Members’ Capital (Tables)

9 Months Ended

Sep. 24, 2022

Members Capital

Schedule of Reconciliation of Members' Capital

Balance at December 25, 2021	$	332,272
Net income for the thirteen-week period ended March 26, 2022		61,047
Member distributions
Class A ($16.16 per Class A unit)		(11,888	)
Class B ($141.64 per Class B unit)		(106,994	)
Balance at March 26, 2022	$	274,437
Net income for the thirteen-week period ended June 25, 2022		50,714
Member distributions
Class A ($9.03 per Class A unit)		(6,638	)
Class B ($79.10 per Class B unit)		(59,752	)
Balance at June 25, 2022	$	258,761
Net income for the thirteen-week period ended September 24, 2022		43,124
Member distributions
Class A ($1.25 per Class A unit)		(917	)
Class B ($10.93 per Class B unit)		(8,258	)
Balance at September 24, 2022	$	292,710
Balance at December 26, 2020	$	200,242
Net income for the thirteen-week period ended March 27, 2021		35,129
Member distributions
Class A ($6.32 per Class A unit)		(4,646	)
Class B ($55.36 per Class B unit)		(41,817	)
Balance at March 27, 2021	$	188,908
Net income for the thirteen-week period ended June 26, 2021		102,334
Member distributions
Class A ($6.49 per Class A unit)		(4,777	)
Class B ($56.92 per Class B unit)		(42,992	)
Balance at June 26, 2021	$	243,473
Net income for the thirteen-week period ended September 25, 2021		121,020
Member distributions
Class A ($13.30 per Class A unit)		(9,777	)
Class B ($116.48 per Class B unit)		(87,991	)
Balance at September 25, 2021	$	266,725