|
FY2025
10 months to Dec 31, 2025
|
|
|---|---|
| Net increase (decrease) in net assets from operations | |
| Series I | |
| Series II | |
| Total net increase (decrease) in net assets from operations | |
| Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities: | |
| Purchases of long-term securities | |
| Series I | |
| Series II | |
| Total purchases of long-term securities | |
| Purchases of long-term investments in affiliates | |
| Series I | |
| Series II | |
| Total purchases of long-term investments in affiliates | |
| Proceeds from sales of long-term securities | |
| Series I | |
| Series II | |
| Total proceeds from sales of long-term securities | |
| Proceeds from sales of investments in affiliates | |
| Series I | |
| Series II | |
| Total proceeds from sales of investments in affiliates | |
| Sales (purchases) of short-term portfolio investments, net | |
| Series I | |
| Series II | |
| Total sales (purchases) of short-term portfolio investments, net | |
| Proceeds from (Payments on) exchange-traded financial derivative instruments | |
| Series I | |
| Series II | |
| Total proceeds from (Payments on) exchange-traded financial derivative instruments | |
| (Increase) decrease in deposits with counterparty | |
| Series I | |
| Series II | |
| Total (Increase) decrease in deposits with counterparty | |
| Net change in unrealized (appreciation) on investments | |
| Series I | |
| Series II | |
| Total net change in unrealized (appreciation) on investments | |
| Net change in unrealized (appreciation) on investments in affiliates | |
| Series I | |
| Series II | |
| Total net change in unrealized (appreciation) on investments in affiliates | |
| Net change in unrealized depreciation on exchange-traded or centrally cleared derivatives | |
| Series I | |
| Series II | |
| Total net change in unrealized depreciation on exchange-traded or centrally cleared derivatives | |
| Net realized (gain) loss on investments in affiliates | |
| Series I | |
| Series II | |
| Total net realized (gain) loss on investments in affiliates | |
| Net (accretion) on investments | |
| Series I | |
| Series II | |
| Total net (accretion) on investments | |
| Amortization of deferred financing costs | |
| Series I | |
| Series II | |
| Total amortization of deferred financing costs | |
| Amortization of deferred offering costs | |
| Series I | |
| Series II | |
| Total amortization of deferred offering costs | |
| Expense support for amortization of deferred offering costs | |
| Series I | |
| Series II | |
| Total expense support for amortization of deferred offering costs | |
| Changes in operating assets and liabilities: | |
| (Increase) decrease in due from Operating Manager | |
| Series I | |
| Series II | |
| Total (Increase) decrease in due from Operating Manager | |
| (Increase) decrease in due from affiliate | |
| Series I | |
| Series II | |
| Total (Increase) decrease in due from affiliate | |
| (Increase) decrease in deferred offering expenses | |
| Series I | |
| Series II | |
| Total (Increase) decrease in deferred offering expenses | |
| (Increase) decrease in interest receivable | |
| Series I | |
| Series II | |
| Total (Increase) decrease in interest receivable | |
| (Increase) decrease in receivable for paydowns and sales of investments | |
| Series I | |
| Series II | |
| Total (Increase) decrease in receivable for paydowns and sales of investments | |
| (Increase) decrease in other assets | |
| Series I | |
| Series II | |
| Total (Increase) decrease in other assets | |
| Increase (decrease) in interest payable | |
| Series I | |
| Series II | |
| Total increase (decrease) in interest payable | |
| Increase (decrease) in offering expense payable to Operating Manager | |
| Series I | |
| Series II | |
| Total increase (decrease) in offering expense payable to Operating Manager | |
| Increase (decrease) in organizational expense payable to Operating Manager | |
| Series I | |
| Series II | |
| Total increase (decrease) in organizational expense payable to Operating Manager | |
| Increase (decrease) in performance fee payable | |
| Series I | |
| Series II | |
| Total increase (decrease) in performance fee payable | |
| Increase (decrease) in management fee payable | |
| Series I | |
| Series II | |
| Total increase (decrease) in management fee payable | |
| Increase (decrease) in other accrued expenses and liabilities | |
| Series I | |
| Series II | |
| Total increase (decrease) in other accrued expenses and liabilities | |
| Increase (decrease) in current tax liability | |
| Series I | |
| Series II | |
| Total increase (decrease) in current tax liability | |
| Increase (decrease) in tax compliance payable | |
| Series I | |
| Series II | |
| Total increase (decrease) in tax compliance payable | |
| Net cash provided by (used in) operating activities | |
| Series I | |
| Series II | |
| Total net cash provided by (used in) operating activities | |
| Cash flows from financing activities: | |
| Proceeds from issuance of Shares (net of capital subscriptions received in advance) | |
| Series I | |
| Series II | |
| Total proceeds from issuance of Shares (net of capital subscriptions received in advance) | |
| Payments on reverse repurchase agreements | |
| Series I | |
| Series II | |
| Total payments on reverse repurchase agreements | |
| Proceeds from reverse repurchase agreements | |
| Series I | |
| Series II | |
| Total proceeds from reverse repurchase agreements | |
| Payments on sale-buyback transactions | |
| Series I | |
| Series II | |
| Total payments on sale-buyback transactions | |
| Proceeds from sale-buyback transactions | |
| Series I | |
| Series II | |
| Total proceeds from sale-buyback transactions | |
| Deferred financing costs paid | |
| Series I | |
| Series II | |
| Total deferred financing costs paid | |
| Proceeds from notes payable and other secured borrowings | |
| Series I | |
| Series II | |
| Total proceeds from notes payable and other secured borrowings | |
| Net cash provided by (used in) financing activities | |
| Series I | |
| Series II | |
| Total net cash provided by (used in) financing activities | |
| Net increase (decrease) in cash | |
| Series I | |
| Series II | |
| Total net increase (decrease) in cash | |
| Cash, beginning of period | |
| Series I | |
| Series II | |
| Total cash, beginning of period | |
| Cash, end of period | |
| Series I | |
| Series II | |
| Total cash, end of period | |
| Supplemental disclosure of cash flow information: | |
| Interest paid during the period | |
| Series I | |
| Series II | |
| Total interest paid during the period | |
| Tax expenses paid during the period | |
| Series I | |
| Series II | |
| Total tax expenses paid during the period |
Loading...