash distributions on a U.S. GAAP basis that we declared on our shares of common stock during the nine months ended September 30, 2024:

	Class I				Class S				Class D
Source of Distribution	Per Share		Amount		Per Share		Amount		Per Share		Amount
Net investment income	$	1.96	$	42,228,106	$	1.79	$	5,975	$	1.91	$	785
Net realized gains (losses)		—		—		—		—		—		—
Total	$	1.96	$	42,228,106	$	1.79	$	5,975	$	1.91	$	785

53

The following table reflects the sources of cash distributions on a U.S. GAAP basis that we declared on our shares of common stock during the nine months ended September 30, 2023.

	Class I				Class S				Class D
Source of Distribution	Per Share		Amount		Per Share		Amount		Per Share		Amount
Net investment income	$	1.24	$	10,185,480	$	—	$	—	$	—	$	—
Net realized gains (losses)		—		—		—		—		—		—
Total	$	1.24	$	10,185,480	$	—	$	—	$	—	$	—

Share Repurchase Program

At the discretion of the Board, the Fund has commenced a share repurchase program in which the Fund may repurchase, in each quarter, up to 5% of the NAV of the Fund’s Common Shares outstanding (either by number of shares or aggregate NAV) as of the close of the previous calendar quarter. The Board may amend, suspend or terminate the share repurchase program if it deems such action to be in the Fund’s best interest and the best interest of the Fund’s shareholders. As a result, share repurchases may not be available each quarter.

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

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

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

Repurchase Deadline Request	Percentage of Outstanding Shares the Fund Offered to Repurchase	Price Paid Per Share		Repurchase Pricing Date	Amount Repurchased (all classes) (1)		Number of Shares Repurchased (all classes)		Percentage of Outstanding Shares Repurchased (2)
February 29, 2024	5%	$	25.78	March 29, 2024	$	577,424		22,576	0.14%
May 31, 2024	5%	$	25.85	June 28, 2024	$	6,918,357		267,690	1.18%
August 30, 2024	5%	$	25.75	September 30, 2024	$	1,883,101		73,416	0.32%

(1)Amount shown net of Early Repurchase Deduction.

(2)Percentage is based on total shares as of the close of the previous calendar quarter. All repurchase requests were satisfied in full.

The following table summarizes the share repurchases completed during the nine months ended September 30, 2023:

Repurchase Deadline Request	Percentage of Outstanding Shares the Fund Offered to Repurchase	Price Paid Per Share		Repurchase Pricing Date	Amount Repurchased (all classes) (1)		Number of Shares Repurchased (all classes)		Percentage of Outstanding Shares Repurchased (2)
May 31, 2023	5%	$	25.32	June 30, 2023	$	50,019		2,049	0.05%
August 31, 2023	5%	$	25.52	September 29, 2023	$	292,938		11,708	0.15%

(1)Amount shown net of Early Repurchase Deduction.

(2)Percentage is based on total shares as of the close of the previous calendar quarter. All repurchase requests were satisfied in full.

54

Note 9. Financial Highlights

The financial highlights for the nine months ended September 30, 2024 and 2023 are as follows:

	Nine Months Ended September 30, 2024
	Class I			Class S			Class D
Per Share Activity
Net asset value, beginning of period	$	25.81		$	25.81		$	25.81
Net investment income (loss) A		2.09			1.92			2.04
Net realized and change in unrealized gain (loss) A		(0.19	)		(0.19	)		(0.19	)
Net increase (decrease) in net assets resulting from operations		1.90			1.73			1.85
Distributions		(1.96	)		(1.79	)		(1.91	)
Net asset value, end of period	$	25.75		$	25.75		$	25.75
Total return B		7.58	%		6.90	%		7.38	%
Ratios to Average Net Assets: G
Net investment income (loss) D		11.14	%		10.28	%		10.89	%
Expenses, gross C,D		7.58	%		8.44	%		7.83	%
Expenses, net of waivers C,D,E		7.45	%		8.31	%		7.70	%
Portfolio turnover F		28.81	%		28.81	%		28.81	%
Supplemental Data:
Expenses, net of waivers, excluding income and excise tax expense and interest expense C,D,E,G		3.02	%		3.87	%		3.27	%
Expenses, net of waivers, excluding management fees, incentive fees, income and excise tax expense and interest expense C,D,E,G		0.72	%		1.58	%		0.97	%

	Nine Months Ended September 30, 2023
	Class I			Class S			Class D
Per Share Activity
Net asset value, beginning of period	$	25.00		$	—		$	—
Net investment income (loss) A		1.37			—			—
Net realized and change in unrealized gain (loss) A		0.39			—			—
Net increase (decrease) in net assets resulting from operations		1.76			—			—
Distributions		(1.24	)		—			—
Net asset value, end of period	$	25.52		$	—		$	—
Total return B		7.17	%		—	%		—	%
Ratios to Average Net Assets: C,G
Net investment income (loss) D		9.93	%		—	%		—	%
Expenses, gross D		6.28	%		—	%		—	%
Expenses, net of waivers D,E		2.74	%		—	%		—	%
Portfolio turnover F		0.69	%		—	%		—	%
Supplemental Data:
Expenses, net of waivers, excluding interest expense D,E,G		0.94	%		—	%		—	%
Expenses, net of waivers, excluding management and incentive fees and interest expense D,E,G		0.70	%		—	%		—	%

A. Calculated based on weighted average shares outstanding during the period.

B. Total returns of less than 1 year are not annualized.

C. Expense ratios reflect operating expenses of the Fund.

D. For the nine months ended September 30, 2024, amounts are annualized except for incentive fees, amortization of deferred offering costs and proxy expenses. For the nine months ended September 30, 2023, amounts are annualized except for incentive fees, escrow fees and organization expenses, as applicable.

E. Waivers include expense support, management fees waived and income based incentive fees waived, as applicable.

F. The portfolio turnover rate is calculated based on the lesser of purchases or sales of securities year to date divided by the average fair value of the portfolio securities, excluding short-term securities.

G. Annualized.

55

Note 10. Subsequent Events

In preparation of these consolidated financial statements, management has evaluated the events and transactions subsequent to September 30, 2024, through the date when the financial statements were issued, and determined that there are no subsequent events or transactions that would require adjustments to or disclosures in the Fund’s financial statements except as disclosed below.

Subscriptions

The Fund received $30.3 million of net proceeds from the issuance of Class I, Class D, and Class S shares for subscriptions effective October 1, 2024, including $3.2 million of shares purchased through the dividend reinvestment plan.

The Fund received $34.1 million of net proceeds from the issuance of Class I, Class D, and Class S shares for subscriptions effective November 1, 2024, not including any shares purchased through the dividend reinvestment plan.

Distributions

On October 28, 2024, the Fund declared net distributions of $0.1750 per Class I share, $0.1568 per Class S share, and $0.1696 per Class D share, all of which are payable to shareholders of record as of the open of business on October 31, 2024, and will be paid on or about November 29, 2024.

Additionally, on October 28, 2024, the Fund declared variable supplemental distributions for Class I, Class S, and Class D common shares in the amount of $0.0425 per share. The variable supplemental distributions are payable to shareholders of record as of the open of business on October 31, 2024 and will be paid on or about November 29, 2024.

These distributions will be paid in cash or reinvested in shares of the Fund for shareholders participating in the Fund’s distribution reinvestment plan.

