| Schedule of Investment Company, Changes in Net Assets |
The tables below present transactions with respect to shares of the Company’s common stock for the following periods: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended June 30, 2026 | | S | | D | | I | | Total | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | Shares/gross proceeds from the continuous public offering | 167,903 | | $ | 1,653 | | | — | | $ | — | | | 187,504 | | $ | 1,842 | | | 355,407 | | $ | 3,495 | | | Shares/gross proceeds from the private placements | — | | — | | | — | | — | | | 1,004,678 | | 9,880 | | | 1,004,678 | | 9,880 | | Share transfer between classes(1) | (197,294) | | (1,942) | | | (882,917) | | (8,670) | | | 1,080,211 | | 10,612 | | | — | | — | | | Reinvestment of distributions | 850,279 | | 8,358 | | | 5,420 | | 53 | | | 1,982,230 | | 19,494 | | | 2,837,929 | | 27,905 | | | Repurchased shares | (2,759,488) | | (26,765) | | | — | | — | | | (11,679,419) | | (113,291) | | | (14,438,907) | | (140,056) | | | Total shares/gross proceeds | (1,938,600) | | (18,696) | | (877,497) | | (8,617) | | (7,424,796) | | (71,463) | | (10,240,893) | | (98,776) | | Sales load | — | | (4) | | | — | | — | | — | | — | | — | | (4) | | | Total Shares/Net Proceeds | (1,938,600) | | $ | (18,700) | | | (877,497) | | $ | (8,617) | | | (7,424,796) | | $ | (71,463) | | | (10,240,893) | | $ | (98,780) | |
_______________ (1) In certain cases, and subject to the Dealer Manager’s approval, including in situations where a holder of Class S or Class D shares exits a relationship with a participating broker-dealer for this offering and does not enter into a new relationship with a participating broker-dealer for this offering, such holder’s shares may be exchanged into an equivalent net asset value amount of Class I shares. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Six Months Ended June 30, 2026 | | S | | D | | I | | Total | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | Shares/gross proceeds from the continuous public offering | 1,800,096 | | $ | 18,324 | | | 16,885 | | $ | 175 | | | 3,070,619 | | $ | 31,490 | | | 4,887,600 | | $ | 49,989 | | | Shares/gross proceeds from the private placements | — | | — | | | — | | — | | | 5,947,227 | | 60,118 | | | 5,947,227 | | 60,118 | | Share transfer between classes(1) | (1,106,709) | | (11,083) | | | (882,917) | | (8,670) | | | 1,989,626 | | 19,753 | | | — | | — | | | Reinvestment of distributions | 1,760,048 | | 17,640 | | | 18,923 | | 191 | | | 4,037,633 | | 40,481 | | | 5,816,604 | | 58,312 | | | Repurchased shares | (16,747,589) | | (169,924) | | | (1,032,371) | | (10,691) | | | (65,271,859) | | (661,983) | | | (83,051,819) | | (842,598) | | | Total shares/gross proceeds | (14,294,154) | | (145,043) | | (1,879,480) | | (18,995) | | (50,226,754) | | (510,141) | | (66,400,388) | | (674,179) | | Sales load | — | | (90) | | | — | | — | | — | | — | | — | | (90) | | | Total Shares/Net Proceeds | (14,294,154) | | $ | (145,133) | | | (1,879,480) | | $ | (18,995) | | | (50,226,754) | | $ | (510,141) | | | (66,400,388) | | $ | (674,269) | |
_______________ (1) In certain cases, and subject to the Dealer Manager’s approval, including in situations where a holder of Class S or Class D shares exits a relationship with a participating broker-dealer for this offering and does not enter into a new relationship with a participating broker-dealer for this offering, such holder’s shares may be exchanged into an equivalent net asset value amount of Class I shares. