XML 51 R44.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Financial Highlights - Schedule of Net Asset Value Per Unit and Reflects all Units Issued and Outstanding (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Investment Company [Abstract]    
Net Asset Value Per Unit (accrual base), Beginning of Period [1] $ 98.17 $ 99.88
Income from Investment Operations:    
Net investment income [1] 0.83 0.02
Net realized and unrealized (loss) gain [1] (0.14) 0.01
Total income from investment operations [1] 0.69 0.03
Net Asset Value Per Unit (accrual base), End of Period [1] $ 98.86 $ 99.91
Common Unitholder Total Return [1],[2],[3] 2.04% 39.57%
Common Unitholder IRR before incentive fee [1],[4] 11.32% (4.76%)
Common Unitholder IRR [1],[4] 9.61% (4.76%)
Ratios and Supplemental Data    
Members' Capital, Ending Balance [1] $ 124,733 $ 47,670
Units issued and committed at end of period [1] 3,753,190 3,753,190
Ratios based on average net assets of Members' Capital:    
Ratio of total expenses to average net assets [1],[5] 4.20% 0.52%
Ratio of net investment income to average net assets [1],[5] 10.17% 0.10%
Ratio of incentive fees to average net asset [1],[5] 1.50% 0.00%
Portfolio turnover rate [1],[2] 2.00% 0.28%
[1] Per unit data was calculated using the number of Units issued and outstanding as of March 31, 2024 and 2023.
[2] Not annualized.
[3] The Total Return for the three months ended March 31, 2024 and 2023 was calculated by taking total income from investment operations for the period divided by the weighted average capital contributions from the Members during the period. The return does not reflect sales load and is net of management fees and expenses.
[4] The Internal Rate of Return (“IRR”) since inception for the Common Unitholders, after management fees, financing costs and operating expenses, but before incentive fees is 11.32% through March 31, 2024. The IRR since inception for the Common Unitholders, after management fees, financing costs and operating expenses is 9.61% through March 31, 2024. The IRR is computed based on cash flow due dates contained in notices to Members (contributions from and distributions to the Common Unitholders) and the net assets (residual value) of the Members’ Capital account at period end. The IRR is calculated based on the fair value of investments using principles and methods in accordance with GAAP and does not necessarily represent the amounts that may be realized from sales or other dispositions. Accordingly, the return may vary significantly upon realization.
[5] Annualized.