| Schedule of the Issuance of Shares |
The following table summarizes the issuance of shares from the Public Offering and the Private Offering during the years ended December 31, 2025 and 2024, and the reporting period ended December 31, 2023:
|
|
|
|
|
|
|
|
|
|
|
Class I |
|
Subscriptions Effective |
|
Shares Issued |
|
|
Net Proceeds |
|
For the year ended December 31, 2025 |
|
|
|
|
|
|
January 1, 2025 |
|
|
37,241 |
|
|
$ |
901 |
|
May 1, 2025 |
|
|
283 |
|
|
|
6 |
|
June 1, 2025 |
|
|
278 |
|
|
|
7 |
|
July 1, 2025 |
|
|
279 |
|
|
|
7 |
|
August 1, 2025 |
|
|
282 |
|
|
|
7 |
|
September 1, 2025 |
|
|
283 |
|
|
|
7 |
|
October 1, 2025 |
|
|
289 |
|
|
|
7 |
|
November 1, 2025 |
|
|
5,452 |
|
|
|
132 |
|
December 1, 2025 |
|
|
4,337 |
|
|
|
105 |
|
Total |
|
|
48,724 |
|
|
$ |
1,179 |
|
|
|
|
|
|
|
|
For the year ended December 31, 2024 |
|
|
|
|
|
|
March 1, 2024 |
|
|
2,058,460 |
|
|
$ |
50,000 |
|
December 1, 2024 |
|
|
2,021 |
|
|
|
49 |
|
Total |
|
|
2,060,481 |
|
|
$ |
50,049 |
|
|
|
|
|
|
|
|
For the year ended December 31, 2023 |
|
|
|
|
|
|
April 28, 2023 |
|
|
4,000 |
|
|
$ |
100 |
|
July 10, 2023 |
|
|
2,052,000 |
|
|
|
51,300 |
|
October 6, 2023 |
|
|
8,310,798 |
|
|
|
201,300 |
|
Total |
|
|
10,366,798 |
|
|
$ |
252,700 |
|
|
|
|
|
|
|
|
|
|
|
|
Class D |
|
Subscriptions Effective |
|
Shares Issued |
|
|
Net Proceeds |
|
For the year ended December 31, 2025 |
|
|
|
|
|
|
May 1, 2025 |
|
|
4,205 |
|
|
$ |
100 |
|
Total |
|
|
4,205 |
|
|
$ |
100 |
|
|
|
|
|
|
|
|
For the year ended December 31, 2024 |
|
|
|
|
|
|
None |
|
|
— |
|
|
$ |
— |
|
Total |
|
|
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
For the year ended December 31, 2023 |
|
|
|
|
|
|
None |
|
|
— |
|
|
$ |
— |
|
Total |
|
|
— |
|
|
$ |
— |
|
|
| Schedule of NAV per share for Class I shares and Class D shares |
The following table presents each month-end NAV per share for Class I shares and Class D shares for the years ended December 31, 2025 and 2024:
|
|
|
|
|
|
|
|
|
|
|
NAV Per Share |
|
For the Month Ended |
|
Class I |
|
|
Class D |
|
For the year ended December 31, 2025 |
|
|
|
|
|
|
January 31, 2025 |
|
$ |
24.27 |
|
|
$ |
— |
|
February 28, 2025 |
|
|
24.37 |
|
|
|
— |
|
March 31, 2025 |
|
|
23.97 |
|
|
|
— |
|
April 30, 2025 |
|
|
23.78 |
|
|
|
— |
|
May 31, 2025 |
|
|
24.08 |
|
|
|
24.08 |
|
June 30, 2025 |
|
|
24.03 |
|
|
|
24.03 |
|
July 31, 2025 |
|
|
24.10 |
|
|
|
24.10 |
|
August 31, 2025 |
|
|
24.13 |
|
|
|
24.13 |
|
September 30, 2025 |
|
|
24.30 |
|
|
|
24.30 |
|
October 31, 2025 |
|
|
24.23 |
|
|
|
24.23 |
|
November 30, 2025 |
|
|
24.21 |
|
|
|
24.21 |
|
December 31, 2025 |
|
|
24.23 |
|
|
|
24.23 |
|
|
|
|
|
|
|
|
For the year ended December 31, 2024 |
|
|
|
|
|
|
January 31, 2024 |
|
$ |
24.39 |
|
|
$ |
— |
|
February 29, 2024 |
|
|
24.20 |
|
|
|
— |
|
March 31, 2024 |
|
|
24.25 |
|
|
|
— |
|
April 30, 2024 |
|
|
24.25 |
|
|
|
— |
|
May 31, 2024 |
|
|
24.29 |
|
|
|
— |
|
June 30, 2024 |
|
|
24.25 |
|
|
|
— |
|
July 31, 2024 |
|
|
24.17 |
|
|
|
— |
|
August 31, 2024 |
|
|
24.18 |
|
|
|
— |
|
September 30, 2024 |
|
|
24.13 |
|
|
|
— |
|
October 31, 2024 |
|
|
24.08 |
|
|
|
— |
|
November 30, 2024 |
|
|
24.24 |
|
|
|
— |
|
December 31, 2024 |
|
|
24.21 |
|
|
|
— |
|
|
| Schedule of the Distributions were Declared and Payable |
The following table presents distributions that were declared and payable during the years ended December 31, 2025 and 2024:
|
|
|
|
|
|
|
|
|
|
|
|
|
Class I |
|
Date Declared |
|
Record Date |
|
Payment Date |
|
