| Schedule of Net Loss Per Share |
The following table sets forth the computation of basic and diluted net income (loss) per share for each class of the Company’s common stock which had shares outstanding during the relevant period. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2025 | | | Class A | | Class I | | Class T | | Class D | | Class N | | Class M-I | | Class T2 | | Class Z | | Basic and diluted net income per share: | | | | | | | | | | | | | | | | | | Allocation of net income before performance fee | | $ | 4,272 | | | $ | 11,402 | | | $ | 48 | | | $ | 2,402 | | | $ | 731 | | | $ | 625 | | | $ | 868 | | | $ | 197 | | | Allocation of performance fees | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | Total Numerator | | $ | 4,272 | | | $ | 11,402 | | | $ | 48 | | | $ | 2,402 | | | $ | 731 | | | $ | 625 | | | $ | 868 | | | $ | 197 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Denominator - weighted average number of common shares outstanding | | 3,512,004 | | | 9,374,452 | | | 39,698 | | | 1,975,206 | | | 601,011 | | | 513,540 | | | 713,146 | | | 162,072 | | | | | | | | | | | | | | | | | | | | Basic and diluted income per share: | | $ | 1.22 | | | $ | 1.22 | | | $ | 1.22 | | | $ | 1.21 | | | $ | 1.22 | | | $ | 1.22 | | | $ | 1.22 | | | $ | 1.22 | | | | | Year Ended December 31, 2024 | | | Class A | | Class I | | Class T | | Class D | | Class N | | Class M-I | | Class T2 | | Class Z | | Basic and diluted net loss per share: | | | | | | | | | | | | | | | | | | Allocation of net loss before performance fee | | $ | (16) | | | $ | (40) | | | $ | — | | | $ | (9) | | | $ | (2) | | | $ | (2) | | | $ | (2) | | | $ | — | | | Allocation of performance fees | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | Total Numerator | | $ | (16) | | | $ | (40) | | | $ | — | | | $ | (9) | | | $ | (2) | | | $ | (2) | | | $ | (2) | | | $ | — | | | Denominator - weighted average number of common shares outstanding | | 4,022,239 | | | 10,470,590 | | | 76,363 | | | 2,417,109 | | | 598,446 | | | 523,678 | | | 652,279 | | | 75,000 | | | | | | | | | | | | | | | | | | | | Basic and diluted net loss per share: | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | | | Year Ended December 31, 2023 | | | Class A | | Class I | | Class T | | Class D | | Class N | | Class M-I | | Class T2 | | Class Z | | Basic and diluted net income per share: | | | | | | | | | | | | | | | | | | Allocation of net income before performance fee | | $ | 3,898 | | | $ | 10,935 | | | $ | 133 | | | $ | 2,571 | | | $ | 592 | | | $ | 396 | | | $ | 552 | | | $ | 69 | | | Allocation of performance fees | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | Total Numerator | | $ | 3,898 | | | $ | 10,935 | | | $ | 133 | | | $ | 2,571 | | | $ | 592 | | | $ | 396 | | | $ | 552 | | | $ | 69 | | | Denominator - weighted average number of common shares outstanding | | 4,246,287 | | | 11,913,698 | | | 145,425 | | | 2,801,141 | | | 644,502 | | | 431,114 | | | 601,718 | | | 75,000 | | | | | | | | | | | | | | | | | | | | Basic and diluted net income per share: | | $ | 0.92 | | | $ | 0.92 | | | $ | 0.92 | | | $ | 0.92 | | | $ | 0.92 | | | $ | 0.92 | | | $ | 0.92 | | | $ | 0.92 | | | |
|