v3.25.4
Agreements and Related Party Transactions Investment Advisory Agreement (Tables)
12 Months Ended
Dec. 31, 2025
Related Party Transactions [Abstract]  
Schedule of Non-Controlled/Affiliate and Controlled Affiliate Investments

Investments during the year ended December 31, 2025, in which the portfolio company was an “affiliated person” (as defined in the 1940 Act) and/or an “affiliated person” that the Company is deemed to “control” (as defined in the 1940 Act) are as follows:

 

Portfolio Company

 

Fair Value
as of
December 31,
2024

 

 

Gross
Additions

 

 

Gross
Reductions

 

 

Change in
Unrealized
Appreciation

 

 

Realized
Gains
(Losses)

 

 

Fair Value
as of
December 31,
2025

 

 

Dividend,
Interest, and
PIK Income

 

 

Other
Income

 

Non-Controlled/Affiliate Investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BCC CPK Investments 2, LP Equity Interest (1)

$

 

 

$

 

7,399

 

$

 

 

$

 

 

$

 

 

$

 

7,399

 

$

 

 

$

 

 

CPK IPCO Buyer LLC Subordinated Debt

 

 

 

 

 

12,026

 

 

 

 

 

 

 

 

 

 

 

 

12,026

 

 

 

42

 

 

 

11

 

Legacy Corporate Lending HoldCo, LLC Class A Common Equity (1)

 

 

100

 

 

 

 

 

 

 

 

 

43

 

 

 

 

 

 

143

 

 

 

 

 

 

 

Legacy Corporate Lending HoldCo, LLC Preferred Equity

 

 

5,001

 

 

 

2,651

 

 

 

(750

)

 

 

736

 

 

 

 

 

 

7,638

 

 

 

300

 

 

 

 

Legacy Corporate Lending HoldCo, LLC Class B Common Equity (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Controlled/Affiliate Investment

$

 

5,101

 

$

 

22,076

 

$

 

(750

)

$

 

779

 

$

 

 

$

 

27,206

 

$

 

342

 

$

 

11

 

Controlled Affiliate Investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bain Capital Senior Loan Program II, LLC Subordinated Note Investment Vehicles

$

 

 

$

 

20,240

 

$

 

 

$

 

 

$

 

 

$

 

20,240

 

$

 

1,258

 

$

 

 

Bain Capital Senior Loan Program II, LLC Equity Interest Investment Vehicles

 

 

 

 

 

6,900

 

 

 

 

 

 

78

 

 

 

 

 

 

6,978

 

 

 

588

 

 

 

 

Bain Capital Senior Loan Program II, LLC Preferred Equity Interest Investment Vehicles

 

 

 

 

 

10

 

 

 

 

 

 

77

 

 

 

 

 

 

87

 

 

 

207

 

 

 

 

Total Controlled Affiliate Investment

$

 

 

$

 

27,150

 

$

 

 

$

 

155

 

$

 

 

$

 

27,305

 

$

 

2,053

 

$

 

 

Total

$

 

5,101

 

$

 

49,226

 

$

 

(750

)

$

 

934

 

$

 

 

$

 

54,511

 

$

 

2,395

 

$

 

11

 

 

(1)
Non-income producing.

Investments during the year ended December 31, 2024, in which the portfolio company was an “affiliated person” (as defined in the 1940 Act) and/or an “affiliated person” that the Company is deemed to “control” (as defined in the 1940 Act) are as follows:

 

 

 

Fair Value
as of
December 31,
2023

 

 

Gross
Additions

 

 

Gross
Reductions

 

 

Change in
Unrealized
Appreciation

 

 

Realized
Gains
(Losses)

 

 

Fair Value
as of
December 31,
2024

 

 

Dividend,
Interest, and
PIK Income

 

 

Other
Income

 

Non-Controlled/Affiliate Investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Corporate Lending HoldCo, LLC Class A Common Equity(1)

$

 

90

 

$

 

10

 

$

 

 

$

 

 

$

 

 

$

 

100

 

$

 

 

 $

 

 

Legacy Corporate Lending HoldCo, LLC Preferred Equity

 

 

3,875

 

 

 

825

 

 

