XML 13 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statement of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2024
Operating activities    
Net increase/(decrease) in net assets resulting from operations $ 146 $ 146
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash used in operating activities:    
Net realized gain (loss) on derivatives 0 0
Net change in unrealized gain (loss) on investments (30) (30)
Net change in unrealized gain (loss) on derivatives 70 70
Payments to purchase investments   (48,317)
Changes in operating assets and liabilities:    
(Increase)/decrease in deferred offering expenses   (1,679)
(Increase)/decrease in due from Operating Manager   (2,005)
Increase in interest receivable   (183)
Increase in prepaid expenses and other assets   (480)
Increase in payable for investments purchased   3,714
Increase in due to Operating Manager   2,382
Increase/(decrease) in offering expenses payable   556
Increase/(decrease) in organizational expenses payable   57
Increase in other accrued expenses and liabilities   827
Net cash used in operating activities   (44,942)
Financing activities    
Notes Borrowings   1,072
Proceeds from issuance of shares, net of change in capital subscriptions receivable   50,000
Net cash provided by financing activities   51,072
Cash and cash equivalents    
Net increase/(decrease) in cash and cash equivalents   6,130
Cash and cash equivalents at beginning of period   2
Cash and cash equivalents at end of period 6,132 6,132
Series I    
Operating activities    
Net increase/(decrease) in net assets resulting from operations 0 0
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash used in operating activities:    
Net realized gain (loss) on derivatives 0 0
Net change in unrealized gain (loss) on investments 0 0
Net change in unrealized gain (loss) on derivatives 0 0
Payments to purchase investments   0
Changes in operating assets and liabilities:    
(Increase)/decrease in deferred offering expenses   675
(Increase)/decrease in due from Operating Manager   314
Increase in interest receivable   0
Increase in prepaid expenses and other assets   (117)
Increase in payable for investments purchased   0
Increase in due to Operating Manager   0
Increase/(decrease) in offering expenses payable   (675)
Increase/(decrease) in organizational expenses payable   (314)
Increase in other accrued expenses and liabilities   0
Net cash used in operating activities   (117)
Financing activities    
Notes Borrowings   536
Proceeds from issuance of shares, net of change in capital subscriptions receivable   0
Net cash provided by financing activities   536
Cash and cash equivalents    
Net increase/(decrease) in cash and cash equivalents   419
Cash and cash equivalents at beginning of period   1
Cash and cash equivalents at end of period 420 420
Series II    
Operating activities    
Net increase/(decrease) in net assets resulting from operations 146 146
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash used in operating activities:    
Net realized gain (loss) on derivatives 0 0
Net change in unrealized gain (loss) on investments (30) (30)
Net change in unrealized gain (loss) on derivatives 70 70
Payments to purchase investments   (48,317)
Changes in operating assets and liabilities:    
(Increase)/decrease in deferred offering expenses   (2,354)
(Increase)/decrease in due from Operating Manager   (2,319)
Increase in interest receivable   (183)
Increase in prepaid expenses and other assets   (363)
Increase in payable for investments purchased   3,714
Increase in due to Operating Manager   2,382
Increase/(decrease) in offering expenses payable   1,231
Increase/(decrease) in organizational expenses payable   371
Increase in other accrued expenses and liabilities   827
Net cash used in operating activities   (44,825)
Financing activities    
Notes Borrowings   536
Proceeds from issuance of shares, net of change in capital subscriptions receivable   50,000
Net cash provided by financing activities   50,536
Cash and cash equivalents    
Net increase/(decrease) in cash and cash equivalents   5,711
Cash and cash equivalents at beginning of period   1
Cash and cash equivalents at end of period $ 5,712 $ 5,712