NII covers payout
NII trails payout
Spillover tops up the supplemental dividend; the supplemental is trimmed first when the buffer drains
empty
spillover buffer
undistributed taxable income
carried forward
shortfall draws
from spillover
supplemental
trimmed first
regular
dividend
covered by NII
total payout
current NII