{"id":"cmv17o1a100794x7k60prf4nl","book":"combined-nsns","kind":"accounting","key":"cmuzmv5m100344x7kz1kysqsb","quarter":"2026-Q3","engineVersion":"sbic-opening-accounting-1.0.0","inputHash":"e663c72a5eb3b4e83e4f8171b6c42d2a15453dd14c7ec740c506d3116608de0e","inputs":{"sba":{"ledger":[],"cost_end":"6000000","cost_begin":"6000000"},"as_of":"2026-09-30","terms":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"6000000.00","date":"2026-06-30","carrying":"6000000.00","principal":"6000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A9:P9","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"600","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2028-09-15","origination_date":"2023-09-15","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A7:H7","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A9:P9","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-09-15","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-09-15","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"terms_id":"cmv004od1004z4x7kgrxqp1u4","servicing":{"interest_days_past_due":0,"principal_days_past_due":0},"record_ids":["cmv1122wx005o4x7k1x5bi4ma"],"sba_run_id":"cmv17o17x00774x7kqu4v5f89","cash_events":[{"id":"cmv1122wx005o4x7k1x5bi4ma","date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","source_id":"bank-kilnbrace-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","import_row_id":"cmv0yy3lh005g4x7kd854ycug","transaction_id":"CM-Q3-INT-kilnbrace-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"}],"non_receipts":[],"opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004b4x7kkgbcjdal, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004od1004z4x7kgrxqp1u4","review_id":"cmv004od200504x7ko1r9txh0","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"opening_dependencies":[{"record":{"id":"cmuzv30uy003v4x7k6b86orrd","key":"cmuzmv5m100344x7kz1kysqsb","book":"combined-nsns","data":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","source_id":"kilnbrace-term","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","import_row_id":"cmuznm533003j4x7kem3bm79a","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.530Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},"review":{"id":"cmuzv30vv003z4x7k7suaakr2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed June 30 opening investment schedule against opening-register.xlsx and SYNTHETIC-SUPPLEMENT pp.1-4: 10 holdings, opening cost and separate SBA/GAAP marks agree.","quarter":"2026-Q2","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmuznm52z003b4x7kmsznlb8h","createdAt":"2026-10-08T18:20:05.563Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-SBA-1; SYNTHETIC-SUPPLEMENT pp.1-4; opening-register.xlsx"}}]},"result":{"rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"153750.00","cash_received":"153750.00","fee_accretion":"0.00","oid_accretion":"0.00","cash_event_ids":["cmv1122wx005o4x7k1x5bi4ma"],"principal_paid":"0.00","pik_capitalized":"0.00","closing_carrying":"6000000.00","opening_carrying":"6000000.00","closing_principal":"6000000.00","opening_principal":"6000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A7:H7","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}],"effective_interest":"153750.00","accrued_interest_receivable":"0.00"}],"as_of":"2026-09-30","flags":[],"policy":"Reviewed opening balances immediately after payment; dated USD US 30/360 coupons through the selected quarter only. Historical PIK is already in opening principal. No inception reconstruction, future rate assumption, default interest or penalty. Zero OID/fees; independently confirmed non-receipt governs delinquency.","quarter":"2026-Q3","expected":[],"schedule":{"mode":"opening-balance/v1","rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"153750.00","principal_paid":"0.00","closing_principal":"6000000.00","opening_principal":"6000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A7:H7","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]}],"as_of":"2026-09-30","flows":["153750.00"],"opening":{"cost":"6000000.00","date":"2026-06-30","carrying":"6000000.00","principal":"6000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A9:P9","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A9:P9","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-09-15","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-09-15","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"carrying":[{"period":1,"cash_received":"153750.00","closing_carrying":"6000000.00","opening_carrying":"6000000.00","effective_interest":"153750.00"}],"cash_rate_pct":null,"engine_version":"sbic-opening-accrual-1.0.0","opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004b4x7kkgbcjdal, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004od1004z4x7kgrxqp1u4","review_id":"cmv004od200504x7ko1r9txh0","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"net_origination":"6000000.00","effective_rate_pct":null},"delinquency":{"interest_days_past_due":0,"principal_days_past_due":0},"cash_received":"153750.00","fee_accretion":"0.00","oid_accretion":"0.00","cumulative_pik":"0.00","reconciliation":{"lines":[],"attributed":"0.00","difference":"0.00","unexplained":"0.00","sba_cost_end":"6000000.00","gaap_carrying":"6000000.00"},"pik_capitalized":"0.00","closing_carrying":"6000000.00","opening_carrying":"6000000.00","effective_interest":"153750.00","accrued_interest_receivable":"0.00","total_carrying_and_receivable":"6000000.00"},"createdBy":"portfolio.analyst@nsns-fund.example","createdAt":"2026-10-09T17:00:07.417Z","dispositions":[]}