| Schedule of Net Assets |
The following table reflects the net assets activity for the year ended December 31, 2025 and for the period from May 7, 2024 (inception) to December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Common Shares | | Capital in Excess of Par Value | | Accumulated Undistributed Earnings | | Net Assets | | Shares | | Amount | | | | | Balance at December 31, 2024 | 6,226,600 | | | $ | 62 | | | $ | 149,861 | | | $ | 6,530 | | | $ | 156,453 | | | Issuances of common shares | 77,327,204 | | | 773 | | | 1,927,456 | | | — | | | 1,928,229 | | | Shares issued in connection with distribution reinvestment plan | 1,020,319 | | | 10 | | | 25,414 | | | — | | | 25,424 | | Distributions declared and payable ($2.5616, $0.5715 and $0.4062 per Class I Share, Class S Share and Class D Share, respectively) as return of capital | — | | | — | | | (109,849) | | | — | | | (109,849) | | | Repurchased shares, net of early repurchase deduction | (940,379) | | | (9) | | | (23,432) | | | — | | | (23,441) | | | Net investment income | — | | | — | | | — | | | 21,871 | | | 21,871 | | | Net realized gains on investments and derivatives | — | | | — | | | — | | | 2,148 | | | 2,148 | | | Net unrealized gains on investments and derivatives | — | | | — | | | — | | | 93,750 | | | 93,750 | | | Balance at December 31, 2025 | 83,633,744 | | | $ | 836 | | | $ | 1,969,450 | | | $ | 124,299 | | | $ | 2,094,585 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Common Shares | | Capital in Excess of Par Value | | Accumulated Undistributed Earnings | | Net Assets | | Shares | | Amount | | | | | Balance at May 7, 2024 | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | Issuances of common shares | 6,226,600 | | | 62 | | | 155,603 | | | — | | | 155,665 | | Distributions declared and payable ($0.9221 per share) as return of capital | — | | | — | | | (5,742) | | | — | | | (5,742) | | | Net investment income | — | | | — | | | — | | | 5,335 | | | 5,335 | | | | | | | | | | | | | Net unrealized gains on investment and derivatives | — | | | — | | | — | | | 1,195 | | | 1,195 | | | Balance at December 31, 2024 | 6,226,600 | | | $ | 62 | | | $ | 149,861 | | | $ | 6,530 | | | $ | 156,453 | |
The following tables summarize transactions in Shares during the year ended December 31, 2025 and for the period from May 7, 2024 (inception) to December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the year ended December 31, 2025 | | For the period from May 7, 2024 (inception) to December 31, 2024 | | | | | | | | | | | Shares | | Amount | | Shares | | Amount | | Class I | | | | | | | | | | | | | | | | | | Subscriptions | | | | | | | | | | 75,514,899 | | | $ | 1,883,018 | | | 6,226,600 | | | $ | 155,665 | | | Distributions reinvested | | | | | | | | | | 1,015,872 | | | 25,313 | | | — | | | — | | | Repurchased shares, net of early repurchase deductions | | | | | | | | | | (940,379) | | | (23,441) | | | — | | | — | | | Dividends declared and payable | | | | | | | | | | — | | | (109,334) | | | — | | | (5,742) | | | Net increase | | | | | | | | | | 75,590,392 | | | 1,775,556 | | | 6,226,600 | | | 149,923 | | | Class S | | | | | | | | | | | | | | | | | | Subscriptions | | | | | | | | | | 1,786,191 | | | $ | 44,561 | | | — | | | — | | | Distributions reinvested | | | | | | | | | | 4,316 | | | 108 | | | — | | | — | | | | | | | | | | | | | | | | | | | | Dividends declared and payable | | | | | | | | | | — | | | (506) | | | — | | | — | | | Net increase | | | | | | | | | | 1,790,507 | | | 44,163 | | | — | | | — | | | Class D | | | | | | | | | | | | | | | | | | Subscriptions | | | | | | | | | | 26,114 | | | $ | 650 | | | — | | | — | | | Distributions reinvested | | | | | | | | | | 131 | | | 3 | | | — | | | — | | | | | | | | | | | | | | | | | | | | Dividends declared and payable | | | | | | | | | | — | | | (9) | | | — | | | — | | | Net increase | | | | | | | | | | 26,245 | | | 644 | | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total net increase | | | | | | | | | | 77,407,144 | | | $ | 1,820,363 | | | 6,226,600 | | | $ | 149,923 | |
(1) On May 14, 2025, the Board established four classes of Shares of the Fund and all issued and outstanding shares were reclassified as Class I Shares. The following tables summarize each month-end NAV per Share for the year ended December 31, 2025 and for the period from May 7, 2024 (inception) to December 31, 2024: | | | | | | | | | | | | | | | | | | | | | NAV Per Share | | Class I | | Class S | | Class D | | | | January 31, 2025 | $ | 25.0625 | | | $ | — | | | $ | — | | | | | February 28, 2025 | 24.9241 | | | — | | | — | | | | | March 31, 2025 | 24.9275 | | | — | | | — | | | | | April 30, 2025 | 24.8195 | | | — | | | — | | | | | May 31, 2025 | 24.9464 | | | — | | | — | | | | | June 30, 2025 | 24.9490 | | | — | | | — | | | | | July 31, 2025 | 24.8587 | | | — | | | — | | | | | August 31, 2025 | 24.8316 | | | — | | | — | | | | | September 30, 2025 | 24.9088 | | | — | | | — | | | | | October 31, 2025 | 24.7974 | | | 24.7974 | | | — | | | | | November 30, 2025 | 25.0404 | | | 25.0404 | | | 25.0404 | | | | | December 31, 2025 | 25.0447 | | | 25.0447 | | | 25.0447 | | | |
(1) As of December 31, 2025, the Fund had no Class N Shares outstanding. | | | | | | | | | | | NAV per Share (1) | | | Class I | | May 31, 2024 | | $ | — | | | June 30, 2024 | | — | | | July 31, 2024 | | — | | | August 31, 2024 | | 25.0000 | | | September 30, 2024 | | 24.9152 | | | October 31, 2024 | | 25.2860 | | | November 30, 2024 | | 25.4101 | | | December 31, 2024 | | 25.1266 | |
(1) On May 14, 2025, the Board established four classes of Shares of the Fund and all issued and outstanding shares were reclassified as Class I Shares. As of December 31, 2024, the Fund had no Class D Shares, Class N Shares or Class S Shares outstanding.
|