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended June 30, 2025 | | S | | D | | I | | Total | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | Shares/gross proceeds from the continuous public offering | 6,284,206 | | $ | 65,309 | | | 160,899 | | $ | 1,660 | | | 3,819,555 | | $ | 39,451 | | | 10,264,660 | | $ | 106,420 | | | Shares/gross proceeds from the private placements | — | | — | | | — | | — | | | 5,386,256 | | 55,671 | | | 5,386,256 | | 55,671 | | Share transfer between classes(1) | (229,244) | | (2,368) | | | — | | — | | | 229,244 | | 2,368 | | | — | | — | | | Reinvestment of distributions | 968,037 | | 10,010 | | | 10,708 | | 111 | | | 2,316,031 | | 23,930 | | | 3,294,776 | | 34,051 | | | Repurchased shares | (1,572,626) | | (16,306) | | | — | | — | | | (12,624,263) | | (130,914) | | | (14,196,889) | | (147,220) | | | Total shares/gross proceeds | 5,450,373 | | 56,645 | | 171,607 | | 1,771 | | (873,177) | | (9,494) | | 4,748,803 | | 48,922 | | Sales load | — | | (388) | | | — | | — | | — | | — | | — | | (388) | | | Total Shares/Net Proceeds | 5,450,373 | | $ | 56,257 | | | 171,607 | | $ | 1,771 | | | (873,177) | | $ | (9,494) | | | 4,748,803 | | $ | 48,534 | | _______________(1)In certain cases, and subject to the Dealer Manager’s approval, including in situations where a holder of Class S or Class D shares exits a relationship with a participating broker-dealer for this offering and does not enter into a new relationship with a participating broker-dealer for this offering, such holder’s shares may be exchanged into an equivalent net asset value amount of Class I shares. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Six Months Ended June 30, 2025 | | S | | D | | I | | Total | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | Shares/gross proceeds from the continuous public offering | 15,052,328 | | $ | 156,998 | | | 319,386 | | $ | 3,310 | | | 7,840,533 | | $ | 81,312 | | | 23,212,247 | | $ | 241,620 | | | Shares/gross proceeds from the private placements | — | | — | | | — | | — | | | 23,969,341 | | 249,064 | | | 23,969,341 | | 249,064 | | Share transfer between classes(1) | (526,383) | | (5,465) | | | — | | — | | | 526,383 | | 5,465 | | | — | | — | | | Reinvestment of distributions | 1,860,602 | | 19,305 | | | 19,848 | | 207 | | | 4,640,419 | | 48,136 | | | 6,520,869 | | 67,648 | | | Repurchased shares | (3,087,428) | | (31,968) | | | (14,197) | | (147) | | | (20,624,990) | | (213,642) | | | (23,726,615) | | (245,757) | | | Total shares/gross proceeds | 13,299,119 | | 138,870 | | 325,037 | | 3,370 | | 16,351,686 | | 170,335 | | 29,975,842 | | 312,575 | | Sales load | — | | (793) | | | — | | — | | — | | — | | — | | (793) | | | Total Shares/Net Proceeds | 13,299,119 | | $ | 138,077 | | | 325,037 | | $ | 3,370 | | | 16,351,686 | | $ | 170,335 | | | 29,975,842 | | $ | 311,782 | | ______________(1) In certain cases, and subject to the Dealer Manager’s approval, including in situations where a holder of Class S or Class D shares exits a relationship with a participating broker-dealer for this offering and does not enter into a new relationship with a participating broker-dealer for this offering, such holder’s shares may be exchanged into an equivalent net asset value amount of Class I shares.
