EX-99.1
Published on October 29, 2026
Exhibit 99.1
Net Asset Value
We calculate net asset value per Share in accordance with our valuation policies and procedures. GAAP net asset value (“GAAP Net Asset Value”) is the net asset value determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Transactional Net Asset Value is used to calculate the prices at which we sell our Shares, which is calculated by adjusting our GAAP Net Asset Value as of each relevant valuation date for the recognition of the distribution and servicing fee on a monthly basis as such fee is accrued. The following table provides a breakdown of the major components of Transactional Net Asset Value as of September 30, 2026 ($ in thousands, except shares):
Components of Transactional Net Asset Value |
|
|
|
|
Investments at fair value (cost $190,219) |
|
$ |
189,277 |
|
Cash and cash equivalents |
|
|
2,279 |
|
Other assets |
|
|
10,241 |
|
Other liabilities |
|
|
(23,483 |
) |
Distribution payable |
|
|
(1,016 |
) |
Transactional Net Asset Value |
|
$ |
177,297 |
|
Number of outstanding Shares |
|
|
6,944,287 |
|
The following table provides a breakdown of total Transactional Net Asset Value and Transactional Net Asset Value per Share by class as of September 30, 2026 ($ in thousands, except shares and per share data):
Class |
|
Monthly Transactional Net Asset Value |
|
|
Number of outstanding shares |
|
|
Transactional Net Asset Value per share as of September 30, 2026 |
|
|||
Series I |
|
|
|
|
|
|
|
|
|
|||
I Shares |
|
$ |
3 |
|
|
|
110 |
|
|
$ |
25.49 |
|
D Shares |
|
$ |
3 |
|
|
|
110 |
|
|
$ |
25.49 |
|
S Shares |
|
$ |
3 |
|
|
|
110 |
|
|
$ |
25.49 |
|
F-I Shares |
|
$ |
13,764 |
|
|
|
540,002 |
|
|
$ |
25.49 |
|
F-D Shares |
|
$ |
10,596 |
|
|
|
415,712 |
|
|
$ |
25.49 |
|
F-S Shares |
|
$ |
54,575 |
|
|
|
2,141,094 |
|
|
$ |
25.49 |
|
E Shares |
|
$ |
262 |
|
|
|
10,297 |
|
|
$ |
25.49 |
|
Series II |
|
|
|
|
|
|
|
|
|
|||
I Shares |
|
$ |
3 |
|
|
|
100 |
|
|
$ |
25.57 |
|
D Shares |
|
$ |
3 |
|
|
|
100 |
|
|
$ |
25.57 |
|
S Shares |
|
$ |
3 |
|
|
|
100 |
|
|
$ |
25.57 |
|
F-I Shares |
|
$ |
4,242 |
|
|
|
165,909 |
|
|
$ |
25.57 |
|
F-D Shares |
|
$ |
42,214 |
|
|
|
1,651,216 |
|
|
$ |
25.57 |
|
F-S Shares |
|
$ |
15,376 |
|
|
|
601,416 |
|
|
$ |
25.57 |
|
E Shares |
|
$ |
36,252 |
|
|
|
1,418,011 |
|
|
$ |
25.57 |
|
Total |
|
$ |
177,297 |
|
|
|
6,944,287 |
|
|
|
|
|
* Amounts may not sum due to rounding.
Reconciliation of Transactional Net Asset Value to GAAP Net Asset Value
The following table reconciles Transactional Net Asset Value to GAAP Net Asset Value as of September 30, 2026 ($ in thousands):
|
|
As of September 30, 2026 |
|
|
GAAP Net Asset Value |
|
$ |
174,394 |
|
Adjustment: |
|
|
|
|
Distribution and servicing fees (1) |
|
|
2,903 |
|
Transactional Net Asset Value |
|
$ |
177,297 |
|
(1) Adjustment applies to D Shares, S Shares, F-D Shares and F-S Shares of both Series I and Series II sold, as they are accrued on a monthly basis. For purposes of Transactional Net Asset Value, we recognize the distribution and servicing fee as a reduction to Transactional Net Asset Value on a monthly basis as such fee is accrued. For purposes of GAAP Net Asset Value, we accrue the cost of the distribution and servicing fee, as applicable, for the estimated remaining life of such Shares as of the date of such Transactional Net Asset Value.