XML 53 R29.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value Measurement and Disclosures (Tables) - ISQ Open Infrastructure Company LLC - Series II [Member]
12 Months Ended
Dec. 31, 2025
Fair Value Measurement and Disclosures (Tables) [Line Items]  
Schedule of Investments and Cash and Cash Equivalents in Fair Value Hierarchy

The following table summarizes the valuation of Series II’s investments and cash and cash equivalents in the fair value hierarchy levels as of December 31, 2025:

 

Description  Level I   Level II   Level III   Total 
Investments at fair value                
Equity Investments  $
-
   $
-
   $167,053,547   $167,053,547 
Debt Investments   
-
         16,126,398    16,126,398 
Total Investments at fair value  $
-
   $
-
   $183,179,945   $183,179,945 
Schedule of Reconciliation of Investments Level III Inputs

The following table provides a reconciliation of the beginning and ending balances for investments that use Level III inputs for the period from March 28, 2025 (Funding Date) to December 31, 2025.

 

Description  Amount 
Balance as of the Funding Date  $
-
 
Purchases   139,937,414 
Net change in unrealized gain (loss) on investments   43,242,531 
Transfers out of Level III   
-
 
Transfers into Level III   
-
 
Balance as of December 31, 2025  $183,179,945 
Schedule of Quantitative Measures Used to Determine the Fair Values

The following table provides quantitative measures used to determine the fair values of the Level III assets as of December 31, 2025:

 

Level III Assets  Fair Value   Valuation
Methodology
& Inputs
  Unobservable
Input(s)(1)
  Weighted
Average(2)
   Range  Impact to
Valuation
from an
Increase in
Input (3)
Equity Investments  $167,053,547   Discounted Cash Flow  Discount Rate   12.3%  11.5% - 17.3%  Decrease
        Discounted Cash Flow  Exit Multiple   7.4x   5.0x -15.0x  Increase
Debt Investments   16,126,398   Discounted Cash Flow  Discount Rate   10.4%  9.0% - 13.0%  Decrease