XML 30 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Statements of Cash Flows - USD ($)
$ in Thousands
7 Months Ended 12 Months Ended 14 Months Ended
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities      
Net increase in members' capital resulting from operations $ 1,966 [1] $ 20,710  
Adjustments to reconcile net (increase) decrease in members' capital resulting from operations to net cash (used in) provided by operating activities:      
Net realized (gains) losses on investments (1) [2] (326)  
Net change in unrealized (appreciation) depreciation of investments (1,246) [1],[3] (853)  
Amortization of purchase discount (144) [2] (904)  
Amortization of deferred financing costs 68 [2] 266  
Amortization of deferred offering costs 155 [2] 107  
Non-cash investment income (77) [2] (926)  
(Increase) decrease in operating assets:      
Proceeds from sales and paydowns of investments 103 [2] 45,365  
Cash received for purchase of undrawn portion of revolving credit or delayed draw facilities 39 [2] 116  
Interest and dividend receivable (687) [2] (1,759)  
Other assets (44) [2] (77)  
Increase (decrease) in operating liabilities:      
Payable for unsettled securities purchased 0 [2] 4,837  
Interest payable 66 [2] 324  
Income based incentive fee payable 153 [2] 624  
Accrual for capital gains incentive fee 0 [2] 142  
Management fee payable 120 [2] 585  
Accrued organizational and offering expenses 804 [2] (804)  
Payable to affiliates 63 [2] 242  
Other liabilities 395 [2] 98  
Net cash flows used in operating activities (83,554) [2] (265,886)  
Cash flows from financing activities      
Distributions (1,723) [2] (19,645)  
Net proceeds from issuance of common units 105,599 [2] 227,463 $ 105,600
Placement fees paid (13) [2] (14)  
Deferred offering costs paid (259) [2] (2)  
Deferred financing costs paid (175) [2] (241)  
Net cash flows provided by financing activities 103,429 [2] 265,561  
Net increase in cash and cash equivalents 19,875 [2] (325)  
Cash and cash equivalents at the beginning of the period [2] 1 19,876  
Cash and cash equivalents at the end of the period 19,876 [2] 19,551 $ 19,876 [2]
Supplemental disclosure of cash flow information      
Cash interest paid 178 [2] 1,275  
Non-cash financing activities:      
Accrual for deferred credit facility costs 37 [2] 5  
Accrual for placement fees 0 [2] 2  
BMO Subscription Line      
Cash flows from financing activities      
Proceeds from BMO Subscription Line 36,500 [2] 173,700  
Repayment of Unsecured Management Company Revolver (36,500) [2] (115,700)  
Unsecured Management Company Revolver      
Cash flows from financing activities      
Proceeds from BMO Subscription Line 5,000 [2] 0  
Repayment of Unsecured Management Company Revolver (5,000) [2] 0  
Delayed Drawn Facilities      
(Increase) decrease in operating assets:      
Purchase of investments and delayed draw facilities (85,106) [2] (332,564)  
Drawn revolving credit facilities      
(Increase) decrease in operating assets:      
Purchase of investments and delayed draw facilities (313) [2] (518)  
Drawn revolvers      
(Increase) decrease in operating assets:      
Purchase of investments and delayed draw facilities (124) [2] (3,311)  
Cash repayments on drawn revolvers $ 256 [2] $ 2,740  
[1] For the year ended December 31, 2023, amounts represent the period from May 24, 2023 (commencement of operations) to December 31, 2023.
[2] For the year ended December 31, 2023, amounts represent the period from May 24, 2023 (commencement of operations) to December 31, 2023.
[3] For the year ended December 31, 2023, amounts represent the period from May 24, 2023 (commencement of operations) to December 31, 2023.