Distribution Per Share |
|
|
Distribution Amount |
|
For the Year Ended December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
January 31, 2025 |
|
January 31, 2025 |
|
February 27, 2025 |
|
$ |
0.205 |
|
|
$ |
2,548 |
|
March 26, 2025 |
|
March 26, 2025 |
|
March 28, 2025 |
|
$ |
0.205 |
|
|
$ |
2,550 |
|
March 31, 2025 |
|
March 31, 2025 |
|
April 29, 2025 |
|
$ |
0.205 |
|
|
$ |
2,551 |
|
April 23, 2025 |
|
April 30, 2025 |
|
May 29, 2025 |
|
$ |
0.205 |
|
|
$ |
2,551 |
|
May 22, 2025 |
|
May 30, 2025 |
|
June 27, 2025 |
|
$ |
0.205 |
|
|
$ |
2,551 |
|
June 25, 2025 |
|
June 30, 2025 |
|
July 30, 2025 |
|
$ |
0.205 |
|
|
$ |
2,551 |
|
July 24, 2025 |
|
July 31, 2025 |
|
August 28, 2025 |
|
$ |
0.210 |
|
|
$ |
2,613 |
|
August 21, 2025 |
|
August 29, 2025 |
|
September 29, 2025 |
|
$ |
0.210 |
|
|
$ |
2,613 |
|
September 22, 2025 |
|
September 30, 2025 |
|
October 30, 2025 |
|
$ |
0.210 |
|
|
$ |
2,613 |
|
October 24, 2025 |
|
October 31, 2025 |
|
November 26, 2025 |
|
$ |
0.210 |
|
|
$ |
2,613 |
|
November 19, 2025 |
|
November 28, 2025 |
|
December 30, 2025 |
|
$ |
0.210 |
|
|
$ |
2,614 |
|
December 23, 2025 |
|
December 31, 2025 |
|
January 29, 2026 |
|
$ |
0.210 |
|
|
$ |
2,615 |
|
|
|
|
|
|
|
|
|
|
$ |
30,983 |
|
For the Year Ended December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
February 5, 2024 |
|
February 6, 2024 |
|
February 27, 2024 |
|
$ |
0.120 |
|
|
$ |
1,244 |
|
February 29, 2024 |
|
February 29, 2024 |
|
March 26, 2024 |
|
$ |
0.120 |
|
|
$ |
1,244 |
|
March 28, 2024 |
|
March 28, 2024 |
|
April 26, 2024 |
|
$ |
0.120 |
|
|
$ |
1,491 |
|
April 30, 2024 |
|
April 30, 2024 |
|
May 29, 2024 |
|
$ |
0.120 |
|
|
$ |
1,491 |
|
May 29, 2024 |
|
May 31, 2024 |
|
June 29, 2024 |
|
$ |
0.155 |
|
|
$ |
1,924 |
|
June 26, 2024 |
|
June 28, 2024 |
|
July 29, 2024 |
|
$ |
0.180 |
|
|
$ |
2,239 |
|
July 29, 2024 |
|
July 31, 2024 |
|
August 28, 2024 |
|
$ |
0.210 |
|
|
$ |
2,609 |
|
August 28, 2024 |
|
August 30, 2024 |
|
September 26, 2024 |
|
$ |
0.210 |
|
|
$ |
2,609 |
|
September 29, 2024 |
|
September 30, 2024 |
|
October 29, 2024 |
|
$ |
0.210 |
|
|
$ |
2,609 |
|
October 30, 2024 |
|
October 31, 2024 |
|
November 26, 2024 |
|
$ |
0.210 |
|
|
$ |
2,609 |
|
November 27, 2024 |
|
November 29, 2024 |
|
December 27, 2024 |
|
$ |
0.210 |
|
|
$ |
2,609 |
|
December 31, 2024 |
|
December 31, 2024 |
|
January 30, 2025 |
|
$ |
0.205 |
|
|
$ |
2,548 |
|
|
|
|
|
|
|
|
|
|
$ |
25,226 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class D |
|
Date Declared |
|
Record Date |
|
Payment Date |
|
Distribution Per Share (1) |
|
|
Distribution Amount |
|
For the Year Ended December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
May 22, 2025 |
|
May 30, 2025 |
|
June 27, 2025 |
|
$ |
0.200 |
|
|
$ |
1 |
|
June 25, 2025 |
|
June 30, 2025 |
|
July 30, 2025 |
|
$ |
0.200 |
|
|
$ |
1 |
|
July 24, 2025 |
|
July 31, 2025 |
|
August 28, 2025 |
|
$ |
0.205 |
|
|
$ |
1 |
|
August 21, 2025 |
|
August 29, 2025 |
|
September 29, 2025 |
|
$ |
0.205 |
|
|
$ |
1 |
|
September 22, 2025 |
|
September 30, 2025 |
|
October 30, 2025 |
|
$ |
0.205 |
|
|
$ |
1 |
|
October 24, 2025 |
|
October 31, 2025 |
|
November 26, 2025 |
|
$ |
0.205 |
|
|
$ |
1 |
|
November 19, 2025 |
|
November 28, 2025 |
|
December 30, 2025 |
|
$ |
0.205 |
|
|
$ |
1 |
|
December 23, 2025 |
|
December 31, 2025 |
|
January 29, 2026 |
|
$ |
0.205 |
|
|
$ |
1 |
|
|
|
|
|
|
|
|
|
|
$ |
8 |
|
(1)Distribution per share is net of shareholder servicing and/or distribution fees.
|