|
| Schedule of Distributions Declared |
The tables below present cash distributions per share that were recorded for the following periods: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three and Six Months Ended June 30, 2026 | Declaration Date | | Record Date | | Payment Date | | Distribution Per Share(1) | | Distribution Amount(2)(3) | | | | | | | S | | D | | I | | November 4, 2025 | | January 30, 2026 | | February 25, 2026 | | $ | 0.074775 | | | $ | 5,481 | | | $ | 79 | | | $ | 16,003 | | | February 18, 2026 | | February 27, 2026 | | March 30, 2026 | | 0.074775 | | | 5,570 | | | 80 | | | 16,392 | | | February 18, 2026 | | March 31, 2026 | | April 28, 2026 | | 0.074775 | | | 5,286 | | | 78 | | | 15,635 | | | February 18, 2026 | | April 30, 2026 | | May 26, 2026 | | 0.074775 | | 5,369 | | | 13 | | | 15,786 | | | May 5, 2026 | | May 29, 2026 | | June 23, 2026 | | 0.074775 | | 5,365 | | | 13 | | | 15,860 | | | May 5, 2026 | | June 30, 2026 | | July 27, 2026 | | 0.074775 | | 5,188 | | | 13 | | | 15,080 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total | | $ | 0.448650 | | | $ | 32,259 | | | $ | 276 | | | $ | 94,756 | | _______________(1)Distributions per share are gross of shareholder servicing fees. (2)Distribution amounts are net of shareholder servicing fees. (3)Excludes distribution declared on May 5, 2026, in the amount of $0.074775 per share, payable on or before August 31, 2026, to the shareholders of record as of July 31, 2026. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three and Six Months Ended June 30, 2025 | | Declaration Date | | Record Date | | Payment Date | | Distribution Per Share(1) | | Distribution Amount(2) | | | | | | | | | S | | D | | I | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | November 5, 2024 | | January 31, 2025 | | February 25, 2025 | | $ | 0.074775 | | | $ | 4,907 | | | $ | 116 | | | $ | 16,780 | | | February 18, 2025 | | February 28, 2025 | | March 25, 2025 | | 0.074775 | | | 5,136 | | | 117 | | | 17,249 | | | February 18, 2025 | | March 31, 2025 | | April 24, 2025 | | 0.074775 | | | 5,219 | | | 120 | | | 17,539 | | | February 18, 2025 | | March 31, 2025 | | April 24, 2025 | | 0.020000 | | | 1,555 | | | 33 | | | 4,691 | | | February 18, 2025 | | April 30, 2025 | | May 23, 2025 | | 0.074775 | | | 5,440 | | | 122 | | | 17,769 | | | May 6, 2025 | | May 31, 2025 | | June 25, 2025 | | 0.074775 | | | 5,592 | | | 131 | | | 18,086 | | | May 6, 2025 | | June 30, 2025 | | July 24, 2025 | | 0.074775 | | | 5,609 | | | 132 | | | 17,469 | | | May 6, 2025 | | June 30, 2025 | | July 24, 2025 | | 0.010000 | | | 832 | | | 18 | | | 2,337 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total | | $ | 0.478650 | | | $ | 34,290 | | | $ | 789 | | | $ | 111,920 | | _______________(1)Distributions per share are gross of shareholder servicing fees. (2)Distribution amounts are net of shareholder servicing fees.
|
| Schedule of Common Stock Purchase Pursuant to Repurchase Plan |
The tables below present the share repurchase activity of the Company: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three and Six Months Ended June 30, 2026 | | Offer Date | | Class | | Tender Offer Expiration | | Tender Offer | | Purchase Price per Share | | Shares Repurchased | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | November 26, 2025 | | I | | January 8, 2026 | | $ | 415,464 | | | $ | 10.38 | | | 40,025,443 | | | November 26, 2025 | | S | | January 8, 2026 | | 107,456 | | | 10.38 | | | 10,352,290 | | | November 26, 2025 | | D | | January 8, 2026 | | 10,259 | | | 10.38 | | | 988,298 | | | February 27, 2026 | | I | | March 31, 2026 | | 133,228 | | | 9.82 | | | 13,566,997 | | | February 27, 2026 | | S | | March 31, 2026 | | 35,703 | | | 9.82 | | | 3,635,811 | | | February 27, 2026 | | D | | March 31, 2026 | | 432 | | | 9.82 | | | 44,073 | | | May 26, 2026 | | I | | June 30, 2026 | | 113,291 | | | 9.70 | | | 11,679,419 | | | May 26, 2026 | | S | | June 30, 2026 | | 26,765 | | | 9.70 | | | 2,759,488 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total | | $ | 842,598 | | | | | 83,051,819 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three and Six Months Ended June 30, 2025 | | Offer Date | | Class | | Tender Offer Expiration | | Tender Offer | | Purchase Price per Share | | Shares Repurchased | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | February 26, 2025 | | I | | March 31, 2025 | | $ | 82,728 | | | $ | 10.34 | | | 8,000,727 | | | February 26, 2025 | | S | | March 31, 2025 | | 15,662 | | | 10.34 | | | 1,514,802 | | February 26, 2025 | | D | | March 31, 2025 | | 147 | | | 10.34 | | | 14,197 | | May 23, 2025 | | I | | June 30, 2025 | | 130,914 | | | 10.37 | | | 12,624,263 | | May 23, 2025 | | S | | June 30, 2025 | | 16,306 | | | 10.37 | | | 1,572,626 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total | | $ | 245,757 | | | | | 23,726,615 | |
|