 

 

 

 

301

 

 

 

 

 

 

5,001

 

 

 

 

 

 

 

Legacy Corporate Lending HoldCo, LLC Class B Common Equity(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Controlled/Affiliate Investment

$

 

3,965

 

$

 

835

 

$

 

 

$

 

301

 

$

 

 

$

 

5,101

 

$

 

 

 $

 

 

Total

$

 

3,965

 

$

 

835

 

$

 

 

$

 

301

 

$

 

 

$

 

5,101

 

$

 

 

 $

 

 

 

(1)
Non-income producing.
Schedule of Shareholder Servicing and/or Distribution Fees The following table shows the shareholder servicing and/or distribution fees the Company pays the Managing Dealer with respect to the Class S, Class D and Class I on an annualized basis as a percentage of the Company’s NAV for such class. The shareholder servicing and/or distribution fees will be paid monthly in arrears, calculated using the NAV of the applicable class as of the beginning of the first calendar day of the month.

 

 

 

Shareholder Servicing
and/or Distribution
Fee as a % of NAV

 

Class S shares

 

 

0.85

%

Class D shares

 

 

0.25

%

Class I shares

 

 

 

 

Subject to FINRA and other limitations on underwriting compensation, the Company will pay a shareholder servicing and/or distribution fee equal to 0.85% per annum of the aggregate NAV for the Class S shares and a shareholder servicing fee equal to 0.25% per annum of the aggregate NAV for the Class D shares, in each case, payable monthly. The Managing Dealer has agreed to waive shareholder servicing and/or distribution fees for Class D shares for the first nine months following the date on which the Company broke escrow for the offering.

 

The shareholder servicing and/or distribution fees will be paid monthly in arrears. The Managing Dealer will reallow (pay) all or a portion of the shareholder servicing and/or distribution fees to participating brokers and servicing brokers for ongoing shareholder services performed by such brokers, and will waive shareholder servicing and/or distribution fees to the extent a broker is not eligible to receive it for failure to provide such services. Because the shareholder servicing and/or distribution fees with respect to Class S shares and Class D shares are calculated based on the aggregate NAV for all of the outstanding shares of each such class, it reduces the NAV with respect to all shares of each such class, including shares issued under our distribution reinvestment plan.

 

Eligibility to receive the shareholder servicing and/or distribution fee is conditioned on a broker providing the following ongoing services with respect to the Class S or Class D shares: assistance with recordkeeping, answering investor inquiries regarding us, including regarding distribution payments and reinvestments, helping investors understand their investments upon their request, and assistance with share repurchase requests. Participating brokers and servicing brokers are not required to provide such services with respect to Class I shares. If the applicable broker is not eligible to receive the shareholder servicing and/or distribution fee due to failure to provide these services, the Managing Dealer will waive the shareholder servicing fee and/or distribution that broker would have otherwise been eligible to receive. The shareholder servicing and/or distribution fees are ongoing fees that are not paid at the time of purchase.

Summary of All Expenses Supported and Recouped By The Adviser

The following table presents a summary of all expenses supported and recouped by the Advisor as of December 31, 2025.

 

For the Month Ended

 

Amount of Expense Support

 

 

Recoupment of Expense Support

 

 

Unreimbursed Expense Support

 

 

Reimbursement Eligibility Expiration

 

Effective Rate of Distribution per Share

 

 

Operating Expense Ratio

 

November 30, 2023

 

$

 

1,994

 

 

$

 

627

 

 

$

 

1,367

 

 

November 30, 2026

 

 

8.16

%

 

 

2.81

%

December 31, 2023

 

 

 

295

 

 

 

 

-

 

 

 

 

295

 

 

December 31, 2026

 

 

9.04

%

 

 

3.17

%

January 31, 2024

 

 

 

227

 

 

 

 

-

 

 

 

 

227

 

 

January 31, 2027

 

 

9.05

%

 

 

1.77

%

February 29, 2024

 

 

 

257

 

 

 

 

-

 

 

 

 

257

 

 

February 28, 2027

 

 

9.00

%

 

 

2.05

%

March 31, 2024

 

 

 

253

 

 

 

 

-

 

 

 

 