56

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 “Item 1. Consolidated Financial Statements.” This discussion contains forward-looking statements, which relate to future events, our future performance or financial condition and involves numerous risks and uncertainties. Actual results could differ materially from those implied or expressed in any forward-looking statements.

Overview

The Fund is an externally managed, non-diversified closed-end management investment company formed as a Delaware statutory trust on March 23, 2022 that elected to be treated as a BDC under the 1940 Act. The Fund is externally managed by the Adviser, which is responsible for sourcing potential investments, conducting due diligence on prospective investments, analyzing investment opportunities, determining the value of Fund investments, structuring investments and monitoring our portfolio on an ongoing basis. Our Adviser is registered as an investment adviser with the SEC. The Fund elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a regulated investment company (“RIC”) as defined under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”).

An externally-managed BDC generally does not have any employees, and its investment and management functions are provided by an outside investment adviser and administrator under an advisory agreement and administration agreement. Instead of directly compensating employees, we pay FDS for investment and management services pursuant to the terms of the Advisory Agreement and the Administration Agreement. The Fund is a non-exchange traded, perpetual-life BDC, which is a BDC whose shares are not listed for trading on a stock exchange or other securities market. The Fund uses the term “perpetual-life BDC” to describe an investment vehicle of indefinite duration, whose shares of common stock are intended to be sold by the Fund on a continuous basis at a price generally equal to the Fund’s NAV per share.

Our investment objectives are to generate current income and, to a lesser extent, long-term capital appreciation. The Fund will achieve these objectives primarily through directly originated loans to private companies but also liquid credit investments, like broadly syndicated loans, and other select Private Credit investments. Under normal circumstances, the Fund will invest at least 80% of its total assets in Private Credit investments. If the Fund changes its 80% test, the Fund will provide shareholders with at least 60 days’ prior notice of such change. The Adviser may also invest to a lesser degree in equity linked instruments (which may include debt with warrants, preferred equity investments, or equity co-investments). Most of our investments will be in private U.S. operating companies, but (subject to compliance with BDCs’ requirement to invest at least 70% of its assets in private U.S. companies) we may also invest to a lesser degree in non-U.S. companies. Subject to the limitations of the 1940 Act, we may invest in loans or other securities, the proceeds of which may refinance or otherwise repay debt or securities of companies whose debt is owned by other affiliated funds. From time to time, we may co-invest with other affiliated funds.

Key Components of Our Results of Operations

Investments

The Fund focuses primarily on directly originated loans to private companies but will also invest in liquid credit investments, such as broadly syndicated loans. Our level of investment activity (both the number of investments and the size of each investment) can and will vary substantially from period to period depending on many factors, including the amount of debt and equity capital available to private companies, the level of merger and acquisition activity for such companies, the general economic environment, trading prices of loans and other securities and the competitive environment for the types of investments we make.

Revenues

The Fund generates revenue in the form of interest and fee income on debt investments, capital gains, and dividend income from our equity investments in our portfolio companies. Our senior and subordinated debt investments bear interest predominantly at a floating rate. Interest on debt securities is generally payable monthly, quarterly or semiannually. In some cases, our investments may provide for deferred interest payments or payment-in-kind (“PIK”) interest. The principal amount of the debt securities and any accrued but unpaid PIK interest generally will become due at the maturity date. In addition, we may generate revenue in the form of commitment and other fees in connection with transactions. Original issue discounts (“OIDs”) and market discounts or premiums will be capitalized, and we will accrete or amortize such amounts as interest income. We will record prepayment premiums on loans and debt securities as interest income. Dividend income, if any, will be recognized on an accrual basis to the extent that we expect to collect such amounts.

57

Expenses

Except as specifically provided below, all investment professionals and staff of the Adviser, when and to the extent engaged in providing investment advisory services to us, and the base compensation, bonus and benefits, and the routine overhead expenses, of such personnel allocable to such services, will be provided and paid for by the Adviser. The Administrator or its affiliates will bear all fees, costs, and expenses incurred that are not specifically assumed by the Fund under the Administration Agreement.

From time to time, FDS (in its capacity as the Adviser and Administrator) or its affiliates may pay third-party providers of goods or services. We will reimburse FDS (in its capacity as the Adviser or Administrator) or such affiliates thereof for any such amounts paid on our behalf. From time to time, FDS (in its capacity as the Adviser and Administrator) may defer or waive fees and/or rights to be reimbursed for expenses. All of the foregoing expenses will ultimately be borne by our shareholders, subject to the cap on Other Operating Expenses described below.

Expense Support and Conditional Reimbursement Agreement

The Fund entered into an Expense Support Agreement with our Adviser. Pursuant to the Expense Support Agreement, for the twelve month period commencing the date of Agreement, September 23, 2022, and unless terminated, for each successive one year period, the Adviser is obligated to advance all of our Other Operating Expenses (including organizational and offering expenses) to the effect that such expenses do not exceed 0.70% (on an annualized basis) of the Fund’s NAV. We will be obligated to reimburse the Adviser for such advanced expenses only if certain conditions are met. Any reimbursements will not exceed actual expenses incurred by the Adviser and its affiliates.

As of March 13 (commencement of operations), 2023, FDS voluntarily agreed to waive its right to receive any Reimbursement Payment for any Excess Operating Funds incurred in any month prior to a revocation. Any such amounts shall not be considered unreimbursed Expense Payments reimbursable in future months pursuant to the terms of the Expense Support Agreement. This voluntary arrangement can be terminated at any time, upon thirty days’ prior written notice to the Fund. For additional information, see “Item 1. Consolidated Financial Statements – Notes to Consolidated Financial Statements – Note 3. Related Party Agreements and Transactions.”

Portfolio and Investment Activity

For the nine months ended September 30, 2024, we acquired $859.1 million aggregate principal amount of investments (including $134.8 million of unfunded commitments).

58

Our investment activity is presented below (information presented herein is at amortized cost unless otherwise indicated):

	Nine Months Ended September 30,
	2024			2023
Investments:
Total investments, beginning of period	$	524,521,191		$	—
New investments purchased		775,171,506			348,040,627
Net purchases (sales) of short-term securities		(12,804,016	)		—
Net accretion of discount on investments		3,697,366			748,691
Net realized gain (loss) on investments		(456,103	)		—
Investments sold or repaid		(187,826,086	)		(10,814,832	)
Total Investments, End of Period	$	1,102,303,858		$	337,974,486
Number of portfolio companies		123			34
Weighted average yield on debt, at amortized cost(1)		10.36	%		11.45	%
Weighted average yield on debt, at fair value(2)		10.35	%		11.45	%
Percentage of debt investments bearing a floating rate, at fair value		100	%		100	%
Percentage of debt investments bearing a fixed rate, at fair value		0	%		0	%

(1) Computed as the sum of, (a) the weighted average amortized cost multiplied by (b) the annual interest rate, for each investment. The weighted average amortized cost of an investment is computed by dividing the amortized cost by the sum of total amortized cost of debt investments.

(2) Computed as the sum of, (a) the weighted average fair value multiplied by (b) the annual interest rate, for each investment. The weighted average fair value of an investment is computed by dividing the fair value by the sum of total fair value of debt investments.

