XML 36 R22.htm IDEA: XBRL DOCUMENT v3.26.1
Investments and Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2026
Fair Value Disclosures [Abstract]  
Schedule of Funds Investments by Fair Value Hierarchy Levels The following table summarizes the valuation of the Fund’s investments by the fair value hierarchy levels as of March 31, 2026 and December 31, 2025:
March 31, 2026
Level ILevel IILevel IIITotal Fair Value
Portfolio Companies$— $— $856,177 $856,177 
Debt Investments— — 20,557 20,557 
Derivative Assets— 2,660 — 2,660 
Cash37,704 — — 37,704 
Total$37,704 $2,660 $876,734 $917,098 
December 31, 2025
Level ILevel IILevel IIITotal Fair Value
Portfolio Companies$— $— $759,671 $759,671 
Debt Investments— — 19,756 19,756 
Derivative Assets— 1,070 — 1,070 
Cash17,534 — — 17,534 
Total$17,534 $1,070 $779,427 $798,031 
Schedule of Changes in Fair Value Hierarchy Levels
For the three months ended March 31, 2026, the following table presents changes in the fair value of investments for which Level III inputs were used to determine the fair value:
Level III Financial Assets at Fair Value
January 1, 2026 to March 31, 2026
Portfolio CompaniesDebt Investments
Balance as of January 1, 2026 $759,671 $19,756 
Purchase of Investments62,753 — 
Capital Contribution on Purchase of Investment from Affiliate19,688 — 
Net Change in Unrealized Gain (Loss) on Investments14,065 801 
Balance, End of Period$856,177 $20,557 
Schedule of Quantitative Inputs and Assumptions User for Valuation of Investments
The following summarizes the quantitative inputs and assumptions used for valuation of investments categorized in Level III of the fair value hierarchy as of March 31, 2026:
Quantitative Information about Level III Fair Value Measurements
Fair ValueValuation TechniquesUnobservable InputsRangesWeighted- AverageImpact to Valuation from an increase in input
  Portfolio Companies $856,177 Discounted Cash Flows
WACC(i)
10.3% - 18.7%
11.8%Decrease
.Terminal Multiple
8.7x - 18.0x
11.6xIncrease
Hypothetical Liquidation ApproachEBITDA Multiple
7.7x - 7.7x
7.7xIncrease
Transaction PricingN/AN/AN/A
  Private Debt Investments20,557 Cost Plus Accrued InterestN/AN/AN/AN/A
Total Investments$876,734 
(i) Weighted-Average Cost of Capital.

The following summarizes the quantitative inputs and assumptions used for valuation of investments categorized in Level III of the fair value hierarchy as of December 31, 2025:
Quantitative Information about Level III Fair Value Measurements
Fair ValueValuation TechniquesUnobservable InputsRangesWeighted- AverageImpact to Valuation from an increase in input
  Portfolio Companies$759,671 Discounted Cash Flows
WACC(i)
10.2% - 18.7%
11.8%Decrease
.Terminal Multiple
8.7x - 18.0x
11.6xIncrease
  Private Debt Investments19,756 Cost Plus Accrued InterestN/AN/AN/AN/A
Total Investments$779,427 
(i) Weighted-Average Cost of Capital.