XML 10 R2.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Assets and Liabilities(Unaudited) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Assets    
Investments at fair value (cost at September 30, 2024 of $12,275; $64,106; $76,381, respectively) $ 76,828,000  
Derivative assets, at fair value 6,000,000  
Cash and cash equivalents 13,055,000 $ 2,000
Due from Operating Manager 4,075,000 628,000
Deferred offering expenses 2,894,000 1,350,000
Interest receivable 560,000  
Prepaid expenses and other assets 957,000  
Total assets 104,369,000 1,980,000
Liabilities    
Derivative liabilities, at fair value 478,000 0
Due to Operating Manager 5,227,000  
Payable for investments purchased 3,435,000  
Notes payable 1,072,000  
Offering expenses payable 673,000 1,350,000
Organizational expenses payable 64,000 628,000
Management fees payable 58,000  
Interest payable 34,000  
Performance fees payable 28,000  
Other accrued expenses and liabilities 1,136,000  
Total liabilities 12,205,000 1,978,000
Commitments and contingencies (Note 8)
Net assets    
Total net assets 92,164,000 $ 2,000
Shares outstanding   80
Net asset value per share   $ 25.15
A-I Shares    
Net assets    
Total net assets $ 26,326,000  
Shares outstanding 1,038,603  
Net asset value per share $ 25.35  
A-II Shares    
Net assets    
Total net assets $ 0  
Shares outstanding 0  
Net asset value per share $ 0  
E Shares    
Net assets    
Total net assets $ 51,130,000  
Shares outstanding 2,005,930  
Net asset value per share $ 25.49  
F-I Shares    
Net assets    
Total net assets $ 14,688,000  
Shares outstanding 579,780  
Net asset value per share $ 25.33  
F-S Shares    
Net assets    
Total net assets $ 6,000  
Shares outstanding 220  
Net asset value per share $ 25.33  
I Shares    
Net assets    
Total net assets $ 0  
Shares outstanding 0  
Net asset value per share $ 0  
P-I Shares    
Net assets    
Total net assets $ 6,000  
Shares outstanding 220  
Net asset value per share $ 25.37  
P-S Shares    
Net assets    
Total net assets $ 6,000  
Shares outstanding 220  
Net asset value per share $ 25.37  
S Shares    
Net assets    
Total net assets $ 0  
Shares outstanding 0  
Net asset value per share $ 0  
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 September 30, 2024 of $12,275; $64,106; $76,381, respectively) $ 12,328,000  
Derivative assets, at fair value 963,000  
Cash and cash equivalents 2,405,000 1,000
Due from Operating Manager 654,000 314,000
Deferred offering expenses 464,000 675,000
Interest receivable 90,000  
Prepaid expenses and other assets 215,000  
Total assets 17,119,000 990,000
Liabilities    
Derivative liabilities, at fair value 77,000  
Due to Operating Manager 839,000  
Payable for investments purchased 551,000  
Notes payable 536,000  
Offering expenses payable 108,000 675,000
Organizational expenses payable 10,000 314,000
Management fees payable 23,000  
Interest payable 17,000  
Performance fees payable 10,000  
Other accrued expenses and liabilities 190,000  
Total liabilities 2,361,000 989,000
Net assets    
Total net assets 14,758,000 $ 1,000
Shares outstanding   40
Net asset value per share   $ 25.15
Series I | A-I Shares    
Net assets    
Total net assets $ 12,618,000  
Shares outstanding 497,802  
Net asset value per share $ 25.35  
Series I | A-II Shares    
Net assets    
Total net assets $ 0  
Shares outstanding 0  
Net asset value per share $ 0  
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 $ 2,130,000  
Shares outstanding 84,079  
Net asset value per share $ 25.34  
Series I | F-S Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25.34  
Series I | I Shares    
Net assets    
Total net assets $ 0  
Shares outstanding 0  
Net asset value per share $ 0  
Series I | P-I Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25.37  
Series I | P-S Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25.37  
Series I | S Shares    
Net assets    
Total net assets $ 0  
Shares outstanding 0  
Net asset value per share $ 0  
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 September 30, 2024 of $12,275; $64,106; $76,381, respectively) $ 64,500,000  
Derivative assets, at fair value 5,037,000  
Cash and cash equivalents 10,650,000 1,000
Due from Operating Manager 3,421,000 314,000
Deferred offering expenses 2,430,000 675,000
Interest receivable 470,000  
Prepaid expenses and other assets 742,000  
Total assets 87,250,000 990,000
Liabilities    
Derivative liabilities, at fair value 401,000  
Due to Operating Manager 4,388,000  
Payable for investments purchased 2,884,000  
Notes payable 536,000  
Offering expenses payable 565,000 675,000
Organizational expenses payable 54,000 314,000
Management fees payable 35,000  
Interest payable 17,000  
Performance fees payable 18,000  
Other accrued expenses and liabilities 946,000  
Total liabilities 9,844,000 989,000
Net assets    
Total net assets 77,406,000 $ 1,000
Shares outstanding   40
Net asset value per share   $ 25.15
Series II | A-I Shares    
Net assets    
Total net assets $ 13,708,000  
Shares outstanding 540,801  
Net asset value per share $ 25.35  
Series II | A-II Shares    
Net assets    
Total net assets $ 0  
Shares outstanding 0  
Net asset value per share $ 0  
Series II | E Shares    
Net assets    
Total net assets $ 51,130,000  
Shares outstanding 2,005,930  
Net asset value per share $ 25.49  
Series II | F-I Shares    
Net assets    
Total net assets $ 12,558,000  
Shares outstanding 495,701  
Net asset value per share $ 25.33  
Series II | F-S Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25.33  
Series II | I Shares    
Net assets    
Total net assets $ 0  
Shares outstanding 0  
Net asset value per share $ 0  
Series II | P-I Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25.37  
Series II | P-S Shares    
Net assets    
Total net assets $ 3,000  
Shares outstanding 110  
Net asset value per share $ 25.37  
Series II | S Shares    
Net assets    
Total net assets $ 0  
Shares outstanding 0  
Net asset value per share $ 0  
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