Our investments consisted of the following:

	September 30, 2024							December 31, 2023
	Amortized Cost		Fair Value		% of Total Investments at Fair Value			Amortized Cost		Fair Value		% of Total Investments at Fair Value
First Lien Debt	$	1,040,682,128	$	1,042,255,961		94.3	%	$	482,753,585	$	489,101,899		92.0	%
Second Lien Debt		6,728,616		6,480,590		0.6	%		—		—		0.0	%
Equity		6,029,690		6,661,378		0.6	%		2,002,315		2,240,826		0.4	%
Mutual Funds		48,863,424		49,606,496		4.5	%		39,765,291		40,123,900		7.6	%
Total	$	1,102,303,858	$	1,105,004,425		100.0	%	$	524,521,191	$	531,466,625		100.0	%

59

As of September 30, 2024 and December 31, 2023, there were no investments on non-accrual status.

The industry composition of investments at fair value was as follows:

	September 30, 2024			December 31, 2023
Application Software		13.9	%		19.4	%
Health Care Services		11.0	%		6.4	%
Specialized Consumer Services		9.4	%		13.2	%
Industrial Machinery & Supplies & Components		9.1	%		1.8	%
Mutual Funds		4.5	%		7.6	%
Packaged Foods & Meats		4.0	%		3.7	%
Environmental & Facilities Services		3.1	%		3.7	%
Human Resource & Employment Services		2.9	%		0.0	%
Health Care Technology		2.7	%		0.0	%
Life Sciences Tools & Services		2.5	%		5.2	%
Health Care Facilities		2.5	%		2.4	%
Research & Consulting Services		2.4	%		0.0	%
Aerospace & Defense		2.2	%		1.7	%
Diversified Support Services		2.2	%		8.0	%
Building Products		2.1	%		1.2	%
Electrical Components & Equipment		1.7	%		0.0	%
Automotive Parts & Equipment		1.7	%		3.7	%
Property & Casualty Insurance		1.7	%		0.0	%
Specialized Finance		1.6	%		1.9	%
Diversified Financial Services		1.5	%		0.9	%
Insurance Brokers		1.5	%		3.8	%
Data Processing & Outsourced Services		1.4	%		0.0	%
Trading Companies & Distributors		1.3	%		1.2	%
Soft Drinks & Non-Alcoholic Beverages		1.3	%		2.1	%
Air Freight & Logistics		0.9	%		2.8	%
Pharmaceuticals		0.9	%		1.9	%
Advertising		0.9	%		1.6	%
Specialty Chemicals		0.8	%		0.0	%
Transaction & Payment Processing Services		0.8	%		0.0	%
Commodity Chemicals		0.8	%		1.6	%
Electronic Components		0.8	%		0.0	%
Health Care Supplies		0.7	%		0.0	%
Oil & Gas Refining & Marketing		0.7	%		1.4	%
Office Services & Supplies		0.6	%		0.0	%
Security & Alarm Services		0.5	%		0.0	%
Fertilizers & Agricultural Chemicals		0.5	%		0.0	%
Internet Services & Infrastructure		0.5	%		0.0	%
Education Services		0.4	%		1.4	%
Diversified Chemicals		0.4	%		0.0	%
Food Retail		0.4	%		1.4	%
Health Care Distributors		0.4	%		0.0	%
Food Distributors		0.4	%		0.0	%
Home Improvement Retail		0.4	%		0.0	%
Total		100.0	%		100.0	%

60

The geographic composition of investments at fair value was as follows:

	September 30, 2024								December 31, 2023
	Fair Value		% of Total Investments at Fair Value			Fair Value as % of Net Assets			Fair Value		% of Total Investments at Fair Value			Fair Value as % of Net Assets
United States	$	1,067,525,001		96.6	%		158.1	%	$	489,333,017		92.1	%		120.6	%
Australia		32,341,624		2.9	%		4.8	%		31,851,963		6.0	%		7.8	%
Canada		4,206,769		0.4	%		0.6	%		10,281,645		1.9	%		2.5	%
Luxembourg		931,031		0.1	%		0.1	%		—		0.0	%		0.0	%
Total	$	1,105,004,425		100.0	%		163.6	%	$	531,466,625		100.0	%		130.9	%

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

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

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

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

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

As part of the monitoring process, our Adviser employs an investment rating system to categorize our investments. In addition to various risk management and monitoring tools, our Adviser rates the credit risk of all debt investments on a scale of 1 to 5. This system is intended primarily to reflect the underlying risk of a portfolio investment relative to our initial cost basis in respect of such portfolio investment (i.e., at the time of origination or acquisition), although it may also take into account the performance of the portfolio company’s business, the collateral coverage of the investment and other relevant factors. The rating system is as follows:

1 – The portfolio investment is performing above our underwriting expectations.

2 – The portfolio investment is performing as expected at the time of underwriting. As a general rule, new investments are initially rated a 2.

3 – The portfolio investment is operating below our underwriting expectations and requires closer monitoring. The company may be out of compliance with financial covenants, however, principal or interest payments are generally not past due.

4 – The portfolio investment is performing materially below our underwriting expectations and returns on our investment are likely to be impaired. Principal or interest payments may be past due, however, full recovery of principal and interest payments are expected.

5 – The portfolio investment is performing significantly below expectations and the risk of the investment has increased substantially. The company is in payment default and the principal and interest payments are not expected to be repaid in full.

The following table shows the composition of our debt portfolio on the 1 to 5 rating scale as of September 30, 2024 and December 31, 2023:

Rating	September 30, 2024		December 31, 2023
1		—		—
2	$	1,036,348,012	$	489,101,899
3		12,388,539		—
4		—		—
5		—		—
Total	$	1,048,736,551	$	489,101,899

61

Results of Operations

The following table represents the operating results:

	Three Months Ended September 30,					Nine Months Ended September 30,
	2024			2023		2024			2023
Total investment income	$	31,655,006		$	8,332,754	$	77,358,333		$	13,548,520
Net expenses		13,380,716			1,633,364		32,282,886			3,115,962
Net investment income (loss) before taxes		18,274,290			6,699,390		45,075,447			10,432,558
Provision for income and tax expense		168,493			—		168,493			—
Net investment income (loss) after taxes		18,105,797			6,699,390		44,906,954			10,432,558
Net realized gain (loss)		516,688			—		62,701			—
Net change in unrealized appreciation (depreciation)		(4,706,718	)		2,012,986		(4,410,225	)		3,495,089
Net increase (decrease) in net assets resulting from operations	$	13,915,767		$	8,712,376	$	40,559,430		$	13,927,647

Net increase (decrease) in net assets resulting from operations can vary from period to period as a result of various factors, including acquisitions, the level of new investment commitments, the recognition of realized gains and losses and changes in unrealized appreciation and depreciation on the investment portfolio. As a result, comparisons may not be meaningful.

Investment Income

Investment income was as follows:

	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
Interest income	$	30,117,236	$	7,746,031	$	73,806,129	$	12,749,869
Dividend income		1,037,918		586,723		2,688,772		798,651
Other income		499,852		—		863,432		—
Total Investment Income	$	31,655,006	$	8,332,754	$	77,358,333	$	13,548,520

For the three and nine months ended September 30, 2024, total investment income was $31.7 million and $77.4 million, respectively, driven by the combination of continued deployment and the performance of our investment portfolio. The size of our investment portfolio at fair value was $1.1 billion at September 30, 2024 and our weighted average yield on debt, at fair value, was 10.35%. For the three and nine months ended September 30, 2023, total investment income was $8.3 million and $13.5 million, respectively, driven by our deployment of capital during the year. The size of our investment portfolio at fair value was $341.5 million at September 30, 2023 and our weighted average yield on debt, at fair value, was 11.45%.

