XML 28 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statement of Cash Flows
12 Months Ended
Dec. 31, 2025
USD ($)
Operating activities  
Net increase/(decrease) in net assets resulting from operations $ 71,658,557
Adjustments to reconcile net increase in net assets resulting from operations to net cash used in operating activities  
Purchases of investments (488,262,695)
Net change in unrealized (gain)/loss on investments (86,824,842)
Net realized (gain)/loss on investments (19,760)
Proceeds from investments 230,749
Amortization of offering costs 966,961
Net accretion of interest on servicing fee payable 788,134
Changes in assets and liabilities  
Distribution receivable (3,902,795)
Deferred offering costs (1,450,442)
Prepaid expenses (89,822)
Accrued performance participation allocation 10,824,588
Due to affiliate 10,576,861
Accounts payable and accrued expenses 1,911,421
Management fee payable 371,316
Net cash used in operating activities (483,221,769)
Financing activities  
Proceeds from Units issued 485,525,118
Redemption of Units (219,760)
Distributions to Unitholders (1,588,819)
Servicing fee paid (495,770)
Net cash provided by financing activities 483,220,769
Cash  
Net increase/(decrease) in cash (1,000)
Cash, beginning of year 1,000
Cash, end of year 0
Supplemental disclosure of non-cash financing activities  
Servicing fee payable 16,605,261
Distributions reinvested 2,725,491
Issuance of Units for purchase of assets $ 199,985,928