XML 27 R3.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statement of Assets and Liabilities
Dec. 31, 2025
USD ($)
$ / shares
shares
ISQ Open Infrastructure Company LLC - Series I  
Assets  
Investment at fair value $ 35,601,783
Cash 7,000
Due from Manager - Expense Support 476,948
Deferred offering costs 173,197
Total Assets 36,258,928
Liabilities  
Organizational costs payable 268,457
Offering costs payable 221,784
Professional fees payable 176,749
Total Liabilities 666,990
Commitments and Contingencies (Note 5)
Net Assets 35,591,938
ISQ Open Infrastructure Company LLC - Series II  
Assets  
Investment at fair value 183,179,945
Cash and cash equivalents 2,277,971
Due from Manager - Expense Support 4,360,335
Deferred offering costs 1,323,678
Prepaid expenses and other assets 158,043
Total Assets 191,299,972
Liabilities  
Loan payable 10,510,000
Deferred tax liability 8,733,421
Performance participation allocation payable 3,415,609
Servicing fees payable 2,961,570
Organizational costs payable 2,559,348
Offering costs payable 1,734,837
Interest payable 1,694,183
Promissory Notes (net of debt issuance costs of $167,226) 690,774
Management fees payable 212,689
Professional fees payable 164,062
Accounts payable & accrued expenses 465,045
Total Liabilities 33,141,538
Commitments and Contingencies (Note 5)
Net Assets 158,158,434
F-STE Shares | ISQ Open Infrastructure Company LLC - Series I  
Liabilities  
Net Assets $ 3,235,263
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 107,654
Net asset value per share (in Dollars per share) | $ / shares $ 30.05
F-STE Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 3,231,299
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 105,792
Net asset value per share (in Dollars per share) | $ / shares $ 30.54
F-DTE Shares | ISQ Open Infrastructure Company LLC - Series I  
Liabilities  
Net Assets $ 12,853,300
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 400,110
Net asset value per share (in Dollars per share) | $ / shares $ 32.12
F-DTE Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 12,878,001
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 400,100
Net asset value per share (in Dollars per share) | $ / shares $ 32.19
F-ITE Shares | ISQ Open Infrastructure Company LLC - Series I  
Liabilities  
Net Assets $ 1,319,365
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 41,020
Net asset value per share (in Dollars per share) | $ / shares $ 32.16
F-ITE Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 1,319,688
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 40,677
Net asset value per share (in Dollars per share) | $ / shares $ 32.44
F-JTE Shares | ISQ Open Infrastructure Company LLC - Series I  
Liabilities  
Net Assets $ 18,167,268
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 578,956
Net asset value per share (in Dollars per share) | $ / shares $ 31.38
F-JTE Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 18,158,680
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 572,307
Net asset value per share (in Dollars per share) | $ / shares $ 31.73
STE Shares | ISQ Open Infrastructure Company LLC - Series I  
Liabilities  
Net Assets $ 3,462
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 110
Net asset value per share (in Dollars per share) | $ / shares $ 31.47
STE Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 3,136
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 100
Net asset value per share (in Dollars per share) | $ / shares $ 31.36
DTE Shares | ISQ Open Infrastructure Company LLC - Series I  
Liabilities  
Net Assets $ 3,537
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 110
Net asset value per share (in Dollars per share) | $ / shares $ 32.15
DTE Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 3,212
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 100
Net asset value per share (in Dollars per share) | $ / shares $ 32.12
ITE Shares | ISQ Open Infrastructure Company LLC - Series I  
Liabilities  
Net Assets $ 3,568
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 110
Net asset value per share (in Dollars per share) | $ / shares $ 32.44
ITE Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 3,243
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 100
Net asset value per share (in Dollars per share) | $ / shares $ 32.43
JTE Shares | ISQ Open Infrastructure Company LLC - Series I  
Liabilities  
Net Assets $ 3,506
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 110
Net asset value per share (in Dollars per share) | $ / shares $ 31.87
JTE Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 3,180
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 100
Net asset value per share (in Dollars per share) | $ / shares $ 31.8
ETE Shares | ISQ Open Infrastructure Company LLC - Series I  
Liabilities  
Net Assets $ 2,669
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 80
Net asset value per share (in Dollars per share) | $ / shares $ 33.36
ETE Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 1,344
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 40
Net asset value per share (in Dollars per share) | $ / shares $ 33.6
E Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 12,685,360
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 377,933
Net asset value per share (in Dollars per share) | $ / shares $ 33.57
F-S Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 13,513,460
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 448,694
Net asset value per share (in Dollars per share) | $ / shares $ 30.12
F-I Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 6,660,049
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 207,668
Net asset value per share (in Dollars per share) | $ / shares $ 32.07
F-J Shares | ISQ Open Infrastructure Company LLC - Series II  
Liabilities  
Net Assets $ 89,697,782
Net Asset Value Per Share  
Shares outstanding (in Shares) | shares 2,862,789
Net asset value per share (in Dollars per share) | $ / shares $ 31.33