The interest rate environment was stable for most of the quarter, as evidenced by SOFR remaining within a tight range around 5.30% through September 18, 2024. During this same timeframe spreads in the lower and core middle market, our primary area of focus, modestly compressed from levels seen roughly a year ago. As a result, the weighted average yields on debt are slightly lower than prior periods though our investment income continued to grow due to the significant, continued growth of the Fund’s portfolio.

62

Expenses

Expenses were as follows:

	Three Months Ended September 30,						Nine Months Ended September 30,
	2024			2023			2024			2023
Interest expense	$	8,210,230		$	915,314		$	18,274,834		$	1,913,550
Management fees		2,013,097			817,271			5,223,551			1,363,719
Income based incentive fees		2,536,534			868,982			6,321,853			1,358,786
Capital gains incentive fees		(559,708	)		251,624			(541,234	)		436,886
Distribution and shareholder servicing fees
Class S		474			—			552			—
Class D		7			—			20			—
Administration fees		521,000			211,522			1,352,925			352,463
Custodian fees		5			—			5			—
Organization expenses		—			2,506			—			3,669
Amortization of deferred offering costs		—			384,670			291,680			862,329
Board of Trustees’ fees		57,279			54,459			159,825			228,692
Professional fees		272,750			244,463			648,794			887,651
Other general and administrative expenses		542,422			227,841			1,355,016			461,610
Total Expenses Before Reductions		13,594,090			3,978,652			33,087,821			7,869,355
Expense support		(213,374	)		(651,125	)		(804,935	)		(2,022,978	)
Management fees waived		—			(825,181	)		—			(1,371,629	)
Income based incentive fees waived		—			(868,982	)		—			(1,358,786	)
Net Expenses		13,380,716			1,633,364			32,282,886			3,115,962
Provision for income and excise taxes		168,493			—			168,493			—
Net Expenses After Taxes	$	13,549,209		$	1,633,364		$	32,451,379		$	3,115,962

Interest Expense

Total interest expense (including unused fees and amortization of deferred financing costs) for the three and nine months ended September 30, 2024, was $8.2 million and $18.3 million, respectively. Total interest expense (including unused fees and amortization of deferred financing costs) for the three and nine months ended September 30, 2023, was $0.9 million and $1.9 million, respectively. The increase in interest expense was primarily driven by greater borrowings under our credit facilities as we continue to grow the portfolio. The average principal balance outstanding increased from $17.8 million for the nine months ended September 30, 2023 to $307.8 million for the nine months ended September 30, 2024.

Management Fees

For the three and nine months ended September 30, 2024, management fees were $2.0 million and $5.2 million, respectively. For the three and nine months ended September 30, 2023 management fees were $0.8 million and $1.4 million, respectively. The Adviser waived management fees from March 13, 2023 (commencement of operations) through December 31, 2023, which resulted in a waiver of $0.8 million and $1.4 million, respectively, for the three and nine months ended September 30, 2023. Management fees are payable monthly in arrears at an annual rate of 1.25% of the value of our net assets as of the beginning of the first calendar day of the applicable month.

Income Based Incentive Fees

For the three and nine months ended September 30, 2024, income based incentive fees were $2.5 million and $6.3 million, respectively. For the three and nine months ended September 30, 2023, income based incentive fees were $0.9 million and $1.4 million, respectively. The Adviser waived income based incentive fees from March 13, 2023 (commencement of operations) through December 31, 2023, which resulted in a waiver of $0.9 million and $1.4 million, for the three and nine months ended September 30, 2023.

63

Capital Gains Based Incentive Fees

For the three and nine months ended September 30, 2024, we recognized reductions in accrued capital gains incentive fees of ($0.6) million and ($0.5) million, respectively, none of which is payable under the Advisory Agreement. For the three and nine months ended September 30, 2023, we accrued capital gains incentive fees of $0.3 million and $0.4 million, respectively, none of which was payable under the Advisory Agreement. For the three and nine months ended September 30, 2024, the change in accrued incentive fees was attributable to net realized and change in unrealized losses of ($4.2) million and of ($4.3) million, respectively. For the three and nine months ended September 30, 2023, the change in accrued incentive fees was attributable to net realized and change in unrealized gains of $2.0 million and $3.5 million, respectively. The accrual for any capital gains incentive fee under U.S. GAAP in a given period may result in an additional expense if such cumulative amount is greater than in the prior period or a reduction of previously recorded expense if such cumulative amount is less in the prior period. If such cumulative amount is negative, then there is no accrual.

Other Expenses

Professional fees include legal, audit, tax, valuation, technology and other professional fees incurred related to the management of the Fund. Administration fees represent expenses incurred for services provided by FDS in its capacity as Administrator in accordance with the terms of the Administration Agreement. Other general and administrative expenses include insurance, filing, subscriptions and other costs.

Total other expenses were $1.4 million and $3.8 million for the three and nine months ended September 30, 2024, respectively, and $1.1 million and $2.8 million for the three and nine months ended September 30, 2023, respectively. Total other expenses were primarily composed of professional fees, the amortization of our offering costs, administration fees, other general and administrative expenses and Board of Trustees’ fees. Increases in expenses were primarily driven by the larger portfolio and associated costs with managing the Fund.

We entered into an Expense Support and Conditional Reimbursement Agreement with the Adviser. For additional information see “Item 1. Consolidated Financial Statements – Notes to Consolidated Financial Statements – Note 3. Related Party Agreements and Transactions.”

Income Taxes, Including Excise Taxes

We elected to be treated as a RIC under Subchapter M of the Code, and we intend to operate in a manner so as to continue to qualify annually for the tax treatment applicable to RICs. To qualify for tax treatment as a RIC, we must, among other things, distribute to our shareholders in each taxable year generally at least 90% of the sum of our investment company taxable income, as defined by the Code (without regard to the deduction for dividends paid), and net tax-exempt income for that taxable year. To maintain our tax treatment as a RIC, we, among other things, intend to make the requisite distributions to our shareholders, which generally relieve us from corporate-level U.S. federal income taxes.

Depending on the level of taxable income earned in a tax year, we may carry forward taxable income (including net capital gains, if any) in excess of current year dividend distributions from the current tax year into the next tax year and pay a nondeductible 4% U.S. federal excise tax on such taxable income, as required. To the extent that we determine that our estimated current year annual required distributable amount of income will be in excess of estimated current year dividend distributions from such income, we will accrue excise tax on estimated excess taxable income.

64

The Fund holds certain portfolio investments through wholly-owned subsidiaries taxed as corporations which may be subject to federal and state taxes. The wholly-owned subsidiaries are not consolidated with the Fund for income tax purposes and may generate income tax expense, benefit, and the related tax assets and liabilities as a result of its ownership of certain portfolio investments. Deferred tax liabilities are estimated and may differ materially depending on conditions when these investments earn income or are disposed. Income or gains recognized as a result of these investments will be reflected as a current tax liability and expense. The income tax expense, or benefit, if any, and related tax assets and liabilities are reflected in the Fund’s consolidated financial statements.