253

 

 

March 31, 2027

 

 

9.00

%

 

 

1.83

%

April 30, 2024

 

 

 

267

 

 

 

 

-

 

 

 

 

267

 

 

April 30, 2027

 

 

8.99

%

 

 

1.89

%

May 31, 2024

 

 

 

286

 

 

 

 

-

 

 

 

 

286

 

 

May 31, 2027

 

 

8.95

%

 

 

1.84

%

June 30, 2024

 

 

 

269

 

 

 

 

-

 

 

 

 

269

 

 

June 30, 2027

 

 

8.83

%

 

 

1.73

%

July 31, 2024

 

 

 

287

 

 

 

 

-

 

 

 

 

287

 

 

July 31, 2027

 

 

8.84

%

 

 

1.70

%

August 31, 2024

 

 

 

308

 

 

 

 

-

 

 

 

 

308

 

 

August 31 2027

 

 

8.83

%

 

 

1.85

%

October 31, 2025

 

 

 

121

 

 

 

 

-

 

 

 

 

121

 

 

October 31, 2028

 

 

8.68

%

 

 

1.15

%

 

 

$

 

4,564

 

 

$

 

627

 

 

$

 

3,937

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table presents a summary of all expenses supported and recouped by the Advisor as of December 31, 2024.

 

For the Month Ended

 

Amount of Expense Support

 

 

Recoupment of Expense Support

 

 

Unreimbursed Expense Support

 

 

Reimbursement Eligibility Expiration

 

Effective Rate of Distribution per Share

 

 

Operating Expense Ratio

 

November 30, 2023

 

 

 

1,994

 

 

 

 

 

 

 

 

1,994

 

 

November 30, 2026

 

 

8.16

%

 

 

2.81

%

December 31, 2023

 

 

 

295

 

 

 

 

 

 

 

 

295

 

 

December 31, 2026

 

 

9.04

%

 

 

3.17

%

January 31, 2024

 

 

 

227

 

 

 

 

 

 

 

 

227

 

 

January 31, 2027

 

 

9.05

%

 

 

1.77

%

February 29, 2024

 

 

 

257

 

 

 

 

 

 

 

 

257

 

 

February 28, 2027

 

 

9.00

%

 

 

2.05

%

March 31, 2024

 

 

 

253

 

 

 

 

 

 

 

 

253

 

 

March 31, 2027

 

 

9.00

%

 

 

1.83

%

April 30, 2024

 

 

 

267

 

 

 

 

 

 

 

 

267

 

 

April 30, 2027

 

 

8.99

%

 

 

1.89

%

May 31, 2024

 

 

 

286

 

 

 

 

 

 

 

 

286

 

 

May 31, 2027

 

 

8.95

%

 

 

1.84

%

June 30, 2024

 

 

 

269

 

 

 

 

 

 

 

 

269

 

 

June 30, 2027

 

 

8.83

%

 

 

1.73

%

July 31, 2024

 

 

 

287

 

 

 

 

 

 

 

 

287

 

 

July 31, 2027

 

 

8.84

%

 

 

1.70

%

August 31, 2024

 

 

 

308

 

 

 

 

 

 

 

 

308

 

 

August 31, 2027

 

 

8.83

%

 

 

1.85

%

 

 

$

 

4,443

 

 

 $

 

 

 

 $

 

4,443

 

 

 

 

 

 

 

 

 

 

The following table presents a summary of all expenses supported and recouped by the Advisor as of December 31, 2023.

 

For the Month Ended

 

Amount of Expense Support

 

 

Recoupment of Expense Support

 

 

Unreimbursed Expense Support

 

 

Reimbursement Eligibility Expiration

 

Effective Rate of Distribution per Share

 

 

Operating Expense Ratio

 

November 30, 2023

 

 

 

1,994

 

 

 

 

 

 

 

 

1,994

 

 

November 30, 2026

 

 

8.16

%

 

 

2.81

%

December 31, 2023

 

 

 

295

 

 

 

 

 

 

 

 

295

 

 

December 31, 2026

 

 

9.04

%

 

 

3.17

%

 

 

$

 

2,289

 

 

 $

 

 

 

 $

 

2,289