XML 17 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Assets and Liabilities - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Assets    
Investments at fair value (cost at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 213,457,000 $ 0
Derivative assets, at fair value (cost at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 10,661,000 0
Cash and cash equivalents 58,587,000 2,000
Due from Operating Manager 6,079,000 628,000
Deferred offering expenses 2,786,000 1,350,000
Interest receivable 1,354,000 0
Capital subscriptions receivable 540,000 0
Receivable for investments sold 16,000 0
Prepaid expenses and other assets 3,390,000 0
Total assets 296,870,000 1,980,000
Liabilities    
Derivative liabilities, at fair value (cost at December 31, 2024 of $6; $20; $26, respectively) 131,000 0
Due to Operating Manager 7,338,000 0
Payable for investments purchased 4,845,000 0
Distributions payable 4,031,000 0
Notes payable 1,502,000 0
Capital subscriptions received in advance 450,000 0
Performance fees payable 12,000 0
Interest payable 10,000 0
Organizational expenses payable 0 628,000
Offering expenses payable 0 1,350,000
Other accrued expenses and liabilities 1,330,000 0
Total liabilities 19,649,000 1,978,000
Commitments and contingencies (Note 8)
Net assets    
Total net assets 277,221,000 2,000
A-I Shares    
Net assets    
Total net assets $ 41,898,000 $ 0
Shares outstanding 1,664,167 0
Net asset value per share $ 25.18 $ 0
A-II Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
E Shares    
Net assets    
Total net assets $ 53,706,000 $ 0
Shares outstanding 2,149,086 0
Net asset value per share $ 24.99 $ 0
F-I Shares    
Net assets    
Total net assets $ 82,214,000 $ 0
Shares outstanding 3,247,708 0
Net asset value per share $ 25.31 $ 0
F-S Shares    
Net assets    
Total net assets $ 6,000 $ 0
Shares outstanding 220 0
Net asset value per share $ 25.42 $ 0
I Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
P-I Shares    
Net assets    
Total net assets $ 55,000 $ 0
Shares outstanding 2,166 0
Net asset value per share $ 25.45 $ 0
P-S Shares    
Net assets    
Total net assets $ 42,805,000 $ 0
Shares outstanding 1,679,635 0
Net asset value per share $ 25.48 $ 0
S Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
T-I Shares    
Net assets    
Total net assets $ 33,712,000 $ 0
Shares outstanding 1,319,429 0
Net asset value per share $ 25.55 $ 0
T-S Shares    
Net assets    
Total net assets $ 22,823,000 $ 0
Shares outstanding 894,631 0
Net asset value per share $ 25.51 $ 0
V Shares    
Net assets    
Total net assets $ 2,000 $ 2,000
Shares outstanding 80 80
Net asset value per share $ 25.65 $ 25.15
Series I    
Assets    
Investments at fair value (cost at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 62,055,000 $ 0
Derivative assets, at fair value (cost at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 3,099,000 0
Cash and cash equivalents 16,817,000 1,000
Due from Operating Manager 1,767,000 314,000
Deferred offering expenses 810,000 675,000
Interest receivable 406,000 0
Capital subscriptions receivable 540,000 0
Receivable for investments sold 5,000 0
Prepaid expenses and other assets 1,026,000 0
Total assets 86,525,000 990,000
Liabilities    
Derivative liabilities, at fair value (cost at December 31, 2024 of $6; $20; $26, respectively) 38,000 0
Due to Operating Manager 2,133,000 0
Payable for investments purchased 1,409,000 0
Distributions payable 741,000 0
Notes payable 751,000 0
Capital subscriptions received in advance 0 0
Performance fees payable 12,000 0
Interest payable 5,000 0
Organizational expenses payable 0 314,000
Offering expenses payable 0 675,000
Other accrued expenses and liabilities 427,000 0
Total liabilities 5,516,000 989,000
Net assets    
Total net assets 81,009,000 1,000
Series I | A-I Shares    
Net assets    
Total net assets $ 15,638,000 $ 0
Shares outstanding 621,948 0
Net asset value per share $ 25.14 $ 0