As of September 30, 2024, and December 31, 2023, respectively, the Fund, through wholly-owned subsidiaries, recorded tax liabilities of $363,004 and $0 which are included in other accounts payable and accrued liabilities in the consolidated statements of assets and liabilities.

For the three and nine months ended September 30, 2024, the Fund, through wholly-owned subsidiaries, recognized a total provision for taxes of $64,379 and $363,004, respectively, which was comprised of provision for taxes related to income of $168,493 and $168,493, respectively, provision for taxes related to realized gain on investments of $54,990 and $54,990, respectively, and benefit for deferred tax expense of $159,104 and provision for deferred tax expense of $139,521, respectively. For the three and nine months ended September 30, 2023, the Fund did not recognize any provisions for taxes.

As of September 30, 2024 and December 31, 2023, $0 and $66,312, respectively, was recorded in excise tax payable on the consolidated statements of assets and liabilities. For the three and nine months ended September 30, 2024 and for the period from March 13, 2023 (commencement of operations) through September 30, 2023, the Fund did not incur any excise taxes. Excise taxes, if any, are recorded in the provision for income and excise taxes on the consolidated statements of operations.

Net Realized Gain (Loss)

Net realized gain (loss) was comprised of the following:

	Three Months Ended September 30,					Nine Months Ended September 30,
	2024			2023		2024			2023
Net realized gain (loss) on investments	$	571,676		$	—	$	(456,103	)	$	—
Net realized gain (loss) on foreign currency transactions		2			—		573,794			—
Benefit (provision) for taxes on realized gain on investments		(54,990	)		—		(54,990	)		—
Net Realized Gain (Loss)	$	516,688		$	—	$	62,701		$	—

For the three and nine months ended September 30, 2024, the Fund generated net realized gain on investments of $0.6 million and net realized loss on investments of $0.5 million, respectively, from the sale of investments. For the nine months ended September 30, 2024, the Fund generated a net realized gain on foreign currency transaction of $0.6 million primarily due to the repayment of borrowings denominated in foreign currencies during the second fiscal quarter. For the three and nine months ended September 30, 2023, the Fund did not generate any realized gain (loss).

Net Change in Unrealized Appreciation (Depreciation)

Net change in unrealized appreciation (depreciation) was comprised of the following:

	Three Months Ended September 30,					Nine Months Ended September 30,
	2024			2023		2024			2023
Net change in unrealized appreciation (depreciation) on non-controlled / non-affiliate investments	$	(5,400,045	)	$	1,872,683	$	(4,629,330	)	$	3,265,921
Net change in unrealized appreciation (depreciation) on non-controlled / affiliate investments		534,223			140,303		384,463			229,168
Net change in unrealized appreciation (depreciation) on foreign currency translation		—			—		(25,837	)		—
Benefit (provision) for deferred taxes on unrealized appreciation (depreciation) on investments		159,104			—		(139,521	)		—
Net change in unrealized appreciation (depreciation)	$	(4,706,718	)	$	2,012,986	$	(4,410,225	)	$	3,495,089

65

For the three and nine months ended September 30, 2024, the fair value of our debt investments decreased due to spread tightening in the credit market and the financial performance of our portfolio companies, offset predominantly by the performance of several portfolio companies. The net change in unrealized appreciation for the three and nine months ended September 30, 2023, was primarily due to the spread tightening in the credit market. For the three and nine months ended September 30, 2024, the Fund incurred a change in unrealized depreciation due to the reversal of unrealized appreciation on borrowings denominated in foreign currencies recognized during the quarter ended March 31, 2024 and the year ended December 31, 2023. The change in unrealized depreciation is offset by a realized gain on foreign currency transactions realized upon repayment of foreign denominated borrowings.

Financial Condition, Liquidity and Capital Resources

We generate cash primarily from the net proceeds of our continuous offering of Common Shares, proceeds from net borrowings on our credit facilities, income earned and repayments on principal on our debt investments. The primary uses of our cash are for (i) originating and purchasing debt and other investments, (ii) funding the costs of our operations (including fees paid to our Adviser and expense reimbursements paid to our Administrator), (iii) debt service, repayment and other financing costs, (iv) funding repurchases under our share repurchase program and (v) cash distributions to the holders of our shares.

As of September 30, 2024 and December 31, 2023, we had two revolving credit facilities outstanding. The Fund may, from time to time, enter into additional credit facilities, increase the size of our existing credit facilities or issue additional debt securities, including debt securitizations, unsecured debt or other forms of debt. Any such incurrence or issuance may be from sources within the U.S. or from various foreign geographies or jurisdictions and may be denominated in currencies other than the U.S. Dollar. Additionally, any such incurrence or issuance would be subject to prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions and other factors. In accordance with the 1940 Act, with certain limited exceptions, we are only allowed to incur borrowings, issue debt securities or issue preferred stock, if immediately after the borrowing or issuance, the ratio of total assets (less total liabilities other than indebtedness) to total indebtedness plus preferred stock, is at least 150%. As of September 30, 2024 and December 31, 2023, the Fund had $472.5 million and $105.8 million of debt outstanding under our revolving credit facilities, respectively. As of September 30, 2024 and December 31, 2023 and our asset coverage ratio was 243% and 483%, respectively.

Cash as of September 30, 2024, taken together with our $277.5 million of available capacity under our credit facilities (subject to borrowing base availability), proceeds from new or amended financing arrangements and the continuous offering of our Common Shares is expected to be sufficient for our investing activities and to conduct our operations in the near term. This determination is based in part on our expectations for the timing of funding investment purchases and the timing and amount of future proceeds from sales of our Common Shares and the use of existing and future financing arrangements. We plan to fund using proceeds from offering our Common Shares and available borrowing capacity under our credit facilities for new investments.

Although we have attractive financing arrangements, any disruption in the financial markets or any other negative economic development could restrict our access to incremental financing in the future. We may not be able to find new financing for future investments or liquidity needs and, even if we are able to obtain such financing, such financing may not be on as favorable terms as we could have obtained previously. These factors may limit our ability to make new investments and adversely impact our results of operations.

As of September 30, 2024, we had $23.7 million in cash. During the nine months ended September 30, 2024, cash used in operating activities was $570.4 million primarily as a result of funding new investments modestly offset by sales of investments and principal repayments. Cash provided by financing activities was $592.7 million during the period primarily as a result of new share issuances and net borrowings, partially offset by share repurchases and distributions to shareholders.

As of September 30, 2023 we had $0.6 million in cash. During the nine months ended September 30, 2023, cash used in operating activities was $324.1 million, primarily as a result of funding portfolio investments. Cash provided by financing activities was $324.7 million during the period, primarily as a result of new share issuances and net borrowings, partially offset by the payment of financing costs.

