[1]	The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transaction (refer to Note 7).
[2]	The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transaction (refer to Note 7).
[3]	The per share data was derived by using the weighted average shares outstanding during the applicable period.
[4]	The per share data was derived by using the weighted average shares outstanding during the applicable period.
[5]	The amount shown at this caption is the balancing amount derived from the other figures in the table. The amount shown at this caption for a share outstanding throughout the period may not agree with the change in the aggregate gains and losses in investments for the period because of the timing of sales of Company’s shares in relation to fluctuating market value for the portfolio.
[6]	The amount shown at this caption is the balancing amount derived from the other figures in the table. The amount shown at this caption for a share outstanding throughout the period may not agree with the change in the aggregate gains and losses in investments for the period because of the timing of sales of Company’s shares in relation to fluctuating market value for the portfolio.
[7]	Actual results may not be indicative of future results. Additionally, an individual shareholder's ratio may vary from the ratios presented for a share class as a whole. For the applicable period, operating expenses are annualized except for organizational expenses, management fees and performance fees.
[8]	The ratios were derived using the simple average net assets during the applicable period.
[9]	Actual results may not be indicative of future results. Additionally, an individual shareholder's ratio may vary from the ratios presented for a share class as a whole. For the applicable period, operating expenses are annualized except for organizational expenses, management fees and performance fees.
[10]	For the applicable period, interest income and operating expenses are annualized except for organizational expenses, management fees and performance fees.
[11]	For the applicable period, interest income and operating expenses are annualized except for organizational expenses, management fees and performance fees.
[12]	The ratios were derived using the simple average net assets during the applicable period.
[13]	The total return is calculated for each share class as the change in the net asset value for such share class during the period plus any distributions per share declared in the period, and assumes any distributions are reinvested in accordance with our distribution reinvestment plan. Amounts are not annualized and are not representative of total return as calculated for purposes of the Performance Fees as described in Note 6. The Company, Series I and Series II’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results. Investment performance is presented without regard to sales load that may be incurred by Shareholders in the purchase of the Company, Series I and Series II’s shares.
[14]	The total return is calculated for each share class as the change in the net asset value for such share class during the period plus any distributions per share declared in the period, and assumes any distributions are reinvested in accordance with our distribution reinvestment plan. Amounts are not annualized and are not representative of total return as calculated for purposes of the Performance Fees as described in Note 6. The Company, Series I and Series II’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results. Investment performance is presented without regard to sales load that may be incurred by Shareholders in the purchase of the Company, Series I and Series II’s shares.
[15]	The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transaction (refer to Note 7).
[16]	The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transaction (refer to Note 7).
[17]	The per share data was derived by using the weighted average shares outstanding during the applicable period.
[18]	The per share data was derived by using the weighted average shares outstanding during the applicable period.
[19]	The amount shown at this caption is the balancing amount derived from the other figures in the table. The amount shown at this caption for a share outstanding throughout the period may not agree with the change in the aggregate gains and losses in investments for the period because of the timing of sales of Company’s shares in relation to fluctuating market value for the portfolio.
[20]	Actual results may not be indicative of future results. Additionally, an individual shareholder's ratio may vary from the ratios presented for a share class as a whole. For the applicable period, operating expenses are annualized except for organizational expenses, management fees and performance fees.
[21]	The ratios were derived using the simple average net assets during the applicable period.
[22]	Actual results may not be indicative of future results. Additionally, an individual shareholder's ratio may vary from the ratios presented for a share class as a whole. For the applicable period, operating expenses are annualized except for organizational expenses, management fees and performance fees.
[23]	The ratios were derived using the simple average net assets during the applicable period.
[24]	For the applicable period, interest income and operating expenses are annualized except for organizational expenses, management fees and performance fees.
[25]	The total return is calculated for each share class as the change in the net asset value for such share class during the period plus any distributions per share declared in the period, and assumes any distributions are reinvested in accordance with our distribution reinvestment plan. Amounts are not annualized and are not representative of total return as calculated for purposes of the Performance Fees as described in Note 6. The Company, Series I and Series II’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results. Investment performance is presented without regard to sales load that may be incurred by Shareholders in the purchase of the Company, Series I and Series II’s shares.

Apollo Asset Backed Credit Co LLC 10-Q