Series I | A-II Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series I | E Shares    
Net assets    
Total net assets $ 122,000 $ 0
Shares outstanding 4,780 0
Net asset value per share $ 25.52 $ 0
Series I | F-I Shares    
Net assets    
Total net assets $ 25,232,000 $ 0
Shares outstanding 997,457 0
Net asset value per share $ 25.3 $ 0
Series I | F-S Shares    
Net assets    
Total net assets $ 3,000 $ 0
Shares outstanding 110 0
Net asset value per share $ 25.41 $ 0
Series I | I Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series I | P-I Shares    
Net assets    
Total net assets $ 3,000 $ 0
Shares outstanding 110 0
Net asset value per share $ 25.03 $ 0
Series I | P-S Shares    
Net assets    
Total net assets $ 3,000 $ 0
Shares outstanding 110 0
Net asset value per share $ 25.03 $ 0
Series I | S Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series I | T-I Shares    
Net assets    
Total net assets $ 23,526,000 $ 0
Shares outstanding 920,456 0
Net asset value per share $ 25.56 $ 0
Series I | T-S Shares    
Net assets    
Total net assets $ 16,481,000 $ 0
Shares outstanding 645,824 0
Net asset value per share $ 25.52 $ 0
Series I | V Shares    
Net assets    
Total net assets $ 1,000 $ 1,000
Shares outstanding 40 40
Net asset value per share $ 25.7 $ 25.15
Series II    
Assets    
Investments at fair value (cost at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 151,402,000 $ 0
Derivative assets, at fair value (cost at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 7,562,000 0
Cash and cash equivalents 41,770,000 1,000
Due from Operating Manager 4,312,000 314,000
Deferred offering expenses 1,976,000 675,000
Interest receivable 948,000 0
Capital subscriptions receivable 0 0
Receivable for investments sold 11,000 0
Prepaid expenses and other assets 2,364,000 0
Total assets 210,345,000 990,000
Liabilities    
Derivative liabilities, at fair value (cost at December 31, 2024 of $6; $20; $26, respectively) 93,000 0
Due to Operating Manager 5,205,000 0
Payable for investments purchased 3,436,000 0
Distributions payable 3,290,000 0
Notes payable 751,000 0
Capital subscriptions received in advance 450,000 0
Performance fees payable 0 0
Interest payable 5,000 0
Organizational expenses payable 0 314,000
Offering expenses payable 0 675,000
Other accrued expenses and liabilities 903,000 0
Total liabilities 14,133,000 989,000
Net assets    
Total net assets 196,212,000 1,000
Series II | A-I Shares    
Net assets    
Total net assets $ 26,260,000 $ 0
Shares outstanding 1,042,219 0
Net asset value per share $ 25.2 $ 0
Series II | A-II Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series II | E Shares    
Net assets    
Total net assets $ 53,584,000 $ 0
Shares outstanding 2,144,306 0
Net asset value per share $ 24.99 $ 0
Series II | F-I Shares    
Net assets    
Total net assets $ 56,982,000 $ 0
Shares outstanding 2,250,251 0
Net asset value per share $ 25.32 $ 0
Series II | F-S Shares    
Net assets    
Total net assets $ 3,000 $ 0
Shares outstanding 110 0
Net asset value per share $ 25.44 $ 0
Series II | I Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series II | P-I Shares    
Net assets    
Total net assets $ 52,000 $ 0
Shares outstanding 2,056 0
Net asset value per share $ 25.47 $ 0
Series II | P-S Shares    
Net assets    
Total net assets $ 42,802,000 $ 0
Shares outstanding 1,679,525 0
Net asset value per share $ 25.48 $ 0
Series II | S Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series II | T-I Shares    
Net assets    
Total net assets $ 10,186,000 $ 0
Shares outstanding 398,973 0
Net asset value per share $ 25.53 $ 0
Series II | T-S Shares    
Net assets    
Total net assets $ 6,342,000 $ 0
Shares outstanding 248,807 0
Net asset value per share $ 25.49 $ 0
Series II | V Shares    
Net assets    
Total net assets $ 1,000 $ 1,000
Shares outstanding 40 40
Net asset value per share $ 25.6 $ 25.15