66

Equity

The following table summarizes transactions in Common Shares during the three and nine months ended September 30, 2024:

	Three Months Ended September 30, 2024						Nine Months Ended September 30, 2024
	Shares			Amount			Shares			Amount
CLASS I
Subscriptions		3,262,752		$	84,131,811			9,972,525		$	257,533,754
Share transfers between classes		—			—			—			—
Distributions reinvested		336,202			8,666,169			880,411			22,735,570
Share repurchases		(73,416	)		(1,890,472	)		(363,682	)		(9,392,901	)
Early repurchase deduction		—			7,371			—			14,019
Net increase (decrease)		3,525,538		$	90,914,879			10,489,254		$	270,890,442
CLASS S
Subscriptions		7,492			193,474			9,355			241,724
Share transfers between classes		—			—			—			—
Distributions reinvested		103			2,677			122			3,157
Share repurchases		—			—			—			—
Early repurchase deduction		—			—			—			—
Net increase (decrease)		7,595		$	196,151			9,477		$	244,881
CLASS D
Subscriptions		—			—			—			—
Share transfers between classes		—			—			—			—
Distributions reinvested		10			266			30			778
Share repurchases		—			—			—			—
Early repurchase deduction		—			—			—			—
Net increase (decrease)		10		$	266			30		$	778
Total net increase (decrease)		3,533,143		$	91,111,296			10,498,761		$	271,136,101

The following table summarizes transactions in Common Shares during the three and nine months ended September 30, 2023:

	Three Months Ended September 30, 2023						Nine Months Ended September 30, 2023
	Shares			Amount			Shares			Amount
CLASS I
Subscriptions		3,991,913		$	101,189,704			11,511,583		$	290,091,604
Share transfers between classes		—			—			—			—
Distributions reinvested		129,243			3,276,568			173,869			4,403,471
Share repurchases		(11,708	)		(298,816	)		(13,757	)		(349,855	)
Early repurchase deduction		—			5,878			—			6,898
Net increase (decrease)		4,109,448		$	104,173,334			11,671,695		$	294,152,118

67

Distributions and Distribution Reinvestment

The following table summarizes our distributions declared and payable for the nine months ended September 30, 2024:

			Class I
Declaration Date	Record Date	Payment Date	Distribution Per Share		Distribution Amount
January 29, 2024	January 31, 2024	February 23, 2024	$	0.2175	$	3,699,830
February 29, 2024	February 29, 2024	March 22, 2024		0.2175		3,913,427
March 29, 2024	March 31, 2024	April 22, 2024		0.2175		4,186,257
April 26, 2024	April 30, 2024	May 22, 2024		0.2175		4,465,411
May 29, 2024	May 31, 2024	June 25, 2024		0.2175		4,678,992
June 28, 2024	June 28, 2024	July 23, 2024		0.2175		4,992,714
July 29, 2024	July 31, 2024	August 23, 2024		0.2175		5,163,485
August 28, 2024	August 30, 2024	September 24, 2024		0.2175		5,410,773
September 30, 2024	September 30, 2024	October 22, 2024		0.2175		5,717,217
			$	1.9575	$	42,228,106

			Class S
Declaration Date	Record Date	Payment Date	Distribution Per Share		Distribution Amount
January 29, 2024	January 31, 2024	February 23, 2024	$	0.1992	$	80
February 29, 2024	February 29, 2024	March 22, 2024		0.1992		80
March 29, 2024	March 31, 2024	April 22, 2024		0.1991		80
April 26, 2024	April 30, 2024	May 22, 2024		0.1995		81
May 29, 2024	May 31, 2024	June 25, 2024		0.1989		82
June 28, 2024	June 28, 2024	July 23, 2024		0.1995		454
July 29, 2024	July 31, 2024	August 23, 2024		0.1989		1,199
August 28, 2024	August 30, 2024	September 24, 2024		0.1989		1,952
September 30, 2024	September 30, 2024	October 22, 2024		0.1996		1,967
			$	1.7928	$	5,975

			Class D
Declaration Date	Record Date	Payment Date	Distribution Per Share		Distribution Amount
January 29, 2024	January 31, 2024	February 23, 2024	$	0.2121	$	84
February 29, 2024	February 29, 2024	March 22, 2024		0.2121		85
March 29, 2024	March 31, 2024	April 22, 2024		0.2121		86
April 26, 2024	April 30, 2024	May 22, 2024		0.2122		87
May 29, 2024	May 31, 2024	June 25, 2024		0.2120		87
June 28, 2024	June 28, 2024	July 23, 2024		0.2122		88
July 29, 2024	July 31, 2024	August 23, 2024		0.2120		89
August 28, 2024	August 30, 2024	September 24, 2024		0.2120		89
September 30, 2024	September 30, 2024	October 22, 2024		0.2122		90
			$	1.9089	$	785

The following table summarizes our distributions declared and payable for the nine months ended September 30, 2023.

			Class I
Declaration Date	Record Date	Payment Date	Distribution Per Share		Distribution Amount
April 26, 2023	April 28, 2023	May 18, 2023	$	0.2000	$	950,534
May 25, 2023	May 31, 2023	June 23, 2023		0.2050		1,223,097
June 27, 2023	June 30, 2023	July 25, 2023		0.2050		1,550,697
July 27, 2023	July 31, 2023	August 22, 2023		0.2050		1,844,444
August 28, 2023	August 31, 2023	September 25, 2023		0.2050		2,104,759
September 28, 2023	September 29, 2023	October 23, 2023		0.2150		2,511,949
			$	1.2350	$	10,185,480

68

For the nine months ended September 30, 2023 there were no Class S or Class D distributions.

With respect to distributions, the Fund has adopted an “opt out” distribution reinvestment plan for shareholders (other than shareholders residing in certain states that require an “opt in” plan). As a result, in the event of a declared cash distribution or other distribution, each shareholder that has not “opted out” of the distribution reinvestment plan will have their dividends or distributions automatically reinvested in additional shares rather than receiving cash distributions. Shareholders who receive distributions in the form of shares will be subject to the same U.S. federal, state and local tax consequences as if they received cash distributions. Shareholders located in Alabama, Arkansas, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Nebraska, New Jersey, North Carolina, Ohio, Oregon, Vermont and Washington, as well as those who are clients of certain participating brokers that do not permit automatic enrollment in our distribution reinvestment plan, will automatically receive their distributions in cash unless they elect to participate in our distribution reinvestment plan and have their cash distributions reinvested in additional Common Shares.

The following table reflects the sources of cash distributions on a U.S. GAAP basis that we declared on our shares of common stock during the nine months ended September 30, 2024:

	Class I				Class S				Class D
Source of Distribution	Per Share		Amount		Per Share		Amount		Per Share		Amount
Net investment income	$	1.96	$	42,228,106	$	1.79	$	5,975	$	1.91	$	785
Net realized gains (losses)		—		—		—		—		—		—
Total	$	1.96	$	42,228,106	$	1.79	$	5,975	$	1.91	$	785

The following table reflects the sources of cash distributions on a U.S. GAAP basis that we declared on our shares of common stock during the nine months ended September 30, 2023.

	Class I				Class S				Class D
Source of Distribution	Per Share		Amount		Per Share		Amount		Per Share		Amount
Net investment income	$	1.24	$	10,185,480	$	—	$	—	$	—	$	—
Net realized gains (losses)		—		—		—		—		—		—
Total	$	1.24	$	10,185,480	$	—	$	—	$	—	$	—

Share Repurchase Program

At the discretion of the Board, the Fund has commenced a share repurchase program in which the Fund may repurchase, in each quarter, up to 5% of the NAV of the Fund’s Common Shares outstanding (either by number of shares or aggregate NAV) as of the close of the previous calendar quarter. The Board may amend or suspend the share repurchase program at any time if in its reasonable judgment it deems such action to be in the best interest of shareholders, such as when a repurchase offer would place an undue burden on the Fund’s liquidity, adversely affect the Fund’s operations or risk having an adverse impact on the Fund that would outweigh the benefit of the repurchase offer. As a result, share repurchases may not be available each quarter. The Fund intends to conduct such repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the Exchange Act and the 1940 Act. All shares purchased pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.

