| Schedule of Voluntary Fee Waived by Expiration Period |
As of September 30, 2026 and December 31, 2025, the total amount of advanced expenses subject to recoupment by the Adviser was $31.1 million and $14.9 million, respectively, with expirations as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Quarter Ended | | Expense Support from the Adviser | | Expense Support Reimbursed to the Adviser | | Expense Support No Longer Eligible for Reimbursement | | Unreimbursed Expense Support (1) | | Eligible for Reimbursement through (1) | | June 30, 2024 | | $ | 2,050 | | | $ | (2,050) | | | $ | — | | | $ | — | | | June 30, 2027 | | September 30, 2024 | | 1,231 | | | (1,231) | | | — | | | — | | | September 30, 2027 | | December 31, 2024 | | 493 | | | (493) | | | — | | | — | | | December 31, 2027 | | March 31, 2025 | | 2,908 | | | (2,908) | | | — | | | — | | | March 31, 2028 | | June 30, 2025 | | 2,668 | | | (2,668) | | | — | | | — | | | June 30, 2028 | | September 30, 2025 | | 3,007 | | | (3,007) | | | — | | | — | | | September 30, 2028 | | December 31, 2025 | | 2,564 | | | (2,035) | | | — | | | 529 | | | December 31, 2028 | | March 31, 2026 | | 2,631 | | | (2,631) | | | — | | | — | | | March 31, 2029 | | June 30, 2026 | | 4,248 | | | (3,839) | | | — | | | 409 | | | June 30, 2029 | | September 30, 2026 | | 30,149 | | | — | | | — | | | 30,149 | | | September 30, 2029 |
(1) Individual expenses are eligible for reimbursement within three years prior to the last business day of the applicable month in which they were incurred, which may be prior to the end of the respective quarter noted.
|
| Schedule of Fund’s Unfunded Commitments |
As of September 30, 2026 and December 31, 2025, the Fund’s unfunded commitments consisted of: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of | | | | | September 30, 2026 | | December 31, 2025 | | Company | | Commitment Type(1)(2) | | Total Commitment | | Unfunded Amount | | Total Commitment | | Unfunded Amount | | Stack SJ Holdings Parent A-I, LLC | | Delayed Draw Term Loan | | $ | 137,500 | | | $ | 8,435 | | | $ | 137,500 | | | $ | 81,758 | | | Retained Vantage Data Centers Intermediate Holdco, L.P. | | Delayed Draw Term Loan | | 185,000 | | | — | | | 185,000 | | | 146,458 | | | CMH01 Holdings LP | | Delayed Draw Term Loan | | 165,000 | | | 14,721 | | | 125,000 | | | 44,071 | | | PowerHouse Data LCX, LLC | | Delayed Draw Term Loan | | 75,000 | | | 19,300 | | | 75,000 | | | 59,622 | | | Galaxy Helios LLC | | Delayed Draw Term Loan | | 97,019 | | | 5,347 | | | 100,000 | | | 37,287 | | | CW Nest Property Owner LLC | | Delayed Draw Term Loan | | 100,000 | | | 17,112 | | | 100,000 | | | 81,159 | | | Coreweave Financing DDTL V-V, LLC | | Delayed Draw Term Loan | | 40,071 | | | 16,111 | | | — | | | — | | | Pinnacle Buyer, LLC | | Delayed Draw Term Loan | | 9,979 | | | 1,616 | | | — | | | — | | | Pye-Barker Fire & Safety, LLC | | Delayed Draw Term Loan | | 16,974 | | | 1,865 | | | — | | | — | | | Saber Power Services, LLC | | Delayed Draw Term Loan | | 5,500 | | | 839 | | | — | | | — | | | Tango Holdings, LLC | | Equity | | 803,569 | | | 94,661 | | | 517,419 | | | 29,250 | | | Pioneer JV Holdings LLC | | Equity | | 770,725 | | | 45,145 | | | 768,580 | | | 43,000 | | | Sunrun Acropolis Owner 2026, LLC | | Equity | | 500,000 | | | 462,500 | | | — | | | — | | | Sierra Equity Holdings LLC | | Equity | | 443,991 | | | — | | | 425,424 | | | 271,994 | | | Voyager JV Holdings LLC | | Equity | | 445,098 | | | 222,549 | | | — | | | — | | | SI SNM01A Aggregator LLC | | Equity | | 219,853 | | | 33,236 | | | — | | | — | | | SI SNM01B Aggregator JV LLC | | Equity | | 723,016 | | | 116,393 | | | — | | | — | | | Ravens Edge Renewables, LLC | | Equity | | 1,405,333 | | | 963,728 | | | — | | | — | |
(1) The unfunded debt/delayed draw term loan obligations may or may not be funded to the borrowing party in the future. The Fund’s commitment to fund delayed draw term loans is triggered upon the satisfaction of certain pre-negotiated terms and conditions which can include covenants to maintain specified leverage levels and other related borrowing base covenants. Total commitment is net of paydowns for delayed draw term loans. (2) The Fund’s equity commitments are based on either a pre-agreed funding schedule, performance milestones, or completion of assets that move into the investment portfolio. Certain terms of these investments are not finalized at the time of the commitment and the Fund’s allocation may change prior to the date of funding. In this regard, the Fund may have to fund additional commitments in the future that it is currently not obligated to but may be at a future point in time.
|