| Schedule of Shareholder Servicing and/or Distribution Fees |
The following table shows the shareholder servicing and/or distribution fees the Fund and, ultimately, certain classes of the Fund’s common shareholders, pay the Intermediary Manager with respect to Class S shares and Class D shares on an annualized basis as a percentage of the Fund’s NAV for such class. Subject to FINRA and other limitations on underwriting compensation, the Fund and, ultimately, certain classes of the Fund's shareholders, will pay a shareholder servicing and/or distribution fee equal to 0.85% per annum of the aggregate NAV for Class S shares and a shareholder servicing and/or distribution fee equal to 0.25% per annum of the aggregate NAV for Class D shares, in each case, payable monthly. No shareholder servicing and/or distribution fees are paid with respect to Class I shares. | | | | | | | Annual Shareholder Servicing and/or Distribution Fees as a % of NAV | | Class S | 0.85 | % | | Class D | 0.25 | % | | | | Class I | — | % |
The shareholder servicing and/or distribution fees that were attributable to Class S shares and Class D shares for the three and nine months ended September 30, 2026 and 2025 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended September 30, | | For the Nine Months Ended September 30, | | 2026 | | 2025 | | 2026 | | 2025 | | | | Class S | $ | 2,851 | | | $ | 2,527 | | | $ | 8,446 | | | $ | 6,687 | | | | | Class D | $ | 528 | | | $ | 458 | | | $ | 1,579 | | | $ | 1,111 | | | | | | | | | | | | | |
|
| Schedule of Expense Payments and Related Reimbursement Payments |
The following table presents a summary of Expense Payments and the related Reimbursement Payments since the Fund’s commencement of operations:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Month Ended | | Expense Support from the Adviser | | Base Management Fee and Income Based Fee Waived | | Expense Support Reimbursed to the Adviser | | Expense Support No Longer Eligible for Reimbursement | | Unreimbursed Expense Support | | Ratio of Operating Expenses to Average Net Assets for the Period(1) | | Annualized Distribution per Share(2) | | Eligible for Reimbursement through | | December 31, 2022 | | $ | 1,449 | | | $ | (129) | | | $ | (1,320) | | | $ | — | | | $ | — | | | 3.83 | % | | — | | | 12/31/2025 | | January 31, 2023 | | $ | 1,088 | | | $ | (398) | | | $ | (690) | | | $ | — | | | $ | — | | | 2.54 | % | | — | | | 01/31/2026 | | February 28, 2023 | | $ | 891 | | | $ | (216) | | | $ | (675) | | | $ | — | | | $ | — | | | 2.09 | % | | — | | | 02/28/2026 | | March 31, 2023 | | $ | 916 | | | $ | (144) | | | $ | (772) | | | $ | — | | | $ | — | | | 2.28 | % | | — | | | 03/31/2026 | | April 30, 2023 | | $ | 1,083 | | | $ | (458) | | | $ | (625) | | | $ | — | | | $ | — | | | 1.76 | % | | — | | | 04/30/2026 | | May 31, 2023 | | $ | 1,312 | | | $ | (569) | | | $ | (743) | | | $ | — | | | $ | — | | | 1.77 | % | | — | | | 05/31/2026 | | June 30, 2023 | | $ | 2,253 | | | $ | (727) | | | $ | (1,526) | | | $ | — | | | $ | — | | | 1.94 | % | | — | | | 06/30/2026 | | July 31, 2023 | | $ | 2,502 | | | $ | (1,132) | | | $ | (1,370) | | | $ | — | | | $ | — | | | 0.77 | % | | — | | | 07/31/2026 | | August 31, 2023 | | $ | 2,300 | | | $ | — | | | $ | (2,300) | | | $ | — | | | $ | — | | | 0.98 | % | | $ | 2.3910 | | | 08/31/2026 | | September 30, 2023 | | $ | 1,636 | | | $ | — | | | $ | (1,636) | | | $ | — | | | $ | — | | | 0.80 | % | | $ | 2.3910 | | | 09/30/2026 | | October 31, 2023 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.47 | % | | $ | 2.3910 | | | 10/31/2026 | | November 30, 2023 | | $ | 1,637 | | | $ | — | | | $ | (1,637) | | | $ | — | | | $ | — | | | 0.53 | % | | $ | 2.5716 | | | 11/30/2026 | | December 31, 2023 | | $ | 1,144 | | | $ | — | | | $ | (1,144) | | | $ | — | | | $ | — | | | 0.45 | % | | $ | 2.5716 | | | 12/31/2026 | | January 31, 2024 | | $ | 1,592 | | | $ | — | | | $ | (1,592) | | | $ | — | | | $ | — | | | 0.55 | % | | $ | 2.5716 | | | 01/31/2027 | | February 29, 2024 | | $ | 2,183 | | | $ | — | | | $ | (2,183) | | | $ | — | | | $ | — | | | 0.47 | % | | $ | 2.5716 | | | 02/28/2027 | | March 31, 2024 | | $ | 2,194 | | | $ | — | | | $ | (2,194) | | | $ | — | | | $ | — | | | 0.76 | % | | $ | 2.5716 | | | 03/31/2027 | | April 30, 2024 | | $ | 3,066 | | | $ | — | | | $ | (3,066) | | | $ | — | | | $ | — | | | 0.49 | % | | $ | 2.5716 | | | 04/30/2027 | | May 31, 2024 | | $ | 2,437 | | | $ | — | | | $ | (2,437) | | | $ | — | | | $ | — | | | 0.45 | % | | $ | 2.5716 | | | 05/31/2027 | | June 30, 2024 | | $ | 3,170 | | | $ | — | | | $ | (3,170) | | | $ | — | | | $ | — | | | 0.46 | % | | $ | 2.5716 | | | 06/30/2027 | | July 31, 2024 | | $ | 1,164 | | | $ | — | | | $ | (1,164) | | | $ | — | | | $ | — | | | 0.32 | % | | $ | 2.5716 | | | 07/31/2027 | | August 31, 2024 | | $ | 4,291 | | | $ | — | | | $ | (4,291) | | | $ | — | | | $ | — | | | 0.33 | % | | $ | 2.5716 | | | 08/31/2027 | | September 30, 2024 | | $ | 5,402 | | | $ | — | | | $ | (5,402) | | | $ | — | | | $ | — | | | 0.36 | % | | $ | 2.5716 | | | 09/30/2027 | | October 31, 2024 | | $ | 3,598 | | | $ | — | | | $ | (3,598) | | | $ | — | | | $ | — | | | 0.30 | % | | $ | 2.5716 | | | 10/31/2027 | | November 30, 2024 | | $ | 3,911 | | | $ | — | | | $ | (3,911) | | | $ | — | | | $ | — | | | 0.36 | % | | $ | 2.5716 | | | 11/30/2027 | | December 31, 2024 | | $ | 3,736 | | | $ | — | | | $ | (3,736) | | | $ | — | | | $ | — | | | 0.25 | % | | $ | 2.5716 | | | 12/31/2027 | | January 31, 2025 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.23 | % | | $ | 2.5716 | | | 01/31/2028 | | February 28, 2025 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.28 | % | | $ | 2.5716 | | | 02/29/2028 | | March 31, 2025 | | $ | 10,436 | | | $ | — | | | $ | (10,436) | | | $ | — | | | $ | — | | | 0.29 | % | | $ | 2.5716 | | | 03/31/2028 | | April 30, 2025 | | $ | 9,348 | | | $ | — | | | $ | (9,348) | | | $ | — | | | $ | — | | | 0.30 | % | | $ | 2.5716 | | | 04/30/2028 | | May 31, 2025 | | $ | 4,915 | | | $ | — | | | $ | (274) | | | $ | — | | | $ | 4,641 | | | 0.27 | % | | $ | 2.5716 | | | 05/31/2028 | | June 30, 2025 | | $ | 5,853 | | | $ | — | | | $ | (5,853) | | | $ | — | | | $ | — | | | 0.36 | % | | $ | 2.5716 | | | 06/30/2028 | | July 31, 2025 | | $ | 5,655 | | | $ | — | | | $ | — | | | $ | — | | | $ | 5,655 | | | 0.26 | % | | $ | 2.5716 | | | 07/31/2028 | | August 31, 2025 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.24 | % | | $ | 2.5716 | | | 08/31/2028 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Month Ended | | Expense Support from the Adviser | | Base Management Fee and Income Based Fee Waived | | Expense Support Reimbursed to the Adviser | | Expense Support No Longer Eligible for Reimbursement | | Unreimbursed Expense Support | | Ratio of Operating Expenses to Average Net Assets for the Period(1) | | Annualized Distribution per Share(2) | | Eligible for Reimbursement through | | September 30, 2025 | | $ | 9,708 | | | $ | — | | | $ | — | | | $ | — | | | $ | 9,708 | | | 0.26 | % | | $ | 2.5716 | | | 09/30/2028 | | October 31, 2025 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.23 | % | | $ | 2.5716 | | | 10/31/2028 | | November 30, 2025 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.24 | % | | $ | 2.5716 | | | 11/30/2028 | | December 31, 2025 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.34 | % | | $ | 2.5716 | | | 12/31/2028 | | January 31, 2026 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.27 | % | | $ | 2.5716 | | | 01/31/2029 | | February 28, 2026 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.33 | % | | $ | 2.5716 | | | 02/28/2029 | | March 31, 2026 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.32 | % | | $ | 2.5716 | | | 03/31/2029 | | April 30, 2026 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.29 | % | | $ | 2.5716 | | | 04/30/2029 | | May 31, 2026 | | $ | 8,633 | | | $ | — | | | $ | — | | | $ | — | | | $ | 8,633 | | | 0.32 | % | | $ | 2.5716 | | | 05/31/2029 | | June 30, 2026 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.33 | % | | $ | 2.5716 | | | 06/30/2029 | | July 31, 2026 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.30 | % | | $ | 2.5716 | | | 07/31/2029 | | August 31, 2026 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.33 | % | | $ | 2.5716 | | | 08/31/2029 | | September 30, 2026 | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | 0.25 | % | | $ | 2.5716 | | | 09/30/2029 | | | | | | | | | | | | | | | | | |
________________________________________
(1)In accordance with the Expense Support and Conditional Reimbursement Agreement, the ratio of operating expenses excludes organization and offering expenses, interest and facility fees, any base management fee and any incentive fee.
(2)The annualized distribution per share is the annualized regular cash distributions per share, exclusive of returns of capital, distribution rate reductions due to distribution and shareholder servicing fees and special distributions, if any.
|