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

69

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

Repurchase Deadline Request	Percentage of Outstanding Shares the Fund Offered to Repurchase	Price Paid Per Share		Repurchase Pricing Date	Amount Repurchased (all classes) (1)		Number of Shares Repurchased (all classes)		Percentage of Outstanding Shares Repurchased (2)
February 29, 2024	5%	$	25.78	March 29, 2024	$	577,424		22,576	0.14%
May 31, 2024	5%	$	25.85	June 28, 2024	$	6,918,357		267,690	1.18%
August 30, 2024	5%	$	25.75	September 30, 2024	$	1,883,101		73,416	0.32%

(1)Amount shown net of Early Repurchase Deduction.

(2)Percentage is based on total shares as of the close of the previous calendar quarter. All repurchase requests were satisfied in full.

The following table summarizes the share repurchases completed during the nine months ended September 30, 2023:

Repurchase Deadline Request	Percentage of Outstanding Shares the Fund Offered to Repurchase	Price Paid Per Share		Repurchase Pricing Date	Amount Repurchased (all classes) (1)		Number of Shares Repurchased (all classes)		Percentage of Outstanding Shares Repurchased (2)
May 31, 2023	5%	$	25.32	June 30, 2023	$	50,019		2,049	0.05%
August 31, 2023	5%	$	25.52	September 29, 2023	$	292,938		11,708	0.15%

(1)Amount shown net of Early Repurchase Deduction.

(2)Percentage is based on total shares as of the close of the previous calendar quarter. All repurchase requests were satisfied in full.

Borrowings

The Fund’s average outstanding debt and weighted average interest rate paid for the three and nine months ended September 30, 2024 were $426.8 million and 7.30% and $307.8 million and 7.30%, respectively. The Fund’s average outstanding debt and weighted average interest rate paid for the three and nine months ended September 30, 2023 were $18.6 million and 7.29% and $17.8 million and 7.09%, respectively. Our outstanding debt obligations were as follows:

	September 30, 2024
	Aggregate Principal Committed		Outstanding Principal		Carrying Value
JPMorgan Lending Facility	$	500,000,000	$	377,000,000	$	377,000,000
BSPV Facility		250,000,000		95,500,000		95,500,000
Total	$	750,000,000	$	472,500,000	$	472,500,000

	December 31, 2023
	Aggregate Principal Committed		Outstanding Principal		Carrying Value
JPMorgan Lending Facility (1)	$	460,000,000	$	105,848,459	$	105,848,459
Total	$	460,000,000	$	105,848,459	$	105,848,459

(1)Under the JPMorgan Lending Facility, the Fund is permitted to borrow in USD or certain other currencies. As of December 31, 2023, the Fund had borrowings denominated in CAD of $21 million, translated to USD of $15.8 million. In connection with the preparation of the Fund’s financial statements for the quarter ended March 31, 2024, the reported amount of $481 million of Aggregate Principal Committed for the year ended December 31, 2023, was revised to $460 million of Aggregate Principal Committed, noted above, to correct the prior disclosure.

The following table shows the contractual maturities of our debt obligations as of September 30, 2024:

	Payments Due by Period
	Total		Less than 1 year		1 — 3 Years		3 — 5 years		More than 5 years
JPMorgan Lending Facility	$	377,000,000	$	—	$	—	$	377,000,000	$	—
BSPV Facility		95,500,000		—		—		95,500,000		—
Total Debt Obligations	$	472,500,000	$	—	$	—	$	472,500,000	$	—

70

The following table shows the contractual maturities of our debt obligations as of December 31, 2023:

	Payments Due by Period
	Total		Less than 1 year		1 — 3 Years		3 — 5 years		More than 5 years
JPMorgan Lending Facility	$	105,848,459	$	—	$	—	$	105,848,459	$	—
Total Debt Obligations	$	105,848,459	$	—	$	—	$	105,848,459	$	—

For additional information on our borrowings, refer to “Item 1. Consolidated Financial Statements – Notes to Consolidated Financial Statements – Note 7. Borrowings.”

Off-Balance Sheet Arrangements

Other than contractual commitments and other legal contingencies incurred in the normal course of our business, we do not expect to have any off-balance sheet financings or liabilities.

Our investment portfolio contains and is expected to continue to contain debt investments in the form of lines of credit, revolving credit facilities and delayed draw commitments which require us to provide funding when requested by portfolio companies in accordance with the underlying loan agreements. As of September 30, 2024 and December 31, 2023, we had unfunded commitments to borrowers in the aggregate principal amount of $196.3 million and $99.3 million, respectively.

From time to time, the Fund may become party to certain legal proceedings in the ordinary course of business. As of September 30, 2024, management is not aware of any pending or threatened litigation.

Related-Party Transactions

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

•the Advisory Agreement;

•the Administration Agreement;

•the Transfer Agent Agreement;

•the Managing Dealer Agreement;

•Expense Support and Conditional Reimbursement Agreement;

•Administrative Agent Expense Allocation Agreement;

•Affiliated investments;

•Affiliate Ownership; and

•Co-investment Relief;

In addition to the aforementioned agreements, we, our Adviser, and certain of our Adviser’s affiliates have been granted exemptive relief by the SEC to co-invest with other funds managed by our Adviser or its affiliates in a manner consistent with our investment objectives, positions, policies, strategies and restrictions as well as regulatory requirements and other pertinent factors. See “Item 1. Consolidated Financial Statements – Notes to Consolidated Financial Statements – Note 3. Related Party Agreements and Transactions.”

Recent Developments

See “Item 1. Consolidated Financial Statements – Notes to Consolidated Financial Statements – Note 10. Subsequent Events” for a summary of recent developments.

Critical Accounting Estimates

The preparation of the consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the economic environment, financial markets, and any other parameters used in determining such estimates could cause actual results to differ.

71

Fair Value Measurements

The Fund values its investments, upon which its NAV is based, in accordance with ASC 820, Fair Value Measurement, which defines fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820 also provides a framework for measuring fair value, establishes a fair value hierarchy based on the observability of inputs used to measure fair value and prescribes disclosure requirements for fair value measurements.

Pursuant to Rule 2a-5, the Board has designated the Adviser as the valuation designee responsible for valuing all of the Fund’s investments, including making fair valuation determinations as needed. The Adviser has established a Fair Value Committee to carry out the day-to-day fair valuation responsibilities and has adopted policies and procedures to govern activities of the Fair Value Committee and the performance of functions required to determine the fair value of a fund’s investments in good faith. These functions include periodically assessing and managing material risks associated with fair value determinations, selecting, applying, reviewing, and testing fair value methodologies, monitoring for circumstances that may necessitate the use of fair value, and overseeing and evaluating pricing services used.

In accordance with the Adviser’s policies and procedures, which have been approved by the Board, investments, including debt securities, that are publicly traded but for which no readily available market quotations exist are generally valued on the basis of information furnished by an independent third-party pricing service that uses a valuation matrix which incorporates both dealer-supplied valuations and electronic data processing techniques. To assess the continuing appropriateness of pricing sources and methodologies, the Adviser regularly performs price verification procedures, engages in oversight activities with respect to third-party pricing sources used and issues challenges as necessary to independent pricing services or brokers, and any differences are reviewed in accordance with the valuation procedures. The Adviser does not adjust the prices unless it has a reason to believe market quotations or prices received from third-party pricing services are not reflective of the fair value of an investment.

