XML 9 R2.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statements of Assets and Liabilities(Unaudited) - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Assets    
Investments at fair value (cost at June 30, 2024 of $0; $48,317; $48,317, respectively) $ 48,347,000  
Cash and cash equivalents 6,132,000 $ 2,000
Deferred offering expenses 3,029,000 1,350,000
Due from Operating Manager 2,633,000 628,000
Interest receivable 183,000  
Capital subscriptions receivable 28,000  
Prepaid expenses and other assets 480,000  
Total assets 60,832,000 1,980,000
Liabilities    
Derivative liabilities at fair value 70,000 0
Payable for investments purchased 3,714,000  
Due to Operating Manager 2,382,000  
Offering expenses payable 1,906,000 1,350,000
Organizational expenses payable 685,000 628,000
Notes payable 1,072,000  
Other accrued expenses and liabilities 827,000  
Total liabilities 10,656,000 1,978,000
Commitments and contingencies (Note 8)
Net assets    
Total net assets 50,176,000 $ 2,000
Shares outstanding   40
Net asset value per share   $ 25.15
A-I Shares    
Net assets    
Total net assets $ 6,000  
Shares outstanding 220  
Net asset value per share $ 25  
E Shares    
Net assets    
Total net assets $ 50,145,000  
Shares outstanding 2,000,000  
Net asset value per share $ 25.07  
F-I Shares    
Net assets    
Total net assets $ 6,000  
Shares outstanding 220  
Net asset value per share $ 25  
F-S Shares    
Net assets    
Total net assets $ 6,000  
Shares outstanding 220  
Net asset value per share $ 25  
P-I Shares    
Net assets    
Total net assets $ 6,000  
Shares outstanding 220  
Net asset value per share $ 25  
P-S Shares    
Net assets    
Total net assets $ 6,000  
Shares outstanding 220  
Net asset value per share $ 25  
V Shares    
Net assets    
Series I: V Shares, $25 par value (40 shares authorized, issued and outstanding); Series II: V Shares, $25 par value (40 shares authorized, issued and outstanding)   $ 2,000
Total net assets $ 2,000  
Shares outstanding 80  
Net asset value per share $ 25.65  
Series I    
Assets    
Investments at fair value (cost at June 30, 2024 of $0; $48,317; $48,317, respectively) $ 0  
Cash and cash equivalents 420,000 1,000
Deferred offering expenses 0 675,000
Due from Operating Manager 0 314,000
Interest receivable 0  
Capital subscriptions receivable 14,000  
Prepaid expenses and other assets 117,000  
Total assets 551,000 990,000
Liabilities    
Derivative liabilities at fair value 0  
Payable for investments purchased 0  
Due to Operating Manager 0  
Offering expenses payable 0 675,000
Organizational expenses payable 0 314,000
Notes payable 536,000  
Other accrued expenses and liabilities 0  
Total liabilities 536,000 989,000
Net assets    
Total net assets 15,000 $ 1,000
Shares outstanding   40
Net asset value per share   $ 25.15
Series I | A-I Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25  
Series I | E Shares    
Net assets    
Total net assets $ 0  
Shares outstanding 0  
Net asset value per share $ 0  
Series I | F-I Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25  
Series I | F-S Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25  
Series I | P-I Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25  
Series I | P-S Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25  
Series I | V Shares    
Net assets    
Series I: V Shares, $25 par value (40 shares authorized, issued and outstanding); Series II: V Shares, $25 par value (40 shares authorized, issued and outstanding)   $ 1,000
Total net assets $ 1,000  
Shares outstanding 40  
Net asset value per share $ 25.7  
Series II    
Assets    
Investments at fair value (cost at June 30, 2024 of $0; $48,317; $48,317, respectively) $ 48,347,000  
Cash and cash equivalents 5,712,000 1,000
Deferred offering expenses 3,029,000 675,000
Due from Operating Manager 2,633,000 314,000
Interest receivable 183,000  
Capital subscriptions receivable 14,000  
Prepaid expenses and other assets 363,000  
Total assets 60,281,000 990,000
Liabilities    
Derivative liabilities at fair value 70,000  
Payable for investments purchased 3,714,000  
Due to Operating Manager 2,382,000  
Offering expenses payable 1,906,000 675,000
Organizational expenses payable 685,000 314,000
Notes payable 536,000  
Other accrued expenses and liabilities 827,000  
Total liabilities 10,120,000 989,000
Net assets    
Total net assets 50,161,000 $ 1,000
Shares outstanding   40
Net asset value per share   $ 25.15
Series II | A-I Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25  
Series II | E Shares    
Net assets    
Total net assets $ 50,145,000  
Shares outstanding 2,000,000  
Net asset value per share $ 25.07  
Series II | F-I Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25  
Series II | F-S Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25  
Series II | P-I Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25  
Series II | P-S Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25  
Series II | V Shares    
Net assets    
Series I: V Shares, $25 par value (40 shares authorized, issued and outstanding); Series II: V Shares, $25 par value (40 shares authorized, issued and outstanding)   $ 1,000
Total net assets $ 1,000  
Shares outstanding 40  
Net asset value per share $ 25.6