Investments that are not publicly traded or whose current market prices or quotations are not readily available are valued at fair value as determined by the Adviser in good faith pursuant to the Adviser’s Board-approved policies and procedures. Factors used in determining fair value vary by investment type and may include market or investment specific events, transaction data, estimated cash flows, and market observations of comparable investments. In determining fair value of the Fund’s loan investments the types of factors that the Fair Value Committee may take into account generally include comparison to publicly-traded securities including such factors as yield, maturity and measures of credit quality, the enterprise value of the 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 and other relevant factors.

The Fund has engaged an independent valuation firm to prepare month-end valuation recommendations for investments for which market quotations are not readily available as of the last calendar day of each month. The independent valuation firm undertakes a full analysis of the investments and provides estimated fair values for such investments to the Adviser. The independent valuation firm also provides analyses to support their valuation methodology and calculations. The Adviser’s Fair Value Committee reviews and approves each valuation recommendation and confirms it has been calculated in accordance with the Board-approved policies and procedures. The Fair Value Committee manages the Fund’s fair valuation practices and maintains the fair valuation policies and procedures. The Adviser reports to the Board information regarding the fair valuation process and related material matters. The Board may determine to modify its designation of the Adviser as valuation designee, relating to any or all Fund investments, at any time.

Our accounting policy regarding the fair value of our investments is critical because the determination of fair value involves subjective judgments and requires the use of estimates. Due to the inherent uncertainty of determining fair value measurements, the fair values of our investments may differ from the amounts that we ultimately realize or collect from sales or maturities of our investments, and the differences could be material.

72

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including valuation risk and interest rate risk.

Valuation Risk

We have invested, and plan to continue to invest, primarily in illiquid debt securities of private companies. Most of our investments will not have a readily available market price, and we value these investments at fair value as determined in good faith by the Adviser, based on, among other things, input from independent third-party valuation firms engaged to review our investments. 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 our investments may fluctuate from period to period. Additionally, the fair value of our investments may differ significantly from the values that would have been used had a ready market existed for such investments and may differ materially from the values that we may ultimately realize. Further, such investments are generally subject to legal and other restrictions on resale or otherwise are less liquid than publicly traded securities. If we are required to liquidate a portfolio investment in a forced or liquidation sale, we could realize significantly less than the value at which we have recorded it. In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized on our investments to be different than the unrealized appreciation (depreciation) reflected in the valuations currently recorded.

Interest Rate Risk

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

As of September 30, 2024, 100.0% of our debt investments at fair value were at floating rates. Based on our consolidated statement of assets and liabilities as of September 30, 2024, the following table shows the annualized impact on net income of hypothetical base rate changes in interest rates (considering base rate floors and ceilings for floating rate instruments assuming no changes in our investment and borrowing structure):

	Interest Income			Interest Expense			Net Income
Up 300 basis points	$	32,067,247		$	14,175,000		$	17,892,247
Up 200 basis points		21,378,165			9,450,000			11,928,165
Up 100 basis points		10,689,082			4,725,000			5,964,082
Down 100 basis points		(10,689,082	)		(4,725,000	)		(5,964,082	)
Down 200 basis points		(21,378,165	)		(9,450,000	)		(11,928,165	)
Down 300 basis points		(32,067,247	)		(14,175,000	)		(17,892,247	)

Item 4. Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures

In accordance with Rules 13a-15(b) and 15d-15(b) of the Securities Exchange Act of 1934, as amended, we, under the supervision and with the participation of our President and Treasurer (principal executive officer) and Chief Financial Officer (principal financial officer), carried out an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q and determined that our disclosure controls and procedures are effective as of the end of the period covered by the Quarterly Report on Form 10-Q.

(b) Changes in Internal Controls Over Financial Reporting

There have been no changes in our internal control over financial reporting that occurred during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

73

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

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

Item 1A. Risk Factors.

In addition to the other information set forth in this report, you should carefully consider the risk factors disclosed in our annual report on Form 10-K for the year ended December 31, 2023, filed with the SEC on March 22, 2024, as well as the risk factors set forth in our Post-Effective Amendment No. 2 to our registration statement on Form N-2, filed with the SEC on April 26, 2024.

74

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

Share Repurchases

We have commenced a share repurchase program in which we intend to offer to repurchase, in each quarter, up to 5% of our Common Shares outstanding (by number of shares) as of the close of the previous calendar quarter. Our Board of Trustees may amend or suspend the share repurchase program at any time if it deems such action to be in our best interest and the best interest of our shareholders, such as when a repurchase offer would place an undue burden on our liquidity or otherwise adversely affect our operations. As a result, share repurchases may not be available each quarter. We intend to conduct such repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the Exchange Act and the 1940 Act. All shares purchased by us pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.

Under our share repurchase program, to the extent we offer to repurchase shares in any particular quarter, we expect to repurchase shares pursuant to quarterly tender offers using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that shares that have not been outstanding for at least one year will be repurchased at 98% of such NAV.

The following table sets forth information regarding repurchases of shares of our common stock during the nine months ended September 30, 2024:

Repurchase Deadline Request	Percentage of Outstanding Shares the Fund Offered to Repurchase	Price Paid Per Share		Repurchase Pricing Date	Amount Repurchased (all classes) (1)		Number of Shares Repurchased (all classes)		Percentage of Outstanding Shares Repurchased (2)
February 29, 2024	5%	$	25.78	March 29, 2024	$	577,424		22,576	0.14%
May 31, 2024	5%	$	25.85	June 28, 2024	$	6,918,357		267,690	1.18%
August 30, 2024	5%	$	25.75	September 30, 2024	$	1,883,101		73,416	0.32%

(1)Amount shown net of Early Repurchase Deduction.

(2)Percentage is based on total shares as of the close of the previous calendar quarter. All repurchase requests were satisfied in full.

For additional information, see “Item 1. Consolidated Financial Statements – Notes to Consolidated Financial Statements – Note 8. Net Assets

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not Applicable.

Item 5. Other Information.

None.

75

Item 6. Exhibits.

Exhibit Number	Description
3.1	Declaration of Trust of the Registrant.(1)
3.2	Fourth Amended and Restated Declaration of Trust of the Registrant.(1)
3.3	Third Amended and Restated Bylaws of the Registrant.(1)
31.1	Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
31.2	Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
32.1	Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
32.2	Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
101.INS	Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.
101.SCH	Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents.
104	Cover Page Interactive Data File (embedded within the Inline XBRL document)

* Filed herewith.

(1) Previously filed as an Exhibit to the Fund’s Form 10-K, filed on March 22, 2023.

76

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	FIDELITY PRIVATE CREDIT FUND
Date: November 12, 2024	By:	/s/ Heather Bonner
	Name:	Heather Bonner
	Title:	President and Treasurer (Principal Executive Officer)

	FIDELITY PRIVATE CREDIT FUND
Date: November 12, 2024	By:	/s/ John J. Burke III
	Name:	John J. Burke III
	Title:	Chief Financial Officer (Principal Financial Officer)

1.9909886.101

BDC-10Q3-1124

77